{"text_format":"5","workbook":"xls","n_sheets":6,"sheets":["OPĆI PODACI","Bilanca","RDG","NT_I","PK","Bilješke "],"props":{"creator":"Mijo Jozić","last_modified_by":"Vlatka Kotaran","company":"HANFA"},"custom":{"Automatic":"Auto","x":"0","SheetName":"-1"},"defined_names":["DAT1","DAT10","DAT11","DAT12","DAT13","DAT14","DAT15","DAT16","DAT17","DAT18","DAT19","DAT2","DAT20","DAT21","DAT22","DAT23","DAT24","DAT25","DAT26","DAT3","DAT4","DAT5","DAT6","DAT7","DAT8","DAT9","TEST1","TEST2","TEST3","TEST4","TEST5","TESTHKEY","TESTKEYS","TESTVKEY"],"not_rendered":{"external_links":1,"defined_names":42},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"OPĆI PODACI","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,2],[1,0,1,3],[1,4,1,5],[3,0,3,8],[5,0,5,1],[5,2,5,3],[7,0,7,1],[7,2,7,3],[9,0,10,1],[9,2,9,3],[11,0,11,1],[11,2,11,8],[13,0,13,1],[13,2,13,3],[13,5,13,8],[15,0,15,1],[15,2,15,8],[17,0,17,1],[17,2,17,8],[19,0,19,1],[19,2,19,8],[21,0,21,1],[21,3,21,5],[21,6,21,7],[23,0,23,1],[23,3,23,6],[25,0,25,1],[25,6,25,7],[27,0,27,3],[27,4,27,6],[27,7,27,8],[29,0,29,3],[29,4,29,6],[29,7,29,8],[30,3,30,6],[31,0,31,3],[31,4,31,6],[31,7,31,8],[33,0,33,3],[33,4,33,6],[33,7,33,8],[35,0,35,3],[35,4,35,6],[35,7,35,8],[36,2,36,3],[36,5,36,6],[37,0,37,3],[37,4,37,6],[37,7,37,8],[39,0,39,3],[39,4,39,6],[39,7,39,8],[43,0,43,1],[43,2,43,3],[43,5,43,8],[44,2,44,3],[44,5,44,6],[45,0,45,1],[45,2,45,8],[47,0,47,1],[47,2,47,4],[47,7,47,8],[49,0,49,1],[49,2,49,8],[51,0,51,1],[51,2,51,8],[52,2,52,7],[54,1,54,4],[55,8,59,8],[62,6,62,8],[63,6,63,7]],"flags":["formulas_cached_only"]}
["ENCLOSURE 1"]
["Reporting period:",{"$nulls":3},"1.1.2013.",null,"to","31.12.2013"]
[]
["Annual Financial Report GFI-POD"]
[]
["Tax number (MB):",null,"03272699"]
[]
["Registration number (MBS):",null,"080002028"]
[]
["Personal identification number (OIB):",null,"84214771175"]
[]
["Issuer:",null,"ERICSSON NIKOLA TESLA D.D. ZAGREB"]
[]
["Postal code and location:",null,10000,null,null,"ZAGREB"]
[]
["Street and number:",null,"Krapinska 45"]
[]
["E-mail:",null,"etk.company@ericsson.com"]
[]
["Internet address:",null,"www.ericsson.hr"]
[]
["Code and city / municipality",null,133,"ZAGREB"]
[]
["Code and county",null,21,"GRAD ZAGREB",{"$nulls":3},"Number of employees:",{"v":1740,"d":"1,740"}]
[{"$nulls":7},"(at the end of year)"]
["Consolidated Report",null,"Yes",{"$nulls":3},"Business activity code:",null,"2630"]
[]
["Entities in consolidation (according to IFRS)",{"$nulls":3},"Registered seat:",null,null,"Tax number (MB):"]
[]
["Libratel d.o.o.",{"$nulls":3},"Zagreb, Selska 93",null,null,"01449613"]
[]
["Ericsson Nikola Tesla BH d.o.o.",{"$nulls":3},"Sarajevo, Fra Anđela Zvizdovića 1",null,null,"65-01-0996-11"]
[]
["Ericsson Nikola Tesla d.d. - Branch office of Kosovo",{"$nulls":3},"Republika Kosova, Kalabria, Obj 1., Bll 1, Kati 1 Nr.13",null,null,"70633647"]
{"$rows_empty":9}
["Book-keeping office:"]
[]
["Contact person",null,"Tatjana Ricijaš"]
[null,null,"(Name and surname of contact person)"]
["Telephone:",null,"+385 (0)1 365 3343",{"$nulls":3},"Telefaks:","+365 (0)1 365 3174"]
[]
["E-mail:",null,"tatjana.ricijas@ericsson.com"]
[]
["Name and surname:",null,"Kovačević Gordana"]
[null,null,"(authorized representatives)"]
[]
[null,"Documents to be published: "]
[null,"1. Audited Financial Statements and Auditor's report",{"$nulls":6},"in PDF format"]
[null,"2. Management Board report"]
[null,"3. Responsibility of the Management for the preparation of the financial statements"]
[null,"4. Decision (proposal) by Management Board and Supervisory Board approving annual financial statements"]
[null,"5. Decision on allocation and distribution of retained earning"]
[]
[]
[{"$nulls":4},"(seal)",null,"(signature of authorized representative)"]

