Financial Statements Arbonia AG
Balance sheet
in 1 000 CHF | 31 / 12 / 2022 | 31 / 12 / 2021 | |||
Note | in % | in % | |||
Assets | |||||
Cash and cash equivalents | 13 193 | 244 967 | |||
Other receivables | |||||
Third parties | 3 | 245 | |||
Shareholdings | 146 621 | 173 929 | |||
Deferred expenses | 99 | 29 | |||
Current assets | 159 916 | 11.2 | 419 170 | 29.0 | |
Loans to shareholdings | 484 701 | 237 440 | |||
Investments | 2.1 | 788 812 | 788 812 | ||
Non-current assets | 1 273 514 | 88.8 | 1 026 252 | 71.0 | |
Total assets | 1 433 429 | 100.0 | 1 445 422 | 100.0 |
in 1 000 CHF | 31 / 12 / 2022 | 31 / 12 / 2021 | |||
Note | in % | in % | |||
Liabilities and shareholders’ equity | |||||
Accounts payable | |||||
Third parties | 53 | 9 | |||
Shareholdings | 33 | 2 676 | |||
Interest bearing liabilities | 2.2 | ||||
Bank loans | 64 331 | ||||
Promissory note loan | 65 845 | ||||
Shareholdings | 205 203 | 287 001 | |||
Other liabilities | |||||
Third parties | 34 | 149 | |||
Accruals and deferred income | 2 126 | 2 168 | |||
Current liabilities | 337 623 | 23.6 | 292 003 | 20.2 | |
Interest bearing liabilities | 2.3 | ||||
Promissory note loan | 76 427 | 142 272 | |||
Shareholdings |
| 8 656 | |||
Non-current liabilities | 76 427 | 5.3 | 150 928 | 10.4 | |
Total liabilities | 414 050 | 28.9 | 442 931 | 30.6 | |
Share capital | 2.4 | 291 788 | 291 788 | ||
Legal capital reserves | |||||
Capital contribution reserve | 2.5 | 442 788 | 453 159 | ||
Other capital reserves | 42 812 | 42 812 | |||
Voluntary reserves | |||||
Free reserves | 14 991 | 14 651 | |||
Retained earnings | 195 409 | 195 937 | |||
Net profit | 47 293 | 9 844 | |||
Treasury shares | 2.6 | – 15 702 | – 5 700 | ||
Shareholders’ equity | 1 019 379 | 71.1 | 1 002 491 | 69.4 | |
Total liabilities and shareholders’ equity | 1 433 429 | 100.0 | 1 445 422 | 100.0 |
The notes are an integral part of these financial statements.