| Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
630 |
1 015 291 |
20 784 |
106 707 |
5 320 |
14 625 |
38 402 |
67 732 |
154 |
62 353 |
6 364 |
9 339 |
9 838 |
515 |
249 |
7 383 |
2 427 |
233 |
1 368 346 |
| Revenue |
585 |
939 735 |
20 188 |
101 702 |
4 899 |
13 027 |
45 753 |
52 071 |
105 |
59 279 |
894 |
6 472 |
8 441 |
306 |
102 |
3 988 |
616 |
69 |
1 258 232 |
| Other operating income |
45 |
75 556 |
596 |
5 005 |
421 |
1 597 |
-7 351 |
15 660 |
49 |
3 074 |
5 470 |
2 865 |
1 396 |
210 |
147 |
3 395 |
1 811 |
164 |
110 112 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating expenses |
591 |
642 296 |
23 276 |
81 360 |
4 861 |
14 065 |
37 454 |
60 367 |
156 |
55 861 |
3 972 |
7 358 |
9 977 |
433 |
261 |
7 241 |
2 384 |
234 |
952 147 |
| Raw materials and consumables used |
288 |
458 182 |
6 157 |
45 558 |
1 300 |
4 128 |
31 106 |
7 199 |
29 |
16 651 |
226 |
802 |
7 028 |
17 |
23 |
1 717 |
138 |
34 |
580 582 |
| Payroll expense |
57 |
25 659 |
4 595 |
9 671 |
996 |
3 747 |
2 564 |
20 209 |
63 |
14 844 |
435 |
2 593 |
564 |
209 |
106 |
3 999 |
1 384 |
116 |
91 810 |
| Depreciation and amortisation expense |
7 |
61 275 |
4 317 |
8 141 |
480 |
560 |
531 |
5 898 |
3 |
6 166 |
1 083 |
773 |
257 |
12 |
11 |
291 |
103 |
8 |
89 917 |
| Other operating expenses |
239 |
97 180 |
8 207 |
17 990 |
2 085 |
5 631 |
3 252 |
27 061 |
61 |
18 200 |
2 228 |
3 190 |
2 129 |
195 |
120 |
1 234 |
760 |
75 |
189 838 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating profit |
39 |
372 995 |
-2 491 |
25 348 |
459 |
559 |
948 |
7 365 |
-1 |
6 491 |
2 392 |
1 981 |
-140 |
82 |
-12 |
142 |
42 |
0 |
416 199 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating result before tax |
42 |
431 460 |
-1 852 |
36 319 |
269 |
522 |
1 832 |
6 648 |
-2 |
13 141 |
1 681 |
1 982 |
-64 |
82 |
-13 |
121 |
19 |
40 |
492 226 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net profit for the year |
35 |
264 177 |
-2 646 |
22 210 |
202 |
419 |
1 547 |
2 468 |
-1 |
11 221 |
1 370 |
864 |
-112 |
78 |
-13 |
116 |
16 |
39 |
301 990 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
479 |
1 512 947 |
29 731 |
639 864 |
9 450 |
35 126 |
26 068 |
138 625 |
88 |
414 213 |
58 899 |
20 012 |
13 649 |
3 039 |
199 |
6 388 |
2 309 |
859 |
2 911 943 |
| Fixed Assets |
260 |
1 142 734 |
14 179 |
556 277 |
7 441 |
22 876 |
16 187 |
108 263 |
27 |
316 795 |
52 169 |
12 057 |
10 257 |
2 313 |
114 |
3 653 |
1 690 |
510 |
2 267 804 |
| Current Assets |
219 |
370 213 |
15 552 |
83 586 |
2 009 |
12 250 |
9 881 |
30 362 |
61 |
97 419 |
6 729 |
7 955 |
3 392 |
727 |
85 |
2 734 |
619 |
349 |
644 140 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity and liabilities |
479 |
1 512 946 |
29 731 |
639 863 |
9 450 |
35 126 |
26 068 |
138 624 |
88 |
414 213 |
58 899 |
20 012 |
13 649 |
3 039 |
199 |
6 388 |
2 309 |
859 |
2 911 941 |
| Equity |
304 |
743 464 |
9 455 |
299 368 |
2 055 |
12 229 |
9 283 |
46 312 |
34 |
131 766 |
17 878 |
10 547 |
4 123 |
2 053 |
65 |
3 343 |
555 |
651 |
1 293 485 |
| Long term liabilities |
30 |
400 423 |
6 920 |
229 351 |
5 746 |
16 286 |
7 563 |
69 159 |
18 |
123 072 |
32 940 |
3 145 |
6 507 |
785 |
60 |
1 745 |
1 042 |
90 |
904 882 |
| Current liabilities |
145 |
369 059 |
13 356 |
111 144 |
1 650 |
6 610 |
9 223 |
23 154 |
36 |
159 375 |
8 085 |
6 319 |
3 020 |
201 |
73 |
1 300 |
711 |
118 |
713 579 |
|