{"sheet":"Bilanca","index":1,"n_rows":122,"n_cols":11,"rows_kept":122,"merged":[[0,0,0,9],[0,10,1,10],[1,0,1,9],[2,0,2,10],[3,0,3,10],[4,0,4,7],[5,0,5,7],[6,0,6,10],[7,0,7,7],[8,0,8,7],[9,0,9,7],[10,0,10,7],[11,0,11,7],[12,0,12,7],[13,0,13,7],[14,0,14,7],[15,0,15,7],[16,0,16,7],[17,0,17,7],[18,0,18,7],[19,0,19,7],[20,0,20,7],[21,0,21,7],[22,0,22,7],[23,0,23,7],[24,0,24,7],[25,0,25,7],[26,0,26,7],[27,0,27,7],[28,0,28,7],[29,0,29,7],[30,0,30,7],[31,0,31,7],[32,0,32,7],[33,0,33,7],[34,0,34,7],[35,0,35,7],[36,0,36,7],[37,0,37,7],[38,0,38,7],[39,0,39,7],[40,0,40,7],[41,0,41,7],[42,0,42,7],[43,0,43,7],[44,0,44,7],[45,0,45,7],[46,0,46,7],[47,0,47,7],[48,0,48,7],[49,0,49,7],[50,0,50,7],[51,0,51,7],[52,0,52,7],[53,0,53,7],[54,0,54,7],[55,0,55,7],[56,0,56,7],[57,0,57,7],[58,0,58,7],[59,0,59,7],[60,0,60,7],[61,0,61,7],[62,0,62,7],[63,0,63,7],[64,0,64,7],[65,0,65,7],[66,0,66,7],[67,0,67,7],[68,0,68,10],[69,0,69,7],[70,0,70,7],[71,0,71,7],[72,0,72,7],[73,0,73,7],[74,0,74,7],[75,0,75,7],[76,0,76,7],[77,0,77,7],[78,0,78,7],[79,0,79,7],[80,0,80,7],[81,0,81,7],[82,0,82,7],[83,0,83,7],[84,0,84,7],[85,0,85,7],[86,0,86,7],[87,0,87,7],[88,0,88,7],[89,0,89,7],[90,0,90,7],[91,0,91,7],[92,0,92,7],[93,0,93,7],[94,0,94,7],[95,0,95,7],[96,0,96,7],[97,0,97,7],[98,0,98,7],[99,0,99,7],[100,0,100,7],[101,0,101,7],[102,0,102,7],[103,0,103,7],[104,0,104,7],[105,0,105,7],[106,0,106,7],[107,0,107,7],[108,0,108,7],[109,0,109,7],[110,0,110,7],[111,0,111,7],[112,0,112,7],[113,0,113,7],[114,0,114,7],[115,0,115,7],[116,0,116,10],[117,0,117,10],[118,0,118,7],[119,0,119,7],[121,0,121,10],[122,0,122,10]],"flags":["formulas_cached_only"]}
["BALANCE SHEET"]
["as at 31 December 2013"]
[]
["Issuer:  ERICSSON NIKOLA TESLA D.D. ZAGREB"]
["Item",{"$nulls":7},"AOP\n","Previous period","Current period"]
[1,{"$nulls":7},2,3,4]
[]
["A)  RECEIVABLES FOR REGISTARED UNPAID CAPITAL",{"$nulls":7},{"v":1,"d":"001"}]
["B)  NON CURRENT ASSETS (003+010+020+029+033)",{"$nulls":7},{"v":2,"d":"002"},{"v":151793131.4804212,"d":"151,793,131"},{"v":152568928.781177,"d":"152,568,929"}]
["I. INTANGIBLE ASSETS (004 do 009)",{"$nulls":7},{"v":3,"d":"003"},{"v":4314288.19,"d":"4,314,288"},{"v":2111635.15,"d":"2,111,635"}]
["   1. Research & Development expenditure",{"$nulls":7},{"v":4,"d":"004"}]
["   2. Patents, licences, royalties, trade marks, software&similar rights",{"$nulls":7},{"v":5,"d":"005"},{"v":4314288.19,"d":"4,314,288"},{"v":2111635.15,"d":"2,111,635"}]
["   3. Goodwill",{"$nulls":7},{"v":6,"d":"006"}]
["   4. Prepayments for intangible assets",{"$nulls":7},{"v":7,"d":"007"}]
["   5. Intangible assets under construction ",{"$nulls":7},{"v":8,"d":"008"}]
["   6. Other intangible assets",{"$nulls":7},{"v":9,"d":"009"}]
["II. PROPERTY, PLANT AND EQUIPMENT (011 do 019)",{"$nulls":7},{"v":10,"d":"010"},{"v":117026085.9504212,"d":"117,026,086"},{"v":131616380.531177,"d":"131,616,381"}]
["    1. Land",{"$nulls":7},{"v":11,"d":"011"},{"v":15605344.05,"d":"15,605,344"},{"v":15605344.05,"d":"15,605,344"}]
["    2. Property",{"$nulls":7},{"v":12,"d":"012"},{"v":33638278.3,"d":"33,638,278"},{"v":33250765.08,"d":"33,250,765"}]
["    3. Plants and equipment",{"$nulls":7},{"v":13,"d":"013"},{"v":55093420.5741342,"d":"55,093,421"},{"v":74240486.4117316,"d":"74,240,486"}]
["    4. Tools, plants&vehicles",{"$nulls":7},{"v":14,"d":"014"},{"v":7603522.436286999,"d":"7,603,522"},{"v":7439745.2994454,"d":"7,439,745"}]
["    5. Biological asset",{"$nulls":7},{"v":15,"d":"015"}]
["    6. Prepayments for tangible assets",{"$nulls":7},{"v":16,"d":"016"}]
["    7. Assets under construction",{"$nulls":7},{"v":17,"d":"017"},{"v":4970623.7,"d":"4,970,624"},{"v":972924.450000001,"d":"972,924"}]
["    8. Other tangible assets",{"$nulls":7},{"v":18,"d":"018"},{"v":114896.89,"d":"114,897"},{"v":107115.24,"d":"107,115"}]
["    9. Investments property",{"$nulls":7},{"v":19,"d":"019"}]
["III. FINANCIAL ASSETS (021 do 028)",{"$nulls":7},{"v":20,"d":"020"},{"v":8280633.18,"d":"8,280,633"},{"v":8337421.26,"d":"8,337,421"}]
["     1. Investments in subsidiaries",{"$nulls":7},{"v":21,"d":"021"}]
["     2. Loans to subsidiaries",{"$nulls":7},{"v":22,"d":"022"}]
["     3. Participating interests (stakes)",{"$nulls":7},{"v":23,"d":"023"}]
["     4. Loans to participating interest",{"$nulls":7},{"v":24,"d":"024"}]
["     5. Investments in securities",{"$nulls":7},{"v":25,"d":"025"}]
["     6. Loans & deposits ",{"$nulls":7},{"v":26,"d":"026"},{"v":8240633.18,"d":"8,240,633"},{"v":8297421.26,"d":"8,297,421"}]
["     7. Other non-current financial assets",{"$nulls":7},{"v":27,"d":"027"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"}]
["     8.  Investment accounted by equity method",{"$nulls":7},{"v":28,"d":"028"}]
["IV. RECEIVABLES (030 do 032)",{"$nulls":7},{"v":29,"d":"029"},{"v":22172124,"d":"22,172,124"},{"v":10503491.84,"d":"10,503,492"}]
