CEYLINCO INSURANCE PLC (CINS) Balancesheet (quarter)

Annulaly

As per 4th of October 2024

  21   Rs. 2,450.25   Rs. 51,455.25
Assert 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30 2014-03-31
Current Assets
Short Term Investment - - - 11,410,068,000 2,910,576,000 - 1,892,501,000 6,708,493,000 1,365,443,000 - 1,194,699,000 896,978,000 4,231,374,000
Accounts Receivable 18,884,529,000 15,050,496,000 21,050,523,000 4,758,822,000 19,368,618,000 19,807,161,000 26,672,887,000 21,613,205,000 22,250,350,000 24,438,437,000 19,858,605,000 29,527,721,000 30,620,799,000
Inventories - - 1,112,987,000 1,400,855,000 - 2,745,654,000 - - - - - - -
Amounts Due from related parties 3,057,818,000 3,073,779,000 5,662,770,000 5,582,631,000 2,478,740,000 4,929,658,000 4,886,550,000 - - - - 4,673,771,000 2,721,836,000
Cash In Hand and at Bank 430,924,000 906,182,000 534,635,000 797,063,000 727,406,000 1,052,395,000 703,608,000 566,554,000 568,403,000 1,007,522,000 441,373,000 486,921,000 420,702,000
Other Current Asset 942,019,000 1,247,525,000 3,145,464,000 3,130,249,000 3,185,087,000 3,212,956,000 4,713,439,000 2,429,139,000 5,791,824,000 1,052,542,000 4,654,068,000 14,650,861,000 30,801,323,000
Deposits , advances & prepayments 1,349,882,000 4,055,498,000 4,614,398,000 3,154,669,000 5,369,909,000 - 3,294,328,000 5,312,899,000 2,888,522,000 2,855,290,000 2,680,861,000 2,703,474,000 -
Income Tax Receivable 1,031,043,000 1,082,927,000 1,279,204,000 1,211,679,000 1,170,163,000 1,185,726,000 3,538,841,000 1,134,038,000 1,015,045,000 3,502,875,000 3,737,643,000 1,466,538,000 1,372,787,000
Total Current Assets 25,696,215,000 25,416,407,000 37,399,981,000 31,446,036,000 35,210,499,000 32,933,550,000 45,702,154,000 37,764,328,000 33,879,587,000 32,856,666,000 32,567,249,000 54,406,264,000 70,168,821,000
Long Term Assets
Property, Plant & Equipment 16,156,893,000 15,996,487,000 11,903,443,000 11,430,339,000 11,184,195,000 11,281,890,000 10,816,998,000 10,375,520,000 9,916,534,000 9,889,427,000 9,799,652,000 9,687,124,000 9,581,618,000
Intangible Asset 316,178,000 136,861,000 90,192,000 90,690,000 91,385,000 89,005,000 97,532,000 97,361,000 98,227,000 45,170,000 43,434,000 44,696,000 45,711,000
Investment In Subsidiary - - - - - 1,127,842,000 - - - - - - -
Long Term Financial Asset 77,989,897,000 75,421,581,000 68,678,750,000 70,162,586,000 62,526,829,000 55,141,524,000 46,880,696,000 45,921,676,000 43,788,439,000 43,502,907,000 47,455,732,000 24,300,939,000 1,164,951,000
Other Long Term Asset 4,904,595,000 181,304,000 181,304,000 181,304,000 181,304,000 181,304,000 193,162,000 193,162,000 193,162,000 193,162,000 193,162,000 193,162,000 193,162,000
Investments in fixed deposits 3,997,142,000 3,521,225,000 3,620,853,000 - - - - - 2,348,124,000 - - - -
Rentals Paid in Advance 4,940,397,000 5,641,353,000 - - 1,306,232,000 2,726,342,000 - 2,843,004,000 4,419,035,000 4,564,548,000 4,708,615,000 4,834,709,000 4,555,054,000
Investment property 1,153,509,000 1,152,070,000 1,727,104,000 1,753,604,000 1,780,603,000 1,912,104,000 1,960,512,000 2,158,212,000 2,653,957,000 2,715,711,000 2,614,761,000 2,591,378,000 2,603,178,000
Deferred tax assets 122,464,000 1,002,923,000 956,417,000 908,666,000 1,089,922,000 1,009,217,000 751,616,000 1,027,626,000 822,362,000 781,598,000 1,198,569,000 1,176,617,000 1,200,155,000
Investments in associates and Joint ventures 2,402,327,000 2,294,307,000 2,202,062,000 2,112,354,000 2,027,655,000 2,144,922,000 1,814,767,000 1,678,106,000 1,664,500,000 1,530,998,000 1,517,426,000 1,472,189,000 1,471,801,000
Total Long Term Asset 111,983,402,000 105,348,111,000 89,360,125,000 86,639,543,000 80,188,125,000 75,614,150,000 62,515,283,000 64,294,667,000 65,904,340,000 63,223,521,000 67,531,351,000 44,300,814,000 20,815,630,000
Total Asset 137,679,617,000 130,764,518,000 126,760,106,000 118,085,579,000 115,398,624,000 108,547,700,000 108,217,437,000 102,058,995,000 99,783,927,000 96,080,187,000 100,098,600,000 98,707,078,000 90,984,451,000
Current Liablities
Trade and other payable 5,321,305,000 5,250,080,000 5,726,131,000 5,239,347,000 4,832,092,000 4,404,985,000 4,183,676,000 3,928,868,000 3,773,650,000 855,084,000 4,126,958,000 3,078,484,000 3,060,448,000
