Ihlas Holding AS
IST:IHLAS.E
Balance Sheet
Balance Sheet Decomposition
Ihlas Holding AS
Ihlas Holding AS
Balance Sheet
Ihlas Holding AS
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
23
|
24
|
18
|
38
|
46
|
517
|
658
|
805
|
320
|
342
|
|
| Cash |
23
|
0
|
15
|
33
|
42
|
483
|
601
|
410
|
251
|
201
|
|
| Cash Equivalents |
0
|
24
|
3
|
5
|
4
|
34
|
57
|
395
|
70
|
141
|
|
| Short-Term Investments |
6
|
0
|
0
|
0
|
0
|
2
|
70
|
191
|
181
|
293
|
|
| Total Receivables |
0
|
812
|
862
|
773
|
930
|
1 045
|
1 420
|
3 094
|
2 806
|
2 806
|
|
| Accounts Receivables |
0
|
809
|
68
|
97
|
158
|
209
|
320
|
1 094
|
996
|
1 281
|
|
| Other Receivables |
0
|
3
|
795
|
870
|
772
|
836
|
1 100
|
2 000
|
1 810
|
1 525
|
|
| Inventory |
0
|
803
|
818
|
588
|
786
|
930
|
1 512
|
4 175
|
11 046
|
8 828
|
|
| Other Current Assets |
0
|
213
|
364
|
210
|
310
|
260
|
524
|
1 163
|
1 454
|
1 400
|
|
| Total Current Assets |
0
|
1 852
|
2 062
|
1 609
|
2 072
|
2 725
|
4 157
|
9 681
|
15 918
|
13 669
|
|
| PP&E Net |
0
|
248
|
207
|
253
|
299
|
345
|
692
|
2 908
|
4 484
|
4 822
|
|
| PP&E Gross |
0
|
0
|
207
|
253
|
299
|
345
|
692
|
2 908
|
4 484
|
4 822
|
|
| Accumulated Depreciation |
293
|
0
|
257
|
100
|
108
|
122
|
172
|
1 150
|
1 894
|
2 203
|
|
| Intangible Assets |
0
|
5
|
8
|
9
|
18
|
20
|
23
|
95
|
158
|
146
|
|
| Goodwill |
0
|
14
|
10
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
79
|
77
|
170
|
130
|
31
|
58
|
88
|
143
|
242
|
|
| Long-Term Investments |
0
|
227
|
269
|
239
|
223
|
235
|
423
|
1 880
|
3 033
|
3 383
|
|
| Other Long-Term Assets |
0
|
60
|
75
|
189
|
306
|
450
|
246
|
967
|
701
|
1 095
|
|
| Other Assets |
0
|
14
|
10
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
0
N/A
|
2 485
N/A
|
2 708
+9%
|
2 476
-9%
|
3 050
+23%
|
3 807
+25%
|
5 598
+47%
|
15 620
+179%
|
24 437
+56%
|
23 356
-4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
179
|
219
|
281
|
283
|
211
|
647
|
804
|
2 259
|
1 523
|
|
| Accrued Liabilities |
0
|
20
|
21
|
26
|
26
|
17
|
28
|
211
|
208
|
148
|
|
| Short-Term Debt |
0
|
128
|
69
|
81
|
99
|
42
|
7
|
3
|
0
|
340
|
|
| Current Portion of Long-Term Debt |
0
|
54
|
47
|
66
|
127
|
125
|
98
|
123
|
105
|
137
|
|
| Other Current Liabilities |
0
|
884
|
1 110
|
526
|
475
|
254
|
854
|
681
|
781
|
676
|
|
| Total Current Liabilities |
0
|
1 265
|
1 465
|
980
|
1 010
|
649
|
1 633
|
1 822
|
3 353
|
2 823
|
|
| Long-Term Debt |
0
|
91
|
203
|
250
|
210
|
322
|
160
|
194
|
272
|
405
|
|
| Deferred Income Tax |
0
|
29
|
31
|
45
|
53
|
51
|
100
|
705
|
1 463
|
2 218
|
|
| Minority Interest |
0
|
285
|
279
|
294
|
789
|
1 362
|
2 020
|
6 602
|
7 617
|
7 111
|
|
| Other Liabilities |
0
|
312
|
180
|
388
|
535
|
889
|
135
|
3 674
|
5 786
|
6 162
|
|
| Total Liabilities |
0
N/A
|
1 982
N/A
|
2 159
+9%
|
1 956
-9%
|
2 596
+33%
|
3 274
+26%
|
4 048
+24%
|
12 997
+221%
|
18 492
+42%
|
18 720
+1%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
790
|
790
|
790
|
790
|
790
|
1 500
|
1 500
|
1 500
|
1 500
|
|
| Retained Earnings |
0
|
389
|
325
|
364
|
428
|
358
|
124
|
14 267
|
18 497
|
19 895
|
|
| Additional Paid In Capital |
0
|
7
|
7
|
7
|
9
|
8
|
19
|
14 874
|
22 101
|
22 142
|
|
| Unrealized Security Profit/Loss |
0
|
98
|
81
|
93
|
93
|
100
|
266
|
634
|
840
|
982
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
98
|
93
|
0
|
0
|
|
| Other Equity |
0
|
3
|
4
|
7
|
11
|
8
|
13
|
25
|
1
|
92
|
|
| Total Equity |
0
N/A
|
503
N/A
|
549
+9%
|
520
-5%
|
454
-13%
|
533
+17%
|
1 550
+191%
|
2 623
+69%
|
5 946
+127%
|
4 637
-22%
|
|
| Total Liabilities & Equity |
0
N/A
|
2 485
N/A
|
2 708
+9%
|
2 476
-9%
|
3 050
+23%
|
3 807
+25%
|
5 598
+47%
|
15 620
+179%
|
24 437
+56%
|
23 356
-4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
0
|
873
|
873
|
873
|
873
|
873
|
1 402
|
1 407
|
1 500
|
1 500
|
|