In Finnish | Front page | Home page
Review 2007
Key figures
Report of the Board of Directors
Consolidated Financial Statements (IFRS)
Parent Company Financial Statements (FAS)


Income Statement


Balance Sheet


Cash Flow Statement


Notes
 Print this page
 Print Annual Report

NOTES TO THE FINANCIAL STATEMENTS, PARENT COMPANY, FAS

Parent Company Financial Statements has been prepaired in accordance with the Finnish accounting legislation.

MEUR   2007 2006
       
1. NET SALES BY GEOGRAPHICAL SEGMENTS      
       
Finland   63.43 58.80
Other countries   42.32 37.05
Total   105.75 95.85
       
OTHER OPERATING INCOME      
       
Insurance compensation, costs   4.03 0.00
Other revenue   0.01 0.02
Total   4.06 0
       
2. EXTERNAL SERVICES      
       
Subcontractor expenses   6.52 3.75
Maintenance expenses   1.01 1.19
Total   7.53 4.94
       
3. PERSONNEL      
       
Wages and salaries   10.98 11.74
Pension costs   1.94 2.02
Other social security expenses   1.07 1.01
Total   13.98 14.78
       
       
       
Fringe benefit   0.14 0.11
Option benefit   0.00 0.15
Total   0.14 0.26
       
Salaries and emoluments paid to Board      
Members and Managing Directors   0.26 0.24
       
Employees, average   302 305
       
       
       
MEUR      
       
4. FINANCIAL INCOME AND COSTS      
       
Other interest income      
   From Group companies   0.06 0.07
   Others   0.23 0.13
Total interest income   0.29 0.19
       
MEUR   2007 2006
Other financial income      
   From Group companies   0.00 0.00
   Others   0.03 0.06
Total other financial income   0.03 0.06
       
       
       
Interest expenses      
   To Group companies   0.00 0.00
   Others   0.07 0.15
Total interest expenses   0.07 0.15
       
Other financial expenses      
   To Group companies   0.00 0.00
   Others   0.14 0.18
Total financial expenses   0.14 0.18
       
5. INCOME TAX      
       
Direct taxes      
   From the fiscal year   4.21 2.88
   From previous fiscal years   0.00 0.00
Total   4.21 2.88
       
6. DEPRECIATION      
       

Depreciation is based on the economic life-span of various assets as follows:

   Intangible rights 3 - 5 years
   Other long-term expenditure 3 - 10 years
   Buildings 10 - 20 years
   Factory machinery 5 - 20 years
   Factory equipment and tools 3 - 5 years
   Office machines and other equipment 3 - 10 years
   Other tangible assets 20 years

MEUR   2007 2006
       
Depreciation according to plan:      
       
Intangible assets      
   Intangible rights   0.31 0.23
   Goodwill   0.00 0.00
   Other long-term expenditure   0.08 0.07
       
Tangible assets      
   Buildings   0.04 0.04
   Machinery and equipment   4.26 3.39
   Other tangible assets   0.01 0.01
Total   4.71 3.75
       
       
Change in depreciation reserve:      
       
Intangible assets      
   Intangible rights   0.07 0.01
   Goodwill   0.00 0.00
   Other long-term expenditure   0.03 0.02
Tangible assets      
   Buildings   -0.02 -0.02
   Machinery and equipment   3.68 -0.45
   Other tangible assets   -0.01 -0.01
Total   3.74 -0.45
       
7. EXTRAORDINARY ITEMS      
       
Insurance compensation, investment in anodizing plant   6.39 0.00
Customer's responsibility   -0.10 0.00
Total   6.29 0.00
       
       
8. INTANGIBLE ASSETS      
       
Intangible rights      
Acquisition cost, Jan 1   3.39 2.38
Additions   0.77 1.01
Disposals   0.00 0.00
Accumulated depreciation according to plan, Dec 31   -2.81 -2.50
Book value, Dec 31   1.35 0.89
       
       
Goodwill      
Acquisition cost, Jan 1   4.59 4.59
Additions   0.00 0.00
Disposals   0.00 0.00
Accumulated depreciation according to plan, Dec 31   -4.59 -4.59
Book value, Dec 31   0.00 0.00
       
MEUR   2007 2006
Other long-term expenditure      
Acquisition cost, Jan 1   1.35 1.35
Additions   0.15 0.00
Disposals   0.00 0.00
Accumulated depreciation according to plan, Dec 31   -1.13 -1.05
Book value, Dec 31   0.37 0.30
       
