Companies

Sorgenia group

CONSOLIDATED BALANCE SHEET
(in euro)

ASSETS 31.12.2008 31.12.2007
NON-CURRENT ASSETS
Intangible assets 192,928,949 241,761,499
Tangible assets 1,162,866,915 879,340,229
Investments in companies valued at equity 253,925,737 252,997,458
Other equity investments 588,500 549,500
Other non-current receivables 56,959,451 76,348,154
Non-current securities -- 4,075,801
Deferred tax assets 37,879,976 17,748,746
TOTAL NON-CURRENT ASSETS 1,705,149,528 1,472,821,387
CURRENT ASSETS
Inventories 53,975,196 56,845,073
Current trade receivables 707,482,327 472,682,302
Other current receivables 107,978,939 71,860,324
13,804,164 --
Cash and cash equivalents 235,279,246 111,912,291
Shareholder receivables for capital to be called up 206,418 70,000
TOTAL CURRENT ASSETS 1,118,726,290 713,369,990
TOTAL ASSETS 2,823,875,818 2,186,191,377

 

LIABILITIES AND SHAREHOLDERS' EQUITY 31.12.2008 31.12.2007
SHAREHOLDERS' EQUITY
Share capital 8,738,843 8,179,538
Other accumulated reserves 571,863,126 341,678,024
Retained earnings (losses) of the group 166,457,171 124,002,779
Dividend payments on account to Minority Shareholders (8,596,500) --
Net income (losses) for the year 79,477,986 76,854,915
TOTAL SHAREHOLDERS' EQUITY 817,940,626 550,715,256
of which:
SHAREHOLDERS' EQUITY OF THE GROUP 746,948,416 487,231,266
MINORITY SHAREHOLDERS' EQUITY 70,992,210 63,393,990
NON-CURRENT LIABILITIES
Non-current bonds in circulation 578,339 3,444,863
Other non-current borrowings 19,963,193 34,660,185
Other non-current liabilities 2,842,331 180,000
Deferred taxes 30,978,608 1,241,218
Personnel provisions 1,762,258 8,229,514
Provisions for risks and losses 17,294,204 10,485,942
Non-current bank borrowings 1,104,200,311 921,424,371
TOTAL NON-CURRENT LIABILITIES 1,177,619,244 979,666,093
CURRENT LIABILITIES
Current bank borrowings 101,183,836 46,373,169
Current bonds in circulation 2,872,841 397,352
Other current borrowings 36,077,618 25,980,812
Current trade payables 591,182,094 533,617,110
Other current liabilities 87,617,965 37,504,970
Provisions for risks and losses 9,381,594 11,936,615
TOTAL CURRENT LIABILITIES 828,315,948 655,810,028
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 2,823,875,818 2,186,191,377

CONSOLIDATED INCOME STATEMENT
(in euro)

2008 2007
SALES REVENUES 2,433,678,228 1,861,692,660
Change in inventories 7,745,585 16,301,742
Costs for the purchase of goods (2,177,604,471) (1,650,809,067)
Costs for services (119,493,042) (76,559,411)
Personnel costs (33,570,754) (30,748,827)
Other operating income 74,613,113 19,563,245
Other operating costs (45,246,844) (38,523,273)
Adjustments to the value of investments valued at equity 49,556,502 51,197,616
Amortization, depreciation and write-downs (35,009,216) (25,180,745)
OPERATING INCOME 154,669,101 126,933,940
Financial income 9,044,578 13,453,623
Financial expense (52,829,151) (34,345,083)
Gains from trading securities and from equity investments 120,770 --
Dividends 36,000 260,800
Adjustments to the value of financial assets (352,859) 19,674
INCOME (LOSS) BEFORE TAXES FROM OPERATING ACTIVITIES 110,688,439 106,322,954
Income taxes (31,210,453) (29,468,039)
INCOME (LOSS) AFTER TAXES FROM OPERATING ACTIVITIES 79,477,986 76,854,915
Net income (loss) from discontinued operations -- --
NET INCOME (LOSS) FOR THE YEAR 79,477,986 76,854,915
of which:
- NET INCOME/LOSS OF MINORITY SHAREHOLDERS 66,671,488 65,185,668
- NET INCOME/LOSS OF THE GROUP 12,806,498 11,669,247