Asuransi Jiwa Syariah Jasa Mitra Abadi Tbk PT
IDX:JMAS
Balance Sheet
Balance Sheet Decomposition
Asuransi Jiwa Syariah Jasa Mitra Abadi Tbk PT
Asuransi Jiwa Syariah Jasa Mitra Abadi Tbk PT
Balance Sheet
Asuransi Jiwa Syariah Jasa Mitra Abadi Tbk PT
| 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 |
5 863
|
35 476
|
3 025
|
43 576
|
7 824
|
7 755
|
36 297
|
18 517
|
18 454
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
7 755
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5 863
|
35 476
|
3 025
|
43 576
|
7 824
|
0
|
36 297
|
18 517
|
18 454
|
0
|
0
|
|
| Total Receivables |
0
|
163
|
491
|
9 645
|
13 704
|
20 092
|
34 186
|
20 484
|
46 467
|
75 953
|
104 890
|
|
| Deferred Policy Acquisition Cost |
0
|
0
|
1 248
|
1 936
|
4 529
|
13 660
|
16 002
|
12 335
|
20 645
|
0
|
0
|
|
| Total Current Assets |
0
|
163
|
491
|
9 645
|
13 704
|
20 092
|
34 186
|
20 484
|
46 467
|
75 953
|
104 890
|
|
| PP&E Net |
32
|
219
|
987
|
827
|
1 778
|
1 554
|
8 515
|
7 873
|
12 737
|
13 250
|
12 837
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
1 554
|
8 515
|
7 873
|
12 737
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1 497
|
2 320
|
3 330
|
4 488
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 010
|
694
|
370
|
|
| Long-Term Investments |
55 000
|
30 000
|
63 267
|
83 084
|
112 514
|
111 316
|
100 620
|
129 023
|
125 520
|
104 187
|
98 172
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
453
|
1 665
|
807
|
732
|
0
|
0
|
|
| Other Assets |
0
|
0
|
1 804
|
27 200
|
38 665
|
43 202
|
42 124
|
60 013
|
67 549
|
0
|
0
|
|
| Total Assets |
60 894
N/A
|
66 598
+9%
|
70 822
+6%
|
166 267
+135%
|
179 015
+8%
|
198 032
+11%
|
239 408
+21%
|
249 051
+4%
|
293 113
+18%
|
303 072
+3%
|
306 176
+1%
|
|
| Liabilities | ||||||||||||
| Insurance Policy Liabilities |
0
|
0
|
468
|
7 392
|
7 643
|
10 673
|
20 114
|
29 636
|
18 404
|
0
|
0
|
|
| Accrued Liabilities |
32
|
316
|
107
|
316
|
684
|
825
|
436
|
807
|
1 530
|
3 015
|
6 594
|
|
| Short-Term Debt |
17
|
663
|
3 349
|
7 831
|
13 139
|
13 486
|
17 212
|
22 867
|
47 356
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
386
|
252
|
607
|
611
|
14 403
|
19 003
|
19 664
|
21 274
|
0
|
0
|
|
| Other Current Liabilities |
167
|
253
|
227
|
1 830
|
755
|
5 876
|
16 916
|
33 146
|
35 718
|
65 624
|
77 270
|
|
| Total Current Liabilities |
216
|
1 618
|
3 935
|
10 584
|
15 188
|
34 589
|
53 567
|
76 485
|
105 878
|
68 639
|
83 864
|
|
| Long-Term Debt |
0
|
773
|
4 014
|
33 160
|
42 137
|
36 392
|
45 330
|
23 746
|
40 661
|
0
|
0
|
|
| Other Liabilities |
0
|
520
|
454
|
1 400
|
1 225
|
2 680
|
4 085
|
3 514
|
11 736
|
25 688
|
422
|
|
| Total Liabilities |
216
N/A
|
3 429
+1 485%
|
8 871
+159%
|
52 537
+492%
|
66 193
+26%
|
84 334
+27%
|
123 096
+46%
|
133 381
+8%
|
176 679
+32%
|
182 865
+4%
|
183 680
+0%
|
|
| Equity | ||||||||||||
| Common Stock |
60 000
|
60 000
|
60 000
|
100 000
|
100 000
|
100 000
|
100 000
|
100 000
|
100 000
|
100 000
|
100 000
|
|
| Retained Earnings |
678
|
3 168
|
2 042
|
141
|
694
|
1 944
|
1 998
|
3 281
|
4 782
|
7 309
|
10 138
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
13 082
|
13 082
|
13 382
|
13 382
|
13 382
|
13 382
|
13 382
|
13 382
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
98
|
503
|
1 183
|
1 716
|
665
|
1 867
|
2 618
|
1 616
|
2 322
|
|
| Other Equity |
0
|
0
|
8
|
5
|
229
|
88
|
268
|
874
|
888
|
1 131
|
1 298
|
|
| Total Equity |
60 678
N/A
|
63 168
+4%
|
61 952
-2%
|
113 730
+84%
|
112 822
-1%
|
113 698
+1%
|
116 312
+2%
|
115 670
-1%
|
116 434
+1%
|
120 206
+3%
|
122 496
+2%
|
|
| Total Liabilities & Equity |
60 894
N/A
|
66 598
+9%
|
70 822
+6%
|
166 267
+135%
|
179 015
+8%
|
198 032
+11%
|
239 408
+21%
|
249 051
+4%
|
293 113
+18%
|
303 072
+3%
|
306 176
+1%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
600
|
600
|
600
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
|