Accesskeys

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.