Amortisation and impairment losses at 1 January 2014 0 0 -11,339 -11,339
Amortisation for the year -380 -380
amortisation and impairment losses at 31 December 2014 0 0 -11,719 -11,719
Carrying amount at 31 December 2014 80,645 2,990 109 83,744
Cost at 1 January 2013 80,645 2,990 11,828 95,463
Cost at 31 December 2013 80,645 2,990 11,828 95,463
Amortisation and impairment losses at 1 January 2013 0 0 -10,156 -10,156
Amortisation for the year -1,183 -1,183
amortisation and impairment losses at 31 December 2013 0 0 -11,339 -11,339
Carrying amount at 31 December 2013 80,645 2,990 489 84,124 tRaDeMaRks
Trademarks are not amortised as they are all well-established, old and profitable trademarks which customers are expected to continue demanding unabatedly, other things being equal, and which Management is not planning to stop selling and marketing.
Reference is made to note 11 to the Consolidated Financial Statements for a description of impairment test.
notes to parent Company Balance sheet
note 10 property, pLAnt AnD equipment
notes to parent Company Balance sheet
Other
Other fixtures, Property, property, Project and fittings, plant and plant and development Land and Plant and tools and equipment equipment DKK ‘000 properties buildings machinery equipment in progress Total Cost at 1 January 2014 145,703 663,736 1,149,738 435,661 26,485 2,275,620
Additions 2,905 20,344 41,432 40,121 28,752 130,649
Disposals -54,073 -923 -7,603 -34,455 -42,981
Transfers for the year 47 10,744 15,694 -26,485 0
Cost at 31 December 2014 94,535 683,204 1,194,311 457,021 28,752 2,363,288 Depreciation and impairment losses
at 1 January 2014 144,836 -337,204 -811,394 -316,013 0 -1,464,611
Revaluations for the year 70,000 0
Depreciation for the year -14,520 -35,006 -36,476 -86,002
Reversal of depreciation and impairment
of assets sold and discontinued -70,932 295 7,010 29,821 37,126 Depreciation and impairment losses
at 31 December 2014 143,904 -351,429 -839,390 -322,668 0 -1,513,487 Carrying amount at 31 December 2014 238,439 331,775 354,921 134,353 28,752 849,801 Land and buildings including plant and maschinery at a carrying amount of DKK 678.7 million have been provided as security for
mortgage debt of DKK 747.8 million.
Other
Other fixtures, Property, property, Project and fittings, plant and plant and development Land and Plant and tools and equipment equipment DKK ‘000 properties buildings machinery equipment in progress Total Cost at 1 January 2013 158,842 652,719 1,064,490 443,488 64,839 2,225,536
Additions 2,901 2,124 47,534 33,978 25,348 108,984
Disposals -16,040 -52 -13,582 -45,266 -58,900
Transfers for the year 8,945 51,296 3,461 -63,702 0
Cost at 31 December 2013 145,703 663,736 1,149,738 435,661 26,485 2,275,620 Depreciation and impairment losses
at 1 January 2013 117,496 -322,428 -788,934 -321,630 0 -1,432,992
Revaluations for the year 90,000 0
Depreciation for the year -14,828 -33,454 -34,312 -82,594
Reversal of depreciation and impairment
of assets sold and discontinued -62,660 52 10,994 39,929 50,975 Depreciation and impairment losses
at 31 December 2013 144,836 -337,204 -811,394 -316,013 0 -1,464,611 Carrying amount at 31 December 2013 290,539 326,532 338,344 119,648 26,485 811,009
Land and buildings including plant and maschinery at a carrying amount of DKK 656.5 million have been provided as security for
mortgage debt of DKK 761.9 million.
Reference is made to note 12 to the Consolidated Financial Statements for a description of project development property.
note 11 investments in subsiDiAries AnD AssociAtes
notes to parent Company Balance sheet
investments investments DKK ‘000 in subsidiaries in associates
Cost at 1 January 2014 3,565,692 77,374
Additions 7,502
Cost at 31 December 2014 3,573,194 77,374
Revaluations and impairment losses at 1 January 2014 -89,035 0 Revaluations and impairment losses at 31 December 2014 -89,035 0
Carrying amount at 31 December 2014 3,484,159 77,374
Cost at 1 January 2013 790,568 75,931
Reclassification 1,443
Additions 2,775,124
Cost at 31 December 2013 3,565,692 77,374
Revaluations and impairment losses at 1 January 2013 -89,035 0 Revaluations and impairment losses at 31 December 2013 -89,035 0
Carrying amount at 31 December 2013 3,476,657 77,374
DIVIDenD On InVestMents In sUbsIDIaRIes anD assOCIates
Dividend on investments in subsidiaries and associates is recognised in the Parent Company’s income statement in the financial year in which dividend is declared.
