Asuransi Dayin Mitra Tbk PT
IDX:ASDM
Balance Sheet
Balance Sheet Decomposition
Asuransi Dayin Mitra Tbk PT
Asuransi Dayin Mitra Tbk PT
Balance Sheet
Asuransi Dayin Mitra Tbk PT
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 376
|
1 411
|
3 319
|
4 076
|
3 692
|
11 062
|
4 782
|
5 776
|
18 931
|
21 088
|
12 873
|
66 913
|
13 331
|
24 041
|
12 462
|
28 178
|
13 802
|
15 747
|
42 180
|
14 270
|
11 241
|
12 911
|
13 694
|
13 927
|
|
| Cash |
1 376
|
1 411
|
3 299
|
2 621
|
2 924
|
8 395
|
2 477
|
4 666
|
17 321
|
16 910
|
10 099
|
66 913
|
13 331
|
24 041
|
12 462
|
28 178
|
13 802
|
15 747
|
42 180
|
14 270
|
11 241
|
12 911
|
13 694
|
13 927
|
|
| Cash Equivalents |
0
|
0
|
20
|
1 455
|
768
|
2 667
|
2 305
|
1 110
|
1 610
|
4 178
|
2 774
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 570
|
1 348
|
1 830
|
1 630
|
5 846
|
3 642
|
2 283
|
771
|
529
|
454
|
469
|
310
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
618
|
544
|
1 110
|
|
| Insurance Receivable |
57 091
|
65 211
|
68 292
|
116 152
|
95 872
|
93 428
|
86 634
|
114 060
|
104 214
|
124 164
|
115 446
|
173 273
|
151 747
|
164 619
|
178 611
|
207 325
|
227 304
|
182 153
|
198 218
|
141 878
|
141 486
|
465 732
|
536 372
|
568 701
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 610
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
1 570
|
1 348
|
1 830
|
1 630
|
5 846
|
3 642
|
2 283
|
771
|
529
|
454
|
469
|
13 920
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
618
|
544
|
1 110
|
|
| PP&E Net |
12 041
|
16 089
|
15 496
|
11 212
|
13 036
|
11 422
|
8 629
|
11 314
|
12 056
|
10 874
|
13 477
|
14 296
|
18 459
|
19 087
|
22 919
|
25 912
|
30 420
|
27 725
|
30 497
|
33 280
|
26 423
|
28 131
|
32 860
|
43 747
|
|
| PP&E Gross |
12 041
|
16 089
|
15 496
|
11 212
|
13 036
|
11 422
|
8 629
|
11 314
|
12 056
|
10 874
|
13 477
|
14 296
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
7 346
|
8 794
|
10 968
|
11 252
|
12 071
|
13 494
|
12 840
|
7 718
|
8 870
|
11 049
|
13 626
|
15 388
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
98 206
|
72 372
|
99 122
|
103 406
|
104 707
|
108 433
|
110 890
|
101 743
|
86 831
|
97 495
|
87 693
|
120 108
|
119 997
|
125 387
|
136 253
|
179 868
|
204 991
|
221 497
|
242 919
|
244 736
|
247 209
|
247 602
|
241 052
|
320 883
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27 413
|
40 512
|
82 981
|
80 664
|
126 611
|
165 523
|
146 511
|
148 420
|
107 726
|
115 899
|
130 221
|
102 137
|
118 438
|
121 411
|
147 716
|
120 097
|
|
| Other Assets |
11 197
|
27 832
|
13 160
|
10 721
|
16 060
|
21 748
|
23 473
|
23 853
|
12 910
|
13 535
|
18 320
|
527 005
|
669 075
|
856 441
|
967 774
|
474 152
|
492 333
|
498 378
|
514 004
|
323 577
|
277 943
|
12 569
|
10 702
|
14 086
|
|
| Total Assets |
181 482
N/A
|
184 265
+2%
|
201 218
+9%
|
247 197
+23%
|
239 212
-3%
|
249 734
+4%
|
236 690
-5%
|
257 516
+9%
|
262 885
+2%
|
308 123
+17%
|
331 259
+8%
|
996 179
+201%
|
1 099 220
+10%
|
1 355 098
+23%
|
1 464 530
+8%
|
1 063 856
-27%
|
1 076 575
+1%
|
1 061 399
-1%
|
1 158 039
+9%
|
859 877
-26%
|
822 740
-4%
|
888 974
+8%
|
982 940
+11%
|
1 082 551
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
9 338
|
7 114
|
6 822
|
11 892
|
10 133
|
24 275
|
20 652
|
22 659
|
22 452
|
23 953
|
27 527
|
377 140
|
480 996
|
1 083 598
|
1 150 387
|
732 685
|
720 303
