Professional Documents
Culture Documents
Laporan Keuangan PT TEMPO SCAN PACIFIC TBK
Laporan Keuangan PT TEMPO SCAN PACIFIC TBK
Laporan Keuangan PT TEMPO SCAN PACIFIC TBK
PT TEMPO SCAN PACIFIC Tbk DAN ENTITAS ANAK PT TEMPO SCAN PACIFIC Tbk AND SUBSIDIARIES
LAPORAN KEUANGAN KONSOLIDASIAN CONSOLIDATED FINANCIAL STATEMENTS
UNTUK TAHUN YANG BERAKHIR PADA FOR THE YEAR ENDED
31 DESEMBER 2021 31 DECEMBER 2021
Ekshibit/
PT TEMPO SCAN PACIFIC Tbk Exhibit
DAN ENTITAS ANAK/AND SUBSIDIARIES
LAPORAN KEUANGAN KONSOLIDASIAN/ Laporan Posisi Keuangan Konsolidasian A Consolidated Statement of Financial Position
CONSOLIDATED FINANCIAL STATEMENTS
UNTUK TAHUN YANG BERAKHIR PADA 31 DESEMBER 2021/ Laporan Laba Rugi dan Penghasilan Komprehensif Lain Consolidated Statement of Profit or Loss and
FOR THE YEAR ENDED 31 DECEMBER 2021 Konsolidasian B Other Comprehensive Income
DAN/AND
LAPORAN AUDITOR INDEPENDEN/ Laporan Perubahan Ekuitas Konsolidasian C Consolidated Statement of Changes in Equity
INDEPENDENT AUDITOR’S REPORT
128 129
These Consolidated Financial Statements are originally These Consolidated Financial Statements are originally
issued in Indonesian language issued in Indonesian language
PT TEMPO SCAN PACIFIC Tbk DAN ENTITAS ANAK PT TEMPO SCAN PACIFIC Tbk AND SUBSIDIARIES PT TEMPO SCAN PACIFIC Tbk DAN ENTITAS ANAK PT TEMPO SCAN PACIFIC Tbk AND SUBSIDIARIES
LAPORAN POSISI KEUANGAN KONSOLIDASIAN CONSOLIDATED STATEMENT OF FINANCIAL POSITION LAPORAN POSISI KEUANGAN KONSOLIDASIAN CONSOLIDATED STATEMENT OF FINANCIAL POSITION
PADA TANGGAL 31 DESEMBER 2021 AS OF 31 DECEMBER 2021 PADA TANGGAL 31 DESEMBER 2021 AS OF 31 DECEMBER 2021
(Disajikan dalam Rupiah, kecuali dinyatakan lain) (Expressed in Rupiah, unless otherwise stated) (Disajikan dalam Rupiah, kecuali dinyatakan lain) (Expressed in Rupiah, unless otherwise stated)
Catatan/ 31 Desember 2021/ 31 Desember 2020/ Catatan/ 31 Desember 2021/ 31 Desember 2020/
A S E T Notes 31 December 2021 31 December 2020 A S S E T S LIABILITAS DAN EKUITAS Notes 31 December 2021 31 December 2020 LIABILITIES AND EQUITY
EKUITAS EQUITY
Lihat Catatan atas Laporan Keuangan Konsolidasian pada See accompanying Notes to Consolidated Financial Statements
Ekshibit E terlampir yang merupakan bagian tak terpisahkan on Exhibit E which are an integral part
Ekuitas yang dapat diatribusikan Equity attributable to owner
dari Laporan Keuangan Konsolidasian secara keseluruhan of the Consolidated Financial Statements taken as a whole
kepada pemilik entitas induk of the parent Company
Modal saham - nilai nominal Rp50 Share capital – par value Rp50
per saham per share
Modal dasar – 6.000.000.000 saham Authorized – 6,000,000,000 shares
Modal ditempatkan dan disetor Issued and fully paid capital –
penuh – 4.509.864.300 saham 4,509,864,300 shares
pada 31 Desember 2021 dan as of 31 December 2021 and
4.500.000.000 saham pada 4,500,000,000 shares
31 Desember 2020 20 225.493.215.000 225.000.000.000 as of 31 December 2020
Tambahan modal disetor, Neto 2o,7,21 348.690.992.379 335.551.217.059 Additional paid-in capital, Net
