Oriola-KD financial statement 1 July - 31 December 2006


Oriola-KD Corporation Stock Exchange Release 1 February 2007 at 8.35 am

Oriola-KD financial statement 1 July - 31 December 2006

Oriola-KD Corporation listed on the Helsinki Exchanges on 3 July 2006.

Oriola-KD Corporation was entered in the Trade Register on 1 July 2006 as a
result of the demerger of Orion Corporation. Trading in Class A and Class B
shares in Oriola-KD Corporation commenced on the main list of the Helsinki
Exchanges on 3 July 2006. The General Meeting of Shareholders of the demerged and
dissolved Orion Corporation held in Helsinki on 16 October 2006 confirmed the
final account of the company and discharged the Board of Directors and the
President and CEO of the company from liability for the period of 1 January - 1
July 2006. The assets and liabilities of the demerged company were transferred to
the two companies that arose from the demerger on 1 July 2006, the new Orion
Corporation and Oriola-KD Corporation.

This financial statement bulletin presents the figures of the Oriola-KD Group
(hereinafter Oriola-KD) for July-December 2006, which have been prepared in
accordance with the recognition and valuation principles of the IFRS standards
and have been audited. Oriola-KD Corporation has on 1 February 2007 published a
pro forma review for January-December 2006 providing information supplemental to
this bulletin. The figures for July-December in the bulletin differ from the pro
forma figures due to the exchange rates used as a result of differing financial
years.

Key figures

   - Oriola-KD's invoicing in the period under review was EUR 1,166.0 million and
   net sales were EUR 662.7 million.
   - Operating profit excluding one-off items was EUR 12.8 million.
   - Operating profit including one-off items was EUR 12.2 million.
   - Cash flow from operations was EUR 46.1 million.
   - Return on capital employed was 12.1 per cent.
   - Earnings per share were EUR 0.07.
   - The Board proposes to the AGM that a dividend of EUR 0.06 per share be paid
   for 2006.

President and CEO Eero Hautaniemi:  "Demerger and subsequent operation as an
independent listed company have provided Oriola-KD with enhanced opportunities to
focus on the development of its core businesses. The cost efficiency programme
implemented in 2006 and our revised business structure have allowed us to
introduce greater efficiency to our operations and improve our competitiveness.
These measures eroded operating profit for 2006. In 2007, we will continue to
pursue greater efficiency and active development of our core businesses. More
efficient operations together with our strong cash flow, balance sheet and market
position further combined with favourable long-term fundamentals in the
healthcare market enable business development in line with strategy."

Invoicing and net sales

Oriola-KD's invoicing in July-December was EUR 1,166.0 million and net sales were
EUR 662.7 million. Invoicing in Pharmaceutical Trade came to EUR 1,027.7 million.
Invoicing in Healthcare and Dental Trade came to EUR 138.3 million.

Invoicing in October-December came to EUR 603.2 million and net sales were EUR
343.8 million.

Financial performance

Oriola-KD's operating profit excluding one-off items in the period under review
was EUR 12.8 million and profit after financial income and expenses, excluding
one-off items, was EUR 13.3 million. Operating profit excluding one-off items for
October-December was EUR 5.5 million and profit after financial income and
expenses, excluding one-off items, was EUR 5.9 million. Low profitability in
pharmaceutical distribution and trade particularly in Finland eroded fourth-
quarter operating profit. New agreements with principals, market growth and the
cost efficiency programme implemented are projected to improve comparable
operating profit excluding one-off items in 2007.

Oriola-KD's operating profit including one-off items was EUR 12.2 million in the
review period. Profit after financial income and expenses came to EUR 12.7
million and net profit to EUR 9.9 million. One-off expenses in the period under
review amounted to EUR 1.1 million and comprised one-off expenses arising from
the cost efficiency programme. The one-off expenses in the cost efficiency
programme mainly arose from the closures of the offices in Malmö, Kuopio and
Seinäjoki and measures to make the management organisation more lean and flat. In
addition, EUR 0.5 million in one-off income was recognised in the fourth quarter
for the property sales in Kuopio and Malmö and the decision to close down the
Mölnlycke automated packing line. One-off items in the period amounted to EUR
-0.6 million. The costs of the 15-person Head Office and Group Administration of
Oriola-KD Corporation in July-December came to EUR 2.6 million.

