Hipay Group SA
PAR:ALHYP
Balance Sheet
Balance Sheet Decomposition
Hipay Group SA
Hipay Group SA
Balance Sheet
Hipay Group SA
| Dec-2013 | 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 |
29
|
23
|
12
|
9
|
8
|
3
|
2
|
3
|
2
|
2
|
1
|
12
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
2
|
1
|
0
|
|
| Cash Equivalents |
29
|
23
|
12
|
9
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
12
|
|
| Total Receivables |
21
|
17
|
13
|
12
|
0
|
61
|
78
|
102
|
92
|
113
|
127
|
2
|
|
| Accounts Receivables |
21
|
17
|
13
|
12
|
0
|
56
|
72
|
100
|
89
|
110
|
124
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
5
|
6
|
2
|
2
|
3
|
3
|
0
|
|
| Other Current Assets |
14
|
20
|
27
|
35
|
44
|
1
|
1
|
1
|
1
|
1
|
7
|
131
|
|
| Total Current Assets |
64
|
60
|
52
|
57
|
52
|
64
|
80
|
107
|
95
|
116
|
135
|
145
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
1
|
8
|
9
|
9
|
7
|
6
|
5
|
3
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
8
|
9
|
9
|
7
|
6
|
5
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
4
|
5
|
5
|
0
|
|
| Intangible Assets |
7
|
6
|
7
|
7
|
5
|
5
|
5
|
5
|
7
|
8
|
7
|
6
|
|
| Goodwill |
45
|
45
|
45
|
45
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Assets |
45
|
45
|
45
|
45
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
|
| Total Assets |
117
N/A
|
112
-4%
|
106
-5%
|
111
+4%
|
102
-8%
|
119
+17%
|
137
+15%
|
163
+20%
|
152
-7%
|
173
+14%
|
190
+10%
|
197
+4%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
33
|
28
|
22
|
19
|
6
|
5
|
5
|
4
|
5
|
8
|
8
|
8
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
4
|
5
|
4
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
13
|
19
|
|
| Other Current Liabilities |
14
|
21
|
26
|
36
|
43
|
53
|
75
|
103
|
88
|
106
|
123
|
122
|
|
| Total Current Liabilities |
54
|
56
|
48
|
56
|
49
|
61
|
83
|
112
|
106
|
132
|
148
|
148
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
12
|
13
|
16
|
13
|
12
|
10
|
13
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
3
|
4
|
1
|
3
|
6
|
7
|
5
|
|
| Total Liabilities |
55
N/A
|
57
+4%
|
48
-15%
|
56
+15%
|
51
-9%
|
77
+51%
|
100
+30%
|
129
+29%
|
122
-5%
|
151
+23%
|
166
+10%
|
166
+0%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
55
|
55
|
55
|
55
|
55
|
20
|
20
|
20
|
20
|
20
|
|
| Retained Earnings |
62
|
55
|
12
|
15
|
19
|
28
|
33
|
36
|
40
|
48
|
46
|
40
|
|
| Additional Paid In Capital |
0
|
0
|
15
|
15
|
15
|
15
|
15
|
50
|
50
|
50
|
50
|
50
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
62
N/A
|
55
-11%
|
58
+4%
|
55
-5%
|
51
-7%
|
42
-16%
|
37
-13%
|
34
-6%
|
30
-13%
|
22
-25%
|
24
+9%
|
30
+24%
|
|
| Total Liabilities & Equity |
117
N/A
|
112
-4%
|
106
-5%
|
111
+4%
|
102
-8%
|
119
+17%
|
137
+15%
|
163
+20%
|
152
-7%
|
173
+14%
|
190
+10%
|
197
+4%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|