Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'14
Dec'13
Dec'12
Dec'11
Dec'10
Dec'09
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
-12.46
-11.43
-5.22
-0.33
0.00
2.67
Shareholder's Funds
-12.46
-11.43
-5.22
-0.33
0.00
2.67
Minority Interest
0.00
0.00
1.21
1.11
1.18
0.98
Long-Term Borrowings
27.45
27.40
35.38
40.85
39.86
39.05
Secured Loans
27.45
27.40
35.38
40.85
39.86
39.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-0.10
1.06
-0.93
-1.91
-1.81
-1.15
Other Long Term Liabilities
0.92
6.59
1.42
1.26
8.09
7.4
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.92
0.58
0.78
0.71
0.75
0.80
Total Non-Current Liabilities
2.09
7.67
2.47
2.31
39.97
39.26
Current Liabilities
Trade Payables
4.57
5.16
8.08
9.09
8.70
10.03
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.92
0.58
0.78
0.71
0.75
0.80
Total Current Liabilities
35.69
36.63
48.50
53.85
21.49
22.68
Total Liabilities
25.32
32.86
46.96
56.95
62.64
65.60
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
37.97
37.89
42.13
50.88
50.50
50.31
Less: Accumulated Depreciation
31.77
26.88
29.46
35.97
33.26
30.66
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
6.20
11.01
12.68
14.91
17.25
19.65
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
0.06
0.15
0.15
1.68
2.46
2.60
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Total Non-Current Assets
6.44
15.61
19.56
26.90
32.26
34.10
Current Assets Loans & Advances
Current Investments
0.40
0.27
0.87
0.00
0.00
0.00
Inventories
8.26
7.21
10.44
13.35
13.22
13.38
Sundry Debtors
7.25
7.12
8.34
11.12
11.23
11.48
Cash and Bank
1.88
1.46
2.37
2.90
2.17
1.79
Other Current Assets
18.53
16.73
22.64
29.18
29.60
28.95
Short Term Loans and Advances
0.74
0.68
0.62
1.82
2.97
2.29
Total Current Assets
18.87
17.25
27.40
30.04
30.38
31.50
Net Current Assets (Including Current Investments)
-16.81
-19.37
-21.10
-23.81
8.89
8.82
Total Current Assets Excluding Current Investments
18.87
17.25
27.40
30.04
30.38
31.50
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
25.32
32.86
46.96
56.95
62.64
65.60
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
27.45
27.40
35.38
40.85
39.86
39.05
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2014 is 10.28% vs 1.90% in Dec 2013
Other Long Term Liabilities
YoY Growth in year ended Dec 2014 is -86.04% vs 364.08% in Dec 2013
Fixed Assets
YoY Growth in year ended Dec 2014 is -43.69% vs -13.17% in Dec 2013
Investments
YoY Growth in year ended Dec 2014 is -60.00% vs 0.00% in Dec 2013
Current Assets
YoY Growth in year ended Dec 2014 is 9.39% vs -37.04% in Dec 2013
Compare Balance Sheet Results of Neschen 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
-12.46
55.61
-68.07
-122.41%
Shareholder's Funds
-12.46
55.61
-68.07
-122.41%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
27.45
3.82
23.63
618.59%
Secured Loans
27.45
3.82
23.63
618.59%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-0.10
0
-0.10
0.00%
Other Long Term Liabilities
0.92
0
0.92
0.00%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0.92
0
0.92
0.00%
Total Non-Current Liabilities
2.09
0
2.09
0.00%
Current Liabilities
Trade Payables
4.57
4.50
0.07
1.56%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0.92
0
0.92
0.00%
Total Current Liabilities
35.69
13.87
21.82
157.32%
Total Liabilities
25.32
69.48
-44.16
-63.56%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
37.97
6.02
31.95
530.73%
Less: Accumulated Depreciation
31.77
4.35
27.42
630.34%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
6.20
1.67
4.53
271.26%
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
0.06
0
0.06
0.00%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
0
0.00
0.00%
Total Non-Current Assets
6.44
1.98
4.46
225.25%
Current Assets Loans & Advances
Current Investments
0.40
0
0.40
0.00%
Inventories
8.26
1.93
6.33
327.98%
Sundry Debtors
7.25
8.23
-0.98
-11.91%
Cash and Bank
1.88
57.26
-55.38
-96.72%
Other Current Assets
18.53
67.41
-48.88
-72.51%
Short Term Loans and Advances
0.74
0
0.74
0.00%
Total Current Assets
18.87
67.51
-48.64
-72.05%
Net Current Assets (Including Current Investments)
-16.81
53.64
-70.45
-131.34%
Total Current Assets Excluding Current Investments
18.87
67.51
-48.64
-72.05%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
25.32
69.48
-44.16
-63.56%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
27.45
3.82
23.63
618.59%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 1.18 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is 10.28% vs 1.90% in Dec 2013
Annual - Other Long Term Liabilities
Other Long Term Liabilities 0.92 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is -86.04% vs 364.08% in Dec 2013
Annual - Fixed Assets
Fixed Assets 6.20 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is -43.69% vs -13.17% in Dec 2013
Annual - Investments
Investments 0.06 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is -60.00% vs 0.00% in Dec 2013
Annual - Current Assets
Current Assets 18.87 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is 9.39% vs -37.04% in Dec 2013