["     1. Receivables from subsidiaries",{"$nulls":7},{"v":30,"d":"030"}]
["     2. Receivables from credit sales",{"$nulls":7},{"v":31,"d":"031"},{"v":18507944,"d":"18,507,944"},{"v":6273937.79,"d":"6,273,938"}]
["     3. Other receivables",{"$nulls":7},{"v":32,"d":"032"},{"v":3664180,"d":"3,664,180"},{"v":4229554.05,"d":"4,229,554"}]
["V. DEFERRED TAX ASSETS",{"$nulls":7},{"v":33,"d":"033"},null,0]
["C)  CURENT ASSETS (035+043+050+058)",{"$nulls":7},{"v":34,"d":"034"},{"v":1014216518,"d":"1,014,216,518"},{"v":894364953.8006094,"d":"894,364,954"}]
["I. INVENTORIES (036 do 042)",{"$nulls":7},{"v":35,"d":"035"},{"v":33267894,"d":"33,267,894"},{"v":51506037.95275421,"d":"51,506,038"}]
["   1. Raw materials & consumables",{"$nulls":7},{"v":36,"d":"036"},{"v":273218.11,"d":"273,218"},{"v":3929.910000001,"d":"3,930"}]
["   2. Work in progress",{"$nulls":7},{"v":37,"d":"037"},{"v":32976177.9361212,"d":"32,976,178"},{"v":51470692.3727542,"d":"51,470,692"}]
["   3. Products",{"$nulls":7},{"v":38,"d":"038"}]
["   4. Merchandise",{"$nulls":7},{"v":39,"d":"039"}]
["   5. Prepayments for inventories",{"$nulls":7},{"v":40,"d":"040"},{"v":18497.6,"d":"18,498"},{"v":31415.67,"d":"31,416"}]
["   6. Other available-for-sale assets",{"$nulls":7},{"v":41,"d":"041"}]
["   7. Biological asset",{"$nulls":7},{"v":42,"d":"042"}]
["II. RECEIVABLES (044 do 049)",{"$nulls":7},{"v":43,"d":"043"},{"v":323944620.54112244,"d":"323,944,621"},{"v":321685979.49631524,"d":"321,685,979"}]
["   1. Receivables for  trade debt of subsidiaries",{"$nulls":7},{"v":44,"d":"044"}]
["   2. Trade receivables",{"$nulls":7},{"v":45,"d":"045"},{"v":308775784.84884447,"d":"308,775,785"},{"v":317970755.8711,"d":"317,970,756"}]
["   3. Receivables for trade debts of participating entities",{"$nulls":7},{"v":46,"d":"046"}]
["   4. Amounts receivable from employees",{"$nulls":7},{"v":47,"d":"047"}]
["   5. Receivables from government agencies",{"$nulls":7},{"v":48,"d":"048"},{"v":13240507.0868868,"d":"13,240,507"},{"v":1201551.86,"d":"1,201,552"}]
["   6. Other receivables",{"$nulls":7},{"v":49,"d":"049"},{"v":1928328.6053912006,"d":"1,928,329"},{"v":2513671.7652152,"d":"2,513,672"}]
["III. FINANCIAL ASSETS (051 do 057)",{"$nulls":7},{"v":50,"d":"050"},{"v":145365437.9,"d":"145,365,438"},{"v":109844745.76,"d":"109,844,746"}]
["     1. Investments in subsidiaries",{"$nulls":7},{"v":51,"d":"051"}]
["     2. Loans to subsidiaries",{"$nulls":7},{"v":52,"d":"052"}]
["     3. Participating interests (stakes) ",{"$nulls":7},{"v":53,"d":"053"}]
["     4. Loans to participating interest",{"$nulls":7},{"v":54,"d":"054"}]
["     5. Investments in securities",{"$nulls":7},{"v":55,"d":"055"},{"v":145365437.9,"d":"145,365,438"},{"v":109844745.76,"d":"109,844,746"}]
["     6. Loans & deposits ",{"$nulls":7},{"v":56,"d":"056"}]
["     7. Other financial assets",{"$nulls":7},{"v":57,"d":"057"}]
["IV. CASH AND CASH EQUIVALENTS",{"$nulls":7},{"v":58,"d":"058"},{"v":511638565.76061344,"d":"511,638,566"},{"v":411328190.59154,"d":"411,328,191"}]
["D)  PREPAYMENTS AND ACCRUED INCOME",{"$nulls":7},{"v":59,"d":"059"},{"v":3655168,"d":"3,655,168"},{"v":1155697.32,"d":"1,155,697"}]
["E)  TOTAL ASSETS (001+002+034+059)",{"$nulls":7},{"v":60,"d":"060"},{"v":1169664817.3982782,"d":"1,169,664,817"},{"v":1048089579.9017864,"d":"1,048,089,580"}]
["F)  OFF-BALANCE SHEET ITEMS",{"$nulls":7},{"v":61,"d":"061"}]
["EQUITY AND LIABILITES"]
["A)  EQUITY (063+064+065+071+072+075+078)",{"$nulls":7},{"v":62,"d":"062"},{"v":754728491,"d":"754,728,491"},{"v":671136219.69755,"d":"671,136,220"}]
["I. SHARE CAPITAL",{"$nulls":7},{"v":63,"d":"063"},{"v":133165000,"d":"133,165,000"},{"v":133165000,"d":"133,165,000"}]
["II. CAPITAL RESERVES",{"$nulls":7},{"v":64,"d":"064"}]
["III. RESERVES FROM PROFIT (066+067-068+069+070)",{"$nulls":7},{"v":65,"d":"065"},{"v":34916456,"d":"34,916,456"},{"v":15710739.500000002,"d":"15,710,740"}]
["1. Legal reserves",{"$nulls":7},{"v":66,"d":"066"},{"v":20109780,"d":"20,109,780"},{"v":6658250,"d":"6,658,250"}]
["2. Reserves for treasury shares",{"$nulls":7},{"v":67,"d":"067"},{"v":21734610,"d":"21,734,610"},{"v":18623622.28,"d":"18,623,622"}]
["3. Treasury shares and stakes (less)",{"$nulls":7},{"v":68,"d":"068"},{"v":6927934,"d":"6,927,934"},{"v":9571132.78,"d":"9,571,133"}]
