laporan keuangan 30 sept 2017 8424e 2742 176
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
Laporan Keuangan Konsolidasian
30 September 2017
Consolidated Financial Statements
September 30, 2017
d1/October 20, 2017
paraf:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
Daftar Isi
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
Halaman/
Pages
Table of Contents
Directors’ Statement Letter
Surat Pernyataan Direksi
Laporan Keuangan Konsolidasian
30 September 2017
Consolidated Financial Statements
September 30, 2017
Laporan Posisi Keuangan Konsolidasian
1
Consolidated Statements of Financial
Position
Laporan Laba Rugi dan Penghasilan
Komprehensif Lain Konsolidasian
3
Consolidated Statements of Profit or Loss
and Other Comprehensive Income
Laporan Perubahan Ekuitas Konsolidasian
4
Consolidated Statements of Changes in
Equity
Laporan Arus Kas Konsolidasian
5
Consolidated Statements of Cash Flows
Catatan Atas Laporan Keuangan
Konsolidasian
6
Notes to Consolidated Financial
Statements
Informasi Tambahan:
Additional Information:
Laporan Posisi Keuangan Entitas Induk
Lampiran 1/
Attachment 1
Statements of Financial Position Parent
Entity
Laporan Laba Rugi dan Penghasilan
Komprehensif Lain Entitas Induk
Lampiran 2/
Attachment 2
Statements of Profit or Loss and Other
Comprehensive Income Parent Entity
Laporan Perubahaan Ekuitas Entitas Induk
Lampiran 3/
Attachment 3
Statements of Changes in Equity
Parent Entity
Laporan Arus Kas Entitas Induk
Lampiran 4/
Attachment 4
Statements of Cash Flows Parent Entity
Pengungkapan Lainnya
Lampiran 5/
Attachment 5
Other Disclosures
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN POSISI KEUANGAN
KONSOLIDASIAN
Per 30 September 2017 (Tidak Diaudit)
dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
ASET
ASET LANCAR
Kas dan Setara Kas
Piutang Usaha - Neto
Pihak Berelasi
Pihak Ketiga
Aset Keuangan Lancar Lainnya
Pihak Berelasi
Pihak Ketiga
Piutang Pembiayaan Konsumen Setelah Dikurangi Pendapatan
yang Belum Diakui dan
Penyisihan Penurunan Nilai
Persediaan - Neto
Pajak Dibayar di Muka
Beban Dibayar di Muka
Total Aset Lancar
ASET TIDAK LANCAR
Investasi Tersedia untuk Dijual
Investasi pada Entitas Asosiasi
Properti Investasi
Aset Tetap - Neto
Aset Pajak Tangguhan
Aset Lain-lain
Total Aset Tidak Lancar
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS
OF FINANCIAL POSITION
As of September 30, 2017 (Unaudited)
and December 31, 2016 (Audited)
(In Full Rupiah)
30 Sep 2017
/ Sep 30, 2017
Rp
336.140.398.459
209.172.426.847
96.649.838.709
388.681.467.303
50.862.913.093
335.819.911.136
249.418.271.762
270.683.208.736
47.066.725.155
193.409.795.825
7, 34
8
18.a
9
5.205.996.663.215
530.852.903.774
43.796.649.500
27.839.792.664
7.150.059.194.122
4.059.798.759.940
323.260.366.173
28.654.027.797
30.436.801.287
5.278.481.727.253
10, 34
11
12
13
18.d
14, 34
3.588.600.000
89.428.696.430
358.423.551.478
782.844.969.167
28.324.066.284
10.468.988.064
1.273.078.871.423
8.423.138.065.545
3.588.600.000
83.840.449.287
343.464.602.125
702.905.624.588
29.540.284.006
8.926.613.852
1.172.266.173.858
6.450.747.901.111
4, 34, 35
5, 34
32
6, 34
32
TOTAL ASET
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
ASSETS
CURRENT ASSETS
Cash and Cash Equivalents
Trade Receivables - Net
Related Parties
Third Parties
Other Current Financial Assets
Related Parties
Third Parties
Consumer Finance Receivables Net of Unearned Revenue
and Allowance for
Impairment
Inventories - Net
Prepaid Taxes
Prepaid Expense
Total Current Assets
NON CURRENT ASSETS
Available for Sales Investment
Investment in Associates Entities
Investment Property
Fixed Assets - Net
Deferred Tax Assets
Other Assets
Total Non Current Assets
TOTAL ASSETS
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
31 Des 2016
/ Dec 31, 2016
Rp
consolidated financial statements
1
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN POSISI KEUANGAN
KONSOLIDASIAN
(Lanjutan)
Per 30 September 2017 (Tidak Diaudit)
dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
LIABILITAS
LIABILITAS JANGKA PENDEK
Pinjaman Jangka Pendek
Utang Usaha
Pihak Ketiga
Liabilitas Keuangan Jangka
Pendek Lainnya
Pihak Berelasi
Pihak Ketiga
Beban Akrual
Utang Pajak
Liabilitas Jangka Panjang Bagian Jangka Pendek
Total Liabilitas Jangka Pendek
LIABILITAS JANGKA PANJANG
Pinjaman Jangka Panjang setelah
Dikurangi Bagian Jangka Pendek
Liabilitas Imbalan Kerja
Liabilitas Pajak Tangguhan
Total Liabilias Jangka Panjang
TOTAL LIABILITAS
19, 34
15, 34
30 Sep 2017
/ Sep 30, 2017
Rp
32
17, 34
18.b
19, 34
19, 34
20
18.d
24
TOTAL LIABILITAS DAN EKUITAS
1.178.743.676.078
671.126.577.471
214.230.319.198
133.693.571.487
578.404.993
217.782.664.104
93.780.776.597
33.500.119.595
8.171.274.261
154.267.906.643
50.209.484.551
59.762.235.862
1.737.861.342.056
3.476.477.302.621
1.529.601.333.650
2.606.832.383.925
LIABILITIES
SHORT TERM LIABILITIES
Short Term Loan
Trade Payables
Third Parties
Other Short Term
Financial Liabilities
Related Parties
Third Parties
Accrued Expenses
Taxes Payable
Long Term Loan Current Maturities
Total Short Term Liabilities
2.317.931.714.890
113.352.378.357
2.178.551.850
2.433.462.645.097
5.040.295.029.022
LONG TERM LIABILITIES
Long Term Loans Net of Current Maturities
Employee Benefits Liabilities
Deferred Tax Liabilities
Total Long Term Liabilities
TOTAL LIABILITIES
3.029.657.345.635
114.233.088.338
-3.143.890.433.973
6.620.367.736.594
150.000.000.000
237.677.497.583
723.618.794
1.101.086.895.786
1.489.488.012.163
313.282.316.788
1.802.770.328.951
8.423.138.065.545
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
EQUITY
Equity Attributable to Owner
of the Parent
Capital Stock - Par Value of
2017 and 2016: Rp 100 per Shares
Authorized Capital
2017 and 2016: 5,400,000,000 Shares
Issued and Fully
Paid-up
2017: 1,500,000,000 shares
135.000.000.000
2016: 1,350,000,000 shares
-Additional Paid in Capital
Difference Due to Changes of
Equity in Subsidiary/
723.618.794
Associates
986.970.534.151
Retained Earnings
1.122.694.152.945
287.758.719.144
Non-controlling Interests
1.410.452.872.089
Total Equity
6.450.747.901.111
TOTAL LIABILITIES AND EQUITY
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
31 Des 2016
/ Dec 31, 2016
Rp
16, 34
EKUITAS
Ekuitas yang dapat diatribusikan
kepada Pemilik Entitas Induk
Modal Saham - Nilai Nominal
2017 dan 2016: Rp 100 per Saham
Modal Dasar
2017 and 2016: 5.400.000.000 Saham
Modal Ditempatkan dan
Disetor Penuh
2017: 1.500.000.000 saham
21
2016: 1.350.000.000 saham
23
Tambahan Modal Disetor
Selisih Transaksi Perubahan
Ekuitas Entitas Anak/
Asosiasi
Saldo Laba
Kepentingan Non Pengendali
Total Ekuitas
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS
OF FINANCIAL POSITION
(Continued)
As of September 30, 2017 (Unaudited)
and December 31, 2016 (Audited)
(In Full Rupiah)
consolidated financial statements
2
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN LABA RUGI DAN PENGHASILAN
KOMPREHENSIF LAIN KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir Pada
30 September 2017 (Tidak Diaudit) dan 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
PENDAPATAN
Otomotif
Pembiayaan Konsumen
Total
BEBAN POKOK PENDAPATAN
Otomotif
Pembiayaan Konsumen
Total
25
32
27
28
28
LABA USAHA
Beban Keuangan
Bagian Rugi Bersih Entitas Asosiasi
Sub Total
29
11
LABA SEBELUM PAJAK
Beban Pajak Penghasilan
18.c
LABA TAHUN BERJALAN
PENGHASILAN KOMPREHENSIF
LAINNYA
Pos yang Tidak akan
Direklasifikasi ke Laba Rugi
Pengukuran Kembali atas
Program Imbalan Pasti
Pajak Penghasilan Terkait Pos
yang Tidak akan
Direklasifikasi ke Laba Rugi
30 Sep 2017
/ Sep 30, 2017
Rp
30 Sep 2016
/ Sep 30, 2016
Rp
4.466.357.857.524
794.228.257.943
5.260.586.115.467
4.299.255.976.506
681.589.586.264
4.980.845.562.770
REVENUES
Automotive
Consumer Finance
Total
(3.920.406.544.034)
(493.838.056.538)
(4.414.244.600.572)
(3.664.762.523.876)
(461.471.412.313)
(4.126.233.936.189)
COST OF REVENUE
Automotive
Consumer Finance
Total
846.341.514.895
854.611.626.581
GROSS PROFIT
(540.390.326.890)
22.734.109.506
(1.329.973.932)
(1.432.763.608)
(520.418.954.924)
(513.793.429.403)
20.487.097.422
(1.320.437.299)
(37.539.667.649)
(532.166.436.929)
Operating Expense
Other Income
Final Tax Income
Other Expenses
Sub Total
325.922.559.971
322.445.189.652
OPERATING PROFIT
(61.828.044.618)
(1.524.309.741)
(63.352.354.359)
(73.172.902.172)
(645.260.686)
(73.818.162.858)
Financial Expense
Share of Net Loss of Associates
Sub Total
262.570.205.612
248.627.026.794
PROFIT BEFORE INCOME TAX
(66.565.806.476)
(60.293.053.906)
Income Tax Expenses
196.004.399.136
188.333.972.888
INCOME FOR THE YEAR
26
LABA BRUTO
Beban Usaha
Pendapatan Lainnya
Beban Pajak Final
Beban Lainnya
Sub Total
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF PROFIT OR
LOSS AND OTHER COMPREHENSIVE INCOME
For the Period of 9 (Nine) Months Ended
September 30,2017 (Unaudited) and 2016 (Audited)
(In Full Rupiah)
(9.152.586.476)
(15.297.041.086)
2.288.146.619
3.824.260.271
OTHER COMPREHENSIVE
INCOME
Item Not Realized
to Profit or Loss
Remeasurement on
Defined Benefit Plans
Income Tax Related to Item
Not Realized to
Profit or Loss
Penghasilan Komprehensif Lain
Tahun Berjalan setelah Pajak
(6.864.439.857)
(11.472.780.815)
Other Comprehensive Income
for the Year Net of Tax
TOTAL LABA KOMPREHENSIF
TAHUN BERJALAN
189.139.959.279
176.861.192.073
TOTAL COMPREHENSIVE
INCOME FOR THE YEAR
20
18.d
Laba Tahun Berjalan yang dapat
Diatribusikan kepada:
Pemilik Entitas Induk
Kepentingan Non Pengendali
161.075.801.492
34.928.597.644
196.004.399.136
152.578.382.248
35.755.590.640
188.333.972.888
Total Laba Komprehensif yang
dapat Diatribusikan kepada:
Pemilik Entitas Induk
Kepentingan Non Pengendali
24
154.211.361.635
34.928.597.644
189.139.959.279
141.105.601.433
35.755.590.640
176.861.192.073
LABA PER SAHAM DASAR
31
110
150
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
Total Comprehensive
Income Attributable to:
Owner of the Parent
Non-Controlling Interests
EARNING PER SHARE
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
Current Year Income
Attributable to:
Owner of the Parent
Non-Controlling Interests
consolidated financial statements
3
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN PERUBAHAN EKUITAS KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir Pada
30 September 2017 (Tidak Diaudit) dan 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
Modal Ditempatkan
dan Disetor Penuh/
Issued and Fully
Paid Capital
Rp
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016 (Audited)
(In Full Rupiah)
Ekuitas yang Dapat Diatribusikan Kepada Pemilik Induk/
Equity Attributable to Parent Entity
Saldo Laba/*
Tambahan
Selisih Transaksi
Retained Earning
Modal Disetor/
Perubahan Ekuitas
Additional
Entitas Anak/
Yang Telah
Yang Tidak
Paid in Capital
Asosiasi/
Difference due to
Ditentukan
Ditentukan
Equity in Subsidiary/
Penggunaannya
Penggunaannya
Associated Company
/Unappropiated
/Appropriated
Rp
Rp
Rp
Rp
Total/
Total/