InVestMents In sUbsIDIaRIes anD assOCIates In tHe PaRent COMPany FInanCIal stateMents
Investments in subsidiaries and associates are measured at cost and tested in the event of indication of impairment. Where cost exceeds the recoverable amount, the investment is written down to its lower recoverable amount.
estIMate
The carrying amount of investments in subsidiaries and the values of intangible assets contained therein is tested to identify any impairment. Reference is made to note 11 to the Consolidated Financial Statements.
note 12 receivAbLes from subsiDiAries AnD other fixeD Asset investments
Receivables Total other from Other Other fixed asset DKK ‘000 subsidiaries investments receivables investments
Cost at 1 January 2014 155,428 54,833 8,173 63,006
Exchange adjustment -367 0
Additions 8,648 78 78
Disposals -6,130 -6,130
Cost at 31 December 2014 163,709 54,833 2,121 56,954 Revaluations and impairment losses at 1 January 2014 0 -52,312 0 -52,312 Revaluations and impairment losses at 31 December 2014 0 -52,312 0 -52,312
Carrying amount at 31 December 2014 163,709 2,521 2,121 4,642
Cost at 1 January 2013 155,414 55,708 9,454 65,162
Exchange adjustment 14 -875 -875
Disposals -1,281 -1,281
Cost at 31 December 2013 155,428 54,833 8,173 63,006 Revaluations and impairment losses at 1 January 2013 0 -53,198 0 -53,198
Exchange adjustment 875 875
Revaluations and impairment losses for the year 11 11
Revaluations and impairment losses at 31 December 2013 0 -52,312 0 -52,312
Carrying amount at 31 December 2013 155,428 2,521 8,173 10,694
note 13 inventories
DKK ‘000 2014 2013
Raw materials and consumables 42,291 38,045
Work in progress 12,872 13,943
Finished goods and goods for resale 59,866 62,938
Inventories 115,029 114,926
InVentORIes
Indirect production costs are comprised in work in progress and finished goods with DKK 8 million (2013: DKK 8 million)
note 14 receivAbLes
DKK ‘000 2014 2013
Trade receivables 213,615 220,696
Receivables from associates
Other receivables 7,411 9,816
total receivables 221,026 230,512
notes to parent Company Balance sheet
notes to parent Company Balance sheet
note 15 shAre cApitAL
Reference is made to note 18 to the Consolidated Financial Statements.
note 16 DeferreD tAx
DKK ‘000 2014 2013
Deferred tax at 1 January 166,072 144,192
Change in deferred tax for the year -2,255 15,845
Revaluation project development property 16,100 18,996
Change sale of project development property -24,500 -19,168
Changes to tax rates -5,000 6,207
Adjustment of previous year 1,435
Deferred tax at 31 December 151,852 166,072
Expected due within 1 year 30,111 6,418
Deferred tax relates to:
Intangible assets 44 131
Property, plant and equipment 135,701 143,003
Non-current assets 18,996 18,996
Current assets 4,749 9,468
Non current liabilities -2,800
Current liabilities -4,838 -5,526
total 151,852 166,072
note 17 other current pAyAbLes
DKK ‘000 2014 2013
VAT, excise duties, etc 40,855 84,004
Payables to subsidiaries 111,466 6,928
Other payables 85,687 204,952
Repurchase obligation, returnable packaging 27,083 31,998
total other current payables 265,091 327,882 Repurchase obligation, returnable packaging is specified as follows:
Balance at 1 January 31,998 39,429
Adjustment for the year -4,915 -7,431
balance at 31 December 27,083 31,998 COMMent
The change in the repurchase obligation for the year reflects net sales of returnable packaging for the year less estimated wastage of returnable packaging in circulation.
The reduction in the repurchase obligation is primarily due to beer and soft drinks in Denmark now to a greater extent being sold in recyclable disposable containers whereas previously they were sold in returnable containers.