Amount due to related Parties - 977,117,000 1,164,103,000 1,063,191,000 1,164,299,000 1,179,216,000 918,248,000 871,868,000 - - - - -
Income Tax Liabilities - - - - - - - - - 3,417,417,000 - - -
Current Portion of borrowing 1,357,408,000 - - - - - - - - - - 8,385,000,000 -
Other Current Liabilities 350,322,000 3,980,013,000 6,182,567,000 290,874,000 4,268,652,000 268,062,000 4,244,453,000 1,028,966,000 650,186,000 84,157,000 6,970,800,000 8,636,592,000 201,613,000
Bank Overdrafts - - - - - - - - - - - - -
Deffered service income - 241,957,000 200,280,000 236,765,000 251,948,000 235,990,000 210,562,000 206,238,000 208,425,000 82,198,000 209,382,000 - 247,656,000
Short term borrowings - - - - - - - 9,527,669,000 - - - - -
Total Current Liabilities 7,029,035,000 10,449,167,000 13,273,081,000 6,830,177,000 10,516,991,000 6,088,253,000 9,556,939,000 15,563,609,000 4,632,261,000 4,438,856,000 11,307,140,000 20,100,076,000 3,509,717,000
Long Term Liabilities
Borrowing 2,168,411,000 1,963,560,000 2,451,294,000 2,270,594,000 1,600,153,000 1,514,560,000 728,849,000 580,173,000 928,164,000 951,992,000 882,651,000 1,434,776,000 1,268,992,000
Deffered Tax Liabilities 451,717,000 687,166,000 215,041,000 - 215,036,000 294,531,000 143,716,000 305,372,000 82,198,000 - 77,530,000 77,191,000 77,483,000
Interest Bearing Borrowings - - - - - - - - - - - 780,796,000 -
Employee Benefit Liabilities 242,840,000 221,856,000 190,751,000 197,122,000 181,764,000 171,602,000 153,520,000 145,139,000 137,142,000 127,106,000 119,819,000 117,762,000 110,240,000
Long Term Liability 6,713,002,000 333,129,000 309,900,000 1,358,359,000 272,163,000 304,742,000 - 249,025,000 1,060,380,000 - 218,733,000 209,981,000 2,952,587,000
Revenue grant - - - - - - 254,881,000 - - - - 226,889,000 723,704,000
Insurance contract liabilities 90,814,223,000 88,612,208,000 85,408,057,000 83,302,267,000 78,796,391,000 76,770,028,000 75,065,823,000 64,379,975,000 71,547,171,000 69,510,249,000 68,470,932,000 57,257,316,000 54,954,644,000
Other deferred liabilities 236,717,000 - - 215,041,000 - - - - 236,923,000 205,905,000 - - 8,610,892,000
Total Long Term Liability 100,626,910,000 91,817,919,000 88,575,043,000 87,343,383,000 81,065,507,000 79,055,463,000 76,346,789,000 65,659,684,000 73,991,978,000 70,795,252,000 69,769,665,000 60,104,711,000 68,698,542,000
Total Liability 107,655,945,000 102,267,086,000 101,848,124,000 94,173,560,000 91,582,498,000 85,143,716,000 85,903,728,000 81,223,293,000 78,624,239,000 75,234,108,000 81,076,805,000 80,204,787,000 72,208,259,000
Stock Holders Equity
Stated Capital 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000 1,324,822,000
Revenue Reserves 3,411,509,000 3,411,509,000 2,155,390,000 2,155,390,000 2,141,754,000 2,150,992,000 2,138,500,000 2,138,500,000 2,126,854,000 2,892,787,000 2,120,065,000 2,604,353,000 2,120,849,000
Other Components of Equity 2,792,739,000 - - - - - - - - - - - -
Retained earnings 20,890,189,000 19,506,132,000 17,814,764,000 16,963,428,000 17,042,482,000 16,469,302,000 15,317,067,000 13,763,365,000 14,115,628,000 13,739,147,000 11,914,784,000 11,744,472,000 12,086,335,000
Shares in Trust - - - - - - - - - - - - -
Hedging reserve - 2,703,501,000 2,590,051,000 2,488,113,000 2,379,659,000 2,598,490,000 2,599,785,000 2,708,901,000 2,726,382,000 2,126,854,000 2,923,250,000 2,120,849,000 2,618,606,000
Equity attributable to equity holders of the parent 28,419,259,000 26,945,964,000 23,885,027,000 22,931,753,000 22,888,717,000 22,543,606,000 21,380,174,000 19,935,588,000 20,293,686,000 20,083,610,000 18,282,921,000 17,794,496,000 18,150,612,000
Non-Controlling Interests 1,604,413,000 1,551,468,000 1,026,955,000 980,266,000 927,409,000 860,378,000 933,535,000 900,114,000 866,002,000 762,469,000 738,874,000 707,795,000 625,580,000
Total Stock Holder Equity 30,023,672,000 28,497,432,000 24,911,982,000 23,912,019,000 23,816,126,000 23,403,984,000 22,313,709,000 20,835,702,000 21,159,688,000 20,846,079,000 19,021,795,000 18,502,291,000 18,776,192,000
Total Liability and Equity 137,679,617,000 130,764,518,000 126,760,106,000 118,085,579,000 115,398,624,000 108,547,700,000 108,217,437,000 102,058,995,000 99,783,927,000 96,080,187,000 100,098,600,000 98,707,078,000 90,984,451,000