Oriola-KD had net financing income of EUR 0.5 million.

Taxes amounted to EUR 2.8 million. Taxes corresponding to the result for the
period under review are accounted as taxes for July-December 2006.

Earnings per share were EUR 0.07. Return on capital employed was 12.1 percent and
return on equity 10.3 percent.

Balance sheet, financing and cash flow

Oriola-KD's total assets at 31 December 2006 were EUR 611.2 million. Interest-
bearing net debt amounted to EUR -80.6 million and the gearing ratio was -42.0
percent. Cash assets at the end of December 2006 stood at EUR 112.9 million.
Interest-bearing debt at year-end 2006 amounted to EUR 32.3 million and consisted
mainly of pharmacies' advance payments in Finland.

Oriola-KD has credit facilities of EUR 25.4 million with banks and a commercial
paper programme of EUR 100.0 million, which remained untapped at the end of the
period under review. Oriola-KD did not have significant business transactions
with the circle of related parties with the exception of pension contributions
related to defined benefit plans to the Oriola Pension Fund. Additional
information can be found from the notes of the financial statement section 22
commitments and contingencies and section 25 related party transactions.
Additional information of the liabilities to the group companies and
contingencies and guarantees on behalf of the group companies is presented in the
notes of the financial statement of Oriola-KD Corporation.

Cash flow from operations in the period was EUR 46.1 million, of which changes in
working capital accounted for EUR 31.0 million. Cash flow from investments was
EUR -6.4 million. Cash flow after investments in the period was EUR 39.7 million.
Oriola-KD had an equity ratio of 33.1 percent.

Investments

Investments in the period under review amounted to EUR 10.8 million. They
consisted mainly of the purchase of the minority shares in Kronans Droghandel AB
and maintenance investments.

Oriola-KD increased its shareholding in the Swedish Kronans Droghandel AB in
August 2006 from 69.39 percent to 82.96 percent by acquiring the minority
holdings of Pfizer AB and Pfizer Health AB. In November 2006, Oriola-KD further
increased its holding in Kronans Droghandel AB from 82.96 percent to 85.62
percent by acquiring the minority holding of Astra Arcus AB. Minority interests
in KD after the acquisitions at year-end 2006 stood as follows: Merck Sharp &
Dohme Sverige AB 12.51 percent and Organon AB 1.87 percent.

Personnel

Oriola-KD had 1,495 employees at the end of the review period, of whom 57 percent
were based in Finland, 26 percent in Sweden and 17 percent in the Baltics and
Denmark combined.

As part of its cost efficiency programme, Oriola-KD closed down the offices in
Seinäjoki and Kuopio in the third quarter. A double shift system was introduced
at the Espoo distribution centre in connection with the centralisation of
operations in Espoo and Oulu. The transfer of activities was completed by the end
of 2006. During the first quarter of 2007, personnel will be downsized by some 20
employees as part of the cost efficiency programme. Reorganisation and efficiency
measures in the Oriola-KD Group led to the termination of some 150 employees in
Finland and Sweden in 2006, which figure includes the downsizing of some 20
persons in the first quarter of 2007. During 2006, approximately 50 employees
were added to the Espoo office due to new agreements with principals, the
transition to two shifts in distribution and extension of the hours for taking
orders in pharmaceutical sales. Establishment of Oriola-KD's new Group
Administration involved the addition of 15 employees. Further increases in
staffing include some ten persons in pharmacies in the Baltics and twenty in the
sales of healthcare equipment, of whom half came as part of the Meteko AB
acquisition. The net reduction comes to some 55 employees, which includes the
downsizing of roughly 20 persons to be implemented in the first quarter of 2007.

