Polisan Holding AS
IST:POLHO.E
Balance Sheet
Balance Sheet Decomposition
Polisan Holding AS
Polisan Holding AS
Balance Sheet
Polisan Holding AS
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
91
|
19
|
154
|
179
|
288
|
412
|
754
|
579
|
509
|
|
| Cash |
7
|
13
|
20
|
27
|
15
|
27
|
45
|
63
|
95
|
|
| Cash Equivalents |
84
|
6
|
134
|
152
|
274
|
385
|
709
|
515
|
415
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
15
|
0
|
107
|
0
|
0
|
|
| Total Receivables |
196
|
298
|
363
|
268
|
306
|
668
|
1 310
|
1 523
|
1 286
|
|
| Accounts Receivables |
95
|
146
|
178
|
166
|
205
|
469
|
851
|
937
|
754
|
|
| Other Receivables |
101
|
152
|
185
|
102
|
101
|
199
|
460
|
587
|
532
|
|
| Inventory |
65
|
88
|
149
|
137
|
147
|
390
|
886
|
419
|
472
|
|
| Other Current Assets |
11
|
13
|
15
|
33
|
39
|
49
|
135
|
459
|
372
|
|
| Total Current Assets |
364
|
418
|
680
|
617
|
795
|
1 518
|
3 221
|
3 008
|
2 640
|
|
| PP&E Net |
623
|
760
|
795
|
881
|
1 060
|
1 175
|
5 161
|
7 340
|
7 540
|
|
| PP&E Gross |
623
|
760
|
795
|
881
|
1 060
|
1 175
|
5 161
|
7 340
|
7 540
|
|
| Accumulated Depreciation |
169
|
60
|
103
|
152
|
112
|
193
|
1 435
|
2 589
|
2 846
|
|
| Intangible Assets |
2
|
3
|
3
|
2
|
2
|
3
|
12
|
20
|
25
|
|
| Note Receivable |
2
|
1
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
|
| Long-Term Investments |
666
|
710
|
683
|
723
|
891
|
958
|
4 829
|
8 918
|
8 433
|
|
| Other Long-Term Assets |
73
|
96
|
58
|
60
|
58
|
94
|
776
|
836
|
816
|
|
| Total Assets |
1 730
N/A
|
1 988
+15%
|
2 219
+12%
|
2 283
+3%
|
2 807
+23%
|
3 749
+34%
|
14 001
+273%
|
20 123
+44%
|
19 455
-3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
91
|
92
|
215
|
206
|
263
|
710
|
1 591
|
1 410
|
1 029
|
|
| Accrued Liabilities |
11
|
9
|
10
|
16
|
10
|
19
|
113
|
121
|
177
|
|
| Short-Term Debt |
6
|
53
|
114
|
68
|
114
|
185
|
292
|
514
|
1 351
|
|
| Current Portion of Long-Term Debt |
107
|
147
|
210
|
166
|
218
|
306
|
504
|
515
|
235
|
|
| Other Current Liabilities |
13
|
15
|
21
|
12
|
19
|
22
|
97
|
152
|
61
|
|
| Total Current Liabilities |
228
|
316
|
570
|
467
|
623
|
1 243
|
2 597
|
2 711
|
2 854
|
|
| Long-Term Debt |
83
|
40
|
61
|
292
|
314
|
343
|
437
|
407
|
114
|
|
| Deferred Income Tax |
110
|
137
|
83
|
73
|
98
|
97
|
635
|
692
|
975
|
|
| Minority Interest |
21
|
27
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
9
|
10
|
12
|
14
|
16
|
19
|
51
|
55
|
78
|
|
| Total Liabilities |
451
N/A
|
530
+18%
|
755
+42%
|
846
+12%
|
1 051
+24%
|
1 702
+62%
|
3 721
+119%
|
3 865
+4%
|
4 021
+4%
|
|
| Equity | ||||||||||
| Common Stock |
370
|
370
|
370
|
759
|
759
|
759
|
759
|
759
|
759
|
|
| Retained Earnings |
690
|
777
|
783
|
376
|
497
|
831
|
4 252
|
6 599
|
5 859
|
|
| Additional Paid In Capital |
23
|
23
|
23
|
23
|
23
|
23
|
125
|
181
|
181
|
|
| Unrealized Security Profit/Loss |
212
|
313
|
322
|
322
|
538
|
499
|
0
|
1 040
|
1 040
|
|
| Other Equity |
16
|
25
|
35
|
42
|
60
|
65
|
5 144
|
7 679
|
7 596
|
|
| Total Equity |
1 279
N/A
|
1 458
+14%
|
1 464
+0%
|
1 437
-2%
|
1 756
+22%
|
2 047
+17%
|
10 280
+402%
|
16 258
+58%
|
15 434
-5%
|
|
| Total Liabilities & Equity |
1 730
N/A
|
1 988
+15%
|
2 219
+12%
|
2 283
+3%
|
2 807
+23%
|
3 749
+34%
|
14 001
+273%
|
20 123
+44%
|
19 455
-3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
3 775
|
3 775
|
3 775
|
3 775
|
3 775
|
3 775
|
3 775
|
3 775
|
3 775
|
|