Kepentingan Non
Pengendali/
Non-Controlling
Interests
Total
Ekuitas/
Total Equity
Rp
Rp
Rp
27.777.770.000
8.077.199.606
723.618.794
--
981.672.952.977
1.018.251.541.377
279.730.058.205
1.297.981.599.582
BALANCE AS OF DECEMBER 31, 2015
107.222.230.000
---
(8.077.199.606)
---
----
----
-(104.977.091.003)
141.105.601.433
99.145.030.394
(104.977.091.003)
141.105.601.433
-(11.664.121.222)
35.755.590.640
99.145.030.394
(116.641.212.225)
176.861.192.073
Additional Paid in Capital
Dividend
Comprehensive Income
SALDO PER 30 SEPTEMBER 2016
135.000.000.000
--
723.618.794
--
1.017.801.463.407
1.153.525.082.201
303.821.527.623
1.457.346.609.824
BALANCE AS OF SEPTEMBER 30, 2016
SALDO PER 31 DESEMBER 2015
27.777.770.000
8.077.199.606
723.618.794
--
981.672.952.977
1.018.251.541.377
279.730.058.205
1.297.981.599.582
BALANCE AS OF DECEMBER 31, 2015
107.222.230.000
---
(8.077.199.606)
---
----
----
-(151.641.212.225)
156.938.793.399
99.145.030.394
(151.641.212.225)
156.938.793.399
-(25.779.780.000)
33.808.440.939
99.145.030.394
(177.420.992.225)
190.747.234.338
Additional Paid in Capital
Dividend
Comprehensive Income
135.000.000.000
--
723.618.794
--
986.970.534.151
1.122.694.152.945
287.758.719.144
1.410.452.872.089
BALANCE AS OF DECEMBER 31, 2016
15.000.000.000
---
237.677.497.583
---
----
--30.000.000.000
-(40.095.000.000)
124.211.361.635
252.677.497.583
(40.095.000.000)
154.211.361.635
-(9.405.000.000)
34.928.597.644
252.677.497.583
(49.500.000.000)
189.139.959.279
Additional Paid in Capital
Dividend
Comprehensive Income
150.000.000.000
237.677.497.583
723.618.794
30.000.000.000
1.071.086.895.786
1.489.488.012.163
313.282.316.788
1.802.770.328.951
BALANCE AS OF SEPTEMBER 30, 2017
SALDO PER 31 DESEMBER 2015
Penambahan Modal Disetor
Dividen
Laba Komprehensif
Penambahan Modal Disetor
Dividen
Laba Komprehensif
21, 23
22
21, 23
22
SALDO PER 31 DESEMBER 2016
Penambahan Modal Disetor
Dividen
Laba Komprehensif
21, 23
22
SALDO PER 30 SEPTEMBER 2017
*) Retained Earnings Include Actuarial Gain or Loss
*) Saldo Laba Termasuk Keuntungan Kerugian Aktuarial
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
consolidated financial statements
4
paraf/sign:
PT BINTRACO DHARMA TBK
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
AND SUBSIDIARIES
LAPORAN ARUS KAS KONSOLIDASIAN
CONSOLIDATED STATEMENTS OF CASH FLOWS
Untuk Periode 9 (Sembilan) Bulan yang Berakhir Pada
For the Period of 9 (Nine) Months Ended
30 September 2017 (Tidak Diaudit) dan 2016 (Diaudit)
September 30, 2017 (Unaudited) and 2016 (Audited)
(Dalam Rupiah Penuh)
(In Full Rupiah)
Catatan/
Notes
ARUS KAS DARI AKTIVITAS
OPERASI
Penerimaan dari Pelanggan
Pembayaran kepada Pemasok
Pelunasan Pembiayaan Konsumen
dan Anjak Piutang
Pembayaran untuk Pembiayaan
Konsumen
Penerimaan dari Pendapatan
Pembiayaan Konsumen, Anjak
Piutang dan Sewa
Pembayaran kepada Karyawan
Pembayaran untuk Beban
Operasional dan Pihak Ketiga
Pembayaran Pajak Penghasilan
Pembayaran Bunga Pinjaman
Arus Kas Neto Digunakan untuk
Aktivitas Operasi
ARUS KAS DARI AKTIVITAS
INVESTASI
Perolehan Aset Tetap
Perolehan Aset Tidak Berwujud
Perolehan Properti Investasi
Hasil Penjualan Aset Tetap
Pendapatan Dividen
Hasil Penjualan Investasi Pada
Entitas Anak/Asosiasi
Arus Kas Neto Digunakan untuk
Aktivitas Investasi
ARUS KAS DARI AKTIVITAS
PENDANAAN
Penerimaan Pinjaman Bank dan
Lembaga Keuangan
Pembayaran Dividen
Tambahan modal disetor
Pembayaran Pinjaman Bank dan
Lembaga Keuangan
Arus Kas Neto Diperoleh dari
Aktivitas Pendanaan
30 Sep 2017
/ Sep 30, 2017
Rp
30 Sep 2016
/ Sep 30, 2016
Rp
5, 25
8, 15, 26
4.416.136.301.357
(4.047.462.333.924)
4.291.416.158.661
(3.678.846.747.048)
7, 25
2.537.006.126.185
2.697.650.993.028
7
(3.506.528.386.504)
(2.592.805.918.268)
7, 25
27
578.577.890.880
(269.665.246.708)
578.567.595.816
(243.001.745.254)
18
29
(570.383.204.285)
(43.697.046.030)
(61.828.044.618)
(871.803.679.810)
(28.363.055.911)
(69.746.348.737)
(967.843.943.646)
83.067.252.477
13
(99.587.377.037)
(53.305.075.984)
12
13
(14.958.949.353)
12.870.850.083
8.536.195.253
(59.824.909.743)
183.047.373.433
--
--
1.c, 11
(93.139.281.054)
70.466.557.343
19
22
23
4.451.240.082.211
(49.500.000.000)
252.677.497.583
4.205.732.139.415
(116.641.212.225)
--
19
(3.466.473.931.758)
(4.236.608.672.613)
1.187.943.648.036
(147.517.745.423)
KENAIKAN NETO KAS DAN
SETARA KAS
DAMPAK PERUBAHAAN KURS
TERHADAP KAS DAN
SETARA KAS
126.960.423.336
6.016.064.397
CASH FLOWS FROM
INVESTING ACTIVITIES
Acquisition of Fixed Assets
Acquisition of Intangible Assets
Acquisition of Investment Property
Proceeds Sale of Fixed Assets
Dividend Income
Proceeds Sale of Investment on
Subsidiary/Associates
Net Cash Flows Used in
Investing Activities
CASH FLOWS FROM
FINANCING ACTIVITIES
Proceeds from Bank Loans and
Financial Institutions
Dividends Paid
Additional Paid in Capital
Payment to Bank Loans and
Financial Institutions
Net Cash Flows Provided by
Financing Activities
NET INCREASE OF CASH AND
CASH EQUIVALENTS
7.548.276
(109.847.019)
EFFECTS OF FLUCTUATION
EXCHANGE RATE ON CASH
AND CASH EQUIVALENTS
--
(11.213.645)
EFFECT DISPOSAL
OF SUBSIDIARIES
DAMPAK PELEPASAN
ENTITAS ANAK
SALDO KAS DAN SETARA KAS
PADA AWAL TAHUN
209.172.426.847
SALDO KAS DAN SETARA KAS
PADA AKHIR TAHUN
336.140.398.459
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
147.688.657.022
153.583.660.755
CASH AND CASH EQUIVALENTS
AT THE BEGINNING OF YEAR
CASH AND CASH EQUIVALENTS
AT THE END OF YEAR
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
549.169.637
CASH FLOWS FROM
OPERATING ACTIVITIES
Receipts from Customers
Payments to Suppliers
Proceeds from Consumer Finance
and Factoring
Payment for Consumer
Finance
Cash Received from Consumer
Finance, Factoring and Rental
Revenue
Payment to Employees
Payments for Operational
Expenses and Third Parties
Payment of Income Taxes
Payment for Interest Expenses
Net Cash Flows Used in
Operating Activities
consolidated financial statements
5
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
1. Umum
1. General
1.a. Pendirian Perseroan
PT Bintraco Dharma Tbk (Perseroan) didirikan
sesuai dengan Akta Notaris R.M. Soeprapto, SH,
No. 1 tanggal 1 Juni 1969. Akta pendirian ini
disahkan oleh Menteri Kehakiman Republik
Indonesia
dengan
Surat
Keputusan
No. J.A.5/120/23 tanggal 30 Oktober 1970 dan
diumumkan dalam Berita Negara Republik
Indonesia No. 12 tanggal 2 September 1971,
Tambahan No. 69. Anggaran dasar Perseroan
telah mengalami beberapa kali perubahan,
terakhir dengan Akta Notaris Kumala Tjahjani
Widodo, SH, MH, M.Kn, No. 11 tanggal
11 November 2016, mengenai perubahan status
Perseroan dari perseroan tertutup menjadi
perseroan terbuka dan pengubahan nama
Perseroan menjadi PT Bintraco Dharma Tbk.
Akta
perubahan
ini
telah
memperoleh
persetujuan dari Menteri Hukum dan Hak Asasi
Manusia Republik Indonesia dengan Surat
Keputusan AHU-AH.01.03-0098119 tanggal 11
November 2016.
1.a. The Company’s Establishment
PT Bintraco Dharma Tbk (the Company) was
established in conformity with Notarial Deed of R.M.
Soeprapto, SH, No. 1 dated June 1, 1969. The
Company's deed of establishment was approved by
the Minister of Justice of the Republic of Indonesia in
his Decision Letter No. J.A.5/120/23 dated October
30, 1970 and was published in State Gazette of the
Republic of Indonesia No. 12 dated September 2,
1971, Supplement No. 69. The Company's articles of
association has been amended several times, most
recently by Notarial Deed of Kumala Tjahjani
Widodo, SH, MH, M.Kn, No. 11 dated November 11,
2016, regarding change of status from private
company into public company and changing the
Company’s name to PT Bintraco Dharma Tbk. This
amendment has received its approval from the
Minister of Justice and Human Rights of the Republic
of Indonesia in his Decision Letter No. AHUAH.01.03-0098119 dated November 11, 2016.
Sesuai dengan pasal 3 Anggaran Dasar
Perseroan, ruang lingkup kegiatan Perseroan
terutama meliputi bidang usaha jasa konsultasi
manajemen, perdagangan dan investasi dalam
perusahaan. Perseroan mulai beroperasi secara
komersial pada tahun 1969.
In accordance with article 3 of the Company's articles
of association, the scope of its activities is mainly to
engage in management consulting services, trading
and investment in companies. The Company started
its commercial operations in 1969.
Status Perseroan berubah dari Penanaman
Modal Dalam Negeri menjadi Penanaman Modal
Asing
sesuai
dengan
Undang
Undang
Penanaman Modal Asing No. 1 tahun 1967 yang
diubah sesuai dengan Undang-Undang No. 11
tahun 1970, berdasarkan surat pernyataan efektif
dari Badan Koordinasi Penanaman Modal
dengan suratnya No. 120/V/PMA/2004 tanggal
9 Desember 2004.
The status of the Company has changed from
Domestic Capital Investment to Foreign Capital
Investment in accordance with the Foreign Capital
Investment Law No. 1 year 1967 as amended by
Law No. 11 year 1970, based on approval letter No.
120/V/PMA/2004 of the effective letter of the Capital
Investment Coordinating Board dated December 9,
2004.
Status Perseroan berubah dari Penanaman
Modal Asing menjadi Penanaman Modal Dalam
Negeri sesuai dengan Undang-Undang No. 25
Tahun 2017 tentang Penanaman Modal dan
Undang Undang No. 23 Tahun 2014 tentang
Pemerintahan Daerah, berdasarkan Izin Prinsip
Penanaman Modal Dalam Negeri dari Badan
Koordinasi
Penanaman
Modal
Nomor
566/1/IP/PMDN/2017 tanggal 2 Oktober 2017.
The status of the Company has changed from
Foreign Capital Investment to Domestic Capital
Investment pursuant to Law no. 25 Year 2017 on
Capital Investment and Law no. 23 of 2014 on
Regional Government, based on Domestic Capital
Investment Permit from Capital Investment
Coordinating Board No. 566/1/IP/PMDN/2017 dated
October 2, 2017.
Perseroan memperoleh pernyataan efektif dari
Otoritas Jasa Keuangan (OJK) melalui Surat
The Company obtained the approval from the
Financial Services Authority (OJK) through Letter No.
6
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
Nomor S-157/D.04/2017 pada tanggal 30 Maret
2017 untuk melakukan Penawaran Umum
Perdana Saham sebanyak 150.000.000 saham
biasa atas nama dengan nilai nominal Rp100 per
saham dengan harga penawaran sebesar
Rp1.750 per saham melalui pasar modal pada
tanggal 10 April 2017.
S-157/D.04/2017 dated March 30, 2017 to perform
the Initial Public Offering of 150,000,000 common
shares with par value of Rp100 per share at the
offering price of Rp1,750 per share through capital
market at 10 April 2017.
Perseroan berdomisili di Sunburst CBD Lot II No.
3 BSD City - Tangerang Selatan 15321 dan
lokasi utama entitas anak di Semarang dengan
merk dagang “Nasmoco”.
The Company is domiciled at Sunburst CBD Lot II
No. 3 BSD City - Tangerang Selatan 15321 and main
location of subsidiaries are at Semarang with trade
mark “Nasmoco”
Entitas induk langsung Perseroan adalah
PT Ahabe Niaga Selaras, yang merupakan
pemegang saham mayoritas Perseroan. Entitas
induk terakhir Perseroan adalah PT Ahabe Adhi
Citra.