["4. Statutory reserves",{"$nulls":7},{"v":69,"d":"069"}]
["5. Other reserves",{"$nulls":7},{"v":70,"d":"070"}]
["IV. REVALUATION RESERVES",{"$nulls":7},{"v":71,"d":"071"}]
["V. RETAINED EARNINGS (073-074)",{"$nulls":7},{"v":72,"d":"072"},{"v":459733583,"d":"459,733,583"},{"v":377905054.01281,"d":"377,905,054"}]
["1. Retained earnings",{"$nulls":7},{"v":73,"d":"073"},{"v":459728504,"d":"459,728,504"},{"v":377905054.01281,"d":"377,905,054"}]
["2. Loss brought forward",{"$nulls":7},{"v":74,"d":"074"}]
["VI. PROFIT OR LOSS FOR THE FINANCIAL YEAR (076-077)",{"$nulls":7},{"v":75,"d":"075"},{"v":126913452,"d":"126,913,452"},{"v":144355426.18474,"d":"144,355,426"}]
["1. Profit for the financial year",{"$nulls":7},{"v":76,"d":"076"},{"v":126913452,"d":"126,913,452"},{"v":144355426.18474,"d":"144,355,426"}]
["2. Loss for the financial year",{"$nulls":7},{"v":77,"d":"077"}]
["VII. MINORITY INTEREST",{"$nulls":7},{"v":78,"d":"078"}]
["B)  PROVISIONS (080 do 082)",{"$nulls":7},{"v":79,"d":"079"},0,0]
["     1. Provisions for redundancy costs",{"$nulls":7},{"v":80,"d":"080"}]
["     2. Provisions for tax obligations",{"$nulls":7},{"v":81,"d":"081"}]
["     3. Other provisions",{"$nulls":7},{"v":82,"d":"082"}]
["C)  NON-CURRENT LIABILITIES (084 do 092)",{"$nulls":7},{"v":83,"d":"083"},{"v":4464270,"d":"4,464,270"},{"v":4765611.68,"d":"4,765,612"}]
["     1. Amounts payable to subsidiaries",{"$nulls":7},{"v":84,"d":"084"}]
["     2. Liabilities for loans, deposits and other",{"$nulls":7},{"v":85,"d":"085"}]
["     3. Liabilities towards banks and other financial institutions",{"$nulls":7},{"v":86,"d":"086"},{"v":12271,"d":"12,271"},{"v":68365.46,"d":"68,365"}]
["     4. Amounts payable for prepayment",{"$nulls":7},{"v":87,"d":"087"}]
["     5. Trade payables",{"$nulls":7},{"v":88,"d":"088"}]
["     6. Amounts payable for securities",{"$nulls":7},{"v":89,"d":"089"}]
["     7. Liabilities toward participating interests",{"$nulls":7},{"v":90,"d":"090"}]
["     8. Other non-current liabilities",{"$nulls":7},{"v":91,"d":"091"},{"v":4451999,"d":"4,451,999"},{"v":4697246.22,"d":"4,697,246"}]
["     9. Deffered tax",{"$nulls":7},{"v":92,"d":"092"}]
["D)  CURRENT LIABILITIES (094 do 105)",{"$nulls":7},{"v":93,"d":"093"},{"v":259580249,"d":"259,580,249"},{"v":223128563.13202727,"d":"223,128,563"}]
["     1.  Amounts payable to subsidiaries",{"$nulls":7},{"v":94,"d":"094"}]
["     2. Liabilities for loans, deposits and other",{"$nulls":7},{"v":95,"d":"095"}]
["     3. Liabilities towards banks and other financial institutions",{"$nulls":7},{"v":96,"d":"096"},{"v":1710458,"d":"1,710,458"},{"v":308019.458407199,"d":"308,019"}]
["     4. Amounts payable for prepayment",{"$nulls":7},{"v":97,"d":"097"}]
["     5. Trade payables",{"$nulls":7},{"v":98,"d":"098"},{"v":168331065,"d":"168,331,065"},{"v":129569798.167771,"d":"129,569,798"}]
["     6. Amounts payable for securities",{"$nulls":7},{"v":99,"d":"099"}]
["     7. Liabilities toward participating interests",{"$nulls":7},100]
["     8. Amounts payable to employees",{"$nulls":7},101,{"v":76526486,"d":"76,526,486"},{"v":73802626.6494812,"d":"73,802,627"}]
["     9. Liabilities for taxes and contributions",{"$nulls":7},102,{"v":13012240,"d":"13,012,240"},{"v":19448118.8563679,"d":"19,448,119"}]
["   10. Dividend payables",{"$nulls":7},103]
["   11. Liabilities  directly associated with the assets classified as held for sale",{"$nulls":7},104]
["   12. Other current liabilities",{"$nulls":7},105]
["E) ACCRUED CHARGES AND DEFERRED REVENUE",{"$nulls":7},106,{"v":150891807,"d":"150,891,807"},{"v":149059185.392209,"d":"149,059,185"}]
["F) TOTAL EQUITY AND LIABILITIES (062+079+083+093+106)",{"$nulls":7},107,{"v":1169664817,"d":"1,169,664,817"},{"v":1048089579.9017863,"d":"1,048,089,580"}]
["G)  OFF-BALANCE SHEET ITEMS",{"$nulls":7},108]
["ANNEX TO THE BALANCE SHEET (to be filled in by entrepreneur submitting consolidated financial report)"]
["A) CAPITAL AND RESERVES"]
["1. Attributable to equity holders of  the parent company's capital",{"$nulls":7},109,{"v":754728491,"d":"754,728,491"},{"v":671136219.69755,"d":"671,136,220"}]
["2. Attributable to minority interest",{"$nulls":7},110]
[]
["Note 1.: APPENDIX TO THE BALANCE SHEET (to be filled in by entites who submitting consolidated financial statements)."]

