Page 23 - Business Proposal
P. 23

PT Piatto Indonesia

                                                                                            Balance

                                                                                              2017

                           ASSETS                                                                LIABILITIES AND EQUITY

                           CURRENT ASSET                                                         LIABILITIES

                           Cash                                                       4,000,000 Trade Debt                                                  20,000,000

                           Account Receivable                                        20,000,000 Rental Debt                                                 10,000,000
                           Reserves of Receivable Losses                             (1,000,000) Bank Debt                                                  40,000,000

                           Equipment                                                  2,000,000
                                                                                                 TOTAL DEBT                                                70,000,000
                           Inventory                                                 14,000,000




                           FIXED ASSETS                                                          EQUITY
                           Vehicle                                                   26,000,000 Capital                                                     50,000,000

                           Accum. Depreciation of Vehicles                           (2,000,000) Prive                                                    (10,000,000)

                           Building                                                  40,000,000 Profit/Loss This period                                     19,000,000

                           Accum. Building Depreciation                              (4,000,000)
                                                                                                 TOTAL EQUITY                                              59,000,000
                           Soil                                                      30,000,000

                                                                                                 TOTAL LIABILITIES &
                           TOTAL ASSETS                                            129,000,000                                                           129,000,000
                                                                                                 EQUITY
   18   19   20   21   22   23   24   25   26   27   28