| Chr. Hansen
Holding A/S |
|
|
|
Chr. Hansen Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2003/04 |
|
2004/05 |
|
|
|
DKKm |
2004/05 |
|
|
2003/04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
Tax on
profit from ordinary activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current tax on
profit from |
|
|
|
|
|
|
|
| 76 |
|
154 |
|
|
|
ordinary activities |
|
76 |
|
|
|
(15) |
|
|
|
|
|
|
|
Adjustment
of deferred tax on profit |
|
|
|
|
|
|
|
| - |
|
(97) |
|
|
|
from ordinary
activities |
|
(76) |
|
|
|
(8) |
|
| (4) |
|
(11) |
|
|
|
Prior-year adjustments |
|
2 |
|
|
|
(3) |
|
| 72 |
|
46 |
|
|
|
Total, continuing
operations |
|
2 |
|
|
|
(26) |
|
| - |
|
- |
|
|
|
Discountinued
operations |
|
73 |
|
|
|
120 |
|
| 72 |
|
46 |
|
|
|
Total |
|
75 |
|
|
|
94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of tax
rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
Danish income tax rate |
28% |
1,231 |
|
|
30% |
61 |
|
|
|
|
|
|
|
Deviation
of foreign subsidiaries’ tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
relative to Danish
corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
income tax rate |
1% |
23 |
|
|
11% |
21 |
|
|
|
|
|
|
|
Non-taxable income and |
|
|
|
|
|
|
|
|
|
|
|
|
|
non-deductible expenses |
(28%) |
(1,224) |
|
|
(1%) |
(2) |
|
|
|
|
|
|
|
Adjustment of
deferred tax for |
|
|
|
|
|
|
|
|
|
|
|
|
|
change in income tax
rate |
0% |
2 |
|
|
0% |
1 |
|
|
|
|
|
|
|
Prior-year adjustments |
0% |
(15) |
|
|
(5%) |
(10) |
|
|
|
|
|
|
|
Other adjustments |
1% |
45 |
|
|
3% |
5 |
|
|
|
|
|
|
|
Non-deductible
amortization of goodwill |
0% |
13 |
|
|
9% |
18 |
|
|
|
|
|
|
|
Effective tax rate |
2% |
75 |
|
|
47% |
94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocated as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
(3%) |
2 |
|
|
24% |
(26) |
|
|
|
|
|
|
|
Discountinued
operations |
2% |
73 |
|
|
39% |
120 |
|
|
|
|
|
|
|
Total |
2% |
75 |
|
|
47% |
94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|