{"sheet":"RDG","index":2,"n_rows":71,"n_cols":11,"rows_kept":71,"merged":[[0,0,0,9],[0,10,1,10],[1,0,1,9],[3,0,3,10],[4,0,4,7],[5,0,5,7],[6,0,6,7],[7,0,7,7],[8,0,8,7],[9,0,9,7],[10,0,10,7],[11,0,11,7],[12,0,12,7],[13,0,13,7],[14,0,14,7],[15,0,15,7],[16,0,16,7],[17,0,17,7],[18,0,18,7],[19,0,19,7],[20,0,20,7],[21,0,21,7],[22,0,22,7],[23,0,23,7],[24,0,24,7],[25,0,25,7],[26,0,26,7],[27,0,27,7],[28,0,28,7],[29,0,29,7],[30,0,30,7],[31,0,31,7],[32,0,32,7],[33,0,33,7],[34,0,34,7],[35,0,35,7],[36,0,36,7],[37,0,37,7],[38,0,38,7],[39,0,39,7],[40,0,40,7],[41,0,41,7],[42,0,42,7],[43,0,43,7],[44,0,44,7],[45,0,45,7],[46,0,46,7],[47,0,47,7],[48,0,48,7],[49,0,49,7],[50,0,50,10],[51,0,51,10],[52,0,52,7],[53,0,53,7],[54,0,54,10],[55,0,55,7],[56,0,56,7],[57,0,57,7],[58,0,58,7],[59,0,59,7],[60,0,60,7],[61,0,61,7],[62,0,62,7],[63,0,63,7],[64,0,64,7],[65,0,65,7],[66,0,66,7],[67,0,67,10],[68,0,68,10],[69,0,69,7],[70,0,70,7]],"flags":["formulas_cached_only"]}
["INCOME STATEMENT"]
["for the period 01 January 2013 to 31 December 2013"]
[]
["Issuer:  ERICSSON NIKOLA TESLA D.D. ZAGREB"]
["Item",{"$nulls":7},"AOP\n","Previous period","Current \nperiod"]
[1,{"$nulls":7},2,3,4]
["I. OPERATING INCOME (112+113)",{"$nulls":7},111,{"v":1929412212.8826,"d":"1,929,412,213"},{"v":1362591133.8217602,"d":"1,362,591,134"}]
["   1. Sales revenue",{"$nulls":7},112,{"v":1913303985.1026,"d":"1,913,303,985"},{"v":1345226490.44176,"d":"1,345,226,490"}]
["   2. Other operating income",{"$nulls":7},113,{"v":16108227.78,"d":"16,108,228"},{"v":17364643.38,"d":"17,364,643"}]
["II. OPERATING EXPENSES (115+116+120+124+125+126+129+130)",{"$nulls":7},114,{"v":1812801721.9671068,"d":"1,812,801,722"},{"v":1235352049.0744538,"d":"1,235,352,049"}]
["    1. Changes in inventories of finished products and work in progress",{"$nulls":7},115,{"v":-11061521.3692104,"d":"-11,061,521"},{"v":-17757067.026633002,"d":"-17,757,067"}]
["    2. Raw material and consumables used (117 do 119)",{"$nulls":7},116,{"v":1294604570.2074826,"d":"1,294,604,570"},{"v":728877104.9330039,"d":"728,877,105"}]
["        a) Cost of raw materials & consumables",{"$nulls":7},117,{"v":1031770716.1537595,"d":"1,031,770,716"},{"v":443469192.63476384,"d":"443,469,193"}]
["        b) Cost of  goods sold",{"$nulls":7},118]
["        c) Other costs",{"$nulls":7},119,{"v":262833854.053723,"d":"262,833,854"},{"v":285407912.29824,"d":"285,407,912"}]
["   3. Staff costs (121 do 123)",{"$nulls":7},120,{"v":446242472,"d":"446,242,472"},{"v":454391519.5229448,"d":"454,391,520"}]
["        a) Net salaries",{"$nulls":7},121,{"v":236339675,"d":"236,339,675"},{"v":235129363.2150047,"d":"235,129,363"}]
["        b) Employee income tax and contributions",{"$nulls":7},122,{"v":149659773,"d":"149,659,773"},{"v":159706640.8415049,"d":"159,706,641"}]
["        c) Employer's contributions",{"$nulls":7},123,{"v":60243024,"d":"60,243,024"},{"v":59555515.4664352,"d":"59,555,515"}]
["   4. Depreciation and amortisation expense",{"$nulls":7},124,{"v":44619252.7159896,"d":"44,619,253"},{"v":40281798.0205996,"d":"40,281,798"}]
["   5. Other costs",{"$nulls":7},125,{"v":31020737.6228452,"d":"31,020,738"},{"v":23802323.5845388,"d":"23,802,324"}]
["   6. Impairment losses (127+128)",{"$nulls":7},126,{"v":1822839.28,"d":"1,822,839"},{"v":944849.550000001,"d":"944,850"}]
["       a) non-current assets (except financial assets)",{"$nulls":7},127]
["       b) current asssets (except financial assets)",{"$nulls":7},128,{"v":1822839.28,"d":"1,822,839"},{"v":944849.550000001,"d":"944,850"}]
["   7. Provisions",{"$nulls":7},129]
["   8. Other operating expenses",{"$nulls":7},130,{"v":5553371.51,"d":"5,553,372"},{"v":4811520.49,"d":"4,811,520"}]
["III. FINANCIAL INCOME (132 do 136)",{"$nulls":7},131,{"v":26182965.990000002,"d":"26,182,966"},{"v":17284498.7449112,"d":"17,284,499"}]
["     1. Interest, foreign exhange gains, dividends and other income from related parties",{"$nulls":7},132]
["     2. Interest, foreign exchange gains, dividends and other income from non-related and other entities",{"$nulls":7},133,{"v":20626131.580000002,"d":"20,626,132"},{"v":13868804.9549112,"d":"13,868,805"}]
["     3. Income from associates and ownership interests",{"$nulls":7},134]
["     4. Unrealized gains",{"$nulls":7},135]
["     5. Other financial income",{"$nulls":7},136,{"v":5556834.41,"d":"5,556,834"},{"v":3415693.79,"d":"3,415,694"}]
["IV. FINANCIAL EXPENSES (138 do 141)",{"$nulls":7},137,{"v":1775158.8800000001,"d":"1,775,159"},{"v":163136.4011728,"d":"163,136"}]
["    1. Interest, foreign exchange losses and other expenses with related parties",{"$nulls":7},138]
["    2. Interest, foreign exchange differences and other expenses with non-related and other entities",{"$nulls":7},139,{"v":1775158.8800000001,"d":"1,775,159"},{"v":163136.4011728,"d":"163,136"}]
["    3. Unrealized losses",{"$nulls":7},140]
["    4. Other financial expenses",{"$nulls":7},141]
["V.    SHARE OF INCOME OF ASSOCIATES",{"$nulls":7},142]
["VI.   SHARE OF LOSS OF ASSOCIATES",{"$nulls":7},143]
["VII.  EXTRAORDINARY - OTHER INCOME",{"$nulls":7},144]
["VIII. EXTRAORDINARY - OTHER EXPENSES",{"$nulls":7},145]
