AXA Mansard Insurance Plc (NGX:MANSARD)

AXA Mansard Insurance Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Investments in Debt Securities	-	95,393	39,895	30,333	26,165	22,213
Investments in Equity & Preferred Securities	-	-	-	-	293.57	243.68
Other Investments	106,845	1,864	2,238	4,432	8,649	8,646
Total Investments	142,586	132,065	74,063	57,475	53,322	50,204
Cash & Equivalents	7,195	20,057	26,173	13,470	17,343	20,252
Reinsurance Recoverable	39,812	20,044	17,792	12,260	7,000	5,007
Other Receivables	46,126	10,646	12,562	13,304	10,552	7,035
Deferred Policy Acquisition Cost	-	-	-	-	752.95	415.72
Property, Plant & Equipment	5,033	4,609	5,013	3,883	3,600	3,327
Goodwill	-	12	12	12	12	12
Other Intangible Assets	924.34	973.65	943.75	433.6	388.65	318.02
Restricted Cash	500	500	500	500	500	500
Other Current Assets	-	-	-	-	6,218	2,884
Long-Term Deferred Charges	-	2,202	1,573	1,451	-	-
Other Long-Term Assets	2,558	2,501	2,497	2,505	4,375	4,485
Total Assets	244,734	193,609	141,129	105,293	104,065	94,440
Accounts Payable	18,135	-	-	-	-	-
Accrued Expenses	-	15,134	10,935	6,187	6,295	3,861
Insurance & Annuity Liabilities	124,834	72,007	55,254	42,320	9,857	8,070
Unpaid Claims	-	-	-	-	13,785	11,611
Unearned Premiums	-	15,899	5,796	2,812	19,226	14,332
Reinsurance Payable	-	4,121	2,985	1,525	1,124	835.63
Current Portion of Long-Term Debt	-	2,794	130.79	2,104	2,377	2,945
Current Portion of Leases	-	77.5	429.14	283.93	-	-
Current Income Taxes Payable	3,467	3,600	1,858	1,130	1,962	1,649
Long-Term Debt	9,332	6,110	5,127	76.69	76.69	49.68
Long-Term Leases	-	154.99	858.28	567.86	888.57	653.86
Long-Term Deferred Tax Liabilities	3,933	4,668	2,581	855.63	932.57	818.67
Separate Account Liability	10,082	10,288	9,713	9,065	6,868	5,154
Other Current Liabilities	2,558	2,640	2,626	2,603	4,449	4,549
Other Long-Term Liabilities	11,583	1,526	1,194	1,853	898.22	976.39
Total Liabilities	183,924	140,730	99,709	72,185	69,671	56,746
Common Stock	18,000	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	48,868	42,700	20,889	12,178	12,168	10,816
Treasury Stock	-111.48	-111.48	-111.48	-111.48	-111.48	-304.92
Comprehensive Income & Other	-11,835	-13,553	-2,107	-1,143	-62.33	5,432
Total Common Equity	55,000	47,114	36,749	29,002	30,072	33,943
Minority Interest	5,810	5,764	4,671	4,107	4,321	3,751
Shareholders' Equity	60,810	52,879	41,420	33,108	34,393	37,693
Total Liabilities & Equity	244,734	193,609	141,129	105,293	104,065	94,440
Filing Date Shares Outstanding	8,939	8,944	8,944	8,944	8,944	8,848
Total Common Shares Outstanding	8,939	8,944	8,944	8,944	8,944	8,848
Total Debt	9,332	9,137	6,545	3,033	3,343	3,648
Net Cash (Debt)	-2,137	10,920	19,628	10,437	14,001	16,603
Net Cash Growth	-	-44.36%	88.06%	-25.45%	-15.68%	55.34%
Net Cash Per Share	-0.24	1.21	2.18	1.16	1.56	1.84
Book Value Per Share	6.15	5.27	4.11	3.24	3.36	3.84
Tangible Book Value	54,076	46,129	35,793	28,556	29,672	33,613
Tangible Book Value Per Share	6.05	5.16	4.00	3.19	3.32	3.80
Land	-	389.66	389.66	389.66	389.66	389.66
Buildings	-	657.17	657.17	657.17	657.17	657.17
Machinery	-	8,990	7,359	6,152	5,208	4,308
Construction In Progress	-	166.78	381.29	167.15	100.69	91.65

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