Group |
|
|
|
|
|
|
|
|
|
Balance as at 31.12.2015 |
4,715,814 |
1,834,275 |
11,857,655 |
21,910 |
13,779,839 |
11,506,206 |
43,715,699 |
252,426 |
43,968,125 |
Profit for the year |
– |
– |
– |
– |
– |
3,414,980 |
3,414,980 |
54,094 |
3,469,074 |
Other comprehensive income net of tax |
– |
– |
227,799 |
11,518 |
– |
143,177 |
382,494 |
176 |
382,670 |
Total comprehensive income for the year |
– |
– |
227,799 |
11,518 |
– |
3,558,157 |
3,797,474 |
54,270 |
3,851,744 |
Transfers |
– |
170,000 |
– |
– |
– |
(170,000) |
– |
– |
– |
Transactions with equity holders, recognised directly in equity |
|
|
|
|
|
|
|
|
Change in holding through
joint venture |
– |
– |
– |
– |
– |
(610) |
(610) |
– |
(610) |
Final dividend approved on
24.02.2016 |
– |
– |
– |
– |
– |
(662,744) |
(662,744) |
– |
(662,744) |
Dividend distributed to
non-controlling
interest by subsidiaries |
– |
– |
– |
– |
– |
– |
– |
(46,796) |
(46,796) |
Total contributions from and distribution to equity holders |
– |
– |
– |
– |
– |
(663,354) |
(663,354) |
(46,796) |
(710,150) |
Balance as at 31.12.2016 |
4,715,814 |
2,004,275 |
12,085,454 |
33,428 |
13,779,839 |
14,231,009 |
46,849,819 |
259,900 |
47,109,719 |
Profit for the year |
– |
– |
– |
– |
– |
4,362,407 |
4,362,407 |
71,350 |
4,433,757 |
Other comprehensive income
net of tax |
– |
– |
(1,052,971) |
(20,367) |
– |
40,681 |
(1,032,657) |
222 |
(1,032,435) |
Total comprehensive income
for the year |
– |
– |
(1,052,971) |
(20,367) |
– |
4,403,088 |
3,329,750 |
71,572 |
3,401,322 |
Transfers |
– |
220,000 |
– |
– |
– |
(220,000) |
– |
|
– |
Transactions with equity holders, recognised directly in equity |
|
|
|
|
|
|
|
|
Forfeiture of unclaimed dividends |
– |
– |
– |
– |
– |
20,878 |
20,878 |
– |
20,878 |
Change in holding through
joint venture |
– |
– |
– |
– |
– |
117,478 |
117,478 |
– |
117,478 |
Final dividend approved on
20.02.2017 |
– |
– |
– |
– |
– |
(1,192,940) |
(1,192,940) |
– |
(1,192,940) |
Dividend distributed to
non-controlling
interest by subsidiaries |
– |
– |
– |
– |
– |
– |
– |
(54,600) |
(54,600) |
Total contributions from and distribution to equity holders |
– |
220,000 |
– |
– |
– |
(1,054,584) |
(1,054,584) |
(54,600) |
(1,109,184) |
Balance as at 31.12.2017 |
4,715,814 |
2,224,275 |
11,032,483 |
13,061 |
13,779,839 |
17,359,513 |
49,124,985 |
276,872 |
49,401,857 |