["IX.  TOTAL INCOME (111+131+142 + 144)",{"$nulls":7},146,{"v":1955595178.8726,"d":"1,955,595,179"},{"v":1379875632.5666714,"d":"1,379,875,633"}]
["X.   TOTAL EXPENSES (114+137+143 + 145)",{"$nulls":7},147,{"v":1814576880.847107,"d":"1,814,576,881"},{"v":1235515185.4756267,"d":"1,235,515,185"}]
["XI.  PROFIT OR LOSS BEFORE TAX (146-147)",{"$nulls":7},148,{"v":141018298.02549314,"d":"141,018,298"},{"v":144360447.09104466,"d":"144,360,447"}]
["  1. Profit before tax (146-147)",{"$nulls":7},149,{"v":141018298.02549314,"d":"141,018,298"},{"v":144360447.09104466,"d":"144,360,447"}]
["  2. Loss before tax (147-146)",{"$nulls":7},150,0,0]
["XII.  INCOME TAX EXPENSE",{"$nulls":7},151,{"v":-14104846,"d":"-14,104,846"},{"v":5020.9340012,"d":"5,021"}]
["XIII. PROFIT OR LOSS FOR THE PERIOD (148-151)",{"$nulls":7},152,{"v":126913452,"d":"126,913,452"},{"v":144355426.15704346,"d":"144,355,426"}]
["  1. Profit for the period (149-151)",{"$nulls":7},153,{"v":126913452,"d":"126,913,452"},{"v":144355426.15704346,"d":"144,355,426"}]
["  2. Loss for the period (151-148)",{"$nulls":7},154,0,0]
["ANNEX TO THE PROFIT AND LOSS ACCOUNT (to be filled in by entities submitting consolidated financial statements)"]
["XIV. PROFIT OR LOSS FOR THE PERIOD"]
["1. Attributable to owners of the company",{"$nulls":7},155,{"v":126913452,"d":"126,913,452"},{"v":144355426.15704346,"d":"144,355,426"}]
["2. Attributable to non-controlling interests",{"$nulls":7},156]
["STATEMENTS OF COMPREHENSIVE INCOME (to be filled by entities who work in compliance with IFRS)"]
["I. PROFIT OR LOSS FOR THE PERIOD (= 152)",{"$nulls":7},157,{"v":126913452,"d":"126,913,452"},{"v":144355426.15704346,"d":"144,355,426"}]
["II. OTHER COMPREHENSIVE INCOME /LOSS BEFORE TAX (159 do 165)",{"$nulls":7},158,{"v":5079,"d":"5,079"},{"v":12792,"d":"12,792"}]
["    1. Exchange differences arising from foreign operations",{"$nulls":7},159,{"v":5079,"d":"5,079"},{"v":12792,"d":"12,792"}]
["    2. Revaluation of non-current  assets and  intangible assets    ",{"$nulls":7},160]
["    3. Gains or loss available for sale investments ",{"$nulls":7},161]
["    4. Gains or loss on net movement on cash flow hedges ",{"$nulls":7},162]
["    5. Gains or loss on net investments hedge",{"$nulls":7},163]
["    6. Share of the other comprehensive income/loss of associates ",{"$nulls":7},164]
["    7. Acturial gain / loss on post employment benefit obligations",{"$nulls":7},165]
["III. TAX ON OTHER COMPREHENSIVE INCOME OF THE PERIOD  ",{"$nulls":7},166]
["IV. NET OTHER COMPREHENSIVE INCOME OR LOSS FOR THE YEAR (158-166)",{"$nulls":7},167,{"v":5079,"d":"5,079"},{"v":12792,"d":"12,792"}]
["V. TOTAL COMPREHENSIVE INCOME/LOSS FOR THE PERIOD (157+167)",{"$nulls":7},168,{"v":126918531,"d":"126,918,531"},{"v":144368218.15704346,"d":"144,368,218"}]
["APPENDIX Statement of Comprehensive Income (to be filled in by entities submitting consolidated financial statements)"]
["VI. TOTAL COMPREHENSIVE INCOME/LOSS FOR THE PERIOD"]
["1. Attributable to owners of the company",{"$nulls":7},169,{"v":126918531,"d":"126,918,531"},{"v":144368218.15704346,"d":"144,368,218"}]
["2. Attributable to non-controlling interests",{"$nulls":7},170]

{"sheet":"NT_I","index":3,"n_rows":53,"n_cols":11,"rows_kept":53,"merged":[[0,0,0,9],[0,10,1,10],[1,0,1,9],[3,0,3,10],[4,0,4,7],[5,0,5,7],[6,0,6,10],[7,0,7,7],[8,0,8,7],[9,0,9,7],[10,0,10,7],[11,0,11,7],[12,0,12,7],[13,0,13,7],[14,0,14,7],[15,0,15,7],[16,0,16,7],[17,0,17,7],[18,0,18,7],[19,0,19,7],[20,0,20,7],[21,0,21,10],[22,0,22,7],[23,0,23,7],[24,0,24,7],[25,0,25,7],[26,0,26,7],[27,0,27,7],[28,0,28,7],[29,0,29,7],[30,0,30,7],[31,0,31,7],[32,0,32,7],[33,0,33,7],[34,0,34,10],[35,0,35,7],[36,0,36,7],[37,0,37,7],[38,0,38,7],[39,0,39,7],[40,0,40,7],[41,0,41,7],[42,0,42,7],[43,0,43,7],[44,0,44,7],[45,0,45,7],[46,0,46,7],[47,0,47,7],[48,0,48,7],[49,0,49,7],[50,0,50,7],[51,0,51,7],[52,0,52,7]],"flags":["formulas_cached_only"]}
["CASH FLOW STATEMENT - Indirect method"]
["'in the period 01 January 2013 to 31 December 2013"]
[]
["Issuer:  ERICSSON NIKOLA TESLA D.D. ZAGREB"]
["Item",{"$nulls":7},"AOP\n","Previous period","Current period"]
[1,{"$nulls":7},2,"3","4"]
["CASH FLOW FROM OPERATING ACTIVITIES"]
["   1. Profit before tax",{"$nulls":7},{"v":1,"d":"001"},{"v":141018297.5946428,"d":"141,018,298"},{"v":144360447.091046,"d":"144,360,447"}]
["   2. Depreciation and amortisation",{"$nulls":7},{"v":2,"d":"002"},{"v":44619253,"d":"44,619,253"},{"v":40281798.0205996,"d":"40,281,798"}]
["   3. Increase in liabilities",{"$nulls":7},{"v":3,"d":"003"},{"v":63137253.5660281,"d":"63,137,254"}]
["   4. Decrease in receivables",{"$nulls":7},{"v":4,"d":"004"},{"v":65423530.234720364,"d":"65,423,530"},{"v":10631135.622457244,"d":"10,631,136"}]
["   5. Decrease in inventories",{"$nulls":7},{"v":5,"d":"005"}]
["   6. Other increase in cash flow",{"$nulls":7},{"v":6,"d":"006"}]
["I. Total increase in operating cash flow (001 do 006)",{"$nulls":7},{"v":7,"d":"007"},{"v":314198334.3953912,"d":"314,198,334"},{"v":195273380.73410285,"d":"195,273,381"}]
["   1. Decrease in liabilities",{"$nulls":7},{"v":8,"d":"008"},null,{"v":30333096.8567197,"d":"30,333,097"}]
["   2. Increase in receivables",{"$nulls":7},{"v":9,"d":"009"}]