Selisih kurs karena penjabaran laporan Differences arising from foreign
keuangan 2b 9.559.853.407 12.115.616.808 currency translations
Komponen ekuitas lainnya 2b 33.421.914.383 33.421.914.383 Other equity component
Laba yang belum direalisasi atas Unrealized gain on increase
kenaikan nilai pasar investasi jangka in fair value of
pendek, Neto 2f,6 2.340.363.332 1.595.960.000 short-term investment, Net
Saldo laba Retained earnings
Sudah ditentukan penggunaannya 20 45.000.000.000 42.750.000.000 Appropriated
Belum ditentukan penggunaannya 5.865.860.824.169 5.405.774.185.176 Unappropriated
TOTAL LIABILITAS DAN EKUITAS 9.644.326.662.784 9.104.657.533.366 TOTAL LIABILITIES AND EQUITY
Lihat Catatan atas Laporan Keuangan Konsolidasian pada See accompanying Notes to Consolidated Financial Statements
Ekshibit E terlampir yang merupakan bagian tak terpisahkan on Exhibit E which are an integral part
dari Laporan Keuangan Konsolidasian secara keseluruhan of the Consolidated Financial Statements taken as a whole
130 131
These Consolidated Financial Statements are originally These Consolidated Financial Statements are originally
issued in Indonesian language issued in Indonesian language
PT TEMPO SCAN PACIFIC Tbk DAN ENTITAS ANAK PT TEMPO SCAN PACIFIC Tbk AND SUBSIDIARIES PT TEMPO SCAN PACIFIC Tbk DAN ENTITAS ANAK PT TEMPO SCAN PACIFIC Tbk AND SUBSIDIARIES
LAPORAN LABA RUGI DAN PENGHASILAN CONSOLIDATED STATEMENT OF PROFIT OR LOSS LAPORAN LABA RUGI DAN PENGHASILAN CONSOLIDATED STATEMENT OF PROFIT OR LOSS
KOMPREHENSIF LAIN KONSOLIDASIAN AND OTHER COMPREHENSIVE INCOME KOMPREHENSIF LAIN KONSOLIDASIAN AND OTHER COMPREHENSIVE INCOME
UNTUK TAHUN YANG BERAKHIR PADA FOR THE YEAR ENDED UNTUK TAHUN YANG BERAKHIR PADA FOR THE YEAR ENDED
31 DESEMBER 2021 31 DECEMBER 2021 31 DESEMBER 2021 31 DECEMBER 2021
(Disajikan dalam Rupiah, kecuali dinyatakan lain) (Expressed in Rupiah, unless otherwise stated) (Disajikan dalam Rupiah, kecuali dinyatakan lain) (Expressed in Rupiah, unless otherwise stated)
Catatan/ Catatan/
Notes 2021 2020 Notes 2021 2020
PENJUALAN NETO 2h,p,t,7,23,24 11.234.443.003.639 10.968.402.090.246 NET SALES Penghasilan neto tahun berjalan Net income for the year
yang dapat diatribusikan kepada: attributable to:
BEBAN POKOK PENJUALAN 2h,p,7,25 ( 7.226.149.613.742) ( 7.055.613.010.741) COST OF GOODS SOLD Pemilik entitas induk 823.767.936.791 787.803.135.441 Equity holders of the parent company
Kepentingan non-pengendali 2b,22 54.049.700.852 46.566.616.241 Non-controlling interest
LABA BRUTO 2t,23 4.008.293.389.897 3.912.789.079.505 GROSS PROFIT
877.817.637.643 834.369.751.682
Beban penjualan 2h,p,26 ( 2.366.875.498.863) ( 2.291.480.869.504) Selling expenses
Beban umum dan administrasi 2h,p,26 ( 554.895.359.698) ( 507.457.277.636) General and administrative expenses Penghasilan komprehensif neto yang Net comprehensive income
Penghasilan (beban) operasi lain, Other operating income (expenses), dapat diatribusikan kepada: attributable to:
Neto 17.824.007.268 ( 38.203.768.112) Net Pemilik entitas induk 820.722.564.924 797.399.802.068 Equity holders of the parent company
Kepentingan non-pengendali 53.987.283.783 46.504.463.841 Non-controlling interest
LABA USAHA 1.104.346.538.604 1.075.647.164.253 INCOME FROM OPERATIONS
874.709.848.707 843.904.265.909
Penghasilan keuangan 4 54.920.983.596 82.628.410.552 Finance income
Bagian atas laba (rugi) bersih entitas Equity in net income (losses) of LABA PER SAHAM YANG DAPAT EARNINGS PER SHARE
asosiasi, Neto 2c,11 15.341.255.330 ( 13.249.872.778) associated companies, Net DIATRIBUSIKAN KEPADA PEMILIK ATTRIBUTABLE TO EQUITY HOLDERS
Beban keuangan 2f ( 48.124.205.541) ( 48.344.863.874) Finance costs ENTITAS INDUK 2u 183 175 OF THE PARENT COMPANY
Beban restrukturisasi 27 ( 28.114.154.518) ( 32.232.303.279) Restructuring expenses
LABA NETO TAHUN BERJALAN 877.817.637.643 834.369.751.682 NET INCOME FOR THE YEAR
Lihat Catatan atas Laporan Keuangan Konsolidasian pada See accompanying Notes to Consolidated Financial Statements
Ekshibit E terlampir yang merupakan bagian tak terpisahkan on Exhibit E which are an integral part
dari Laporan Keuangan Konsolidasian secara keseluruhan of the Consolidated Financial Statements taken as a whole
132 133
Cash dividends
Cash dividends
of subsidiaries
of subsidiaries
interest in subsidiary
Standards (PSAK) No. 73 (Note 33)
issued in Indonesian language
Ekshibit D Exhibit D
These Consolidated Financial Statements are originally
PT TEMPO SCAN PACIFIC Tbk DAN ENTITAS ANAK PT TEMPO SCAN PACIFIC Tbk AND SUBSIDIARIES
issued in Indonesian language
2.705.188.396 )
225.000.000.000 )
29.999.339.651 )
360.197.286.000 )
30.099.009.901 )
3.107.788.936 )
21.746.284
9.534.514.227
5.791.035.969.893
5.788.330.781.497
834.369.751.682
13.632.990.320
6.377.235.707.755
877.817.637.643
6.875.303.997.165
Total ekuitas/
Total equity
2021 2020
-
ARUS KAS DARI AKTIVITAS OPERASI CASH FLOWS FROM OPERATING ACTIVITIES
Penerimaan kas dari pelanggan 12.348.565.446.437 11.905.438.831.478 Cash received from customers
Pembayaran kas kepada pemasok dan Cash paid to suppliers and
29.999.339.651 ) (
30.099.009.901 ) (
62.417.069 ) (
304.521.690.139
46.566.616.241
321.026.814.329
54.049.700.852
344.936.834.495
beban usaha ( 9.984.552.545.765) ( 9.579.298.686.556) operating expenses
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
non-pengendali/
Non-controlling
(Expressed in Rupiah, unless otherwise stated)
Kepentingan
interest Pembayaran kas kepada karyawan ( 1.039.129.057.306) ( 1.001.317.535.488) Cash paid to employees
-
PT TEMPO SCAN PACIFIC Tbk
Kas yang dihasilkan dari operasi 1.324.883.843.366 1.324.822.609.434 Cash provided by operations
FOR THE YEAR ENDED
31 DECEMBER 2021
360.197.286.000 ) )
Pembayaran bunga ( 47.506.615.674) ( 48.340.961.996) Payments of interest expenses
1.234.011.798 ) (
2.705.188.396 )
225.000.000.000 )
2.940.242.107
4.885.485.996.024
4.882.780.807.628
787.803.135.441
5.448.524.185.176
823.767.936.791