Business structure and management

In early October, Oriola-KD Group reformed the management model of business
operations by rationalising organisational structure and strengthening the
steering of businesses. As of 3 October 2006, the Group's businesses consist of
Pharmaceutical Trade in Finland, Sweden and the Baltic Countries, Pharmacy and
Retail Marketing, Healthcare Trade and Dental Trade. The business segments of
Oriola-KD Group 1) Pharmaceutical Trade and 2) Healthcare and Dental Trade will
be reported as earlier. The new management model will have no impact on relations
with customers or principals. The heads of businesses report to Eero Hautaniemi,
President and CEO of Oriola-KD Corporation.


Upon introduction of the new organisation Risto Kanerva, who had been managing
director of Oriola and head of the Pharmaceutical Trade business segment at
Oriola-KD resigned the company by mutual agreement. Eero Hautaniemi serves as pro
tem managing director of Oriola.


Risto Kanerva resigned his seat on the Boards of Oriola Oy and Kronans Droghandel
AB (KD). Kimmo Virtanen, CFO of Oriola-KD was elected to replace Kanerva on the
Board of Oriola while Henry Haarla, General Counsel of Oriola-KD is proposed to
replace Kanerva on the Board of KD. Birgitta Gunneflo was appointed Managing
Director of Kronans Droghandel AB as of 4 September 2006.


As of 3 October 2006, the management team of the Oriola-KD Group consists of:


Eero Hautaniemi     President & CEO
Claes von Bonsdorff CIO
Birgitta Gunneflo   Vice President, Pharmaceutical Distribution,
                    Sweden
Henry Haarla        General Counsel
Pellervo Hämäläinen Vice President, Communications and IR
Anne Kariniemi      Vice President, Logistics and Sourcing (as of 15
                    January 2007)
Matti Lievonen      Vice President, Pharmaceutical Distribution,
                    Finland
Jukka Niemi         Vice President, Pharmacy and Retail Marketing &
                    Pharmacist Relations in Finland
Teija Silver        Vice President, Human Resources
Senja Tynkkynen     Vice President, Dental Trade
Ilari Vaalavirta    Vice President, Healthcare Trade
Kimmo Virtanen      CFO

Environment

Oriola-KD attends to environmental concerns and conforms to the environmental
system best suited to its operations. KD has been certified in accordance with
the ISO 14000 environmental system. Oriola and KD, whose business operations do
not include manufacturing of their own, but for whom transport and the logistics
management of large flows of goods are an essential part of operations, have
defined the environmental goals appropriate for their operations. The efficiency
and economy of distribution are based on a scheduled route network according to
which goods deliveries are timed and combined. Deliveries are optimised with
information systems developed for this purpose. Deliveries to established
customers are packed in recyclable plastic boxes that can be used hundreds of
times. Large volumes of goods are delivered in recyclable packaging or on pallets
or rolls.

Waste prevention, reuse, sorting and recycling are essential principles of waste
management. Pharmaceutical and other hazardous waste is sorted and delivered to a
hazardous waste treatment plant for disposal with the methods required by medical
and environmental authorities.

Risks

The Board of Directors of Oriola-KD has approved the company's risk management
policy in which the operational model, principles, responsibilities and reporting
in risk management have been determined. The Group's risk management seeks to
identify, measure and manage risks that may threaten the operations of the
company and the achievement of goals set for them. Roles and responsibilities
relating to risk management have been determined in the Group. Oriola-KD's risk
management strategy will be further developed in 2007.

During the period under review, no material changes have occurred in Oriola-KD's
strategic and operative risks presented in the company's Prospectus of 16 June
2006.

Business segments

Oriola-KD's operations are divided into two business segments: the Pharmaceutical
Trade business segment and the Healthcare and Dental Trade business segment. Both
are core businesses for the Group.

Pharmaceutical Trade business segment

The Pharmaceutical Trade business segment's invoicing in July-December 2006 was
EUR 1,027.7 million and net sales were EUR 543.5 million. Operating profit
excluding one-off items was EUR 9.0 million. Invoicing in October-December came
to EUR 527.9 million and operating profit excluding one-off items was EUR 4.1
million.

