Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'13
Dec'12
Dec'11
Dec'10
No of Months
12
12
12
12
Operating Income
52.00
96.00
176.00
228.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
Net Sales
52.00
96.00
176.00
228.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
Employee Cost
10.00
11.00
13.00
14.00
Operating Expenses
0.00
0.00
1.00
1.00
General and Administration Expenses
6.00
6.00
5.00
11.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
Total Expenditure
60.00
106.00
176.00
216.00
Operating Profit (PBDIT) excl Other Income
-7.00
-10.00
0.00
11.00
Other Income
0.00
3.00
1.00
0.00
Operating Profit (PBDIT)
-7.00
-3.00
4.00
15.00
Interest
0.00
0.00
1.00
1.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
Depreciation
0.00
3.00
3.00
4.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
Profit Before Tax
-7.00
-22.00
0.00
9.00
Provision for Tax
0.00
0.00
0.00
1.00
Profit After Tax
-7.00
-22.00
0.00
7.00
Extraordinary Items
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
-0.58
-1.69
-0.28
0.64
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2013 is -44.96% vs -45.61% in Dec 2012
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2013 is 26.35% vs -1,512.45% in Dec 2012
Interest
YoY Growth in year ended Dec 2013 is -88.99% vs -31.56% in Dec 2012
Profit After Tax
YoY Growth in year ended Dec 2013 is 67.40% vs -12,858.38% in Dec 2012
Compare Profit and Loss Results of Solar-Fabrik AG
Figures in Million
consolidated - Profit And Loss Results
Change(EUR)
Change(%)
No of Months
12
12
Operating Income
52.00
35.00
17.00
48.57%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
52.00
35.00
17.00
48.57%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
10.00
4.00
6.00
150.00%
Operating Expenses
0.00
0.00
0.00
0%
General and Administration Expenses
6.00
7.00
-1.00
-14.29%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
60.00
33.00
27.00
81.82%
Operating Profit (PBDIT) excl Other Income
-7.00
2.00
-9.00
-450.00%
Other Income
0.00
0.00
0.00
0%
Operating Profit (PBDIT)
-7.00
3.00
-10.00
-333.33%
Interest
0.00
0.00
0.00
0%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
0.00
0.00
0.00
0%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
-7.00
2.00
-9.00
-450.00%
Provision for Tax
0.00
0.00
0.00
0%
Profit After Tax
-7.00
1.00
-8.00
-800.00%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
-0.58
0.26
-0.84
-323.08%
Profit And Loss - Net Sales
Net Sales 52.97 Million
in Dec 2013Figures in Million
YoY Growth in year ended Dec 2013 is -44.96% vs -45.61% in Dec 2012
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) -7.52 Million
in Dec 2013Figures in Million
YoY Growth in year ended Dec 2013 is 26.35% vs -1,512.45% in Dec 2012
Profit And Loss - Interest
Interest 0.10 Million
in Dec 2013Figures in Million
YoY Growth in year ended Dec 2013 is -88.99% vs -31.56% in Dec 2012
Profit And Loss - Profit After Tax
Profit After Tax -7.20 Million
in Dec 2013Figures in Million
YoY Growth in year ended Dec 2013 is 67.40% vs -12,858.38% in Dec 2012






