Liabilities |
|
|
|
Intangible assets | 352 | 334 | 397 | 378 | 352 | 360 |
Goodwill | 338 | 317 | 369 | 343 | 314 | 318 |
Deferred tax | 10 | 7 | 26 | 28 | 31 | 34 |
Other intangible assets | 4 | 10 | 3 | 7 | 7 | 8 |
|
|
Tangible fixet assets | 45 | 46 | 50 | 42 | 44 | 37 |
Land and buildings | 1 | 3 | 5 | 4 | 4 | 3 |
Machinery, equipment and vehicles | 44 | 43 | 45 | 38 | 40 | 34 |
|
|
Capital assets | 121 | 144 | 96 | 88 | 93 | 85 |
Investmensts in subsiduaries | 45 | 1 | 44 | 33 | 34 | 11 |
Other capital assets | 77 | 143 | 52 | 54 | 59 | 74 |
|
|
Short term claims | 299 | 420 | 439 | 439 | 380 | 345 |
Outstanding account with clients (Accounts reseivable?) | 146 | 210 | 194 | 196 | 156 | 152 |
Claims on owners and subsiduaries | 38 | 53 | 56 | 64 | 40 | 38 |
Other short term assets | 115 | 157 | 189 | 179 | 184 | 156 |
|
|
Finacial short-term assets | 3 | 2 | 4 | 2 | 2 | 3 |
Shares and primary capital certificates | 1 | 1 | 1 | 2 | 2 | 2 |
Other short-term assets | 1 | 1 | 3 | .. | .. | 0 |
|
|
Bank deposits and cash | 122 | 135 | 178 | 210 | 258 | 257 |
|
|
Total assets | 942 | 1 079 | 1 164 | 1 159 | 1 128 | 1 085 |
|
|
|
|
Debt and equity |
|
|
|
Equity | 262 | 359 | 202 | 176 | 242 | 302 |
Deposit capital | 198 | 275 | 167 | 151 | 286 | 315 |
Share equity | 144 | 149 | 148 | 145 | 171 | 170 |
Other deposit equity | 54 | 126 | 19 | 6 | 115 | 145 |
Retained earnings | 84 | 99 | 58 | 101 | 66 | 53 |
Revaluation reserve | 3 | .. | 1 | 2 | .. | .. |
Other equity | 82 | 99 | 57 | 99 | 66 | 53 |
Uncoverd losses | -21 | -14 | -22 | -76 | -110 | -67 |
|
|
Provision for charges | 4 | 7 | 5 | 27 | 11 | 9 |
Deferred tax | 4 | 6 | 3 | 19 | 8 | 7 |
Other provision for charges | 0 | 1 | 2 | 8 | 2 | 3 |
|
|
Other long-term liabilities | 392 | 357 | 485 | 465 | 406 | 357 |
Subordinated debt | .. | 0 | 2 | 4 | 4 | 1 |
Debt to owners and subsubsidiaries | 275 | 244 | 327 | 302 | 307 | 278 |
Other long-term liabilities | 117 | 112 | 156 | 159 | 95 | 78 |
|
|
Short-term liabilities | 284 | 356 | 471 | 491 | 470 | 418 |
Bank overdraft | 9 | 41 | 22 | 40 | 50 | 24 |
Outstanding account with clients | 14 | 14 | 10 | 8 | 47 | 44 |
Taxes | 33 | 34 | 42 | 46 | 48 | 54 |
Debt to owners and subsidiaries | 55 | 70 | 135 | 81 | 85 | 80 |
Other short-term liabilities | 172 | 197 | 263 | 317 | 239 | 215 |
|
|
Total debt and equity | 942 | 1 079 | 1 164 | 1 159 | 1 128 | 1 085 |
|
|
Spesifications |
|
|
|
Number of companies | 44 | 46 | 50 | 47 | 46 | 52 |
|