The Company’s parent entity is PT Ahabe Niaga
Selaras, which is the Company’s major shareholders.
The ultimate parent of the Company is PT Ahabe
Adhi Citra.
1.b. Entitas Anak
Perseroan memiliki saham entitas anak sebagai
berikut:
1.b. Consolidated Subsidiaries
The Company has ownership interest in the
following subsidiaries:
Domicile
Entitas Anak yang Dikonsolidasi secara Langsung/
Directly Consolidated Subsidiaries
PT Gema Adipradana Indah
Jakarta
PT Bahtera Multi Niaga
Jakarta
PT Andalan Finance Indonesia
Jakarta
PT New Ratna Motor
Semarang
PT Semarang Diamond Citra
Semarang
Jakarta
Jakarta
Jakarta
Semarang
Semarang
Entitas Anak yang Dikonsolidasi secara Tidak Langsung/
Indirectly Consolidated Subsidiaries
Melalui/Through PT New Ratna Motor:
PT Nasmoco
Semarang
Semarang
PT Chandra Pratama Motor
Pekalongan
Pekalongan
PT Meka Adipratama
Semarang
Semarang
PT Sumber Bahtera Mandiri
Yogyakarta
Yogyakarta
PT Nasmoco Bahtera Motor
Yogyakarta
Yogyakarta
Melalui/Through PT Gema Adipradana Indah:
PT Ulticar Oto Galeri
Tangerang
Tangerang
Commercial
Operation
Ownership Percentage
(Directly and/or Indirectly)
%
30 Sep 2017
/ Sep 30, 2017
Rp (000)
31 Des 2016
/ Dec 31, 2016
Rp (000)
Otomotif/ Automotive
Otomotif/ Automotive
Keuangan/ Finance
Otomotif/ Automotive
Otomotif/ Automotive
2002
2004
1995
1961
1975
99,99
36,70
92,20
81,00
65,00
30.453.240
342.518.792
5.651.650.739
2.877.304.681
29.648.867
31.216.836
305.813.370
4.344.730.550
2.283.595.545
21.050.320
Otomotif/ Automotive
Otomotif/ Automotive
Otomotif/ Automotive
Properti/ Property
Otomotif/ Automotive
1976
1991
1992
1987
2012
98,50
99,93
58,00
66,40
66,40
356.209.257
45.734.383
124.850.896
41.268.704
155.474.681
384.473.089
32.227.378
119.210.743
36.410.687
98.050.828
Otomotif/ Automotive
2017
70,00
4.484.044
--
s
Laporan keuangan konsolidasian terdiri dari
laporan keuangan Perseroan dan entitas anak
(secara kolektif disebut sebagai “Grup”).
The
accompanying
consolidated
financial
statements comprise the financial statements of
the Company and its subsidiaries (collectively
referred to as “ the Group”).
PT Andalan Finance Indonesia (AFI)
Berdasarkan Akta Notaris Kumala Tjahjani
Widodo, SH, MH, MKn., No. 10 tanggal
10 Nopember 2013, para pemegang saham AFI
sepakat untuk mengeluarkan saham-saham yang
masih dalam simpanan yaitu sebanyak 17.960
saham yang telah diambil dan disetor oleh
Perseroan sebanyak 8.947 saham dengan harga
sebesar Rp39.618.000.000 dan mengakui agio
saham sebesar Rp30.671.000.000 dan oleh
NRM sebanyak 9.013 saham dengan harga
PT Andalan Finance Indonesia (AFI)
Based on Notarial Deed Kumala Tjahjani Widodo,
SH, MH, MKn., No. 10 dated November 10, 2013,
AFI’s shareholders agreed to issued its new
shares amounting to 17,960 shares which were
taken by the Company amounting to 8,947 shares
for Rp39,618,000,000 and recognized excess in
additional paid up capital of Rp30,671,000,000
and by NRM amounting to 9,013 shares for
Rp40,382,000,000 and recognized excess in
additional paid up capital of Rp31,369,000,000.
7
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
sebesar Rp40.382.000.000 dan mengakui agio
saham sebesar Rp31.369.000.000. Perubahan
modal disetor ini telah dilaporkan pada Menteri
Kehakiman dan Hak Asasi Manusia dan surat
penerimaan pemberitahuan perubahan anggaran
dasar dari Menteri Kehakiman dan Hak Asasi
Manusia diterima tanggal 5 Desember 2013.
Such change of paid up capital has been
informed to and has been approved by the
Minister of Justice and Human Rights of the
Republic of Indonesia on December 5, 2013.
Berdasarkan Akta Notaris Kumala Tjahjani
Widodo, SH, MH, MKn., No. 116 tanggal 31 Mei
2012, Perseroan melakukan penambahan
investasinya di AFI sebesar Rp7.382.000.000.
Penambahan modal saham AFI ini diikuti oleh
pemegang saham lainnya yaitu Perseroan (Grup)
Bintraco sehingga tidak merubah prosentase
kepemilikan saham di AFI. Perubahan modal
disetor ini telah dilaporkan pada Menteri
Kehakiman dan Hak Asasi Manusia dan surat
penerimaan pemberitahuan perubahan anggaran
dasar dari Menteri Kehakiman dan Hak Asasi
Manusia tanggal 13 Juni 2012. Persentase
kepemilikan Perseroan di AFI sebesar 60%,
kemudian
NRM,
entitas
anak
memiliki
kepemilikan saham di AFI sebesar 40%.
Sehingga Perseroan memiliki kepemilikan saham
efektif konsolidasian sebesar 92,2% kepemilikan
saham di AFI.
Based on Notarial Deed Kumala Tjahjani Widodo,
SH, MH, MKn., No. 116 dated May 31,2012, the
Company increase its investment in AFI,
amounting to Rp7,382,000,000. The addition paid
up capital of AFI was followed by other
shareholder, Bintraco Group, as a result, the
percentage of ownership of the Company’s
investment in AFI was not changed. Such change
of paid up capital has been informed to and has
been approved by the Minister of Justice and
Human Rights of the Republic of Indonesia dated
June 13, 2012. Percentage of ownership the
Company in AFI is 60%, then NRM, subsidiary
has ownership in AFI is 40%. Accordingly, the
effective of consolidated ownership of the
Company in AFI is 92.2%.
PT New Ratna Motor (NRM)
NRM didirikan sesuai dengan Akta No. 45
tanggal 15 April 1961 dari notaris R.M.
Soeprapto, SH Akta pendirian ini disahkan oleh
Menteri Kehakiman Republik Indonesia dengan
Surat Keputusan No. Y.A.51103/ 25 tertanggal
24 November 1961 dan diumumkan dalam Berita
Negara Republik Indonesia No. 98 Tambahan
No. 585 tertanggal 12 Juli 1962. Anggaran dasar
NRM telah mengalami beberapa kali perubahan,
terakhir dengan Akta No. 14 tertanggal 13 Mei
2014 dari notaris Ninani Halimana, SH, mengenai
perubahan sususan Dewan Komisaris NRM. Akta
perubahan ini telah diterima Kementerian Hukum
dan Hak Asasi Manusia Republik Indonesia
berdasarkan Surat No. AHU-07964.40.22.2014
tertanggal 13 Mei 2014.
PT New Ratna Motor (NRM)
NRM was established in conformity with Notarial
Deed No. 45 dated April 15, 1961 from R.M.
Soeprapto, SH The Company's deed of
establishment was approved by the Minister of
Justice of the Republic of Indonesia in Decision
Letter No. Y.A.51103/ 25 dated November 24,
1961 and was published in State Gazette of the
Republic of Indonesia No. 98 Supplement No.
585 dated July 12, 1962. NRM's articles of
association have been amended several times,
most recently by Notarial Deed No. 14 dated May
13, 2014 from Ninani Halimana, SH, regarding
the changes in the NRM’s board of
commissioners. The amendment has been
received by the Ministry of Justice and Human
Rights of the Republic of Indonesia based on
Letter No. AHU-07964.40.22. 2014 dated May 13,
2014.
Perseroan memiliki 105.000 saham dengan nilai
nominal Rp100.000 per saham atau setara
dengan Rp10.500.000.000 atau setara 70%
kepemilikan saham. Kemudian BMN, entitas
anak memiliki saham di NRM sebesar 30%
sehingga Perseroan memiliki kepemilikan saham
efektif
konsolidasian
sebesar
81,00%
kepemilikan saham di NRM.
The Company owns 105,000 shares at par value
of Rp100,000 per share or equivalent to
Rp10,500,000,000 or equivalent 70%. Then BMN,
the subsidiary has 30% ownership in NRM,
accordingly, the effective consolidated ownership
of the Company in NRM is 81.00%
8
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
PT Gema Adipradana Indah (GAI)
GAI berkedudukan di Jakarta didirikan sesuai
dengan Akta Notaris No.1 tanggal 17 September
1999 oleh Hasbullah Abdul Rasyid, S.H, yang
telah disahkan oleh Menteri Kehakiman Republik
Indonesia melalui surat keputusan No: C20958.HT.01.01.TH.99 tanggal 30 Desember
1999 dan telah diumumkan dalam Berita Negara
RI No. 3587, Perseroan memiliki 99,99%
kepemilikan atas GAI.
PT Gema Adipradana Indah (GAI)
GAI is located in Jakarta, established in
accordance with Notarial Deed No. 1 dated
September 17, 1999 by Hasbullah Abdul Rasyid,
which has been approved by the Minister of
Justice of the Republic of Indonesia through
decision letter No. C-20958.HT.01.01.TH.99
dated December 30,1999 and was published in
the State Gazette No. 3587, the Company has
99.99% ownership in GAI.
PT Bahtera Multi Niaga (BMN)
BMN berkedudukan di Semarang didirikan sesuai
dengan Akta Notaris No.36 tanggal 15 Juli 1997
oleh Angelique Tedjajuwana, S.H., notaris di
Semarang dan diperbaiki dengan akta No. 42
tanggal 14 Agustus 2008, yang telah disahkan
oleh Menteri Kehakiman Republik Indonesia
melalui
surat
keputusan
No:
C25377.HT.01.01.Th.98 tanggal 21 Agustus 1998
dan telah diumumkan dalam Berita Negara RI
No. 4860, Perseroan memiliki 36,7% kepemilikan
atas BMN. Perseroan memiliki kendali penuh
terhadap BMN karena BMN sepenuhnya
tergantung dengan kegiatan usaha NRM, entitas
anak sehingga BMN dikonsolidasi.
PT Bahtera Multi Niaga (BMN)
BMN is located in Semarang, established in
accordance with Notarial Deed No. 36 dated July
15,1997 by Angelique Tedjajuwana, notary in
Jakarta and corrected by deed No. 42 dated
August 14,2008, which has been approved by the
Minister of Justice of the Republic of Indonesia
through
decision
letter
No.
C25377.HT.01.01.Th.98 dated August 21, 1998 and
was published in the State Gazette No. 4860, the
Company has 36.7% ownership in BMN. The
Company fully control BMN because BMN is fully
dependent with business activities of NRM’s,
subsidiary, then BMN is consolidated.
PT Semarang Diamond Citra (SDC)
SDC berkedudukan di Semarang didirikan sesuai
dengan Akta Notaris No.144 tanggal 18 Juni
1975 oleh Wargiyo Suhardjo,S.H, notaris di
Jakarta, yang telah disahkan oleh Menteri
Kehakiman Republik Indonesia melalui surat
keputusan
No:
Y.A.5/353/22
tanggal
2 Oktober 1975 dan telah diumumkan dalam
Berita Negara RI No. 512 Perseroan memiliki
65% kepemilikan atas SDC.
PT Semarang Diamond Citra (SDC)
SDC is located in Semarang, established in
accordance with Notarial Deed No. 144 dated
June 18, 1975 by Wargiyo Suhardjo,S.H, notary
in Jakarta, which has been approved by the
Minister of Justice of the Republic of Indonesia
through decision letter No. Y.A.5/353/22 dated
October 2, 1975 and was published in the State
Gazette No. 512, the Company has 65%
ownership in SDC.
1.c.Dewan Komisaris dan Direksi
Berdasarkan Akta Penyataan Keputusan Rapat
Umum Pemegang Saham Tahunan yang dibuat
di hadapan Mala Mukti, SH, LLM Nomor 79
tanggal 22 Mei 2017, susunan anggota Dewan
Komisaris dan Direksi Perseroan pada tanggal
30 September 2017 adalah sebagai berikut:
1.c. Board of Commissioners and Directors
Based on the Deed of Resolution of the Annual
General Meeting of Shareholders made before Mala
Mukti, SH, LLM Number 79 dated May 22, 2017 the
Company's board of commissioners and directors as
of September 30, 2017 are as follows:
Dewan Komisaris:
Komisaris Utama
Komisaris
Komisaris Independen
Simon Harto Budi
Jonathan Budi
Margeret Mutiara Tang
Direksi:
Direktur Utama
Wakil Direktur Utama
Direktur
Direktur Independen
Sebastianus Harno Budi
Benny Redjo Setyono
Fatrijanto
Joko Tri Sanyoto
9
Board of Commissioners:
President Commissioner
Commissioner
Independent Commissioner
Directors:
President Director
Vice President Director
Director
Independent Director
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
Berdasarkan Akta Pernyataan Keputusan
Pemegang Saham Perseroan yang dibuat di
hadapan Kumala Tjahjani Widodo, SH, MH,
notaris di Jakarta Nomor 11 tanggal 11
November 2016, susunan Dewan Komisaris dan
Direksi Perseroan pada tanggal 31 Desember
2016 adalah sebagai berikut:
Based on the Deed of Resolution of the General
Meeting of Shareholders made before Kumala
Tjahjani Widodo, SH, MH, notary in Jakarta No 11
dated November 11, 2016 the Company's board of
commissioners and directors as of December 31,
2016 are as follows:
2.
