PT BINTANG MITRA SEMESTARAYA Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN Lanjutan
Tanggal 31 Desember 2013 dan untuk Tahun yang Berakhir Pada Tanggal Tersebut
Disajikan Dalam Rupiah, Kecuali Dinyatakan Lain
PT BINTANG MITRA SEMESTARAYA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED F INANCIAL STATEMENTS Continued
As of December 31, 2013 and for the Year Then Ended
Expressed in Rupiah, Unless Otherwise Stated
67
31. BEBAN USAHA
31. OPERATING EXPENSES
2013 2012
Beban Penjualan
Selling Expenses
Ongkos angkut 76.462.002.061
67.113.024.520
Freight
Komisi penjualan 4.021.076.761
5.519.874.491
Sales commission
Gaji dan tunjangan 3.032.160.609
3.000.080.410
Salary and benefits
Beban penyusutan Catatan 13 613.674.507
608.170.004
Depreciation expenses Note 13
Lain-lain 1.555.769.574
1.290.786.151
Others
Jumlah beban penjualan 85.684.683.512
77.531.935.576
Total selling expenses
Beban Umum dan Administrasi
General and Administrative Expenses
Gaji dan tunjangan 4.076.526.826
4.176.263.341
Salary and benefits
Sewa kantor 1.043.450.900
747.751.938
Rent office
Penyisihan untuk imbalan kerja
Provision for employee benefit
Catatan 35 654.641.000
776.944.000
Note 35
Biaya profesional 475.010.479
782.872.336
Professional fee
Beban penyusutan Catatan 13 244.140.797
240.247.438
Depreciation Note 13
Beban pajak dan perijinan 51.902.595
683.217.181
Tax Expenses
Alokasi biaya kantor pusat Catatan 34 -
227.917.578
Cost allocation of head office Note 34
Lain-lain masing-masing dibawah
Others each below
Rp 150 juta 1.226.965.853
955.147.321
Rp 150 million
Jumlah beban umum dan
Total general and
administrasi 7.772.638.450
8.134.525.977
administration expenses
Jumlah 93.457.321.962
85.666.461.553
Total
32. PERPAJAKAN
32. TAXATION
a. Pajak dibayar di muka
a. Prepaid tax
2013 2012
Perusahaan
Company
Tagihan PPN Restitusi 62.124.732.950
29.395.201.907
Claim for Refund VAT- Out restitution
Pajak Pertambahan Nilai 8.051.449.678
26.959.356.242
Value Added Tax
Entitas Anak
Subsidiary
Pajak Penghasilan Pasal 23 4.330.171
-
Income Tax Article 23
Jumlah 70.180.512.799
56.354.558.149
Total
Perusahaan mengajukan
restitusi PPN
sebesar Rp 62.124.732.950. Berdasarkan
penelahaan dari manajemen proses restitusi PPN akan selesai pada tanggal
27 Februari 2014 untuk masa Desember 2012 sebesar Rp 26.959.001.740 dan 29 Oktober 2014 untuk masa
April sampai
dengan Juli
2013 sebesar
Rp 25.192.268.092 dan 30 Desember 2014 untuk masa September 2013 sebesar Rp 9.973.463.118
The Company is claiming for VAT-Out restitution amounted to IDR 62,124,732,950. Based on management
review, the restitution process will be finished by February 27, 2014 for VAT period of December 2012 amounted to
IDR 26,959,001,740 and October 29, 2014 for the period from
April to
July 2013
amounted to
IDR 25,192,268,092 and December 30, 2014 for the period
of September
2013 amounted
to IDR 9,973,463,118.
PT BINTANG MITRA SEMESTARAYA Tbk DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN Lanjutan
Tanggal 31 Desember 2013 dan untuk Tahun yang Berakhir Pada Tanggal Tersebut
Disajikan Dalam Rupiah, Kecuali Dinyatakan Lain
PT BINTANG MITRA SEMESTARAYA Tbk AND SUBSIDIARIES
NOTES TO CONSOLIDATED F INANCIAL STATEMENTS Continued
As of December 31, 2013 and for the Year Then Ended
Expressed in Rupiah, Unless Otherwise Stated
68
32. PERPAJAKAN Lanjutan
32. TAXATION
Continued
b. Utang Pajak
b. Tax Payable
2013 2012
Pajak Penghasilan :
Income Tax :
Pasal 21 188.898.477
236.311.108
Article 21
Pasal 23 602.408.309
193.428.320
Article 23
Pasal 4 ayat 2 24.492.051
12.504.401
Article 4 2
Pasal 29 Catatan 32c 22.856.170
134.368.586
Article 29 Note 32c
Pajak Pertambahan Nilai 2.900.091.472
126.923.875
Value Added Tax
Jumlah 3.738.746.479
703.536.290
Total
c.
Pajak Penghasilan
c. Income Tax
Rekonsiliasi antara rugi konsolidasian komersial sebelum taksiran pajak penghasilan dengan taksiran penghasilan
kena pajak untuk periode yang berakhir pada tanggal 31 Desember 2013 dan 2012 adalah sebagai berikut :
A reconciliation between consolidated loss before provision for taxes of commercial income and the
estimated taxable income for the year ended December 31, 2013 and 2012 is as follows:
2013 2012
Rugi Perusahan dan Entitas Anak
Company and Subsidiaries loss
sebelum pajak penghasilan 27.900.026.897
29.208.472.473
before Income tax
Manfaat pajak tangguhan entitas anak -
455.534.034
Deferred tax assets subsidiary
Hak minoritas 91.580
357.004
Minority interest
Rugi Perusahaan sebelum pajak penghasilan
27.900.118.477 28.752.581.435
Company’s loss before income tax Dikurangi porsi Perusahaan atas
Less Company’s share on income laba Entitas Anak dan
of Subsidiaries and
Perusahaan Asosiasi 2.862.157.113
5.438.098.286
Associate Company
Rugi Perusahaan sebelum pajak Company’s loss before income tax
penghasilan berdasarkan metode
at cost method accounting of
biaya pada investasi 25.037.961.364
23.314.483.149
investment
Beda tetap:
Permanent differences:
Pendapatan sewa yang telah
Rent income already subjected
dikenakan pajak final 3.314.030.573
2.812.063.575
to final income tax
Pendapatan bunga yang telah
Interest income already subjected
dikenakan pajak final 85.248.418
914.621.934
to final income tax
Pajak penghasilan pasal 21 675.430.400
675.585.802
Income tax article 21
Biaya gaji dan tunjangan 316.376.195
268.129.908
Salaries and allowances expense
Sumbangan dan jamuan -
227.659.817
Donation and entertainment
Rugi penjualan obligasi -
208.479.069
Loss on sales of obligation
Biaya pengobatan 120.092.872
106.898.010
Medical expenses
Biaya representasi 196.272.488
-
Representasi expenses
Jumlah 2.091.107.036
2.239.932.903
Total