Dhipaya Group Holdings PCL
SET:TIPH
Balance Sheet
Balance Sheet Decomposition
Dhipaya Group Holdings PCL
Dhipaya Group Holdings PCL
Balance Sheet
Dhipaya Group Holdings PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
947
|
2 451
|
2 361
|
1 828
|
3 773
|
2 475
|
3 111
|
2 608
|
1 781
|
|
| Cash |
947
|
2 141
|
1 861
|
1 318
|
1 529
|
2 275
|
3 111
|
2 206
|
1
|
|
| Cash Equivalents |
0
|
310
|
500
|
510
|
2 244
|
200
|
0
|
402
|
1 780
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
4
|
11
|
|
| Insurance Receivable |
5 787
|
5 622
|
5 870
|
7 041
|
6 785
|
8 940
|
9 842
|
11 186
|
10 099
|
|
| Total Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
4
|
11
|
|
| PP&E Net |
1 379
|
1 357
|
1 326
|
1 494
|
1 527
|
1 471
|
1 458
|
1 472
|
1 409
|
|
| PP&E Gross |
1 379
|
1 357
|
1 326
|
1 494
|
1 527
|
1 471
|
1 458
|
1 472
|
1 409
|
|
| Accumulated Depreciation |
620
|
693
|
796
|
888
|
1 035
|
1 181
|
1 359
|
1 460
|
1 589
|
|
| Intangible Assets |
62
|
57
|
68
|
61
|
60
|
50
|
65
|
80
|
97
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
248
|
248
|
248
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
41
|
0
|
49
|
182
|
|
| Long-Term Investments |
16 119
|
15 971
|
15 343
|
13 992
|
13 026
|
15 071
|
15 385
|
15 513
|
15 725
|
|
| Other Long-Term Assets |
543
|
519
|
756
|
858
|
1 121
|
1 028
|
1 107
|
1 477
|
1 454
|
|
| Other Assets |
30 374
|
23 498
|
19 236
|
15 626
|
18 181
|
20 564
|
24 859
|
24 871
|
22 365
|
|
| Total Assets |
55 211
N/A
|
49 476
-10%
|
44 961
-9%
|
40 900
-9%
|
44 472
+9%
|
49 639
+12%
|
55 835
+12%
|
57 260
+3%
|
53 123
-7%
|
|
| Liabilities | ||||||||||
| Insurance Policy Liabilities |
46 878
|
38 722
|
34 059
|
30 179
|
33 121
|
36 783
|
42 514
|
44 381
|
39 812
|
|
| Accrued Liabilities |
615
|
707
|
683
|
672
|
789
|
1 062
|
979
|
1 295
|
1 185
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
46
|
|
| Other Current Liabilities |
97
|
109
|
188
|
144
|
138
|
0
|
60
|
0
|
0
|
|
| Total Current Liabilities |
711
|
816
|
872
|
816
|
926
|
1 062
|
1 038
|
1 329
|
1 231
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
772
|
1 065
|
1 097
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
80
|
92
|
140
|
156
|
189
|
|
| Other Liabilities |
1 034
|
2 387
|
2 357
|
1 548
|
1 982
|
2 119
|
2 160
|
1 491
|
1 624
|
|
| Total Liabilities |
48 624
N/A
|
41 924
-14%
|
37 288
-11%
|
32 543
-13%
|
36 110
+11%
|
40 057
+11%
|
46 625
+16%
|
48 422
+4%
|
43 953
-9%
|
|
| Equity | ||||||||||
| Common Stock |
300
|
300
|
600
|
600
|
1 490
|
594
|
594
|
594
|
594
|
|
| Retained Earnings |
5 557
|
6 389
|
6 780
|
7 773
|
8 760
|
9 502
|
9 600
|
10 620
|
11 191
|
|
| Additional Paid In Capital |
904
|
904
|
904
|
904
|
0
|
895
|
895
|
895
|
895
|
|
| Unrealized Security Profit/Loss |
174
|
41
|
611
|
919
|
1 887
|
1 409
|
1 879
|
3 272
|
3 511
|
|
| Total Equity |
6 588
N/A
|
7 552
+15%
|
7 673
+2%
|
8 358
+9%
|
8 363
+0%
|
9 583
+15%
|
9 210
-4%
|
8 838
-4%
|
9 170
+4%
|
|
| Total Liabilities & Equity |
55 211
N/A
|
49 476
-10%
|
44 961
-9%
|
40 900
-9%
|
44 472
+9%
|
49 639
+12%
|
55 835
+12%
|
57 260
+3%
|
53 123
-7%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
300
|
300
|
600
|
600
|
600
|
594
|
594
|
594
|
594
|
|