Dewan Komisaris:
Komisaris Utama
Komisaris
Komisaris Independen
Sebastianus Harno Budi
Jeffrey Conrad Jones
Margeret Mutiara Tang
Direksi:
Direktur Utama
Wakil Direktur Utama
Direktur
Direktur Independen
Stephanus Harso Budi
Benny Redjo Setyono
Fatrijanto
Joko Tri Sanyoto
Board of Commissioners:
President Commissioner
Commissioner
Independent Commissioner
Directors:
President Director
Vice President Director
Director
Independent Director
Manajemen kunci Perseroan adalah Simon Harto
Budi dan Sebastianus Harno Budi.
The Company’s key management are Simon Harto
Budi and Sebastianus Harno Budi.
Jumlah karyawan Perseroan dan entitas anak
(tidak diaudit) per 30 September 2017 dan 31
Desember 2016 masing-masing sebanyak 2.706
dan 2.587.
Total employees of the Company and its subsidiaries
(unaudited) as of September 30, 2017 and
December 31, 2016 are 2,706 and 2,587,
respectively.
Ikhtisar Kebijakan Akuntansi Signifikan
2. Summary of Significant Accounting Policies
2.a. Kepatuhan Terhadap Standar Akuntansi
Keuangan (SAK)
Laporan keuangan konsolidasian telah disusun
dan disajikan sesuai dengan Standar Akuntansi
Keuangan di Indonesia yang meliputi Pernyataan
Standar Akuntansi Keuangan (PSAK) dan
Interpretasi Standar Akuntansi Keuangan (ISAK)
yang diterbitkan oleh Dewan Standar Akuntansi
Keuangan – Ikatan Akuntan Indonesia (DSAK –
IAI), serta peraturan Pasar Modal yang berlaku
antara lain Peraturan Badan Pengawas Pasar
Modal dan Lembaga Keuangan (Bapepam-LK)
No. VIII.G.7 tentang pedoman penyajian laporan
keuangan, keputusan Ketua Bapepam-LK No.
KEP-347/BL/2012
tentang
penyajian
dan
pengungkapan laporan keuangan emiten atau
Perseroan publik.
2.a. Compliance with the Financial Accounting
Standards (SAK)
The consolidated financial statements have
been prepared and presented in accordance
with Indonesian Financial Accounting Standards
which include the Statement of Financial
Accounting
Standards
(PSAK)
and
Interpretation of Financial Accounting Standards
(ISAK) issued by the Financial Accounting
Standard Board – Indonesia Institute of
Accountant (DSAK-IAI), and regulations in the
Capital Market include Regulations of Capital
Market and Supervisory Board and Financial
Institution
(Bapepam-LK)
No.
VIII.G.7
concerning guidelines for the presentation of
financial statements, decree of Chairman of
Bapepam-LK No. KEP-347/BL/2012 about
presentation and disclosure of financial
statements of the issuer or public company.
2.b. Dasar Pengukuran dan Penyusunan Laporan
Keuangan Konsolidasian
Laporan keuangan konsolidasian disusun dan
disajikan berdasarkan asumsi kelangsungan
usaha serta atas dasar akrual, kecuali laporan
arus kas konsolidasian. Dasar pengukuran dalam
2.b. Basis of Measurement and Preparation of
Consolidated Financial Statements
The consolidated financial statements have
been prepared and presented based on going
concern assumption and accrual basis of
accounting, except for the consolidated
10
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
penyusunan laporan keuangan konsolidasian ini
adalah konsep biaya perolehan, kecuali
beberapa akun tertentu yang didasarkan
pengukuran lain sebagaimana dijelaskan dalam
kebijakan
akuntansi
masing-masing
akun
tersebut. Biaya perolehan umumnya didasarkan
pada nilai wajar imbalan yang diserahkan dalam
pemerolehan aset.
statements of cash flows.
Basis of
measurement
in
preparation
of
these
consolidated financial statements is the
historical costs concept, except for certain
accounts which have been prepared on the
basis of other measurements as described in
their respective policies. Historical cost is
generally based on the fair value of the
consideration given in exchange for assets.
Laporan arus kas konsolidasian disusun dengan
menggunakan metode langsung (direct method)
dengan mengelompokkan arus kas ke dalam
aktivitas operasi, investasi dan pendanaan.
The consolidated statements of cash flows are
prepared using direct method by classifying
cash flows into operating, investing and
financing activities.
Mata uang penyajian yang digunakan dalam
penyusunan laporan keuangan konsolidasian ini
adalah Rupiah yang merupakan lingkungan
ekonomi utama dimana grup beroperasi (mata
uang fungsional).
The presentation currency used in the
preparation of the consolidated financial
statements is Indonesian Rupiah which is the
primary economic environment in which the
group operates (functional currency).
2.c. Pernyataan
dan
Interpretasi
Standar
Akuntansi Baru dan Revisi yang Berlaku
Efektif pada Tahun Berjalan
Amandemen standar dan interpretasi berikut
efektif untuk periode yang dimulai pada atau
setelah 1 Januari 2017, dengan penerapan dini
diperkenankan yaitu amandemen PSAK 1:
Penyajian Laporan Keuangan tentang Prakarsa
Pengungkapan dan ISAK 31: Interpretasi atas
ruang lingkup PSAK 13: Properti Investasi.
2.c. New
and
Revised
Statements
and
Interpretation of Financial Accounting
Standards Effective in the Current Year
Amendments to standard and interpretation
effective for periods beginning on or after
January 1, 2017 with the early application
permitted are amendments to PSAK 1:
Presentation of Financial Statements about
Disclosure Initiative and ISAK 31: Scope
Interpretation of PSAK 13: Investment Property.
PSAK No 1: Penyajian Laporan Keuangan
tentang Prakarsa Pengungkapan
PSAK No. 1: Presentation of Financial
Statements about Disclosure Initivative
PSAK 1 Penyajian Laporan Keuangan
tentang Prakarsa Pengungkapan perihal
materialitas dan penggabungan, PSAK 1
memberikan
klarifikasi
mengenai
pertimbangan
materialitas
harus
diterapkan pada seluruh bagian laporan
keuangan bahkan ketika suatu PSAK
mensyaratkan pengungkapan tertentu.
PSAK 1: Presentation of Financial
Statements about Disclosure Initiative
Related to materiality and aggregation,
PSAK 1 provides clarification on
materiality considerations should be
applied to whole financial statements
even when another PSAK requires
certain disclosures.
PSAK 1 mengijinkan penyajian pos-pos
dalam posisi keuangan, laporan laba rugi
dan penghasilan komprehensif lain dapat
dipisahkan
selama
masih
dapat
dipahami.
PSAK 1 allows the entity to disaggregate
the presentaton of accounts of the
financial position, income statement and
other comprehensive income as long as
it is understandable.
Terdapat persyaratan wajib dari PSAK 1
bagi entitas dalam menyajikan subtotal
laporan posisi keuangan dan laporan
laba rugi dan penghasilan komprehensif
Thre are some requirements from PSAK
1 for the entity in presenting the subtotal
of the accounts of the financial position,
income
statement
and
other
11
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
lain; serta dilakukannya pemisahan
informasi
bagian
penghasilan
komprehensif lain dari entitas asosiasi
dan ventura bersama yang dicatat
dengan metode ekuitas.
comprehensive income. Besides that the
PSAK also requires the separation of
information of other comprehensive
income from associates and joint
ventures which are accounted using the
equity method.
Lebih lanjut, amandemen PSAK 1
memberikan fleksibilitas bagi entitas
untuk menentukan urutan sistematis
catatan atas laporan keuangan yang
disajikan.
Furthermore, amendment of PSAK 1
also provides flexibility for the entity to
determine the systematical order of the
notes to the financial statetements.
ISAK 31: Interpretasi atas Ruang Lingkup
PSAK 13: Properti Investasi
ISAK 31: Scope Interpretation of PSAK 13:
Investment Property
ISAK 31 memberikan interpretasi atas
karakteristik bangunan yang digunakan
sebagai bagian dari definisi properti
investasi dalam PSAK 13: Properti
Investasi. Hal ini diterapkan atas aset
yang digunakan untuk menghasilkan
rental atau untuk kenaikan nilai atau
keduanya, sebagaimana diatur dalam
ruang lingkup PSAK 13.
ISAK 31 provides an interpretation of the
building characteristics used as part of
the definition of investment property in
PSAK 13: Investment Property. This
applies to assets used to generate
rentals or for fair value increase, or both,
as provided in the scope of PSAK 13.
Klarifikasi diberikan untuk menegaskan
jenis aset yang digunakan untuk
menghasilkan rental atau untuk kenaikan
nilai atau keduanya yang dapat diakui
sebagai
suatu
properti
investasi
sebagaimana diatur dalam PSAK 13.
Aset yang digunakan dalam penggunaan
yang tidak memenuhi karakteristik fisik
dari suatu bangunan sebagaimana
diinterpretasikan dalam ISAK 31, tidak
termasuk dalam ruang lingkup PSAK 13,
dan pengaturan akuntansinya mengacu
pada SAK yang sesuai.
Clarification is given to confirm the type
of assets used to generate rentals or for
fair value increase or both that can be
recognized as an investment propertyas
provided in PSAK 13. Assets used in
such use that do not meet the pyhsical
characteristics
of
a
building
as
interpreted in ISAK 31, are not included
within the scope of PSAK 13, thus their
acounting treatment refers to the
appropriate SAK.
Penerapan penyesuaian standar ini tidak
memberikan pengaruh material terhadap
laporan keuangan konsolidasian.
The adoption of this improvement of
standards has no material impact to the
consolidated financial statements.
Standar Akuntansi yang Telah Disahkan
Namun Belum Berlaku Efektif
Accounting Standards that have been
Issued but Not Applicable Effective
Belaku Efektif 1 Januari 2018
Applicable effective as at 1 January 2018
Amendment of PSAK No. 2: Statements
Cash Flows about Disclosure Inititiative
This amendment requires an entity
provide disclosures that enable users
financial statements to evaluate changes
Amandemen PSAK 2: Laporan Arus Kas
tentang Prakarsa Pengungkapan
Amandemen ini mensyaratkan entitas untuk
menyediakan
pengungkapan
yang
memungkinkan pengguna laporan keuangan
12
of
to
of
to
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
untuk mengevaluasi perubahan pada
liabilitias
yang
timbul
dari
aktivitas
pendanaan, termasuk perubahan yang
timbul dari arus kas maupun perubahan
nonkas.
liabilties arising from financing activities,
including changes arising from cash or noncash changes.
Amandemen PSAK 46: Pajak Penghasilan
tentang Pengakuan Aset Pajak Tangguhan
untuk Rugi yang Belum Direalisasi
Amendment of PSAK No. 46: Income Taxes
about the Recognition of Deferred Taxes
arises from Unrealized Loss.
Amandemen ini:
- Menambahkan contoh ilustrasi untuk
mengklarifikasi
bahwa
perbedaan
temporer yang dapat dikurangkan timbul
ketika jumlah tercatat aset instrumen
utang yang diukur pada nilai wajar dan
nilai
wajar
tersebut
lebih
kecil
dibandingkan
dasar
pengenaan
pajaknya, tanpa mempertimbangkan
apakah entitas memperkirakan untuk
memulihkan jumlah tercatat instrumen
utang
melalui
penjualan
atau
penggunaan, misalnya dengan memiliki
dan menerima arus kas kontraktual, atau
gabungan keduanya.
This amendment:
Add an illustrative example to clarify
that deductible temporary difference is
arising when the carrying amount of the
debt instrument asset measured at fair
value and its fair value is less than the
tax base, regardless of whether the
entity estimates to recover the carrying
amount of the debt instrument through
sales or use, for example by owning
and receiving contractual cash flows, or
a combination of both.
-
Mengklarifikasi bahwa untuk menentukan
apakah laba kena pajak akan tersedia
sehingga perbedaan temporer yang
dapat dikurangkan dapat dimanfaatkan ,
maka penilaian perbedaan temporer yang
dapat dikurangkan tersebut dilakukan
sesuai dengan peraturan pajak.
-
Clarify that to determine whether the
future taxable income will be available
so that the deductible temporary
differences can be utilized, the
valuation of the deductible temporary
differences
shall
be
made
in
accordance with the tax regulations.
-
Menambahkan
bahwa
pengurangan
pajak yang berasal dari pembalikan aset
pajak tangguhan dikecualikan dari
estimasi laba kena pajak masa depan.
Lalu entitas membandingkan perbedaan
temporer yang dapat dikurangkan dengan
estimasi laba kena pajak masa depan
yang tidak mencakup pengurangan pajak
yang dihasilkan dari pembalikan aset
pajak tangguhan tersebut untuk menilai
apakah entitas memiliki laba kena pajak
yang memadai.