       
Advance payments      
Acquisition cost, Jan 1   0.79 0.74
Additions   0.00 0.06
Disposals   -0.79 -0.74
Book value, Dec 31   0.00 0.06
       
9. TANGIBLE ASSETS      
       
Buildings      
Acquisition cost, Jan 1   0.40 0.40
Additions   0.00 0.00
Disposals   0.00 0.00
Accumulated depreciation according to plan, Dec 31   -0.26 -0.22
Book value, Dec 31   0.14 0.18
       
Machinery and equipment      
Acquisition cost, Jan 1   49.15 47.57
Additions   4.00 1.58
Translation difference   0.00 0.00
Disposals   0.00 0.00
Accumulated depreciation according to plan, Dec 31   -42.64 -38.36
Book value, Dec 31   10.51 10.79
       
       
       
Other tangible assets      
Acquisition cost, Jan 1   0.32 0.32
Additions   0.00 0.00
Disposals   0.00 0.00
Accumulated depreciation according to plan, Dec 31   -0.21 -0.20
Book value, Dec 31   0.11 0.12
       
Construction in progress      
Acquisition cost, Jan 1   0.64 0.13
Additions   8.40 0.64
Disposals   -0.64 -0.13
Book value, Dec 31   8.40 0.64
       
       
MEUR   2007 2006
       
10. INVESTMENTS      
       
Holdings in Group companies      
Acquisition cost, Jan 1   0.61 0.62
Additions   0.00 0.00
Disposals   0.00 -0.01
Book value, Dec 31   0.61 0.61
       
Other shares and holdings      
Acquisition cost, Jan 1   0.02 0.02
Additions   0.00 0.00
Disposals   0.00 0.00
Book value, Dec 31   0.02 0.02
       
       
11. SPECIFICATION OF SHARES OWNED BY THE COMPANY      
       
Nordic Aluprofiler AB, Sweden   100% 100%
Nordic Aluminium, Inc., USA   100% 100%
       
       
12. RECEIVABLES FROM GROUP COMPANIES      
From parent company      
   Trade receivables   0.03 1.05
From others      
   Trade receivables   0.29 0.50
   Loan receivables   0.80 0.95
    1.12 2.50
       
13. SHAREHOLDERS' EQUITY      
       
Share capital, Jan 1   6.19 5.92
Increase in share capital   0.00 0.27
Share capital, Dec 31   6.19 6.19
       
Share premium account, Jan 1   3.45 2.11
Change   0.00 1.35
Share premium account, Dec 31   3.45 3.45
       
MEUR   2007 2006
       
Retained earnings, Jan 1   19.25 14.14
Dividend   -4.11 -3.00
Changes, previous periods   0.00 0
Net profit for the year   11.92 8.13
Total profits, Dec 31   27.06 19.25
       
14. DISTRIBUTABLE RETAINED EARNINGS      
       
Retained earnings   15.14 11.12
Net profit for the year   11.92 8.13
Non-restricted shareholders' equity   27.06 19.25
       
Distributable earnings   27.06 19.25
       
       
       
15. LONG-TERM LIABILITIES      
Loans from financial institutions   0.00 0.73
due more than five years ahead   0.00 0.00
       
       
16. LIABILITIES TO GROUP COMPANIES      
To parent company      
   Trade payables   0.02 0.00
To others      
   Trade payables   0.67 0.62
    0.69 0.62
17. ACCRUED LIABILITIES      
       
Accrued income tax   1.33 0.29
Salaries   2.02 2.23
Others   1.65 1.60
    5.00 4.12
       
18. CONTINGENT LIABILITIES      
       
Pledged assets      
Liabilities secured with corporate mortgages      
   Loans from financial institutions   0.73 2.18
   Corporate mortgages given   8.41 8.41
       
   Security provided for other company liabilities      
   Financial assets pledged   0.02 0.00
       
       
MEUR   2007 2006
Commitments and contingencies      
       
   Rental and leasing liabilities      
   Due in the next financial year   2.25 2.01
   Due later   9.45 9.55
   Total   11.69 11.56
       
   Consignation liability   1.86 2.25
   Financial liabilities      
   Repayment liability in compliance      
   with §33 of the Value Added Tax Act   0.00 0.00


© 2007 Nordic Aluminium Oyj | Legal Notice