Professional Documents
Culture Documents
Income Statement
Items
2006
2007
2008
2009
2007
2008
2009
Sales
C.G.S
G.P
Operating Expense
Operating Income
Interest
E.B.T
Tax
E.A.T
Dividend
Retain Earnings
8245.8
7081.2
1164.6
7704.7
548.6
536.3
12.3
47
-34.7
0
-34.7
9872
8446.1
1425.9
9139.8
738.5
476.2
262.3
67.4
194.9
0
194.9
11752
10052.9
1699.1
10834.5
934.3
732.5
201.8
66
135.8
0
135.8
13906.5
11568.1
2338.4
12723.9
1208.9
1039
169.9
83
86.9
0
86.9
19.72156
19.27498
22.43689
18.62629
34.61538
-11.20641
2032.52033
43.40426
-661.67147
#DIV/0!
-661.67147
19.04376
19.02416
19.15983
18.54198
26.5132
53.82192
-23.06519
-2.077151
-30.32324
#DIV/0!
-30.32324
18.33305
15.07227
37.6258
17.43874
29.39099
41.843
-15.80773
25.75758
-36.00884
#DIV/0!
-36.00884
Balance Sheet
Assets
2006
2007
2008
2009
2007
2008
2009
Cash
Investment
A/R
inventories
Total Current Assets
Fixed Assets After Dep.
Total Assets
39.9
484.6
0
2887.2
5568.7
4410.2
9978.9
27.8
58.5
0
2254.1
5350.9
4702.8
10053.7
69
58.5
0
2915.6
6541.9
5827.6
12369.5
99.7
58.5
0
3886.2
7449.1
6105.8
13554.9
-30.32581
-87.92819
0.00000
-21.92782
-3.91115
6.63462
0.74958
148.2014
0.00000
0.00000
29.34652
22.25794
23.91767
23.03431
44.49275
0
0
33.28989
13.86753
4.773835
9.583249
2006
2007
2008
2009
2007
2008
2009
Current Liabilities
Prefence Shares
Debentures
Other Fixed Liabilities
Total Liabilities
Shareholder's Equity
5481.4
0
0
2153.3
7632.7
2346.2
9979
5653
0
0
1772
7425
2628.8
10053.7
7151.1
0
0
2484.6
9635.7
2733.8
12369.5
7898.9
0
0
2566.6
10465.5
3089.3
13554.9
3.13059
0.00000
0.00000
-17.70770
-2.72119
12.04501
0.74857
26.50097
0
0
40.21445
29.77374
3.994218
23.03431
10.45713
0
0
3.30033
8.611725
13.00388
9.583249
VDL
Income Statement
Items
2007
2008
2009
2007
2008
2009
Sales
C.G.S
G.P
Operating Expense
Operating Income
Interest
E.B.T
Tax
E.A.T
Dividend
Retain Earnings
1870.5
6094.6
1045.6
469.9
575.7
604
-28.3
41.7
13.4
0
13.4
7558.3
6395.6
1162.7
149.5
1013.2
882.3
130.9
38.4
92.5
0
92.5
8458.9
7199
1259.9
536.4
723.5
1260.2
-536.7
55.8
-480.9
0
0
1
3.258273
0.558995
0.251216
0.307779
0.322908
-0.01513
0.022294
0.007164
0
0.007164
1
0.846169
0.153831
0.01978
0.134051
0.116733
0.017319
0.005081
0.012238
0
0.012238
1
0.851056
0.148944
0.063413
0.085531
0.148979
-0.063448
0.006597
-0.056851
0
0
Balance Sheet
Assets
2007
2008
2009
2007
2008
2009
Cash
Investment
A/R
inventories
Total Current Assets
Fixed Assets After Dep.