-
Added that tax deductions arising from
the reversal of deferred tax assets are
exempt
DAN ENTITAS ANAK
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
Laporan Keuangan Konsolidasian
30 September 2017
Consolidated Financial Statements
September 30, 2017
d1/October 20, 2017
paraf:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
Daftar Isi
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
Halaman/
Pages
Table of Contents
Directors’ Statement Letter
Surat Pernyataan Direksi
Laporan Keuangan Konsolidasian
30 September 2017
Consolidated Financial Statements
September 30, 2017
Laporan Posisi Keuangan Konsolidasian
1
Consolidated Statements of Financial
Position
Laporan Laba Rugi dan Penghasilan
Komprehensif Lain Konsolidasian
3
Consolidated Statements of Profit or Loss
and Other Comprehensive Income
Laporan Perubahan Ekuitas Konsolidasian
4
Consolidated Statements of Changes in
Equity
Laporan Arus Kas Konsolidasian
5
Consolidated Statements of Cash Flows
Catatan Atas Laporan Keuangan
Konsolidasian
6
Notes to Consolidated Financial
Statements
Informasi Tambahan:
Additional Information:
Laporan Posisi Keuangan Entitas Induk
Lampiran 1/
Attachment 1
Statements of Financial Position Parent
Entity
Laporan Laba Rugi dan Penghasilan
Komprehensif Lain Entitas Induk
Lampiran 2/
Attachment 2
Statements of Profit or Loss and Other
Comprehensive Income Parent Entity
Laporan Perubahaan Ekuitas Entitas Induk
Lampiran 3/
Attachment 3
Statements of Changes in Equity
Parent Entity
Laporan Arus Kas Entitas Induk
Lampiran 4/
Attachment 4
Statements of Cash Flows Parent Entity
Pengungkapan Lainnya
Lampiran 5/
Attachment 5
Other Disclosures
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN POSISI KEUANGAN
KONSOLIDASIAN
Per 30 September 2017 (Tidak Diaudit)
dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
ASET
ASET LANCAR
Kas dan Setara Kas
Piutang Usaha - Neto
Pihak Berelasi
Pihak Ketiga
Aset Keuangan Lancar Lainnya
Pihak Berelasi
Pihak Ketiga
Piutang Pembiayaan Konsumen Setelah Dikurangi Pendapatan
yang Belum Diakui dan
Penyisihan Penurunan Nilai
Persediaan - Neto
Pajak Dibayar di Muka
Beban Dibayar di Muka
Total Aset Lancar
ASET TIDAK LANCAR
Investasi Tersedia untuk Dijual
Investasi pada Entitas Asosiasi
Properti Investasi
Aset Tetap - Neto
Aset Pajak Tangguhan
Aset Lain-lain
Total Aset Tidak Lancar
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS
OF FINANCIAL POSITION
As of September 30, 2017 (Unaudited)
and December 31, 2016 (Audited)
(In Full Rupiah)
30 Sep 2017
/ Sep 30, 2017
Rp
336.140.398.459
209.172.426.847
96.649.838.709
388.681.467.303
50.862.913.093
335.819.911.136
249.418.271.762
270.683.208.736
47.066.725.155
193.409.795.825
7, 34
8
18.a
9
5.205.996.663.215
530.852.903.774
43.796.649.500
27.839.792.664
7.150.059.194.122
4.059.798.759.940
323.260.366.173
28.654.027.797
30.436.801.287
5.278.481.727.253
10, 34
11
12
13
18.d
14, 34
3.588.600.000
89.428.696.430
358.423.551.478
782.844.969.167
28.324.066.284
10.468.988.064
1.273.078.871.423
8.423.138.065.545
3.588.600.000
83.840.449.287
343.464.602.125
702.905.624.588
29.540.284.006
8.926.613.852
1.172.266.173.858
6.450.747.901.111
4, 34, 35
5, 34
32
6, 34
32
TOTAL ASET
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
ASSETS
CURRENT ASSETS
Cash and Cash Equivalents
Trade Receivables - Net
Related Parties
Third Parties
Other Current Financial Assets
Related Parties
Third Parties
Consumer Finance Receivables Net of Unearned Revenue
and Allowance for
Impairment
Inventories - Net
Prepaid Taxes
Prepaid Expense
Total Current Assets
NON CURRENT ASSETS
Available for Sales Investment
Investment in Associates Entities
Investment Property
Fixed Assets - Net
Deferred Tax Assets
Other Assets
Total Non Current Assets
TOTAL ASSETS
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
31 Des 2016
/ Dec 31, 2016
Rp
consolidated financial statements
1
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN POSISI KEUANGAN
KONSOLIDASIAN
(Lanjutan)
Per 30 September 2017 (Tidak Diaudit)
dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
LIABILITAS
LIABILITAS JANGKA PENDEK
Pinjaman Jangka Pendek
Utang Usaha
Pihak Ketiga
Liabilitas Keuangan Jangka
Pendek Lainnya
Pihak Berelasi
Pihak Ketiga
Beban Akrual
Utang Pajak
Liabilitas Jangka Panjang Bagian Jangka Pendek
Total Liabilitas Jangka Pendek
LIABILITAS JANGKA PANJANG
Pinjaman Jangka Panjang setelah
Dikurangi Bagian Jangka Pendek
Liabilitas Imbalan Kerja
Liabilitas Pajak Tangguhan
Total Liabilias Jangka Panjang
TOTAL LIABILITAS
19, 34
15, 34
30 Sep 2017
/ Sep 30, 2017
Rp
32
17, 34
18.b
19, 34
19, 34
20
18.d
24
TOTAL LIABILITAS DAN EKUITAS
1.178.743.676.078
671.126.577.471
214.230.319.198
133.693.571.487
578.404.993
217.782.664.104
93.780.776.597
33.500.119.595
8.171.274.261
154.267.906.643
50.209.484.551
59.762.235.862
1.737.861.342.056
3.476.477.302.621
1.529.601.333.650
2.606.832.383.925
LIABILITIES
SHORT TERM LIABILITIES
Short Term Loan
Trade Payables
Third Parties
Other Short Term
Financial Liabilities
Related Parties
Third Parties
Accrued Expenses
Taxes Payable
Long Term Loan Current Maturities
Total Short Term Liabilities
2.317.931.714.890
113.352.378.357
2.178.551.850
2.433.462.645.097
5.040.295.029.022
LONG TERM LIABILITIES
Long Term Loans Net of Current Maturities
Employee Benefits Liabilities
Deferred Tax Liabilities
Total Long Term Liabilities
TOTAL LIABILITIES
3.029.657.345.635
114.233.088.338
-3.143.890.433.973
6.620.367.736.594
150.000.000.000
237.677.497.583
723.618.794
1.101.086.895.786
1.489.488.012.163
313.282.316.788
1.802.770.328.951
8.423.138.065.545
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
EQUITY
Equity Attributable to Owner
of the Parent
Capital Stock - Par Value of
2017 and 2016: Rp 100 per Shares
Authorized Capital
2017 and 2016: 5,400,000,000 Shares
Issued and Fully
Paid-up
2017: 1,500,000,000 shares
135.000.000.000
2016: 1,350,000,000 shares
-Additional Paid in Capital
Difference Due to Changes of
Equity in Subsidiary/
723.618.794
Associates
986.970.534.151
Retained Earnings
1.122.694.152.945
287.758.719.144
Non-controlling Interests
1.410.452.872.089
Total Equity
6.450.747.901.111
TOTAL LIABILITIES AND EQUITY
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
31 Des 2016
/ Dec 31, 2016
Rp
16, 34
EKUITAS
Ekuitas yang dapat diatribusikan
kepada Pemilik Entitas Induk
Modal Saham - Nilai Nominal
2017 dan 2016: Rp 100 per Saham
Modal Dasar
2017 and 2016: 5.400.000.000 Saham
Modal Ditempatkan dan
Disetor Penuh
2017: 1.500.000.000 saham
21
2016: 1.350.000.000 saham
23
Tambahan Modal Disetor
Selisih Transaksi Perubahan
Ekuitas Entitas Anak/
Asosiasi
Saldo Laba
Kepentingan Non Pengendali
Total Ekuitas
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS
OF FINANCIAL POSITION
(Continued)
As of September 30, 2017 (Unaudited)
and December 31, 2016 (Audited)
(In Full Rupiah)
consolidated financial statements
2
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN LABA RUGI DAN PENGHASILAN
KOMPREHENSIF LAIN KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir Pada
30 September 2017 (Tidak Diaudit) dan 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
PENDAPATAN
Otomotif
Pembiayaan Konsumen
Total
BEBAN POKOK PENDAPATAN
Otomotif
Pembiayaan Konsumen
Total
25
32
27
28
28
LABA USAHA
Beban Keuangan
Bagian Rugi Bersih Entitas Asosiasi
Sub Total
29
11
LABA SEBELUM PAJAK
Beban Pajak Penghasilan
18.c
LABA TAHUN BERJALAN
PENGHASILAN KOMPREHENSIF
LAINNYA
Pos yang Tidak akan
Direklasifikasi ke Laba Rugi
Pengukuran Kembali atas
Program Imbalan Pasti
Pajak Penghasilan Terkait Pos
yang Tidak akan
Direklasifikasi ke Laba Rugi
30 Sep 2017
/ Sep 30, 2017
Rp
30 Sep 2016
/ Sep 30, 2016
Rp
4.466.357.857.524
794.228.257.943
5.260.586.115.467
4.299.255.976.506
681.589.586.264
4.980.845.562.770
REVENUES
Automotive
Consumer Finance
Total
(3.920.406.544.034)
(493.838.056.538)
(4.414.244.600.572)
(3.664.762.523.876)
(461.471.412.313)
(4.126.233.936.189)
COST OF REVENUE
Automotive
Consumer Finance
Total
846.341.514.895
854.611.626.581
GROSS PROFIT
(540.390.326.890)
22.734.109.506
(1.329.973.932)
(1.432.763.608)
(520.418.954.924)
(513.793.429.403)
20.487.097.422
(1.320.437.299)
(37.539.667.649)
(532.166.436.929)
Operating Expense
Other Income
Final Tax Income
Other Expenses
Sub Total
325.922.559.971
322.445.189.652
OPERATING PROFIT
(61.828.044.618)
(1.524.309.741)
(63.352.354.359)
(73.172.902.172)
(645.260.686)
(73.818.162.858)
Financial Expense
Share of Net Loss of Associates
Sub Total
262.570.205.612
248.627.026.794
PROFIT BEFORE INCOME TAX
(66.565.806.476)
(60.293.053.906)
Income Tax Expenses
196.004.399.136
188.333.972.888
INCOME FOR THE YEAR
26
LABA BRUTO
Beban Usaha
Pendapatan Lainnya
Beban Pajak Final
Beban Lainnya
Sub Total
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF PROFIT OR
LOSS AND OTHER COMPREHENSIVE INCOME
For the Period of 9 (Nine) Months Ended
September 30,2017 (Unaudited) and 2016 (Audited)
(In Full Rupiah)
(9.152.586.476)
(15.297.041.086)
2.288.146.619
3.824.260.271
OTHER COMPREHENSIVE
INCOME
Item Not Realized
to Profit or Loss
Remeasurement on
Defined Benefit Plans
Income Tax Related to Item
Not Realized to
Profit or Loss
Penghasilan Komprehensif Lain
Tahun Berjalan setelah Pajak
(6.864.439.857)
(11.472.780.815)
Other Comprehensive Income
for the Year Net of Tax
TOTAL LABA KOMPREHENSIF
TAHUN BERJALAN
189.139.959.279
176.861.192.073
TOTAL COMPREHENSIVE
INCOME FOR THE YEAR
20
18.d
Laba Tahun Berjalan yang dapat
Diatribusikan kepada:
Pemilik Entitas Induk
Kepentingan Non Pengendali
161.075.801.492
34.928.597.644
196.004.399.136
152.578.382.248
35.755.590.640
188.333.972.888
Total Laba Komprehensif yang
dapat Diatribusikan kepada:
Pemilik Entitas Induk
Kepentingan Non Pengendali
24
154.211.361.635
34.928.597.644
189.139.959.279
141.105.601.433
35.755.590.640
176.861.192.073
LABA PER SAHAM DASAR
31
110
150
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
Total Comprehensive
Income Attributable to:
Owner of the Parent
Non-Controlling Interests
EARNING PER SHARE
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
Current Year Income
Attributable to:
Owner of the Parent
Non-Controlling Interests
consolidated financial statements
3
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
LAPORAN PERUBAHAN EKUITAS KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir Pada
30 September 2017 (Tidak Diaudit) dan 2016 (Diaudit)
(Dalam Rupiah Penuh)
Catatan/
Notes
Modal Ditempatkan
dan Disetor Penuh/
Issued and Fully
Paid Capital
Rp
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016 (Audited)
(In Full Rupiah)
Ekuitas yang Dapat Diatribusikan Kepada Pemilik Induk/
Equity Attributable to Parent Entity
Saldo Laba/*
Tambahan
Selisih Transaksi
Retained Earning
Modal Disetor/
Perubahan Ekuitas
Additional
Entitas Anak/
Yang Telah
Yang Tidak
Paid in Capital
Asosiasi/
Difference due to
Ditentukan
Ditentukan
Equity in Subsidiary/
Penggunaannya
Penggunaannya
Associated Company
/Unappropiated
/Appropriated
Rp
Rp
Rp
Rp
Total/
Total/
Kepentingan Non
Pengendali/
Non-Controlling
Interests
Total
Ekuitas/
Total Equity
Rp
Rp
Rp
