Helia Group Ltd
ASX:HLI
Balance Sheet
Balance Sheet Decomposition
Helia Group Ltd
Helia Group Ltd
Balance Sheet
Helia Group Ltd
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
87
|
71
|
28
|
112
|
89
|
78
|
58
|
43
|
142
|
87
|
105
|
77
|
24
|
57
|
112
|
46
|
|
| Cash |
87
|
71
|
28
|
112
|
89
|
78
|
58
|
43
|
142
|
87
|
105
|
77
|
24
|
57
|
112
|
46
|
|
| Total Receivables |
9
|
9
|
10
|
26
|
4
|
3
|
1
|
2
|
16
|
5
|
9
|
4
|
2
|
18
|
18
|
9
|
|
| Insurance Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
38
|
19
|
4
|
0
|
0
|
0
|
0
|
|
| Deferred Policy Acquisition Cost |
105
|
142
|
138
|
128
|
125
|
145
|
142
|
152
|
167
|
181
|
42
|
89
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
9
|
9
|
10
|
26
|
4
|
3
|
1
|
2
|
16
|
5
|
9
|
4
|
2
|
18
|
18
|
9
|
|
| PP&E Net |
4
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
7
|
16
|
10
|
7
|
4
|
11
|
8
|
6
|
|
| PP&E Gross |
4
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
6
|
7
|
8
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
20
|
17
|
12
|
7
|
3
|
1
|
2
|
1
|
6
|
7
|
7
|
5
|
3
|
1
|
0
|
0
|
|
| Goodwill |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
10
|
9
|
4
|
28
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2 958
|
3 337
|
3 549
|
3 581
|
4 071
|
3 846
|
3 462
|
3 349
|
3 083
|
3 034
|
3 304
|
3 627
|
3 258
|
2 916
|
2 736
|
2 413
|
|
| Other Long-Term Assets |
0
|
2
|
2
|
8
|
8
|
11
|
10
|
9
|
8
|
9
|
56
|
41
|
125
|
149
|
19
|
16
|
|
| Other Assets |
112
|
82
|
157
|
144
|
149
|
147
|
158
|
198
|
98
|
95
|
102
|
60
|
45
|
51
|
45
|
51
|
|
| Total Assets |
3 296
N/A
|
3 661
+11%
|
3 898
+6%
|
4 008
+3%
|
4 449
+11%
|
4 232
-5%
|
3 836
-9%
|
3 766
-2%
|
3 590
-5%
|
3 477
-3%
|
3 681
+6%
|
3 913
+6%
|
3 461
-12%
|
3 203
-7%
|
2 938
-8%
|
2 540
-14%
|
|
| Liabilities | |||||||||||||||||
| Insurance Policy Liabilities |
1 401
|
1 397
|
1 540
|
1 617
|
1 703
|
1 695
|
1 643
|
1 616
|
1 620
|
1 711
|
2 070
|
2 090
|
1 987
|
1 756
|
1 571
|
1 425
|
|
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
|
| Accrued Liabilities |
12
|
36
|
27
|
16
|
22
|
44
|
23
|
24
|
18
|
16
|
15
|
22
|
0
|
16
|
14
|
13
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
1
|
2
|
2
|
|
| Other Current Liabilities |
52
|
72
|
41
|
36
|
78
|
23
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
76
|
52
|
67
|
|
| Total Current Liabilities |
63
|
108
|
68
|
52
|
100
|
67
|
23
|
24
|
18
|
16
|
20
|
58
|
71
|
93
|
68
|
81
|
|
| Long-Term Debt |
0
|
136
|
137
|
138
|
139
|
244
|
196
|
197
|
198
|
216
|
195
|
191
|
191
|
196
|
195
|
3
|
|
| Deferred Income Tax |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
694
|
786
|
846
|
912
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5
|
5
|
6
|
6
|
7
|
7
|
6
|
7
|
17
|
7
|
8
|
18
|
7
|
16
|
24
|
11
|
|
| Total Liabilities |
2 166
N/A
|
2 432
+12%
|
2 597
+7%
|
2 724
+5%
|
1 949
-28%
|
2 013
+3%
|
1 868
-7%
|
1 844
-1%
|
1 853
+0%
|
1 950
+5%
|
2 293
+18%
|
2 356
+3%
|
2 255
-4%
|
2 062
-9%
|
1 857
-10%
|
1 521
-18%
|
|
| Equity | |||||||||||||||||
| Common Stock |
1 010
|
1 010
|
1 010
|
1 010
|
1 707
|
1 557
|
1 354
|
1 303
|
1 154
|
1 090
|
1 090
|
1 088
|
907
|
751
|
637
|
637
|
|
| Retained Earnings |
120
|
219
|
291
|
274
|
794
|
662
|
613
|
619
|
583
|
437
|
298
|
470
|
299
|
391
|
443
|
384
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Total Equity |
1 130
N/A
|
1 229
+9%
|
1 301
+6%
|
1 284
-1%
|
2 501
+95%
|
2 219
-11%
|
1 967
-11%
|
1 922
-2%
|
1 737
-10%
|
1 528
-12%
|
1 388
-9%
|
1 557
+12%
|
1 206
-23%
|
1 141
-5%
|
1 080
-5%
|
1 019
-6%
|
|
| Total Liabilities & Equity |
3 296
N/A
|
3 661
+11%
|
3 898
+6%
|
4 008
+3%
|
4 449
+11%
|
4 232
-5%
|
3 836
-9%
|
3 766
-2%
|
3 590
-5%
|
3 477
-3%
|
3 681
+6%
|
3 913
+6%
|
3 461
-12%
|
3 203
-7%
|
2 938
-8%
|
2 540
-14%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
556
|
556
|
556
|
556
|
556
|
556
|
509
|
492
|
438
|
413
|
413
|
412
|
347
|
301
|
273
|
272
|
|