63.4
5937.8
2756.7
1755.1
10513
3971
14484
75.4
3756.7
4037.6
1673.1
9542.8
3972.5
13515.3
80.3
3123.4
2697.8
1779.8
7681.3
4140.2
11821.5
0.004377
0.409956
0.190327
0.121175
0.725835
0.274165
1
0.005579
0.277959
0.298743
0.123793
0.706074
0.293926
1
0.006793
0.264214
0.228211
0.150556
0.649774
0.350226
1
2007
4509.3
0
0
2680.8
7190.1
7293.9
14484
2008
5485
0
0
3044.7
8529.7
4985.7
13515.3
2009
6940.6
0
0
2012
8952.6
2869
11821.5
2007
0.31133
0
0
0.185087
0.496417
0.503583
1
2008
0.405836
0
0
0.225278
0.631114
0.368893
1
2009
0.587117
0
0
0.170198
0.757315
0.242693
1
Total Assets
Items
Sales
C.G.S
G.P
Operating Expense
Operating Income
Interest
E.B.T
Tax
E.A.T
Dividend
Retain Earnings
2006
1870.5
1770.2
100.3
1918.9
72.7
75.8
-3.1
14.3
-17.4
0
-17.4
2007
1870.5
1770.2
100.3
1918.9
72.7
75.8
-3.1
14.3
-17.4
0
-17.4
2008
368.3
294.4
73.9
318.2
135
0.3
134.7
10.1
124.6
0
124.6
2009
2007
350.4
273.9
76.5
315
-93.3
1.6
-94.9
9.2
-104.1
0
-104.1
0
0
0
0
0
0
0
0
0
0
0
2008
2009
-80.31008
-83.36911
-26.32104
-83.41758
85.69464
-99.60422
-4445.161
-29.37063
-816.092
0
-816.092
-4.860168
-6.963315
3.518268
-1.005657
-169.1111
433.3333
-170.4529
-8.910891
-183.5474
0
-183.5474
2008
2009
80.23256
-99.90925
0
-76.30211
-72.01377
-90.48154
-74.1503
27.74194
9204.651
0
6.629271
-6.4439
-14.80996
-6.80029
2008
2009
Balance Sheet
Assets
Cash
Investment
A/R
inventories
Total Current Assets
Fixed Assets After Dep.
Total Assets
2006
34.4
4738.3
0
827.5
6127.3
801.6
6928.9
711.3
0
0
45.7
45.7
6171.9
757
6928.9
2007
34.4
4738.3
0
827.5
6127.3
801.6
6928.9
2007
711.3
0
0
45.7
45.7
6171.9
757
6928.9
2008
62
4.3
0
196.1
1714.8
76.3
1791.1
2008
208.3
0
0
0
0
1582.8
208.3
1791.1
2009
2007
79.2
400.1
0
209.1
1604.3
65
1669.3
2009
184.3
0
0
0
0
1485.1
184.3
1669.3
0
0
0
0
0
0
0
2007
0 -70.71559 -11.52184
0
0
0
0
0
0
0
-100
0
0
-100
0
0 -74.35474 -6.172606
0 -72.48349 -11.52184
0 -74.1503 -6.80029
Items
2007
2008
2009
2007
2008
2009
Sales
C.G.S
G.P
Operating Expense
Operating Income
Interest
E.B.T
Tax
E.A.T
Dividend
Retain Earnings
9872
8446.1
1425.9
9139.8
738.5
476.2
262.3
67.4
194.9
0
194.9
11752
10052.9
1699.1
10834.5
934.3
732.5
201.8
66
135.8
0
135.8
13906.5
11568.1
2338.4
12723.9
1208.9
1039
169.9
83
86.9
0
86.9
1
0.85556
0.14444
0.92583
0.07481
0.04824
0.02657
0.00683
0.01974
0.00000
0.01974
1
0.85542
0.14458
0.92193
0.07950
0.06233
0.01717
0.00562
0.01156
0.00000
0.01156
1
0.83179
0.16813
0.91476
0.08691
0.07469
0.01221
0.00597
0.00625
0.00000
0.00624
2007
2008
2009
Balance Sheet
Assets
2007
2008
2009
Cash
Investment
A/R
inventories
Total Current Assets
Fixed Assets After Dep.
Total Assets
27.8
58.5
0
2254.1
5350.9
4702.8
10053.7
69
58.5
0
2915.6
6541.9
5827.6
12369.5
99.7
58.5
0
3886.2
7449.1
6105.8
13554.9
2007
2008
2009
Current Liabilities
Prefence Shares
Debentures
Other Fixed Liabilities
Total Liabilities
Shareholder's Equity
Total Liabilities & Equity
5653
0
0
1772
7425
2628.8
10053.7
7151.1
0
0
2484.6
9635.7
2733.8
12369.5
7898.9
0
0
2566.6
10465.5
3089.3
13554.9
2007
2008
2009