27.777.770.000
8.077.199.606
723.618.794
--
981.672.952.977
1.018.251.541.377
279.730.058.205
1.297.981.599.582
BALANCE AS OF DECEMBER 31, 2015
107.222.230.000
---
(8.077.199.606)
---
----
----
-(104.977.091.003)
141.105.601.433
99.145.030.394
(104.977.091.003)
141.105.601.433
-(11.664.121.222)
35.755.590.640
99.145.030.394
(116.641.212.225)
176.861.192.073
Additional Paid in Capital
Dividend
Comprehensive Income
SALDO PER 30 SEPTEMBER 2016
135.000.000.000
--
723.618.794
--
1.017.801.463.407
1.153.525.082.201
303.821.527.623
1.457.346.609.824
BALANCE AS OF SEPTEMBER 30, 2016
SALDO PER 31 DESEMBER 2015
27.777.770.000
8.077.199.606
723.618.794
--
981.672.952.977
1.018.251.541.377
279.730.058.205
1.297.981.599.582
BALANCE AS OF DECEMBER 31, 2015
107.222.230.000
---
(8.077.199.606)
---
----
----
-(151.641.212.225)
156.938.793.399
99.145.030.394
(151.641.212.225)
156.938.793.399
-(25.779.780.000)
33.808.440.939
99.145.030.394
(177.420.992.225)
190.747.234.338
Additional Paid in Capital
Dividend
Comprehensive Income
135.000.000.000
--
723.618.794
--
986.970.534.151
1.122.694.152.945
287.758.719.144
1.410.452.872.089
BALANCE AS OF DECEMBER 31, 2016
15.000.000.000
---
237.677.497.583
---
----
--30.000.000.000
-(40.095.000.000)
124.211.361.635
252.677.497.583
(40.095.000.000)
154.211.361.635
-(9.405.000.000)
34.928.597.644
252.677.497.583
(49.500.000.000)
189.139.959.279
Additional Paid in Capital
Dividend
Comprehensive Income
150.000.000.000
237.677.497.583
723.618.794
30.000.000.000
1.071.086.895.786
1.489.488.012.163
313.282.316.788
1.802.770.328.951
BALANCE AS OF SEPTEMBER 30, 2017
SALDO PER 31 DESEMBER 2015
Penambahan Modal Disetor
Dividen
Laba Komprehensif
Penambahan Modal Disetor
Dividen
Laba Komprehensif
21, 23
22
21, 23
22
SALDO PER 31 DESEMBER 2016
Penambahan Modal Disetor
Dividen
Laba Komprehensif
21, 23
22
SALDO PER 30 SEPTEMBER 2017
*) Retained Earnings Include Actuarial Gain or Loss
*) Saldo Laba Termasuk Keuntungan Kerugian Aktuarial
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
consolidated financial statements
4
paraf/sign:
PT BINTRACO DHARMA TBK
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
AND SUBSIDIARIES
LAPORAN ARUS KAS KONSOLIDASIAN
CONSOLIDATED STATEMENTS OF CASH FLOWS
Untuk Periode 9 (Sembilan) Bulan yang Berakhir Pada
For the Period of 9 (Nine) Months Ended
30 September 2017 (Tidak Diaudit) dan 2016 (Diaudit)
September 30, 2017 (Unaudited) and 2016 (Audited)
(Dalam Rupiah Penuh)
(In Full Rupiah)
Catatan/
Notes
ARUS KAS DARI AKTIVITAS
OPERASI
Penerimaan dari Pelanggan
Pembayaran kepada Pemasok
Pelunasan Pembiayaan Konsumen
dan Anjak Piutang
Pembayaran untuk Pembiayaan
Konsumen
Penerimaan dari Pendapatan
Pembiayaan Konsumen, Anjak
Piutang dan Sewa
Pembayaran kepada Karyawan
Pembayaran untuk Beban
Operasional dan Pihak Ketiga
Pembayaran Pajak Penghasilan
Pembayaran Bunga Pinjaman
Arus Kas Neto Digunakan untuk
Aktivitas Operasi
ARUS KAS DARI AKTIVITAS
INVESTASI
Perolehan Aset Tetap
Perolehan Aset Tidak Berwujud
Perolehan Properti Investasi
Hasil Penjualan Aset Tetap
Pendapatan Dividen
Hasil Penjualan Investasi Pada
Entitas Anak/Asosiasi
Arus Kas Neto Digunakan untuk
Aktivitas Investasi
ARUS KAS DARI AKTIVITAS
PENDANAAN
Penerimaan Pinjaman Bank dan
Lembaga Keuangan
Pembayaran Dividen
Tambahan modal disetor
Pembayaran Pinjaman Bank dan
Lembaga Keuangan
Arus Kas Neto Diperoleh dari
Aktivitas Pendanaan
30 Sep 2017
/ Sep 30, 2017
Rp
30 Sep 2016
/ Sep 30, 2016
Rp
5, 25
8, 15, 26
4.416.136.301.357
(4.047.462.333.924)
4.291.416.158.661
(3.678.846.747.048)
7, 25
2.537.006.126.185
2.697.650.993.028
7
(3.506.528.386.504)
(2.592.805.918.268)
7, 25
27
578.577.890.880
(269.665.246.708)
578.567.595.816
(243.001.745.254)
18
29
(570.383.204.285)
(43.697.046.030)
(61.828.044.618)
(871.803.679.810)
(28.363.055.911)
(69.746.348.737)
(967.843.943.646)
83.067.252.477
13
(99.587.377.037)
(53.305.075.984)
12
13
(14.958.949.353)
12.870.850.083
8.536.195.253
(59.824.909.743)
183.047.373.433
--
--
1.c, 11
(93.139.281.054)
70.466.557.343
19
22
23
4.451.240.082.211
(49.500.000.000)
252.677.497.583
4.205.732.139.415
(116.641.212.225)
--
19
(3.466.473.931.758)
(4.236.608.672.613)
1.187.943.648.036
(147.517.745.423)
KENAIKAN NETO KAS DAN
SETARA KAS
DAMPAK PERUBAHAAN KURS
TERHADAP KAS DAN
SETARA KAS
126.960.423.336
6.016.064.397
CASH FLOWS FROM
INVESTING ACTIVITIES
Acquisition of Fixed Assets
Acquisition of Intangible Assets
Acquisition of Investment Property
Proceeds Sale of Fixed Assets
Dividend Income
Proceeds Sale of Investment on
Subsidiary/Associates
Net Cash Flows Used in
Investing Activities
CASH FLOWS FROM
FINANCING ACTIVITIES
Proceeds from Bank Loans and
Financial Institutions
Dividends Paid
Additional Paid in Capital
Payment to Bank Loans and
Financial Institutions
Net Cash Flows Provided by
Financing Activities
NET INCREASE OF CASH AND
CASH EQUIVALENTS
7.548.276
(109.847.019)
EFFECTS OF FLUCTUATION
EXCHANGE RATE ON CASH
AND CASH EQUIVALENTS
--
(11.213.645)
EFFECT DISPOSAL
OF SUBSIDIARIES
DAMPAK PELEPASAN
ENTITAS ANAK
SALDO KAS DAN SETARA KAS
PADA AWAL TAHUN
209.172.426.847
SALDO KAS DAN SETARA KAS
PADA AKHIR TAHUN
336.140.398.459
Catatan terlampir merupakan bagian yang tidak terpisahkan dari
147.688.657.022
153.583.660.755
CASH AND CASH EQUIVALENTS
AT THE BEGINNING OF YEAR
CASH AND CASH EQUIVALENTS
AT THE END OF YEAR
The accompanying notes form an integral part of these
laporan keuangan konsolidasian secara keseluruhan
d1/Oktober 26, 2017
549.169.637
CASH FLOWS FROM
OPERATING ACTIVITIES
Receipts from Customers
Payments to Suppliers
Proceeds from Consumer Finance
and Factoring
Payment for Consumer
Finance
Cash Received from Consumer
Finance, Factoring and Rental
Revenue
Payment to Employees
Payments for Operational
Expenses and Third Parties
Payment of Income Taxes
Payment for Interest Expenses
Net Cash Flows Used in
Operating Activities
consolidated financial statements
5
paraf/sign:
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
1. Umum
1. General
1.a. Pendirian Perseroan
PT Bintraco Dharma Tbk (Perseroan) didirikan
sesuai dengan Akta Notaris R.M. Soeprapto, SH,
No. 1 tanggal 1 Juni 1969. Akta pendirian ini
disahkan oleh Menteri Kehakiman Republik
Indonesia
dengan
Surat
Keputusan
No. J.A.5/120/23 tanggal 30 Oktober 1970 dan
diumumkan dalam Berita Negara Republik
Indonesia No. 12 tanggal 2 September 1971,
Tambahan No. 69. Anggaran dasar Perseroan
telah mengalami beberapa kali perubahan,
terakhir dengan Akta Notaris Kumala Tjahjani
Widodo, SH, MH, M.Kn, No. 11 tanggal
11 November 2016, mengenai perubahan status
Perseroan dari perseroan tertutup menjadi
perseroan terbuka dan pengubahan nama
Perseroan menjadi PT Bintraco Dharma Tbk.
Akta
perubahan
ini
telah
memperoleh
persetujuan dari Menteri Hukum dan Hak Asasi
Manusia Republik Indonesia dengan Surat
Keputusan AHU-AH.01.03-0098119 tanggal 11
November 2016.
1.a. The Company’s Establishment
PT Bintraco Dharma Tbk (the Company) was
established in conformity with Notarial Deed of R.M.
Soeprapto, SH, No. 1 dated June 1, 1969. The
Company's deed of establishment was approved by
the Minister of Justice of the Republic of Indonesia in
his Decision Letter No. J.A.5/120/23 dated October
30, 1970 and was published in State Gazette of the
Republic of Indonesia No. 12 dated September 2,
1971, Supplement No. 69. The Company's articles of
association has been amended several times, most
recently by Notarial Deed of Kumala Tjahjani
Widodo, SH, MH, M.Kn, No. 11 dated November 11,
2016, regarding change of status from private
company into public company and changing the
Company’s name to PT Bintraco Dharma Tbk. This
amendment has received its approval from the
Minister of Justice and Human Rights of the Republic
of Indonesia in his Decision Letter No. AHUAH.01.03-0098119 dated November 11, 2016.
Sesuai dengan pasal 3 Anggaran Dasar
Perseroan, ruang lingkup kegiatan Perseroan
terutama meliputi bidang usaha jasa konsultasi
manajemen, perdagangan dan investasi dalam
perusahaan. Perseroan mulai beroperasi secara
komersial pada tahun 1969.
In accordance with article 3 of the Company's articles
of association, the scope of its activities is mainly to
engage in management consulting services, trading
and investment in companies. The Company started
its commercial operations in 1969.
Status Perseroan berubah dari Penanaman
Modal Dalam Negeri menjadi Penanaman Modal
Asing
sesuai
dengan
Undang
Undang
Penanaman Modal Asing No. 1 tahun 1967 yang
diubah sesuai dengan Undang-Undang No. 11
tahun 1970, berdasarkan surat pernyataan efektif
dari Badan Koordinasi Penanaman Modal
dengan suratnya No. 120/V/PMA/2004 tanggal
9 Desember 2004.
The status of the Company has changed from
Domestic Capital Investment to Foreign Capital
Investment in accordance with the Foreign Capital
Investment Law No. 1 year 1967 as amended by
Law No. 11 year 1970, based on approval letter No.
120/V/PMA/2004 of the effective letter of the Capital
Investment Coordinating Board dated December 9,
2004.
Status Perseroan berubah dari Penanaman
Modal Asing menjadi Penanaman Modal Dalam
Negeri sesuai dengan Undang-Undang No. 25
Tahun 2017 tentang Penanaman Modal dan
Undang Undang No. 23 Tahun 2014 tentang
Pemerintahan Daerah, berdasarkan Izin Prinsip
Penanaman Modal Dalam Negeri dari Badan
Koordinasi
Penanaman
Modal
Nomor
566/1/IP/PMDN/2017 tanggal 2 Oktober 2017.
The status of the Company has changed from
Foreign Capital Investment to Domestic Capital
Investment pursuant to Law no. 25 Year 2017 on
Capital Investment and Law no. 23 of 2014 on
Regional Government, based on Domestic Capital
Investment Permit from Capital Investment
Coordinating Board No. 566/1/IP/PMDN/2017 dated
October 2, 2017.
Perseroan memperoleh pernyataan efektif dari
Otoritas Jasa Keuangan (OJK) melalui Surat
The Company obtained the approval from the
Financial Services Authority (OJK) through Letter No.
6
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
Nomor S-157/D.04/2017 pada tanggal 30 Maret
2017 untuk melakukan Penawaran Umum
Perdana Saham sebanyak 150.000.000 saham
biasa atas nama dengan nilai nominal Rp100 per
saham dengan harga penawaran sebesar
Rp1.750 per saham melalui pasar modal pada
tanggal 10 April 2017.
S-157/D.04/2017 dated March 30, 2017 to perform
the Initial Public Offering of 150,000,000 common
shares with par value of Rp100 per share at the
offering price of Rp1,750 per share through capital
market at 10 April 2017.
Perseroan berdomisili di Sunburst CBD Lot II No.
3 BSD City - Tangerang Selatan 15321 dan
lokasi utama entitas anak di Semarang dengan
merk dagang “Nasmoco”.
The Company is domiciled at Sunburst CBD Lot II
No. 3 BSD City - Tangerang Selatan 15321 and main
location of subsidiaries are at Semarang with trade
mark “Nasmoco”
Entitas induk langsung Perseroan adalah
PT Ahabe Niaga Selaras, yang merupakan
pemegang saham mayoritas Perseroan. Entitas
induk terakhir Perseroan adalah PT Ahabe Adhi
Citra.
The Company’s parent entity is PT Ahabe Niaga
Selaras, which is the Company’s major shareholders.
The ultimate parent of the Company is PT Ahabe
Adhi Citra.