The pharmaceutical market grew by 4.5 percent in Sweden and shrank by 0.4 percent
in Finland in 2006 (source: IMS Health). The cut in wholesale prices of
prescription drugs at the beginning of 2006 and the exceptionally large purchases
of self-medication products by pharmacies towards the end of 2005 depressed the
pharmaceutical market in Finland. Higher fuel prices raised distribution costs in
both Finland and Sweden in 2006.

Oriola-KD's market share in pharmaceutical distribution in Sweden was 41.4
percent (47.4 percent) in December 2006 and 43.2 percent (47.1 percent) in
January-December 2006 (source: IMS Health). Oriola-KD's market share in
pharmaceutical distribution in Finland was 39.8 per cent (40.9 per cent) in
December 2006 and 41.4 per cent (42.1 per cent) in January-December 2006 (source:
IMS Health).

The cost efficiency programme launched in early 2006 was completed by the end the
year. The programme will contribute to improved profitability in the
Pharmaceutical Trade business segment in 2007.

Oriola-KD Corporation and pharmaceutical company Schering-Plough agreed on the
distribution in Finland of Schering-Plough's human pharmaceuticals as of 1
January 2007. The wholesale value of Schering-Plough's pharmaceuticals in 2006
was ca. EUR 32 million. The company's share of pharmaceutical wholesale in
Finland in 2006 came to 1.7 percent (source: IMS Health).

Oriola-KD Corporation and pharmaceutical company Roche concluded in November 2006
an agreement on the distribution of Roche pharmaceuticals in Finland as of 1
January 2007. The company's share of pharmaceutical wholesale in Finland in 2006
came to 3.8 percent (source: IMS Health). Roche is one of the quickest growing
companies in the market and is especially strong in the cancer medication market.


Kronans Droghandel AB, part of the Oriola-KD Group, signed in early July 2006 an
agreement concerning the distribution of Pfizer AB pharmaceuticals in Sweden.
Under the agreement, Oriola-KD will be responsible for the distribution of all
Pfizer drugs in Sweden as of the second quarter of 2007. At present, the Group
distributes approximately half of Pfizer's portfolio of pharmaceuticals. With a
market share of 9.2 percent, Pfizer is the largest pharmaceutical company in the
Swedish market (source: IMS Health).

Kronans Droghandel AB and pharmaceutical company Meda concluded an agreement on
the distribution of Meda pharmaceuticals such as vaccines and medical technology
products in the Swedish market. The agreement takes effect on 1 January 2007 and
remains in force until further notice. Meda holds a 1.2 percent share of the
Swedish pharmaceutical market.

The pharmaceutical principals transferring from Oriola-KD in the period under
review hold a total combined share of some 2.0 percent of the Swedish
pharmaceutical market. Transferring pharmaceutical principals in Sweden:
Alpharma, Leo Pharma and Sandoz. Negotiations in Finland in 2006 resulted in no
pharmaceutical principals transferring from Oriola-KD.

Negotiations on distribution agreements with pharmaceutical companies are mainly
conducted between July and October. Negotiations in 2006 took longer than in
previous years and the agreements concluded were mainly for several years'
duration. According to the situation at year-end 2006, Oriola-KD's market share
in 2007 is estimated at some 46 percent in Finland and approximately 44 percent
in Sweden. Negotiations with certain principals remained underway at year-end
2006.

The number of employees within the Pharmaceutical Trade business segment at year-
end 2006 was 925.

Healthcare and Dental Trade business segment

The Healthcare and Dental Trade business segment's invoicing in July-December
2006 was EUR 138.3 million and net sales were EUR 119.3 million. Operating profit
excluding one-off items was EUR 6.3 million. Invoicing in October-December came
to EUR 75.3 million and operating profit excluding one-off items was EUR 3.1
million.