5.910.860.824.169
Penerimaan restitusi pajak 17.709.933.315 144.896.505.959 Tax refund
Pembayaran pajak ( 658.489.503.260) ( 521.052.950.620) Payments of taxes
Neto/
Net
-
Kas neto diperoleh dari aktivitas operasi 689.652.508.330 982.698.939.026 Net cash provided by operating activities
ARUS KAS DARI AKTIVITAS INVESTASI CASH FLOWS FROM INVESTING ACTIVITIES
2.705.188.396 ) (
225.000.000.000 ) (
360.197.286.000 ) (
1.234.011.798 ) (
2.250.000.000 )
2.250.000.000 )
2.940.242.107
4.844.985.996.024
4.842.280.807.628
787.803.135.441
5.405.774.185.176
823.767.936.791
5.865.860.824.169
(Penambahan) pengurangan atas investasi (Additional) deduction of short-term
Retained earnings
Belum ditentukan
-
Penambahan penyertaan saham, Neto ( 294.000.000) ( 9.706.000.000) stock, Net
Aset tetap Property, plant and equipment
Penjualan 51.455.326.179 33.735.922.555 Sales
Pembelian ( 385.869.642.123) ( 447.836.621.809) Purchases
(
(
40.500.000.000
40.500.000.000
2.250.000.000
42.750.000.000
2.250.000.000
45.000.000.000
Penerimaan dividen kas 143.884.892 244.604.316 Proceeds from cash dividend
Sudah ditentukan
penggunaannya/
Appropriated
-
Kas neto digunakan untuk aktivitas
Ekuitas yang dapat diatribusikan kepada pemilik entitas induk/
ARUS KAS DARI AKTIVITAS PENDANAAN CASH FLOWS FROM FINANCING ACTIVITIES
598.940.000
598.940.000
997.020.000
1.595.960.000
744.403.332
2.340.363.332
belum direalisasi atas
Penerimaan utang bank jangka pendek 4.996.279.318.562 5.477.688.524.937 Proceeds from short-term bank loans
investasi jangka
Unrealized gain
pendek, Neto/
of short-term
in fair value
investment,
on increase
nilai pasar
Laba yang
33.421.914.383
33.421.914.383
33.421.914.383
33.421.914.383
Pemilik entitas induk ( 295.449.028.113) ( 183.469.490.900) Equity holders of the parent company
6.456.212.288
6.456.212.288
5.659.404.520
12.115.616.808
9.559.853.407
foreign currency
arising from
translations
Non-controlling interest
Differences
keuangan/
laporan
karena
335.551.217.059
335.551.217.059
13.139.775.320
348.690.992.379
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
LAPORAN PERUBAHAN EKUITAS KONSOLIDASIAN
modal disetor,
Pengaruh Neto atas perubahan kurs pada Net effect of changes in foreign exchange
capital, Net
Tambahan
Additional
paid- in
Neto/
UNTUK TAHUN YANG BERAKHIR PADA
kas dan setara kas yang didenominasi rates on cash and cash equivalents
-
-
PT TEMPO SCAN PACIFIC Tbk
31 DESEMBER 2021
225.000.000.000
225.000.000.000
225.493.215.000
(Catatan 20)/
Share capital
(Note 20)
-
Lihat Catatan atas Laporan Keuangan Konsolidasian pada See accompanying Notes to Consolidated Financial Statements
(PSAK) No. 73 (Catatan 33)
Ekshibit E terlampir yang merupakan bagian tak terpisahkan on Exhibit E which are an integral part
Laba neto tahun berjalan
dari Laporan Keuangan Konsolidasian secara keseluruhan of the Consolidated Financial Statements taken as a whole
Rugi komprehensif lain
Penerbitan opsi saham
entitas anak
entitas anak
Cadangan umum
Cadangan umum
Dividen kas
Dividen kas
134 135