1.b. Entitas Anak
Perseroan memiliki saham entitas anak sebagai
berikut:
1.b. Consolidated Subsidiaries
The Company has ownership interest in the
following subsidiaries:
Domicile
Entitas Anak yang Dikonsolidasi secara Langsung/
Directly Consolidated Subsidiaries
PT Gema Adipradana Indah
Jakarta
PT Bahtera Multi Niaga
Jakarta
PT Andalan Finance Indonesia
Jakarta
PT New Ratna Motor
Semarang
PT Semarang Diamond Citra
Semarang
Jakarta
Jakarta
Jakarta
Semarang
Semarang
Entitas Anak yang Dikonsolidasi secara Tidak Langsung/
Indirectly Consolidated Subsidiaries
Melalui/Through PT New Ratna Motor:
PT Nasmoco
Semarang
Semarang
PT Chandra Pratama Motor
Pekalongan
Pekalongan
PT Meka Adipratama
Semarang
Semarang
PT Sumber Bahtera Mandiri
Yogyakarta
Yogyakarta
PT Nasmoco Bahtera Motor
Yogyakarta
Yogyakarta
Melalui/Through PT Gema Adipradana Indah:
PT Ulticar Oto Galeri
Tangerang
Tangerang
Commercial
Operation
Ownership Percentage
(Directly and/or Indirectly)
%
30 Sep 2017
/ Sep 30, 2017
Rp (000)
31 Des 2016
/ Dec 31, 2016
Rp (000)
Otomotif/ Automotive
Otomotif/ Automotive
Keuangan/ Finance
Otomotif/ Automotive
Otomotif/ Automotive
2002
2004
1995
1961
1975
99,99
36,70
92,20
81,00
65,00
30.453.240
342.518.792
5.651.650.739
2.877.304.681
29.648.867
31.216.836
305.813.370
4.344.730.550
2.283.595.545
21.050.320
Otomotif/ Automotive
Otomotif/ Automotive
Otomotif/ Automotive
Properti/ Property
Otomotif/ Automotive
1976
1991
1992
1987
2012
98,50
99,93
58,00
66,40
66,40
356.209.257
45.734.383
124.850.896
41.268.704
155.474.681
384.473.089
32.227.378
119.210.743
36.410.687
98.050.828
Otomotif/ Automotive
2017
70,00
4.484.044
--
s
Laporan keuangan konsolidasian terdiri dari
laporan keuangan Perseroan dan entitas anak
(secara kolektif disebut sebagai “Grup”).
The
accompanying
consolidated
financial
statements comprise the financial statements of
the Company and its subsidiaries (collectively
referred to as “ the Group”).
PT Andalan Finance Indonesia (AFI)
Berdasarkan Akta Notaris Kumala Tjahjani
Widodo, SH, MH, MKn., No. 10 tanggal
10 Nopember 2013, para pemegang saham AFI
sepakat untuk mengeluarkan saham-saham yang
masih dalam simpanan yaitu sebanyak 17.960
saham yang telah diambil dan disetor oleh
Perseroan sebanyak 8.947 saham dengan harga
sebesar Rp39.618.000.000 dan mengakui agio
saham sebesar Rp30.671.000.000 dan oleh
NRM sebanyak 9.013 saham dengan harga
PT Andalan Finance Indonesia (AFI)
Based on Notarial Deed Kumala Tjahjani Widodo,
SH, MH, MKn., No. 10 dated November 10, 2013,
AFI’s shareholders agreed to issued its new
shares amounting to 17,960 shares which were
taken by the Company amounting to 8,947 shares
for Rp39,618,000,000 and recognized excess in
additional paid up capital of Rp30,671,000,000
and by NRM amounting to 9,013 shares for
Rp40,382,000,000 and recognized excess in
additional paid up capital of Rp31,369,000,000.
7
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
sebesar Rp40.382.000.000 dan mengakui agio
saham sebesar Rp31.369.000.000. Perubahan
modal disetor ini telah dilaporkan pada Menteri
Kehakiman dan Hak Asasi Manusia dan surat
penerimaan pemberitahuan perubahan anggaran
dasar dari Menteri Kehakiman dan Hak Asasi
Manusia diterima tanggal 5 Desember 2013.
Such change of paid up capital has been
informed to and has been approved by the
Minister of Justice and Human Rights of the
Republic of Indonesia on December 5, 2013.
Berdasarkan Akta Notaris Kumala Tjahjani
Widodo, SH, MH, MKn., No. 116 tanggal 31 Mei
2012, Perseroan melakukan penambahan
investasinya di AFI sebesar Rp7.382.000.000.
Penambahan modal saham AFI ini diikuti oleh
pemegang saham lainnya yaitu Perseroan (Grup)
Bintraco sehingga tidak merubah prosentase
kepemilikan saham di AFI. Perubahan modal
disetor ini telah dilaporkan pada Menteri
Kehakiman dan Hak Asasi Manusia dan surat
penerimaan pemberitahuan perubahan anggaran
dasar dari Menteri Kehakiman dan Hak Asasi
Manusia tanggal 13 Juni 2012. Persentase
kepemilikan Perseroan di AFI sebesar 60%,
kemudian
NRM,
entitas
anak
memiliki
kepemilikan saham di AFI sebesar 40%.
Sehingga Perseroan memiliki kepemilikan saham
efektif konsolidasian sebesar 92,2% kepemilikan
saham di AFI.
Based on Notarial Deed Kumala Tjahjani Widodo,
SH, MH, MKn., No. 116 dated May 31,2012, the
Company increase its investment in AFI,
amounting to Rp7,382,000,000. The addition paid
up capital of AFI was followed by other
shareholder, Bintraco Group, as a result, the
percentage of ownership of the Company’s
investment in AFI was not changed. Such change
of paid up capital has been informed to and has
been approved by the Minister of Justice and
Human Rights of the Republic of Indonesia dated
June 13, 2012. Percentage of ownership the
Company in AFI is 60%, then NRM, subsidiary
has ownership in AFI is 40%. Accordingly, the
effective of consolidated ownership of the
Company in AFI is 92.2%.
PT New Ratna Motor (NRM)
NRM didirikan sesuai dengan Akta No. 45
tanggal 15 April 1961 dari notaris R.M.
Soeprapto, SH Akta pendirian ini disahkan oleh
Menteri Kehakiman Republik Indonesia dengan
Surat Keputusan No. Y.A.51103/ 25 tertanggal
24 November 1961 dan diumumkan dalam Berita
Negara Republik Indonesia No. 98 Tambahan
No. 585 tertanggal 12 Juli 1962. Anggaran dasar
NRM telah mengalami beberapa kali perubahan,
terakhir dengan Akta No. 14 tertanggal 13 Mei
2014 dari notaris Ninani Halimana, SH, mengenai
perubahan sususan Dewan Komisaris NRM. Akta
perubahan ini telah diterima Kementerian Hukum
dan Hak Asasi Manusia Republik Indonesia
berdasarkan Surat No. AHU-07964.40.22.2014
tertanggal 13 Mei 2014.
PT New Ratna Motor (NRM)
NRM was established in conformity with Notarial
Deed No. 45 dated April 15, 1961 from R.M.
Soeprapto, SH The Company's deed of
establishment was approved by the Minister of
Justice of the Republic of Indonesia in Decision
Letter No. Y.A.51103/ 25 dated November 24,
1961 and was published in State Gazette of the
Republic of Indonesia No. 98 Supplement No.
585 dated July 12, 1962. NRM's articles of
association have been amended several times,
most recently by Notarial Deed No. 14 dated May
13, 2014 from Ninani Halimana, SH, regarding
the changes in the NRM’s board of
commissioners. The amendment has been
received by the Ministry of Justice and Human
Rights of the Republic of Indonesia based on
Letter No. AHU-07964.40.22. 2014 dated May 13,
2014.
Perseroan memiliki 105.000 saham dengan nilai
nominal Rp100.000 per saham atau setara
dengan Rp10.500.000.000 atau setara 70%
kepemilikan saham. Kemudian BMN, entitas
anak memiliki saham di NRM sebesar 30%
sehingga Perseroan memiliki kepemilikan saham
efektif
konsolidasian
sebesar
81,00%
kepemilikan saham di NRM.
The Company owns 105,000 shares at par value
of Rp100,000 per share or equivalent to
Rp10,500,000,000 or equivalent 70%. Then BMN,
the subsidiary has 30% ownership in NRM,
accordingly, the effective consolidated ownership
of the Company in NRM is 81.00%
8
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
PT Gema Adipradana Indah (GAI)
GAI berkedudukan di Jakarta didirikan sesuai
dengan Akta Notaris No.1 tanggal 17 September
1999 oleh Hasbullah Abdul Rasyid, S.H, yang
telah disahkan oleh Menteri Kehakiman Republik
Indonesia melalui surat keputusan No: C20958.HT.01.01.TH.99 tanggal 30 Desember
1999 dan telah diumumkan dalam Berita Negara
RI No. 3587, Perseroan memiliki 99,99%
kepemilikan atas GAI.
PT Gema Adipradana Indah (GAI)
GAI is located in Jakarta, established in
accordance with Notarial Deed No. 1 dated
September 17, 1999 by Hasbullah Abdul Rasyid,
which has been approved by the Minister of
Justice of the Republic of Indonesia through
decision letter No. C-20958.HT.01.01.TH.99
dated December 30,1999 and was published in
the State Gazette No. 3587, the Company has
99.99% ownership in GAI.
PT Bahtera Multi Niaga (BMN)
BMN berkedudukan di Semarang didirikan sesuai
dengan Akta Notaris No.36 tanggal 15 Juli 1997
oleh Angelique Tedjajuwana, S.H., notaris di
Semarang dan diperbaiki dengan akta No. 42
tanggal 14 Agustus 2008, yang telah disahkan
oleh Menteri Kehakiman Republik Indonesia
melalui
surat
keputusan
No:
C25377.HT.01.01.Th.98 tanggal 21 Agustus 1998
dan telah diumumkan dalam Berita Negara RI
No. 4860, Perseroan memiliki 36,7% kepemilikan
atas BMN. Perseroan memiliki kendali penuh
terhadap BMN karena BMN sepenuhnya
tergantung dengan kegiatan usaha NRM, entitas
anak sehingga BMN dikonsolidasi.
PT Bahtera Multi Niaga (BMN)
BMN is located in Semarang, established in
accordance with Notarial Deed No. 36 dated July
15,1997 by Angelique Tedjajuwana, notary in
Jakarta and corrected by deed No. 42 dated
August 14,2008, which has been approved by the
Minister of Justice of the Republic of Indonesia
through
decision
letter
No.
C25377.HT.01.01.Th.98 dated August 21, 1998 and
was published in the State Gazette No. 4860, the
Company has 36.7% ownership in BMN. The
Company fully control BMN because BMN is fully
dependent with business activities of NRM’s,
subsidiary, then BMN is consolidated.
PT Semarang Diamond Citra (SDC)
SDC berkedudukan di Semarang didirikan sesuai
dengan Akta Notaris No.144 tanggal 18 Juni
1975 oleh Wargiyo Suhardjo,S.H, notaris di
Jakarta, yang telah disahkan oleh Menteri
Kehakiman Republik Indonesia melalui surat
keputusan
No:
Y.A.5/353/22
tanggal
2 Oktober 1975 dan telah diumumkan dalam
Berita Negara RI No. 512 Perseroan memiliki
65% kepemilikan atas SDC.
PT Semarang Diamond Citra (SDC)
SDC is located in Semarang, established in
accordance with Notarial Deed No. 144 dated
June 18, 1975 by Wargiyo Suhardjo,S.H, notary
in Jakarta, which has been approved by the
Minister of Justice of the Republic of Indonesia
through decision letter No. Y.A.5/353/22 dated
October 2, 1975 and was published in the State
Gazette No. 512, the Company has 65%
ownership in SDC.
1.c.Dewan Komisaris dan Direksi
Berdasarkan Akta Penyataan Keputusan Rapat
Umum Pemegang Saham Tahunan yang dibuat
di hadapan Mala Mukti, SH, LLM Nomor 79
tanggal 22 Mei 2017, susunan anggota Dewan
Komisaris dan Direksi Perseroan pada tanggal
30 September 2017 adalah sebagai berikut:
1.c. Board of Commissioners and Directors
Based on the Deed of Resolution of the Annual
General Meeting of Shareholders made before Mala
Mukti, SH, LLM Number 79 dated May 22, 2017 the
Company's board of commissioners and directors as
of September 30, 2017 are as follows:
Dewan Komisaris:
Komisaris Utama
Komisaris
Komisaris Independen
Simon Harto Budi
Jonathan Budi
Margeret Mutiara Tang
Direksi:
Direktur Utama
Wakil Direktur Utama
Direktur
Direktur Independen
Sebastianus Harno Budi
Benny Redjo Setyono
Fatrijanto
Joko Tri Sanyoto
9
Board of Commissioners:
President Commissioner
Commissioner
Independent Commissioner
Directors:
President Director
Vice President Director
Director
Independent Director
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
Berdasarkan Akta Pernyataan Keputusan
Pemegang Saham Perseroan yang dibuat di
hadapan Kumala Tjahjani Widodo, SH, MH,
notaris di Jakarta Nomor 11 tanggal 11
November 2016, susunan Dewan Komisaris dan
Direksi Perseroan pada tanggal 31 Desember
2016 adalah sebagai berikut:
Based on the Deed of Resolution of the General
Meeting of Shareholders made before Kumala
Tjahjani Widodo, SH, MH, notary in Jakarta No 11
dated November 11, 2016 the Company's board of
commissioners and directors as of December 31,
2016 are as follows:
2.