Sales of healthcare equipment and supplies developed favourably in 2006. The
healthcare logistics services in Sweden, which are part of the Healthcare and
Dental Trade business segment, saw unsatisfactory business development, primarily
due to the loss of a principal in 2005. The healthcare logistics services in
Sweden account for about half of the business segment's invoicing but have no
impact on the segment's operating profit. Invoicing and net sales in Dental Trade
improved in the latter half of the year but continued to fall short of target.

The Healthcare and Dental Trade business segment had a payroll of 570 employees
at the end of the period under review.

Board of Directors

According to the company's corporate governance principles, the Chairman of the
Board is elected by the General Meeting of Shareholders. The Vice Chairman is
elected by the Board. The Board appoints the President and CEO of Oriola-KD and
decides on the terms and conditions of his/her employment. The President and CEO
has a six-month period of notice and is entitled to severance pay equal to 12
months' salary.

The demerging Orion Corporation's Annual General Meeting held on 21 March 2006
confirmed that the number of members of the Board of Directors of the Oriola-KD
Corporation arising from the demerger was to be set at six. Elected to seats on
the Board of Directors for the current term of office were Pauli Kulvik, M.Sc.
(Eng.) , MBA; Outi Raitasuo, attorney-at-law; Antti Remes, Honorary Counsellor;
Olli Riikkala, M.Sc. (Eng.) , MBA; Jaakko Uotila, president and CEO, Alko Inc.;
and Mika Vidgrén, pharmacist. Olli Riikkala was elected Chairman of the Board.
Ernst & Young Oy was elected as Oriola-KD Corporation's auditor for the current
term of office and has designated Rabbe Nevalainen, Authorised Public Accountant,
as principal auditor. Juha Nenonen, Authorised Public Accountant, was elected
deputy auditor.

On 28 March 2006, Oriola-KD Corporation's Board of Directors elected from amongst
their number Antti Remes as Vice Chairman. The Board of Directors also elected
from amongst their number an Audit Committee and Compensation Committee. The
members of the committees are as follows:


Audit Committee:

Antti Remes (Chairman)

Outi Raitasuo

Mika Vidgrén


Compensation Committee:

Olli Riikkala (Chairman)

Pauli Kulvik

Jaakko Uotila


On 17 October 2006, the Board of Oriola-KD Corporation elected the following to
serve on the company's Nomination Committee:


Eero Karvonen

Timo Maasilta

Antti Remes

Olli Riikkala

Harri Sailas

Jukka Ylppö


Jukka Ylppö was elected Chairman of the Nomination Committee.


Under the Rules of Procedure of the Nomination Committee adopted by the Board,
the Committee is a body which has been established by the Board and tasked with
preparing and presenting to the Board a recommendation for a proposal to be put
before the Annual General Meeting of Shareholders concerning the composition and
remuneration of the Board.

The Board has assessed the independence of its members and determined all members
to be independent both of the company and of its majority shareholders.

Chairman of the Board of Oriola-KD Corporation Olli Riikkala notified the company
in early October that he was unable to take part in the work of the Board until
the end of 2006 for reasons of illness. At the beginning of January 2007 it was
announced that Riikkala would remain on sick leave until the end of January 2007.
While Mr Riikkala is absent on sick leave, the duties of Chairman of the Board
will be assumed by vice chairman Antti Remes.

Oriola-KD Corporation share

Oriola-KD Corporation's Class A and Class B shares were admitted to public
trading on the Main List of the Helsinki Exchanges on the trading day first
following the effective date of demerger, 3 July 2006. Oriola-KD Corporation's
GICS-based industry code is 35102010 - Health Care Distributors, and the industry
class is Healthcare.


Oriola-KD Corporation's share capital is EUR 147,899,766.14 and the counter book
value of the shares is about EUR 1.05. At year-end 2006, the company had a total
of 141,257,828 shares, of which there were 56,294,640 Class A shares and
84,963,188 Class B shares.

