Professional Documents
Culture Documents
Column2
Merck
ASSETS
Current Assets
Cash and Cash Equivalent
Trade Receivables:
Third Parties
Related Parties
Other receivables
Other current financial assets
Inventories
Prepaid Value Added Tax
Prepaid expenses
Prepaid taxes
Advances
Other current assets
TOTAL Current Assets
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
161,472,425,000
57,181,000
10,058,588,000
161,124,628,000
9,562,570,000
573,009,000
483,679,971,000
Non Current-Assets
Advances for purchases of fixed assets
Investment in associate
Other non-current financial asset
Fixed assets/PPE
Refundable taxes
Intangible assets
Deferred tax assets
Prepaid expenses
Other non-current assets
Total Non Current Assets
Total ASSETS
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
16,688,580,000
110,784,138,000
12,425,640,000
1,072,328,000
13,877,076,000
1,350,453,000
1,768,632,000
157,966,847,000
641,646,818,000
LIABILITIES
Current Liabilities
Short-term bank loans
Trade payables
Rp
140,831,570,000
Rp
Third parties
Related party
Rp
Rp
65,617,327,000
3,481,657,000
Third parties
Related party
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,696,995,000
3,626,932,000
Other payables
Accrued expenses
Income taxes payable
Taxes payable
Short-term employee benefits liabilities
Other taxes payable
Rp
Rp
Rp
55,012,984,000
132,435,895,000
Rp
Rp
32,572,811,000
Rp
Rp
Rp
3,094,830,000
35,667,641,000
168,103,536,000
EQUITY
Share Capital
Treasury Stock
Additional paid-in capital
Retained earnings
Rp
Rp
Rp
Rp
22,400,000,000
17,561,517,000
433,581,765,000
Appropriated
Unappropriated
Other comprehensive income/loss
NCI
Total EQUITY
TOTAL LIABILITIES AND EQUITY
Rp
Rp
Rp
Rp
473,543,282,000
641,646,818,000
Merck
ASSETS
Current Assets
Cash and Cash Equivalent
Trade Receivables:
Third Parties
Related Parties
Other receivables
Other current financial assets
Inventories
Prepaid Value Added Tax
Prepaid expenses
Prepaid taxes
Advances
Other current assets
TOTAL Current Assets
Non Current-Assets
Advances for purchases of fixed assets
22%
25%
0.009%
2%
0%
25%
Investment in associate
Other non-current financial asset
Fixed assets/PPE
Refundable taxes
Intangible assets
Deferred tax assets
Prepaid expenses
Other non-current assets
Total Non Current Assets
Total ASSETS
LIABILITIES
Current Liabilities
Short-term bank loans
Trade payables
Third parties
Related party
Other payables
Third parties
Related party
Accrued expenses
Income taxes payable
Taxes payable
Short-term employee benefits liabilities
Other taxes payable
Current maturities of finance lease payable
Other current liabilities
Total Current Liabilities
Non Current Liabilities
Long-term bank loan
Deferred tax liabilities, net
Long-term liabilities for employees benefits
Long-term maturities of finance lease payable
Other non-current liabilities
Total Non Current Liabilities
Total LIABILITIES
EQUITY
Share Capital
Treasury Stock
Additional paid-in capital
Retained earnings
Appropriated
Unappropriated
Other comprehensive income/loss
NCI
Total EQUITY
Column3
Darya Varia
Kalbe Farma
Rp
Column4
2,718,619,232,764 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,337,444,304,540
17,335,467,379
79,301,987,108
155,753,502,796
3,003,149,535,671
31,631,064,733
66,672,277,410
338,584,236,301
8,748,491,608,702
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,890,342,781
11,760,000,000
3,938,494,051,483
83,631,207,773
415,279,754,800
106,339,190,223
346,531,225,677
4,947,925,772,737
13,696,417,381,439
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
422,259,085,000
365,905,424,000
32,605,103,000
6,426,818,000
198,658,033,000
12,862,185,000
935,963,000
4,177,423,000
1,043,830,034,000
###
3,499,600,000
5,350,120,000
258,265,183,000
13,467,287,000
15,031,236,000
33,578,619,000
###
3,256,158,000
332,448,203,000
1,376,278,237,000
Rp
266,148,059,414 Rp
Rp
Rp
1,024,170,082,622 Rp
44,495,441,420 Rp
49,399,641,000
3,259,367,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
391,108,233,500
408,242,363,125
197,459,298,266
32,427,710,263
-
Rp
Rp
Rp
Rp
###
171,128,034,000
###
12,035,879,000
28,547,547,000
###
Rp
1,829,302,253 Rp
Rp
2,365,880,490,863 Rp
31,927,650,000
296,298,118,000
Rp
Rp
127,727,051,924 Rp
6,602,342,000
254,715,638,636 Rp
3,205,872,747 Rp
Rp
392,250,905,307 Rp
2,758,131,396,170 Rp
Rp
Rp
Rp
468,751,221,100 Rp
- Rp
(34,118,673,814) Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
134,314,355,465
9,872,083,279,142
1,880,779,565
23,315,537,863
10,466,226,499,321
13,224,357,895,491
Kalbe Farma
Rp
Rp
Rp
Rp
Rp
Rp
106,462,785,000
106,462,785,000
402,760,903,000
280,000,000,000
(8,560,945,000)
77,828,471,000
45,000,000,000
597,829,395,000
(18,579,587,000)
973,517,334,000
1,376,278,237,000
Darya Varia
Merck
ASSETS
Current Assets
Cash and Cash Equivalent
Trade Receivables:
Third Parties
Related Parties
Other receivables
Other current financial assets
Inventories
Prepaid Value Added Tax
Prepaid expenses
Prepaid taxes
Advances
Other current assets
TOTAL Current Assets
Non Current-Assets
Advances for purchases of fixed assets
Investment in associate
Other non-current financial asset
Fixed assets/PPE
Refundable taxes
Intangible assets
Deferred tax assets
Prepaid expenses
Other non-current assets
Total Non Current Assets
Total ASSETS
LIABILITIES
Current Liabilities
Short-term bank loans
Trade payables
Third parties
Related party
Other payables
Third parties
Related party
Accrued expenses
Income taxes payable
Taxes payable
Kalbe Farma
Darya Varia