AXA Mansard Insurance Balance Sheet

Financials in millions NGN. Fiscal year is January - December.

Millions NGN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Investments in Debt Securities	89,693	95,393	39,895	30,333	26,165
Investments in Equity & Preferred Securities	-	-	-	-	293.57
Other Investments	8,260	1,864	2,238	4,432	8,649
Total Investments	133,467	132,065	74,063	57,475	53,322
Cash & Equivalents	39,691	20,057	26,173	13,470	17,343
Reinsurance Recoverable	28,778	20,044	17,792	12,260	7,000
Other Receivables	14,638	10,646	12,562	13,304	10,552
Deferred Policy Acquisition Cost	-	-	-	-	752.95
Property, Plant & Equipment	4,993	4,609	5,013	3,883	3,600
Goodwill	12	12	12	12	12
Other Intangible Assets	823.41	973.65	943.75	433.6	388.65
Restricted Cash	500	500	500	500	500
Other Current Assets	-	-	-	-	6,218
Long-Term Deferred Charges	2,209	2,202	1,573	1,451	-
Other Long-Term Assets	3,164	2,501	2,497	2,505	4,375
Total Assets	228,276	193,609	141,129	105,293	104,065
Accrued Expenses	13,363	15,134	10,935	6,187	6,295
Insurance & Annuity Liabilities	108,324	72,007	55,254	42,320	9,857
Unpaid Claims	-	-	-	-	13,785
Unearned Premiums	11,230	15,899	5,796	2,812	19,226
Reinsurance Payable	5,149	4,121	2,985	1,525	1,124
Current Portion of Long-Term Debt	7,038	2,794	130.79	2,104	2,377
Current Portion of Leases	75.37	77.5	429.14	283.93	-
Current Income Taxes Payable	2,864	3,600	1,858	1,130	1,962
Long-Term Debt	76.69	6,110	5,127	76.69	76.69
Long-Term Leases	150.74	154.99	858.28	567.86	888.57
Long-Term Deferred Tax Liabilities	3,262	4,668	2,581	855.63	932.57
Separate Account Liability	9,445	10,288	9,713	9,065	6,868
Other Current Liabilities	3,259	2,640	2,626	2,603	4,449
Other Long-Term Liabilities	1,882	1,526	1,194	1,853	898.22
Total Liabilities	167,712	140,730	99,709	72,185	69,671
Common Stock	18,000	18,000	18,000	18,000	18,000
Additional Paid-In Capital	78.26	78.26	78.26	78.26	78.26
Retained Earnings	44,030	42,700	20,889	12,178	12,168
Treasury Stock	-111.48	-111.48	-111.48	-111.48	-111.48
Comprehensive Income & Other	-7,274	-13,553	-2,107	-1,143	-62.33
Total Common Equity	54,723	47,114	36,749	29,002	30,072
Minority Interest	5,841	5,764	4,671	4,107	4,321
Shareholders' Equity	60,564	52,879	41,420	33,108	34,393
Total Liabilities & Equity	228,276	193,609	141,129	105,293	104,065
Filing Date Shares Outstanding	8,944	8,944	8,944	8,944	8,944
Total Common Shares Outstanding	8,944	8,944	8,944	8,944	8,944
Total Debt	7,341	9,137	6,545	3,033	3,343
Net Cash (Debt)	32,350	10,920	19,628	10,437	14,001
Net Cash Growth	196.24%	-44.36%	88.06%	-25.45%	-15.68%
Net Cash Per Share	3.59	1.21	2.18	1.16	1.56
Book Value Per Share	6.12	5.27	4.11	3.24	3.36
Tangible Book Value	53,888	46,129	35,793	28,556	29,672
Tangible Book Value Per Share	6.02	5.16	4.00	3.19	3.32
Land	389.66	389.66	389.66	389.66	389.66
Buildings	657.17	657.17	657.17	657.17	657.17
Machinery	10,701	8,990	7,359	6,152	5,208
Construction In Progress	-	166.78	381.29	167.15	100.69

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.