Content
Published:
This is an archived release.
2012 | 2013 | 2014 | 2015* | 2016* | 2017* | 2012 | 2013 | 2014 | 2015* | 2016* | 2017* | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | ||||||||||||
Operating income | 1 420 075 | 1 325 079 | 1 236 589 | 1 015 615 | 900 808 | 1 146 546 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
Revenue | 1 309 511 | 1 208 019 | 1 114 858 | 906 430 | 813 157 | 1 062 856 | 92.2 | 91.2 | 90.2 | 89.2 | 90.3 | 92.7 |
Special public taxes | -8 386 | 8 388 | -155 | -104 | -58 | 1 | -0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
Public subsidies | 10 977 | 17 251 | 15 559 | 7 757 | 8 336 | 8 441 | 0.8 | 1.3 | 1.3 | 0.8 | 0.9 | 0.7 |
Income from rent, real property and other income from rent | 12 459 | 12 458 | 12 618 | 12 844 | 14 004 | 15 808 | 0.9 | 0.9 | 1.0 | 1.3 | 1.6 | 1.4 |
Profit on disposals (sale etc.) of fixed assets | 11 311 | 14 | 3 | 0 | 0 | 9 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Other operating income | 84 203 | 80 521 | 85 109 | 75 300 | 63 361 | 57 568 | 5.9 | 6.1 | 6.9 | 7.4 | 7.0 | 5.0 |
Operating expenses | 975 654 | 937 805 | 917 433 | 828 597 | 771 782 | 866 318 | 68.7 | 70.8 | 74.2 | 81.6 | 85.7 | 75.6 |
Raw materials and consumables used | 580 292 | 524 398 | 491 059 | 384 054 | 342 553 | 460 465 | 40.9 | 39.6 | 39.7 | 37.8 | 38.0 | 40.2 |
Payroll expense | 94 683 | 100 399 | 95 599 | 96 119 | 94 469 | 90 376 | 6.7 | 7.6 | 7.7 | 9.5 | 10.5 | 7.9 |
Depreciation and amortisation expense | 97 602 | 102 350 | 108 972 | 128 421 | 126 545 | 101 841 | 6.9 | 7.7 | 8.8 | 12.6 | 14.0 | 8.9 |
Other operating expenses | 203 960 | 210 389 | 221 395 | 219 728 | 207 675 | 213 258 | 14.4 | 15.9 | 17.9 | 21.6 | 23.1 | 18.6 |
Operating profit | 450 737 | 387 315 | 319 156 | 173 905 | 129 027 | 280 229 | 31.7 | 29.2 | 25.8 | 17.1 | 14.3 | 24.4 |
Financial income | 208 188 | 184 613 | 162 444 | 135 763 | 143 973 | 286 165 | 14.7 | 13.9 | 13.1 | 13.4 | 16.0 | 25.0 |
Financial expense | 78 098 | 131 225 | 303 410 | 159 991 | 93 220 | 127 744 | 5.5 | 9.9 | 24.5 | 15.8 | 10.3 | 11.1 |
Operating result before tax | 574 510 | 431 635 | 178 190 | 162 790 | 179 780 | 438 841 | 40.5 | 32.6 | 14.4 | 16.0 | 20.0 | 38.3 |
Tax | 199 304 | 151 518 | 134 237 | 77 045 | 55 897 | 105 959 | 14.0 | 11.4 | 10.9 | 7.6 | 6.2 | 9.2 |
Operating result | 375 205 | 280 117 | 43 953 | 85 745 | 123 857 | 332 680 | 26.4 | 21.1 | 3.6 | 8.4 | 13.7 | 29.0 |
Net extraordinary income | -2 272 | -2 884 | -797 | -3 126 | -3 093 | -745 | -0.2 | -0.2 | -0.1 | -0.3 | -0.3 | -0.1 |
Net profit for the year | 372 819 | 276 540 | 40 400 | 84 830 | 119 993 | 329 980 | 26.3 | 20.9 | 3.3 | 8.4 | 13.3 | 28.8 |
Contact
-
Francis Kwamena Acquah
E-mail: francis.kwamena.acquah@ssb.no
tel.: (+47) 40 90 26 62