Dewan Komisaris:
Komisaris Utama
Komisaris
Komisaris Independen
Sebastianus Harno Budi
Jeffrey Conrad Jones
Margeret Mutiara Tang
Direksi:
Direktur Utama
Wakil Direktur Utama
Direktur
Direktur Independen
Stephanus Harso Budi
Benny Redjo Setyono
Fatrijanto
Joko Tri Sanyoto
Board of Commissioners:
President Commissioner
Commissioner
Independent Commissioner
Directors:
President Director
Vice President Director
Director
Independent Director
Manajemen kunci Perseroan adalah Simon Harto
Budi dan Sebastianus Harno Budi.
The Company’s key management are Simon Harto
Budi and Sebastianus Harno Budi.
Jumlah karyawan Perseroan dan entitas anak
(tidak diaudit) per 30 September 2017 dan 31
Desember 2016 masing-masing sebanyak 2.706
dan 2.587.
Total employees of the Company and its subsidiaries
(unaudited) as of September 30, 2017 and
December 31, 2016 are 2,706 and 2,587,
respectively.
Ikhtisar Kebijakan Akuntansi Signifikan
2. Summary of Significant Accounting Policies
2.a. Kepatuhan Terhadap Standar Akuntansi
Keuangan (SAK)
Laporan keuangan konsolidasian telah disusun
dan disajikan sesuai dengan Standar Akuntansi
Keuangan di Indonesia yang meliputi Pernyataan
Standar Akuntansi Keuangan (PSAK) dan
Interpretasi Standar Akuntansi Keuangan (ISAK)
yang diterbitkan oleh Dewan Standar Akuntansi
Keuangan – Ikatan Akuntan Indonesia (DSAK –
IAI), serta peraturan Pasar Modal yang berlaku
antara lain Peraturan Badan Pengawas Pasar
Modal dan Lembaga Keuangan (Bapepam-LK)
No. VIII.G.7 tentang pedoman penyajian laporan
keuangan, keputusan Ketua Bapepam-LK No.
KEP-347/BL/2012
tentang
penyajian
dan
pengungkapan laporan keuangan emiten atau
Perseroan publik.
2.a. Compliance with the Financial Accounting
Standards (SAK)
The consolidated financial statements have
been prepared and presented in accordance
with Indonesian Financial Accounting Standards
which include the Statement of Financial
Accounting
Standards
(PSAK)
and
Interpretation of Financial Accounting Standards
(ISAK) issued by the Financial Accounting
Standard Board – Indonesia Institute of
Accountant (DSAK-IAI), and regulations in the
Capital Market include Regulations of Capital
Market and Supervisory Board and Financial
Institution
(Bapepam-LK)
No.
VIII.G.7
concerning guidelines for the presentation of
financial statements, decree of Chairman of
Bapepam-LK No. KEP-347/BL/2012 about
presentation and disclosure of financial
statements of the issuer or public company.
2.b. Dasar Pengukuran dan Penyusunan Laporan
Keuangan Konsolidasian
Laporan keuangan konsolidasian disusun dan
disajikan berdasarkan asumsi kelangsungan
usaha serta atas dasar akrual, kecuali laporan
arus kas konsolidasian. Dasar pengukuran dalam
2.b. Basis of Measurement and Preparation of
Consolidated Financial Statements
The consolidated financial statements have
been prepared and presented based on going
concern assumption and accrual basis of
accounting, except for the consolidated
10
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
penyusunan laporan keuangan konsolidasian ini
adalah konsep biaya perolehan, kecuali
beberapa akun tertentu yang didasarkan
pengukuran lain sebagaimana dijelaskan dalam
kebijakan
akuntansi
masing-masing
akun
tersebut. Biaya perolehan umumnya didasarkan
pada nilai wajar imbalan yang diserahkan dalam
pemerolehan aset.
statements of cash flows.
Basis of
measurement
in
preparation
of
these
consolidated financial statements is the
historical costs concept, except for certain
accounts which have been prepared on the
basis of other measurements as described in
their respective policies. Historical cost is
generally based on the fair value of the
consideration given in exchange for assets.
Laporan arus kas konsolidasian disusun dengan
menggunakan metode langsung (direct method)
dengan mengelompokkan arus kas ke dalam
aktivitas operasi, investasi dan pendanaan.
The consolidated statements of cash flows are
prepared using direct method by classifying
cash flows into operating, investing and
financing activities.
Mata uang penyajian yang digunakan dalam
penyusunan laporan keuangan konsolidasian ini
adalah Rupiah yang merupakan lingkungan
ekonomi utama dimana grup beroperasi (mata
uang fungsional).
The presentation currency used in the
preparation of the consolidated financial
statements is Indonesian Rupiah which is the
primary economic environment in which the
group operates (functional currency).
2.c. Pernyataan
dan
Interpretasi
Standar
Akuntansi Baru dan Revisi yang Berlaku
Efektif pada Tahun Berjalan
Amandemen standar dan interpretasi berikut
efektif untuk periode yang dimulai pada atau
setelah 1 Januari 2017, dengan penerapan dini
diperkenankan yaitu amandemen PSAK 1:
Penyajian Laporan Keuangan tentang Prakarsa
Pengungkapan dan ISAK 31: Interpretasi atas
ruang lingkup PSAK 13: Properti Investasi.
2.c. New
and
Revised
Statements
and
Interpretation of Financial Accounting
Standards Effective in the Current Year
Amendments to standard and interpretation
effective for periods beginning on or after
January 1, 2017 with the early application
permitted are amendments to PSAK 1:
Presentation of Financial Statements about
Disclosure Initiative and ISAK 31: Scope
Interpretation of PSAK 13: Investment Property.
PSAK No 1: Penyajian Laporan Keuangan
tentang Prakarsa Pengungkapan
PSAK No. 1: Presentation of Financial
Statements about Disclosure Initivative
PSAK 1 Penyajian Laporan Keuangan
tentang Prakarsa Pengungkapan perihal
materialitas dan penggabungan, PSAK 1
memberikan
klarifikasi
mengenai
pertimbangan
materialitas
harus
diterapkan pada seluruh bagian laporan
keuangan bahkan ketika suatu PSAK
mensyaratkan pengungkapan tertentu.
PSAK 1: Presentation of Financial
Statements about Disclosure Initiative
Related to materiality and aggregation,
PSAK 1 provides clarification on
materiality considerations should be
applied to whole financial statements
even when another PSAK requires
certain disclosures.
PSAK 1 mengijinkan penyajian pos-pos
dalam posisi keuangan, laporan laba rugi
dan penghasilan komprehensif lain dapat
dipisahkan
selama
masih
dapat
dipahami.
PSAK 1 allows the entity to disaggregate
the presentaton of accounts of the
financial position, income statement and
other comprehensive income as long as
it is understandable.
Terdapat persyaratan wajib dari PSAK 1
bagi entitas dalam menyajikan subtotal
laporan posisi keuangan dan laporan
laba rugi dan penghasilan komprehensif
Thre are some requirements from PSAK
1 for the entity in presenting the subtotal
of the accounts of the financial position,
income
statement
and
other
11
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
lain; serta dilakukannya pemisahan
informasi
bagian
penghasilan
komprehensif lain dari entitas asosiasi
dan ventura bersama yang dicatat
dengan metode ekuitas.
comprehensive income. Besides that the
PSAK also requires the separation of
information of other comprehensive
income from associates and joint
ventures which are accounted using the
equity method.
Lebih lanjut, amandemen PSAK 1
memberikan fleksibilitas bagi entitas
untuk menentukan urutan sistematis
catatan atas laporan keuangan yang
disajikan.
Furthermore, amendment of PSAK 1
also provides flexibility for the entity to
determine the systematical order of the
notes to the financial statetements.
ISAK 31: Interpretasi atas Ruang Lingkup
PSAK 13: Properti Investasi
ISAK 31: Scope Interpretation of PSAK 13:
Investment Property
ISAK 31 memberikan interpretasi atas
karakteristik bangunan yang digunakan
sebagai bagian dari definisi properti
investasi dalam PSAK 13: Properti
Investasi. Hal ini diterapkan atas aset
yang digunakan untuk menghasilkan
rental atau untuk kenaikan nilai atau
keduanya, sebagaimana diatur dalam
ruang lingkup PSAK 13.
ISAK 31 provides an interpretation of the
building characteristics used as part of
the definition of investment property in
PSAK 13: Investment Property. This
applies to assets used to generate
rentals or for fair value increase, or both,
as provided in the scope of PSAK 13.
Klarifikasi diberikan untuk menegaskan
jenis aset yang digunakan untuk
menghasilkan rental atau untuk kenaikan
nilai atau keduanya yang dapat diakui
sebagai
suatu
properti
investasi
sebagaimana diatur dalam PSAK 13.
Aset yang digunakan dalam penggunaan
yang tidak memenuhi karakteristik fisik
dari suatu bangunan sebagaimana
diinterpretasikan dalam ISAK 31, tidak
termasuk dalam ruang lingkup PSAK 13,
dan pengaturan akuntansinya mengacu
pada SAK yang sesuai.
Clarification is given to confirm the type
of assets used to generate rentals or for
fair value increase or both that can be
recognized as an investment propertyas
provided in PSAK 13. Assets used in
such use that do not meet the pyhsical
characteristics
of
a
building
as
interpreted in ISAK 31, are not included
within the scope of PSAK 13, thus their
acounting treatment refers to the
appropriate SAK.
Penerapan penyesuaian standar ini tidak
memberikan pengaruh material terhadap
laporan keuangan konsolidasian.
The adoption of this improvement of
standards has no material impact to the
consolidated financial statements.
Standar Akuntansi yang Telah Disahkan
Namun Belum Berlaku Efektif
Accounting Standards that have been
Issued but Not Applicable Effective
Belaku Efektif 1 Januari 2018
Applicable effective as at 1 January 2018
Amendment of PSAK No. 2: Statements
Cash Flows about Disclosure Inititiative
This amendment requires an entity
provide disclosures that enable users
financial statements to evaluate changes
Amandemen PSAK 2: Laporan Arus Kas
tentang Prakarsa Pengungkapan
Amandemen ini mensyaratkan entitas untuk
menyediakan
pengungkapan
yang
memungkinkan pengguna laporan keuangan
12
of
to
of
to
PT BINTRACO DHARMA TBK
DAN ENTITAS ANAK
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
Untuk Periode 9 (Sembilan) Bulan yang Berakhir
Pada Tanggal 30 September 2017 (Tidak Diaudit) dan
2016 (Diaudit) dan 31 Desember 2016 (Diaudit)
(Dalam Rupiah Penuh)
PT BINTRACO DHARMA TBK
AND SUBSIDIARIES
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
For the Period of 9 (Nine) Months Ended
September 30, 2017 (Unaudited) and 2016
(Audited) and December 31, 2016 (Audited)
(In Full Rupiah)
untuk mengevaluasi perubahan pada
liabilitias
yang
timbul
dari
aktivitas
pendanaan, termasuk perubahan yang
timbul dari arus kas maupun perubahan
nonkas.
liabilties arising from financing activities,
including changes arising from cash or noncash changes.
Amandemen PSAK 46: Pajak Penghasilan
tentang Pengakuan Aset Pajak Tangguhan
untuk Rugi yang Belum Direalisasi
Amendment of PSAK No. 46: Income Taxes
about the Recognition of Deferred Taxes
arises from Unrealized Loss.
Amandemen ini:
- Menambahkan contoh ilustrasi untuk
mengklarifikasi
bahwa
perbedaan
temporer yang dapat dikurangkan timbul
ketika jumlah tercatat aset instrumen
utang yang diukur pada nilai wajar dan
nilai
wajar
tersebut
lebih
kecil
dibandingkan
dasar
pengenaan
pajaknya, tanpa mempertimbangkan
apakah entitas memperkirakan untuk
memulihkan jumlah tercatat instrumen
utang
melalui
penjualan
atau
penggunaan, misalnya dengan memiliki
dan menerima arus kas kontraktual, atau
gabungan keduanya.
This amendment:
Add an illustrative example to clarify
that deductible temporary difference is
arising when the carrying amount of the
debt instrument asset measured at fair
value and its fair value is less than the
tax base, regardless of whether the
entity estimates to recover the carrying
amount of the debt instrument through
sales or use, for example by owning
and receiving contractual cash flows, or
a combination of both.
-
Mengklarifikasi bahwa untuk menentukan
apakah laba kena pajak akan tersedia
sehingga perbedaan temporer yang
dapat dikurangkan dapat dimanfaatkan ,
maka penilaian perbedaan temporer yang
dapat dikurangkan tersebut dilakukan
sesuai dengan peraturan pajak.
-
Clarify that to determine whether the
future taxable income will be available
so that the deductible temporary
differences can be utilized, the
valuation of the deductible temporary
differences
shall
be
made
in
accordance with the tax regulations.
-
Menambahkan
bahwa
pengurangan
pajak yang berasal dari pembalikan aset
pajak tangguhan dikecualikan dari
estimasi laba kena pajak masa depan.
Lalu entitas membandingkan perbedaan
temporer yang dapat dikurangkan dengan
estimasi laba kena pajak masa depan
yang tidak mencakup pengurangan pajak
yang dihasilkan dari pembalikan aset
pajak tangguhan tersebut untuk menilai
apakah entitas memiliki laba kena pajak
yang memadai.
-
Added that tax deductions arising from
the reversal of deferred tax assets are
exempt