Annual Report

Astarta Holding N.V.Astarta Holding N.V. Consolidated financial statements as at and for the year ended 31 December 2011Recognised fair value at acquisition(in thousands of Ukrainian hryvnias)named afterSuvorovKhorolskiycombined foragefactoryLan-Mnamedafter Vatutinnamed afterVorovskiyNovoivaniv-skiysugar plantZarichyaKumanivskeZbruch Stetkivtsi TotalNon-current assetsProperty, plant and equipment 1,604 5,518 1,057 5,863 3,881 83,291 1,164 2,241 1,612 6,237 156,674Construction in progress 353 60 38 474 13 3,357 - 77 - - 6,345Non-current biological assets 1,445 - - - 2,304 - - 500 - - 10,627Intangible assets 2,384 13 911 6,338 4,634 7,418 2,175 2,335 681 2,102 53,808Current assetsInventories 402 66 10 10,165 5,576 26,798 - 906 81 - 59,587Current biological assets 10,597 - 1,016 19,081 1,700 - - 1,667 1,606 - 71,189Trade accounts receivable 77 - - 85 69 2,884 57 - - 629 5,317Other accounts receivable andprepayments 351 48 209 838 406 28,198 - 40 9 - 40,333Cash and cash equivalents 13 152 5 166 42 326 - 52 37 - 12,903Non-current liabilitiesNon-controlling interest (3) (356) (1) (5,790) (2) - (1) (1) (1) (1) (7,281)Long-term loans and borrowings - - - - (196) - - - - - (196)Other long-term liabilities (865) (39) - (4,677) (185) - - (1,478) - (1,107) (13,054)Deffered tax liabilities - - - - - (11,193) (11,193)Current liabilitiesShort-term loans and borrowings - - - - (1,750) - - (250) - - (2,000)Trade accounts payable - (1) (396) (551) (2,330) (14,941) (878) (444) (336) (511) (31,507)Other liabilities and accounts payable (3,215) (888) (320) (8,856) (1,814) (77,330) - (289) (66) - (114,742)Net identifiable assets, liabilities andcontingent liabilities 13,143 4,573 2,529 23,136 12,348 48,808 2,517 5,356 3,623 7,349 236,810Non-controlling interest - - - - - (2,791) - - - - (2,791)Excess of net assets acquired overconsideration paid 6,343 - 972 16,128 5,348 36,228 2,417 656 2,375 7,349 140,312Goodwill on acquisition - (1,504) - - - - - - - - (3,745)Consideration paid (6,800) (6,077) (1,557) (7,008) (7,000) (9,789) (100) (4,700) (1,248) - (97,452)Cash acquired 13 152 5 166 42 326 - 52 37 - 12,903Net cash outflow (6,787) (5,925) (1,552) (6,842) (6,958) (9,463) (100) (4,648) (1,211) - (84,549)93