|
|
|
Group
|
Group
|
|
|
|
|
2007
|
2006
|
|
|
|
|
DKKm
|
DKKm
|
|
|
|
|
|
| Equity |
|
|
7.184,9
|
6.764,8
|
|
|
|
|
|
|
|
|
|
|
| Pension obligations and similar obligations |
|
|
188,7
|
204,5
|
| Deferred tax liabilities |
|
|
327,3
|
431,5
|
| Provisions |
|
|
92,4
|
92,7
|
| Mortgage debt |
|
|
1.858,6
|
1.427,8
|
| Employee bonds |
|
|
31,5
|
12,6
|
| Payables to subsidiaries |
|
|
-
|
-
|
| Other long-term debt |
|
|
3,5
|
1,8
|
|
|
|
|
|
| Non-current liabilities |
|
|
2.502,0
|
2.170,9
|
|
|
|
|
|
|
|
|
|
|
| Provisions |
|
|
15,4
|
2,4
|
| Bank debt |
|
|
4,4
|
55,0
|
| Mortgage debt |
|
|
5,1
|
5,1
|
| Trade payables |
|
|
773,9
|
743,2
|
| Payables to subsidiaries |
|
|
-
|
-
|
| Income taxes |
|
|
72,2
|
130,0
|
| VAT, taxes and holiday pay commitments |
|
|
268,0
|
251,8
|
| Other payables |
|
|
660,3
|
652,2
|
| Prepayments from Forest |
|
|
839,5
|
854,7
|
| Deferred income |
|
|
0,3
|
0,9
|
|
|
|
|
|
| Current liabilities |
|
|
2.639,1
|
2.695,3
|
|
|
|
|
|
|
|
|
|
|
| Liabilities |
|
|
5.141,1
|
4.866,2
|
|
|
|
|
|
|
|
|
|
|
| Equity and liabilities |
|
|
12.326,0
|
11.631,0
|
|