2012/109/EU: Commission Decision of 20 April 2011 concerning State aid C 19/09 (e... (32012D0109)
2012/109/EU: Commission Decision of 20 April 2011 concerning State aid C 19/09 (e... (32012D0109)
COMMISSION DECISION
of 20 April 2011
concerning State aid C 19/09 (ex N 64/09) which Denmark intends to implement regarding the restructuring of TV2 Danmark A/S
(notified under document C(2011) 2614)
(Only the Danish text is authentic)
(Text with EEA relevance)
(2012/109/EU)
I.
PROCEDURE
II.
THE BENEFICIARY: TV2 DANMARK A/S
III.
OTHER PENDING LEGAL CASES INVOLVING TV2
IV.
THE RESTRUCTURING PLAN
1.
Context of the original restructuring plan
|
(million DKK) |
||||
|
|
2006 |
2007 |
2008 |
2009 |
|
Profit before tax |
142 |
– 213 |
18 |
–28 |
|
Turnover |
1 980 |
2 251 |
2 206 |
2 029 |
|
Net cash flow |
79 |
– 550 |
–73 |
–60 |
|
Net interest-bearing debt |
232 |
564 |
622 |
659 |
|
Net interest charges |
10 |
19 |
41 |
31 |
|
Net asset value |
815 |
598 |
616 |
601 |
2.
Description of the originally notified restructuring plan and its amendments
3.
Further developments during the restructuring process
|
(million DKK) |
|||||
|
|
Realised 2009 |
Estimate 2010 |
Forecast 2011 |
Forecast 2012 |
Forecast 2013 |
|
Revenues |
2 029 |
2 147 |
[…] |
[…] |
[…] |
|
Costs |
–1 910 |
–1 974 |
[…] |
[…] |
[…] |
|
EBIT |
–2 |
25 |
[…] |
[…] |
[…] |
|
Profit before tax, continuing activities |
–28 |
42 |
[…] |
[…] |
[…] |
|
Profit before tax, discontinuing activities |
1 |
397 |
[…] |
[…] |
[…] |
|
Profit after tax |
–14 |
353 |
[…] |
[…] |
[…] |
|
Equity end of year |
601 |
952 |
[…] |
[…] |
[…] |
|
Net interest-bearing debt end of year |
659 |
–84 |
[…] |
[…] |
[…] |