Gjensidige Forsikring ASA
OSE:GJF
Balance Sheet
Balance Sheet Decomposition
Gjensidige Forsikring ASA
Cash & Short-Term Investments | 8.5B |
PP&E | 2B |
Long-Term Investments | 68.6B |
Other Assets | 84.8B |
Insurance Policy Liabilities | 59.1B |
Long Term Debt | 4.9B |
Other Liabilities | 78.1B |
Balance Sheet
Gjensidige Forsikring ASA
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 404
|
3 152
|
2 159
|
2 685
|
2 363
|
2 420
|
2 861
|
2 348
|
3 195
|
2 987
|
|
Cash Equivalents |
2 404
|
3 152
|
2 159
|
2 685
|
2 363
|
2 420
|
2 861
|
2 348
|
3 195
|
2 987
|
|
Total Receivables |
0
|
1 538
|
1 420
|
1 620
|
2 513
|
2 401
|
2 366
|
1 735
|
0
|
0
|
|
Insurance Receivable |
4 630
|
4 997
|
5 622
|
5 841
|
6 785
|
7 098
|
7 703
|
8 220
|
0
|
0
|
|
Total Current Assets |
0
|
1 538
|
1 420
|
1 620
|
2 513
|
2 401
|
2 366
|
1 735
|
0
|
0
|
|
PP&E Net |
602
|
324
|
322
|
290
|
252
|
1 265
|
1 150
|
1 440
|
1 636
|
1 814
|
|
PP&E Gross |
602
|
324
|
322
|
290
|
252
|
1 265
|
1 150
|
1 440
|
1 636
|
1 814
|
|
Accumulated Depreciation |
433
|
428
|
311
|
316
|
345
|
469
|
578
|
638
|
798
|
877
|
|
Intangible Assets |
1 124
|
1 344
|
1 361
|
1 472
|
1 288
|
1 125
|
1 132
|
1 732
|
2 307
|
2 479
|
|
Goodwill |
2 819
|
3 225
|
3 140
|
3 557
|
3 577
|
3 555
|
3 773
|
3 955
|
5 294
|
5 663
|
|
Note Receivable |
28 197
|
503
|
946
|
1 065
|
1 082
|
1 192
|
565
|
939
|
3 978
|
4 605
|
|
Long-Term Investments |
59 949
|
97 849
|
100 536
|
108 068
|
55 339
|
61 037
|
61 342
|
64 417
|
63 387
|
67 282
|
|
Other Long-Term Assets |
77
|
106
|
508
|
217
|
58 069
|
266
|
359
|
287
|
595
|
558
|
|
Other Assets |
17 001
|
19 451
|
23 054
|
27 814
|
29 073
|
35 604
|
40 835
|
48 705
|
52 985
|
68 558
|
|
Total Assets |
113 982
N/A
|
129 264
+13%
|
135 927
+5%
|
149 072
+10%
|
156 763
+5%
|
112 406
-28%
|
118 312
+5%
|
129 822
+10%
|
128 083
-1%
|
148 282
+16%
|
|
Liabilities | |||||||||||
Insurance Policy Liabilities |
45 666
|
47 126
|
46 955
|
48 541
|
47 271
|
46 680
|
48 416
|
50 157
|
46 492
|
51 790
|
|
Accrued Liabilities |
425
|
485
|
493
|
501
|
403
|
422
|
432
|
465
|
584
|
684
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
1 173
|
1 295
|
1 273
|
1 132
|
639
|
1 046
|
1 560
|
1 523
|
1 387
|
1 001
|
|
Total Current Liabilities |
1 598
|
1 780
|
1 766
|
1 632
|
1 042
|
1 468
|
1 992
|
1 988
|
1 970
|
1 684
|
|
Long-Term Debt |
11 747
|
19 352
|
21 543
|
25 031
|
1 498
|
2 624
|
2 515
|
3 667
|
3 784
|
4 362
|
|
Deferred Income Tax |
1 289
|
836
|
872
|
1 077
|
1 093
|
1 169
|
956
|
614
|
54
|
45
|
|
Minority Interest |
0
|
24
|
20
|
18
|
1
|
1
|
1
|
1
|
1
|
9
|
|
Other Liabilities |
32 025
|
36 840
|
42 465
|
49 088
|
82 014
|
34 274
|
39 149
|
48 191
|
51 824
|
66 166
|
|
Total Liabilities |
92 325
N/A
|
105 958
+15%
|
113 620
+7%
|
125 387
+10%
|
132 918
+6%
|
86 214
-35%
|
93 028
+8%
|
104 618
+12%
|
104 124
0%
|
124 056
+19%
|
|
Equity | |||||||||||
Common Stock |
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
|
Retained Earnings |
19 215
|
20 107
|
18 425
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Additional Paid In Capital |
1 456
|
1 462
|
1 469
|
1 430
|
1 430
|
1 430
|
1 430
|
1 430
|
1 430
|
1 430
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
638
|
654
|
676
|
716
|
762
|
864
|
942
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
13
|
738
|
1 412
|
20 617
|
20 761
|
23 085
|
22 138
|
22 012
|
20 665
|
20 854
|
|
Total Equity |
21 657
N/A
|
23 306
+8%
|
22 306
-4%
|
23 685
+6%
|
23 845
+1%
|
26 192
+10%
|
25 284
-3%
|
25 205
0%
|
23 959
-5%
|
24 226
+1%
|
|
Total Liabilities & Equity |
113 982
N/A
|
129 264
+13%
|
135 927
+5%
|
149 072
+10%
|
156 763
+5%
|
112 406
-28%
|
118 312
+5%
|
129 822
+10%
|
128 083
-1%
|
148 282
+16%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|