["   3.  Increase in inventories",{"$nulls":7},{"v":10,"d":"010"},{"v":10563227.1961212,"d":"10,563,227"},{"v":18238144.306633,"d":"18,238,144"}]
["   4. Other decrease in cash flow",{"$nulls":7},{"v":11,"d":"011"},{"v":5871362,"d":"5,871,362"},{"v":5524027.28592599,"d":"5,524,027"}]
["II. Total decrease in operating cash flow (008 do 011)",{"$nulls":7},{"v":12,"d":"012"},{"v":16434589.1961212,"d":"16,434,589"},{"v":54095268.44927869,"d":"54,095,268"}]
["A1) NET INCREASE IN OPERATING CASH FLOW\n (007-012)",{"$nulls":7},{"v":13,"d":"013"},{"v":297763745.19927,"d":"297,763,745"},{"v":141178112.28482416,"d":"141,178,112"}]
["A2) NET DECREASE IN OPERATING CASH FLOW\n (012-007)",{"$nulls":7},{"v":14,"d":"014"},null,0]
["CASH FLOW FROM INVESTMENT ACTIVITIES"]
["   1. Proceeds from sale of property, plant and equipment",{"$nulls":7},{"v":15,"d":"015"},{"v":4919453.43,"d":"4,919,453"},{"v":4956591.15,"d":"4,956,591"}]
["   2. Net disposal of financial assets",{"$nulls":7},{"v":16,"d":"016"},null,{"v":37000000,"d":"37,000,000"}]
["   3. Interest received",{"$nulls":7},{"v":17,"d":"017"},{"v":22258369.2346088,"d":"22,258,369"},{"v":11800209.549999999,"d":"11,800,210"}]
["   4. Dividend received",{"$nulls":7},{"v":18,"d":"018"}]
["   5. Other cash from investing activities",{"$nulls":7},{"v":19,"d":"019"},{"v":593710.59,"d":"593,711"}]
["III. Total cash flow from investing activities (015 do 019)",{"$nulls":7},{"v":20,"d":"020"},{"v":27771533.2546088,"d":"27,771,533"},{"v":53756800.699999996,"d":"53,756,801"}]
["   1. Purchase of property, plant and equipment and intangible assets",{"$nulls":7},{"v":21,"d":"021"},{"v":33072844.6804212,"d":"33,072,845"},{"v":63805802.37,"d":"63,805,802"}]
["   2. Purchase of financial instruments",{"$nulls":7},{"v":22,"d":"022"},{"v":74572345.47,"d":"74,572,345"}]
["   3. Other cash flow used in investing activites",{"$nulls":7},{"v":23,"d":"023"}]
["IV. Total cash flow from investing activities (021 do 023)",{"$nulls":7},{"v":24,"d":"024"},{"v":107645190.1504212,"d":"107,645,190"},{"v":63805802.37,"d":"63,805,802"}]
["B1) NET INCREASE IN CASH FLOW FROM INVESTING ACTIVITIES\n (020-024)",{"$nulls":7},{"v":25,"d":"025"}]
["B2) NET DECREASE IN CASH FLOW FROM INVESTING ACTIVITIES\n (024-020)",{"$nulls":7},{"v":26,"d":"026"},{"v":79873656.8958124,"d":"79,873,657"},{"v":10049001.670000002,"d":"10,049,002"}]
["CASH FLOW FROM FINANCIAL ACTIVITIES"]
["   1. Proceeds from issuance of financial instruments",{"$nulls":7},{"v":27,"d":"027"}]
["   2. Proceeds from loans ",{"$nulls":7},{"v":28,"d":"028"}]
["   3. Other cash flow from financial activities",{"$nulls":7},{"v":29,"d":"029"},null,{"v":1835290.3961033737,"d":"1,835,290"}]
["V. Total cash flow from financial activities (027 do 029)",{"$nulls":7},{"v":30,"d":"030"},null,{"v":1835290.3961033737,"d":"1,835,290"}]
["   1. Repayment of interest-bearing borrowings",{"$nulls":7},{"v":31,"d":"031"},{"v":1708978.95,"d":"1,708,979"},{"v":1669299.46,"d":"1,669,299"}]
["   2. Dividend paid",{"$nulls":7},{"v":32,"d":"032"},{"v":225695060,"d":"225,695,060"},{"v":225851290,"d":"225,851,290"}]
["   3. Repayment of finance lease",{"$nulls":7},{"v":33,"d":"033"}]
["   4. Repurchase of treasury shares",{"$nulls":7},{"v":34,"d":"034"},{"v":2462870.16999995,"d":"2,462,870"},{"v":5754186.50000011,"d":"5,754,187"}]
["   5. Other cash flow used in financial activities",{"$nulls":7},{"v":35,"d":"035"},{"v":1689584,"d":"1,689,584"}]
["VI. Total cash flow used in financial activities (031 do 035)",{"$nulls":7},{"v":36,"d":"036"},{"v":231556493.11999995,"d":"231,556,493"},{"v":233274775.96000013,"d":"233,274,776"}]
["C1) NET INCREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES\n (030-036)",{"$nulls":7},{"v":37,"d":"037"}]
["C2) NET DECREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES\n (036-030)",{"$nulls":7},{"v":38,"d":"038"},{"v":231556493.11999995,"d":"231,556,493"},{"v":231439485.56389675,"d":"231,439,486"}]
["Total increase in cash flow (013 – 014 + 025 – 026 + 037 – 038)",{"$nulls":7},{"v":39,"d":"039"}]
["Total decrease in cash flow (014 – 013 + 026 – 025 + 038 – 037)",{"$nulls":7},{"v":40,"d":"040"},{"v":13666404.816542327,"d":"13,666,405"},{"v":100310374.94907257,"d":"100,310,375"}]
["Cash and cash equivalents at the beginning of the period",{"$nulls":7},{"v":41,"d":"041"},{"v":525304971.02999973,"d":"525,304,971"},{"v":511638565.76061344,"d":"511,638,566"}]
["Increase in cash and cash equivalents",{"$nulls":7},{"v":42,"d":"042"}]
["Decrease in cash and cash equivalents",{"$nulls":7},{"v":43,"d":"043"},{"v":13666404.816542327,"d":"13,666,405"},{"v":100310374.94907257,"d":"100,310,375"}]
["Cash and cash equivalents at the end of the period",{"$nulls":7},{"v":44,"d":"044"},{"v":511638566.2134574,"d":"511,638,566"},{"v":411328190.81154084,"d":"411,328,191"}]

{"sheet":"PK","index":4,"n_rows":25,"n_cols":11,"rows_kept":25,"merged":[[0,0,0,10],[1,2,1,3],[1,6,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,7],[5,0,5,7],[6,0,6,7],[7,0,7,7],[8,0,8,7],[9,0,9,7],[10,0,10,7],[11,0,11,7],[12,0,12,7],[13,0,13,7],[14,0,14,7],[15,0,15,7],[16,0,16,7],[17,0,17,7],[18,0,18,7],[19,0,19,7],[20,0,20,7],[21,0,21,10],[22,0,22,7],[23,0,23,7],[24,0,24,10]],"flags":["formulas_cached_only"]}
