Just Group PLC
LSE:JUST
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Just Group PLC
LSE:JUST
|
UK |
Balance Sheet
Balance Sheet Decomposition
Just Group PLC
Just Group PLC
Balance Sheet
Just Group PLC
| Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-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 |
13
|
20
|
41
|
54
|
59
|
71
|
261
|
114
|
267
|
1 496
|
510
|
482
|
546
|
808
|
758
|
|
| Cash Equivalents |
13
|
20
|
41
|
54
|
59
|
71
|
261
|
114
|
267
|
1 496
|
510
|
482
|
546
|
808
|
758
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
7
|
13
|
33
|
60
|
49
|
35
|
|
| Insurance Receivable |
5
|
4
|
1
|
0
|
29
|
127
|
40
|
14
|
14
|
25
|
22
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
7
|
13
|
33
|
60
|
49
|
35
|
|
| PP&E Net |
1
|
2
|
2
|
1
|
1
|
17
|
20
|
21
|
27
|
21
|
14
|
22
|
22
|
20
|
34
|
|
| PP&E Gross |
1
|
2
|
2
|
1
|
1
|
17
|
20
|
21
|
27
|
21
|
14
|
0
|
22
|
20
|
34
|
|
| Accumulated Depreciation |
3
|
4
|
5
|
6
|
6
|
9
|
9
|
9
|
17
|
16
|
20
|
0
|
25
|
20
|
25
|
|
| Intangible Assets |
65
|
54
|
50
|
45
|
42
|
184
|
160
|
137
|
120
|
99
|
86
|
47
|
7
|
6
|
4
|
|
| Goodwill |
34
|
34
|
34
|
33
|
33
|
33
|
33
|
34
|
34
|
34
|
34
|
0
|
34
|
34
|
43
|
|
| Long-Term Investments |
3 488
|
4 895
|
5 990
|
7 419
|
8 426
|
17 111
|
18 027
|
18 916
|
21 264
|
22 370
|
24 007
|
20 401
|
26 521
|
30 972
|
33 771
|
|
| Other Long-Term Assets |
14
|
11
|
13
|
13
|
4
|
10
|
13
|
19
|
12
|
12
|
3
|
449
|
406
|
387
|
416
|
|
| Other Assets |
2 257
|
3 282
|
3 666
|
3 817
|
2 688
|
6 374
|
5 643
|
4 725
|
4 307
|
4 144
|
3 692
|
3 978
|
4 276
|
5 680
|
5 756
|
|
| Total Assets |
5 843
N/A
|
8 268
+42%
|
9 762
+18%
|
11 349
+16%
|
11 249
-1%
|
23 895
+112%
|
24 165
+1%
|
23 946
-1%
|
26 022
+9%
|
28 173
+8%
|
28 348
+1%
|
25 412
-10%
|
31 838
+25%
|
37 922
+19%
|
40 774
+8%
|
|
| Liabilities | ||||||||||||||||
| Insurance Policy Liabilities |
5 655
|
7 946
|
9 273
|
10 257
|
10 235
|
21 498
|
21 681
|
21 374
|
22 498
|
23 668
|
24 085
|
19 776
|
26 735
|
31 673
|
35 108
|
|
| Accrued Liabilities |
47
|
77
|
113
|
16
|
19
|
34
|
45
|
59
|
53
|
54
|
43
|
43
|
47
|
59
|
77
|
|
| Short-Term Debt |
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
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
22
|
36
|
58
|
42
|
7
|
112
|
61
|
61
|
10
|
0
|
81
|
0
|
20
|
327
|
33
|
|
| Total Current Liabilities |
69
|
113
|
171
|
59
|
26
|
147
|
106
|
120
|
67
|
57
|
124
|
43
|
67
|
386
|
110
|
|
| Long-Term Debt |
0
|
0
|
55
|
52
|
47
|
343
|
344
|
573
|
668
|
777
|
778
|
699
|
686
|
846
|
690
|
|
| Deferred Income Tax |
37
|
44
|
45
|
33
|
33
|
46
|
39
|
32
|
26
|
23
|
5
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
2
|
0
|
0
|
|
| Other Liabilities |
18
|
85
|
68
|
96
|
94
|
250
|
255
|
182
|
442
|
1 158
|
997
|
3 791
|
3 147
|
3 771
|
3 756
|
|
| Total Liabilities |
5 778
N/A
|
8 187
+42%
|
9 611
+17%
|
10 496
+9%
|
10 435
-1%
|
22 284
+114%
|
22 424
+1%
|
22 281
-1%
|
23 701
+6%
|
25 681
+8%
|
25 906
+1%
|
24 307
-6%
|
30 633
+26%
|
36 676
+20%
|
39 664
+8%
|
|
| Equity | ||||||||||||||||
| Common Stock |
73
|
73
|
80
|
50
|
50
|
93
|
94
|
94
|
104
|
104
|
104
|
199
|
104
|
104
|
104
|
|
| Retained Earnings |
8
|
7
|
66
|
802
|
763
|
1 427
|
1 558
|
1 478
|
1 831
|
2 002
|
1 923
|
585
|
684
|
725
|
589
|
|
| Additional Paid In Capital |
0
|
0
|
5
|
1
|
1
|
92
|
94
|
95
|
95
|
95
|
95
|
0
|
95
|
95
|
95
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
3
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
2
|
5
|
6
|
6
|
5
|
4
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
294
|
294
|
322
|
322
|
322
|
322
|
322
|
|
| Total Equity |
65
N/A
|
80
+23%
|
151
+89%
|
853
+465%
|
814
-5%
|
1 611
+98%
|
1 741
+8%
|
1 664
-4%
|
2 322
+39%
|
2 492
+7%
|
2 442
-2%
|
1 106
-55%
|
1 205
+9%
|
1 246
+3%
|
1 110
-11%
|
|
| Total Liabilities & Equity |
5 843
N/A
|
8 268
+42%
|
9 762
+18%
|
11 349
+16%
|
11 249
-1%
|
23 895
+112%
|
24 165
+1%
|
23 946
-1%
|
26 022
+9%
|
28 173
+8%
|
28 348
+1%
|
25 412
-10%
|
31 838
+25%
|
37 922
+19%
|
40 774
+8%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
505
|
505
|
500
|
506
|
506
|
933
|
938
|
938
|
1 035
|
1 038
|
1 039
|
1 039
|
1 039
|
1 039
|
1 039
|
|