|
681 973
|
759 060
|
447 287
|
416 158
|
477 350
|
560 944
|
601 530
|
|
| Accrued Liabilities |
6 271
|
5 125
|
8 942
|
18 660
|
19 241
|
19 694
|
20 396
|
19 458
|
15 547
|
15 442
|
15 242
|
8 658
|
10 201
|
18 524
|
20 755
|
16 436
|
14 722
|
10 597
|
13 029
|
11 642
|
9 557
|
1 074
|
3 268
|
10 497
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 787
|
1 716
|
2 338
|
1 404
|
1 342
|
1 883
|
1 906
|
2 002
|
1 659
|
1 931
|
2 033
|
2 187
|
2 034
|
1 956
|
3 583
|
4 298
|
6 511
|
4 668
|
3 796
|
2 150
|
2 280
|
4 256
|
2 592
|
1 273
|
|
| Total Current Liabilities |
8 058
|
6 841
|
11 280
|
20 064
|
20 583
|
21 577
|
22 302
|
21 460
|
17 206
|
17 373
|
17 275
|
10 845
|
12 235
|
20 480
|
24 338
|
20 735
|
21 232
|
15 265
|
16 824
|
13 792
|
11 837
|
5 330
|
5 860
|
11 770
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 035
|
4 140
|
7 320
|
4 083
|
8 872
|
|
| Deferred Income Tax |
2 539
|
3 578
|
5 079
|
6 827
|
7 502
|
5 567
|
2 961
|
3 513
|
3 834
|
4 029
|
5 080
|
3 882
|
2 407
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
989
|
2 657
|
2 271
|
6 962
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 427
|
12 343
|
35 559
|
42 899
|
38 199
|
39 648
|
41 197
|
48 051
|
40 061
|
27 921
|
31 191
|
38 057
|
54 947
|
|
| Total Liabilities |
92 296
N/A
|
88 531
-4%
|
99 022
+12%
|
140 343
+42%
|
134 021
-5%
|
146 388
+9%
|
131 751
-10%
|
154 682
+17%
|
149 876
-3%
|
178 432
+19%
|
184 583
+3%
|
820 927
+345%
|
901 459
+10%
|
1 139 637
+26%
|
1 217 624
+7%
|
791 620
-35%
|
781 183
-1%
|
738 436
-5%
|
823 936
+12%
|
508 175
-38%
|
461 044
-9%
|
523 848
+14%
|
611 216
+17%
|
684 080
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
48 000
|
|
| Retained Earnings |
42 799
|
48 776
|
53 597
|
58 402
|
62 145
|
60 467
|
63 506
|
68 527
|
73 356
|
83 683
|
98 799
|
127 174
|
149 647
|
176 749
|
208 542
|
234 537
|
261 567
|
286 378
|
300 201
|
312 030
|
319 932
|
324 659
|
333 025
|
347 791
|
|
| Additional Paid In Capital |
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
1 067
|
|
| Treasury Stock |
0
|
0
|
0
|
147
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
239
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2 214
|
1 643
|
0
|
0
|
5 315
|
5 482
|
6 928
|
14 054
|
8 708
|
2 353
|
483
|
283
|
953
|
10 355
|
10 704
|
11 368
|
15 242
|
12 482
|
15 166
|
9 395
|
7 304
|
8 601
|
10 369
|
1 612
|
|
| Total Equity |
89 186
N/A
|
95 734
+7%
|
102 197
+7%
|
106 854
+5%
|
105 191
-2%
|
103 346
-2%
|
104 939
+2%
|
102 834
-2%
|
113 009
+10%
|
129 691
+15%
|
146 676
+13%
|
175 251
+19%
|
197 761
+13%
|
215 461
+9%
|
246 906
+15%
|
272 237
+10%
|
295 392
+9%
|
322 963
+9%
|
334 103
+3%
|
351 702
+5%
|
361 696
+3%
|
365 126
+1%
|
371 724
+2%
|
398 470
+7%
|
|
| Total Liabilities & Equity |
181 482
N/A
|
184 265
+2%
|
201 218
+9%
|
247 197
+23%
|
239 212
-3%
|
249 734
+4%
|
236 690
-5%
|
257 516
+9%
|
262 885
+2%
|
308 123
+17%
|
331 259
+8%
|
996 179
+201%
|
1 099 220
+10%
|
1 355 098
+23%
|
1 464 530
+8%
|
1 063 856
-27%
|
1 076 575
+1%
|
1 061 399
-1%
|
1 158 039
+9%
|
859 877
-26%
|
822 740
-4%
|
888 974
+8%
|
982 940
+11%
|
1 082 551
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
192
|
192
|
192
|
191
|
191
|
191
|
191
|
191
|
191
|
191
|
191
|
191
|
192
|
192
|
192
|
192
|
192
|
192
|
192
|
384
|
384
|
384
|
384
|
384
|
|