| USD thousand |
2006 |
2005 |
| Assets |
| Non-current assets |
| Intangible assets |
37 246 |
35 952 |
| Property, plant and equipment |
185 577 |
183 967 |
| Biological assets |
20 537 |
10 854 |
| Investments |
3 234 |
945 |
| Other long term assets |
253 |
260 |
|
246 848 |
231 979 |
| Current assets |
| Investments |
24 762 |
26 797 |
| Inventories |
51 299 |
22 329 |
| Trade and cash receivables |
123 052 |
56 693 |
| Cash and cash equivalents |
16 823 |
33 717 |
|
215 937 |
139 536 |
| Total assets |
462 785 |
371 515 |
| Equity and liabilities |
| Equity |
| Share capital |
5 |
5 |
| Share premium |
96 547 |
50 003 |
| Treasury shares |
- |
0 |
| Retained earnings |
84 011 |
55 723 |
| Total equity attributable to shareholders of the parent company |
180 563 |
105 731 |
| Minority interest |
36 798 |
38 255 |
| Total equity |
217 362 |
143 986 |
| Non-current liabilities |
| Loans and borrowings |
46 134 |
146 841 |
| Deferred income |
4 479 |
3 292 |
| Deferred tax liabilities |
6 997 |
13 511 |
| |
57 610 |
163 644 |
| Current liabilities |
| Loans and borrowings |
141 690 |
18 138 |
| Income tax payable |
2 373 |
2 411 |
| Trade and other payables |
43 284 |
39 476 |
| Provisions |
465 |
260 |
|
187 813 |
63 886 |
| Total equity and liabilities |
462 785 |
371 515 |