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
Aug
2017
€ '000
Interim
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 0
Non-current assets classified as held for sale - - - - 33,041 - 31,558 31,958 31,266 33,436
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 0
Non Current Assets - 125,957 - 122,732 - 120,705 - 101,044 117,993 121,660
Current Assets - 36,059 - 38,977 - 34,212 - 39,426 33,682 41,944
Total Assets 151,531 162,016 150,535 161,709 148,758 154,917 162,573 172,428 182,941 197,040
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 - 112,489 123,271 126,764
Total Equity 91,925 93,778 95,274 97,428 100,235 105,738 109,459 112,489 123,271 126,764
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 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 0
Non Current Liabilities - 37,696 - 35,114 - 27,750 - 31,867 33,236 17,326
Current Liabilities - 30,542 - 29,167 - 21,429 - 28,072 26,434 52,950
Total Liabilities 59,606 68,238 55,261 64,281 48,523 49,179 53,114 59,939 59,670 70,276
Total Equity and Liabilities 151,531 162,016 150,535 161,709 148,758 154,917 162,573 172,428 182,941 197,040
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