Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'14
Dec'13
Dec'12
Dec'11
Dec'10
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
25.29
23.21
19.01
9.87
10.80
Shareholder's Funds
25.29
23.21
19.01
9.87
10.80
Minority Interest
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
1.22
1.88
1.96
2.15
0.84
Secured Loans
1.22
1.88
1.96
2.15
0.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
0.09
0.01
-0.01
0.59
-0.03
Other Long Term Liabilities
1.18
0.01
0.04
0.63
0.32
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Total Non-Current Liabilities
2.03
1.06
1.44
2.39
1.02
Current Liabilities
Trade Payables
3.71
3.10
3.19
5.79
7.03
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
Total Current Liabilities
8.12
6.46
5.66
8.85
10.03
Total Liabilities
35.44
30.73
26.11
21.12
21.86
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
Gross Block
2.15
2.17
2.42
2.47
2.79
Less: Accumulated Depreciation
1.89
1.76
1.87
1.65
1.82
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
Net Block
0.26
0.42
0.55
0.82
0.97
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
Non Current Investments
8.90
8.97
8.90
0.31
1.38
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Total Non-Current Assets
14.68
11.45
10.39
2.17
6.93
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.71
0.05
0.00
Inventories
7.38
7.48
7.40
7.89
7.18
Sundry Debtors
7.87
5.74
5.14
3.27
3.76
Cash and Bank
2.96
2.50
1.18
1.99
3.46
Other Current Assets
20.10
17.77
14.61
13.60
14.45
Short Term Loans and Advances
1.89
2.04
0.18
0.40
0.06
Total Current Assets
20.75
19.28
15.72
18.95
14.93
Net Current Assets (Including Current Investments)
12.63
12.82
10.07
10.09
4.89
Total Current Assets Excluding Current Investments
20.75
19.28
15.72
18.95
14.93
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
Total Assets
35.44
30.73
26.11
21.12
21.86
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
Total Debt
1.22
1.88
1.96
2.15
0.84
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2014 is -19.05% vs -25.00% in Dec 2013
Other Long Term Liabilities
YoY Growth in year ended Dec 2014 is 11,700.00% vs -75.00% in Dec 2013
Fixed Assets
YoY Growth in year ended Dec 2014 is -38.10% vs -23.64% in Dec 2013
Investments
YoY Growth in year ended Dec 2014 is -0.78% vs 0.79% in Dec 2013
Current Assets
YoY Growth in year ended Dec 2014 is 7.62% vs 22.65% in Dec 2013
Compare Balance Sheet Results of DISO Verwaltungs AG
Figures in Million
Consolidated - Balance Sheet Results
Change(EUR)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
25.29
60.51
-35.22
-58.21%
Shareholder's Funds
25.29
60.51
-35.22
-58.21%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
1.22
11.91
-10.69
-89.76%
Secured Loans
1.22
11.91
-10.69
-89.76%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
0.09
0
0.09
0.00%
Other Long Term Liabilities
1.18
48.14
-46.96
-97.55%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
14.68
-14.68
-100.00%
Total Non-Current Liabilities
2.03
51.00
-48.97
-96.02%
Current Liabilities
Trade Payables
3.71
16.87
-13.16
-78.01%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0
14.68
-14.68
-100.00%
Total Current Liabilities
8.12
26.09
-17.97
-68.88%
Total Liabilities
35.44
137.61
-102.17
-74.25%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
2.15
139.78
-137.63
-98.46%
Less: Accumulated Depreciation
1.89
72.82
-70.93
-97.40%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
0.26
66.96
-66.70
-99.61%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
8.90
18.66
-9.76
-52.30%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
0
0.00
0.00%
Total Non-Current Assets
14.68
85.66
-70.98
-82.86%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
7.38
18.17
-10.79
-59.38%
Sundry Debtors
7.87
9.75
-1.88
-19.28%
Cash and Bank
2.96
2.29
0.67
29.26%
Other Current Assets
20.10
42.76
-22.66
-52.99%
Short Term Loans and Advances
1.89
12.55
-10.66
-84.94%
Total Current Assets
20.75
51.95
-31.20
-60.06%
Net Current Assets (Including Current Investments)
12.63
25.86
-13.23
-51.16%
Total Current Assets Excluding Current Investments
20.75
51.95
-31.20
-60.06%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
35.44
137.61
-102.17
-74.25%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
1.22
11.91
-10.69
-89.76%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 0.85 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is -19.05% vs -25.00% in Dec 2013
Annual - Other Long Term Liabilities
Other Long Term Liabilities 1.18 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is 11,700.00% vs -75.00% in Dec 2013
Annual - Fixed Assets
Fixed Assets 0.26 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is -38.10% vs -23.64% in Dec 2013
Annual - Investments
Investments 8.90 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is -0.78% vs 0.79% in Dec 2013
Annual - Current Assets
Current Assets 20.75 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is 7.62% vs 22.65% in Dec 2013






