| 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 |
 |