|
|
|
|
Group |
Company |
|
Notes |
2003 |
2002 |
2003 |
2002 |
|
ASSETS
|
|
|
|
|
|
Non-current
assets |
|
|
|
|
|
Property, plant & equipment |
9 |
55,763 |
56,722 |
51,243 |
54,977 |
Intangible assets |
10 |
297 |
375 |
– |
– |
Investments |
11 |
710 |
710 |
2,707 |
2,069 |
Non-current receivables |
12 |
977 |
995 |
977 |
995 |
|
|
---------
57,747
====== |
---------
58,802
====== |
---------
54,927
====== |
---------
58,041
====== |
CURRENT ASSETS |
|
|
|
|
|
Inventories |
13 |
785 |
665 |
500 |
610 |
Receivables and prepayments |
14 |
9,242 |
9,324 |
9,052 |
9,284 |
Cash & cash equivalents |
15 |
4,599 |
5,974 |
4,348 |
5,937 |
|
|
---------
14,626
--------- |
---------
15,963 --------- |
---------
13,900
--------- |
---------
15,831 --------- |
Total assets |
|
72,373
====== |
74,765 ======
|
68,827
====== |
73,872 ======
|
EQUITY AND LIABILITIES |
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
Ordinary share capital |
23 |
18,049 |
18,049 |
18,049 |
18,049 |
Capital reserve |
24 |
188 |
188 |
188 |
188 |
Hedging reserve |
25 |
(745) |
(1,146) |
(745) |
(1,146) |
Insurance reserve |
21 |
95 |
86 |
95 |
86 |
Retained earnings |
|
13,013 |
11,847 |
13,203 |
11,903 |
|
|
---------
30,600
====== |
---------
29,024 ====== |
---------
30,790
====== |
---------
29,080
====== |
|
|
|
|
|
|
Deferred income |
18 |
7,214 |
7,132 |
7,214 |
7,132 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Deferred tax liabilities |
17 |
8,139 |
7,146 |
8,139 |
7,146 |
Borrowings |
16 |
13,523 |
18,986 |
12,276 |
18,718 |
Retirement benefit obligations |
20 |
457 |
429 |
439 |
411 |
|
|
---------
22,119
====== |
---------
26,561 ====== |
---------
20,854
====== |
---------
26,275 ====== |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Trade and other payables |
19 |
4,882 |
5,108 |
4,755 |
4,688 |
Borrowings |
16 |
7,558 |
6,940 |
5,214 |
6,697 |
|
|
---------
12,440
--------- |
---------
12,048 --------- |
---------
9,969
--------- |
---------
11,385 --------- |
Total equity and liabilities |
|
72,373
====== |
74,765
====== |
68,827
====== |
73,872
====== |
|