["STATEMENT OF CHANGES IN EQUITY"]
[null,null,"for the period from",null,"2013-01-01","to","2013-12-31"]
["Item",{"$nulls":7},"AOP\n","Previous period","Current period"]
[1,{"$nulls":7},2,"3","4"]
["  1. Share capital",{"$nulls":7},{"v":1,"d":"001"},{"v":133165000,"d":"133,165,000"},{"v":133165000,"d":"133,165,000"}]
["  2. Capital reserves",{"$nulls":7},{"v":2,"d":"002"}]
["  3. Reserves from profit",{"$nulls":7},{"v":3,"d":"003"},{"v":34916456,"d":"34,916,456"},{"v":15710739.500000002,"d":"15,710,740"}]
["  4. Retained earnings",{"$nulls":7},{"v":4,"d":"004"},{"v":459733583,"d":"459,733,583"},{"v":377905054.01281,"d":"377,905,054"}]
["  5. Profit or loss for the period",{"$nulls":7},{"v":5,"d":"005"},{"v":126913452,"d":"126,913,452"},{"v":144355426.18474,"d":"144,355,426"}]
["  6. Revaluation of property, plant and equipment",{"$nulls":7},{"v":6,"d":"006"}]
["  7. Revaluation of intangible assets",{"$nulls":7},{"v":7,"d":"007"}]
["  8. Revaluation of financial financial assets available for sale",{"$nulls":7},{"v":8,"d":"008"}]
["  9. Other revaluations",{"$nulls":7},{"v":9,"d":"009"}]
["10.  Total capital and reserves (AOP 001 do 009)",{"$nulls":7},{"v":10,"d":"010"},{"v":754728491,"d":"754,728,491"},{"v":671136219.69755,"d":"671,136,220"}]
["11. Foreign exchange differences from investments in foreign operations",{"$nulls":7},{"v":11,"d":"011"},{"v":5079,"d":"5,079"},{"v":12792,"d":"12,792"}]
["12. Current and deferred taxes",{"$nulls":7},{"v":12,"d":"012"}]
["13. Cash flow hedge",{"$nulls":7},{"v":13,"d":"013"}]
["14. Changes in accounting policies",{"$nulls":7},{"v":14,"d":"014"}]
["15. Prior year adjustment",{"$nulls":7},{"v":15,"d":"015"}]
["16. Other changes in equity",{"$nulls":7},{"v":16,"d":"016"}]
["17. Total increase/decrease in equity (AOP 011 do 016)",{"$nulls":7},{"v":17,"d":"017"},{"v":5079,"d":"5,079"},{"v":17279,"d":"17,279"}]
[]
["17 a. Parent company share in subsidiary",{"$nulls":7},{"v":18,"d":"018"},{"v":5079,"d":"5,079"},{"v":17279,"d":"17,279"}]
["17 b. Minority interest",{"$nulls":7},{"v":19,"d":"019"}]
["Items that decrease equity have negative sign\nItems from 001 to 009 are state of balance sheet date"]

{"sheet":"Bilješke ","index":5,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,0,1,11],[3,0,3,11],[5,2,5,3],[5,4,5,5],[5,6,5,7],[6,2,6,3],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[34,1,34,11],[35,1,35,11],[36,1,36,11]],"flags":["formulas_cached_only"]}
[]
["Notes to the Financial Statements"]
[]
[]
["1.","Segment reporting"]
[]
[null,null,"Networks",null,"Services",null,"Support solutions",null,"Unallocated",null,"Total"]
[null,null,"31.12.2013.","31.12.2012.","31.12.2013.","31.12.2012.","31.12.2013.","31.12.2012.","31.12.2013.","31.12.2012.","31.12.2013.","31.12.2012."]
[null,null,"‘000 kn","‘000 kn"," ‘000 kn"," ‘000 kn"," ‘000 kn","‘000 kn","‘000 kn","‘000 kn","‘000 kn","‘000 kn"]
[]
[null,"Sales revenue - gross",{"v":775216.793499494,"d":"775,217"},{"v":1250541,"d":"1,250,541"},{"v":539336.174685235,"d":"539,336"},{"v":523312,"d":"523,312"},{"v":40985.950787033,"d":"40,986"},{"v":146396,"d":"146,396"},0,0,{"v":1355538.918971762,"d":"1,355,539"},{"v":1920249,"d":"1,920,249"}]
[null,"Inter-segment sales",{"v":-6150.91010999994,"d":"-6,151"},{"v":-2170,"d":"-2,170"},{"v":-4112.90697000001,"d":"-4,113"},{"v":-4771,"d":"-4,771"},{"v":-48.9649599999975,"d":"-49"},-4,0,0,{"v":-10312.782039999947,"d":"-10,313"},{"v":-6945,"d":"-6,945"}]
[null,"Sales revenue - net",{"v":769065.883389494,"d":"769,066"},{"v":1248371,"d":"1,248,371"},{"v":535223.267715235,"d":"535,223"},{"v":518541,"d":"518,541"},{"v":40936.985827033,"d":"40,937"},{"v":146392,"d":"146,392"},0,0,{"v":1345226.136931762,"d":"1,345,226"},{"v":1913304,"d":"1,913,304"}]
[null,"Operating profit/(loss)",{"v":51013.259883691004,"d":"51,013"},{"v":62642,"d":"62,642"},{"v":106429.789733193,"d":"106,430"},{"v":79721,"d":"79,721"},{"v":1544.7080969209999,"d":"1,545"},{"v":5479,"d":"5,479"},{"v":-31748.672966498,"d":"-31,749"},{"v":-31231,"d":"-31,231"},{"v":127239.084747307,"d":"127,239"},{"v":116611,"d":"116,611"}]
[]
[]
[]
["2.","Transactions with related parties"]
[null,null,"31.12.2013.","31.12.2012."]
[null,null,"‘000 kn","‘000 kn"]
[]
[null,"Total sales",{"v":576379,"d":"576,379"},{"v":567117,"d":"567,117"}]
[]
[null,"Total purchases",{"v":477683,"d":"477,683"},{"v":1088279,"d":"1,088,279"}]
[]
["3.","Balances with related parties"]
[]
[null,null,"31.12.2013.","2012-12-31"]
[null,null,"‘000 kn","‘000 kn"]
[]
[null,"Receivable",{"v":71819,"d":"71,819"},{"v":81190,"d":"81,190"}]
[]
[null,"Payable",{"v":60936,"d":"60,936"},{"v":115690,"d":"115,690"}]
[]
["4.","As of 31 December 2013, total receivables balances outstanding was MHRK 365.0 (31.12.2012: MHRK 385.3).\n"]
["5.","The Company has restated the accompanying statement of comprehensive income for the comparative period ended 31 December 2012.  The restatement reflects adjustments to align statement of comprehensive income with IFRS-based Ericsson Group directives."]
["6.","Other notes to the financial statements are disclosed within the Management Board report."]