European Regional Development Fund

Simonds Farsons Cisk plc

Jan
2013
€ '000
Year-End
Jul
2013
€ '000
Interim
Jan
2014
€ '000
Year-End
Jul
2014
€ '000
Interim
Jan
2015
€ '000
Year-End
Jul
2015
€ '000
Interim
Jan
2016
€ '000
Year-End
Jul
2016
€ '000
Interim
Jan
2017
€ '000
Year-End
Assets
Non Current Assets
Intangible Assets 1,104 - - - 718 - 658 - -
Goodwill - - 1,078 - - - - - -
Property, plant & equipment 73,978 - 73,587 - 80,170 - 89,983 - -
Investment Property 45,189 - 45,189 - - - - - -
Investment in associates & jointly controlled entities 12 - - - - - - - -
Investment in subsidiaries - - 12 - - - - - -
Deferred tax assets - - - - 1,693 - 4,210 - -
Loans receivable 56 - - - - - - - -
Other non-current assets 2,202 - 1,727 - 1,392 - 2,757 - -
Total Non Current Assets 122,541 0 121,593 0 83,973 0 97,608 0 0
Non-current assets classified as held for sale - - - - 33,041 - 31,558 31,958 31,266
Current Assets
Inventories 11,090 - 10,437 - 10,264 - 12,334 - -
Trade receivables 16,963 - 16,899 - 16,631 - 18,495 - -
Other receivables 118 - 104 - - - - - -
Income tax receivable 286 - 339 - 344 - 133 - -
Cash and cash equivalents 533 - 1,163 - 4,505 - 2,445 - -
Total Current Assets 28,990 0 28,942 0 31,744 0 33,407 0 0
Non Current Assets - 125,957 - 122,732 - 120,705 - 101,044 117,993
Current Assets - 36,059 - 38,977 - 34,212 - 39,426 33,682
Total Assets 151,531 162,016 150,535 161,709 148,758 154,917 162,573 172,428 182,941
Equity
Share capital 9,000 - 9,000 - 9,000 - 9,000 - -
Share premium account - - 58,421 - - - - - -
Revaluation reserve 58,421 - - - 53,221 - 54,105 - -
Retained earnings 24,930 - 28,155 - 38,864 - 47,273 - -
Other equity components (426) - (302) - (850) - (919) - -
Equity - 93,778 - 97,428 - - - - -
Capital and reserves attributable to shareholders - - - - - 105,738 - 112,489 123,271
Total Equity 91,925 93,778 95,274 97,428 100,235 105,738 109,459 112,489 123,271
Liabilities
Non Current Liabilities
Borrowings 25,915 - 24,198 - 22,483 - 23,807 - -
Provisions 11,144 - 11,282 - 101 - 54 - -
Trade payable - - - - 1,593 - 1,184 - -
Derivative financial instruments 368 - 308 - 1,007 - 1,083 - -
Total Non Current Liabilities 37,427 0 35,788 0 25,184 0 26,128 0 0
Current Liabilities
Financial liabilities held for trading - - - - - - 330 - -
Tax payable 457 - 800 - 502 - 690 - -
Trade payables 17,646 - 15,638 - 15,837 - 20,056 - -
Other payables - - - - 4,893 - 2,884 - -
Borrowings 3,788 - 2,879 - 1,807 - 3,026 - -
Financial liabilities for hedging 288 - 156 - 300 - - - -
Total Current Liabilities 22,179 0 19,473 0 23,339 0 26,986 0 0
Non Current Liabilities - 37,696 - 35,114 - 27,750 - 31,867 33,236
Current Liabilities - 30,542 - 29,167 - 21,429 - 28,072 26,434
Total Liabilities 59,606 68,238 55,261 64,281 48,523 49,179 53,114 59,939 59,670
Total Equity and Liabilities 151,531 162,016 150,535 161,709 148,758 154,917 162,573 172,428 182,941
Discuss these financial statements:
  • Login to post your comments

  • Login to post your comments

  • Login to post your comments

  • Login to post your comments

  • Login to post your comments