Oriola-KD shares are divided into two classes of shares: Class A shares entitle
to twenty (20) votes each at general meetings of shareholders while each Class B
share has one (1) vote. Both classes of shares give shareholders the same rights
to Company assets and distribution of dividends.

Under Article 3 of the Articles of Association, a shareholder may demand
conversion of Class A shares into Class B shares. During the financial year, a
total of 102,900 Class A shares have been converted into Class B shares.


Oriola-KD Corporation held none of its own shares at 31 December 2006. The
company's Board of Directors holds no valid authorisation from the General
Meeting of Shareholders to acquire or assign treasury shares or undertake any
other share issue in accordance with Chapter 9 of the Companies Act or to issue
options or other special rights.

In the demerger of Orion Corporation, the demerging company's shareholders
received, as demerger consideration, shares in the companies to be formed in
proportion to their shareholdings such that for each demerging Orion Corporation
Class A share, they received one Oriola-KD Corporation Class A share and one
Class A share of the new Orion Corporation and for each demerging Orion
Corporation Class B share, they received one Oriola-KD Corporation Class B share
and one Class B share of the new Orion Corporation. The Oriola-KD Corporation
shares were issued within the book-entry system, and no action was required on
the part of the demerging Orion's shareholders in order to obtain the shares.


On 6 September 2006, the American Deccan Value Advisors L.P. informed Oriola-KD
Corporation in accordance with Chapter 2, section 9 of the Finnish Securities
Market Act that due to share purchases made on 5 September 2006, the holdings of
the companies administered by Deccan Value Advisors L.P. represent more than one
twentieth (1/20) of the share capital of Oriola-KD Corporation.

In November 2006, the Board of Oriola-KD Corporation decided on a new share
incentive scheme for key employees in the Oriola-KD Group. Some twelve key
employees are eligible for the scheme. The scheme encourages sustained effort on
the part of key employees by strengthening their commitment to the operation and
development of the company. Any bonuses are determined on the basis of the
development of Oriola-KD's operating profit and return on capital employed (ROCE)
in 2007-2009. Bonuses are payable in 2008-2010 in the form of stock, cash or a
combination of the two. Except for certain special circumstances, the bonus
shares may not be transferred for a period of one year from payment of the bonus.
The number of Class B shares included in the scheme may not exceed 650,000. The
incentive scheme comprises three earning periods of one year. The Board decides
on the target group of the earning period and the bonuses of the key employees in
the target group at the beginning of each earning period.

Trading volume of Oriola-KD Corporation Class A and B shares in July-September
2006:

                             Class A   Class B
Trading volume, million           8.1      57.7
Trading volume, EUR million      19.5     129.3
High, EUR                        3.13      3.14
Low, EUR                         1.90      1.81
Close on 31 Dec 2006, EUR        3.13      3.11


The traded volume of Oriola-KD Corporation's Class A shares in the period under
review amounted to 14.3 percent of average outstanding stock while that of Class
B shares came to 68.0 percent of average outstanding stock. Traded volume
amounted to 46.6 percent of total stock.

Oriola-KD Corporation had a market capitalisation of EUR 440.4 million at 30
December 2006.


 20 largest shareholders of Oriola-KD Corporation in the book-entry system at 31
December 2006 in order of shareholding:


Shareholder                   Class A    Class B % of shares     % of
                               shares     shares       (A&B)    votes
                                                                (A&B)
1. Orionin Eläkesäätiö      2 765 624          -      1.96 %   4.57 %
2. Oy Etra Ab               2 329 720     86 000      1.71 %   3.86 %
3. Ilmarinen Mutual Pension 2 264 256    122 836      1.69 %   3.75 %
Insurance Company
4. Varma Mutual Pension     2 210 000     41 600      1.59 %   3.65 %
Insurance Company
5. Avenir Special Mutual    1 000 000    800 000      1.27 %   1.72 %
Fund Ltd.
6. The Social Insurance             -  1 659 568      1.17 %   0.14 %
Institution of Finland
7. Ylppö Jukka Arvo         1 247 136    286 992      1.09 %   2.08 %
8. Medical Investment Trust 1 300 000    194 950      1.06 %   2.16 %
Oy
9. Oriolan Eläkesäätiö        863 804    305 685      0.83 % (1.45 %)
(non-voting)
10. Tukinvest Oy            1 048 500                 0.74 %   1.73 %
11. Maa- ja Vesitekniikan   1 034 860          -      0.73 %   1.71 %
Tuki Ry
12. Evli-Select Mutual Fund   400 000    575 159      0.69 %   0.71 %
13..The Finnish Cultural      321 946    610 220      0.66 %   0.58 %
Foundation
14. State Pension Fund              -    900 000      0.64 %   0.07 %
15. Ylppö Into                577 936    240 200      0.58 %   0.97 %
16. Helsingin Lääkärikeskus   658 230          -      0.47 %   1.09 %
Oy
17. OP-Delta Equity Fund       79 600    567 900      0.46 %   0.18 %
18. Evli Bank Plc                   -    540 000      0.38 %   0.04 %
19. Relander Gustaf           523 100          -      0.37 %   0.86 %
20. Etera Mutual Pension      231 100    227 400      0.32 %   0.40 %
Insurance Company

Custodian holdings          3 363 299 34 488 839     26.87 %   8.42 %


Proposal for distribution of dividend

Oriola-KD's parent company is Oriola-KD Corporation, of which distributable funds
on 31 December 2006 according to balance sheet were EUR 59.7 million. The Board
proposes to the AGM that a dividend of EUR 0.06 per share be paid for 2006.

Annual General Meeting of Shareholders

The Annual General Meeting of Shareholders of Oriola-KD Corporation will be held
on 13 March 2007 starting at 5pm at Helsinki Fair Centre. The Annual General
Meeting shall decide on matters referred to in chapter 10 of the By-laws as well
as on the proposals by the Board of Directors to empower the Board to decide on
the execution of the share based incentive plan for key employees. The proposals
by the Board are dealt within the notice to convene annexed to the stock exchange
release.

Publication of Annual Report

Oriola-KD Corporation will publish its Annual Report for 2006 in the week of 26
January 2007.

Events after the period under review

Subsequent to the period under review, the conversions of a total of 1,872,100
shares have been entered in the Trade Register on 12 January 2007 and 26 January
2007. At the time of publication of this financial statement, the company has
54,422,540 Class A shares and 86,835,288 Class B shares.

The Nomination Committee of Oriola-KD Corporation gave its recommendation on 30
January 2007 to the Board of Directors for the proposal to the Annual General
Meeting on 13 March 2007 concerning the composition of the Board of Directors as
follows: The number of Board members would be seven (7). As Board members would
be re-elected Mr. Pauli Kulvik, Ms. Outi Raitasuo, Mr. Antti Remes, Mr. Olli
Riikkala, Mr. Jaakko Uotila and Mr. Mika Vidgrén. As a new member would be
elected Mr. Harry Brade. Mr. Olli Riikkala would be re-elected as Chairman of the
Board.

Oriola-KD announced to acquire a major part of Finnish based Medith Oy's hospital
equipment and supplies marketing business in Finland. The net sales of acquired
business in 2006 was about EUR 3 million and operating profit was positive.
According to agreement 10 employees from Medith will transfer to Oriola-KD. The
agreement is valid as of 5 March 2007.

Oriola-KD announced that Kronans Droghandel Ab made a decision to discontinue
automatic packaging operations of pharmaceuticals in Mölnlycke. The packaging
line operation is part of Oriola-KD's Pharmaceutical Trade business segment. The
discontinuing will take place during second half of 2007 and has no impact on
personnel.  The invoicing of packaging business in 2006 was about EUR 0.3
million.

Future outlook

Oriola-KD's outlook for 2007 is based on external market forecasts, agreements
with principals, cumulative orders and management's estimates.

Long term fundamentals and growth prospects are deemed favourable. Oriola-KD
estimates that the pharmaceutical market in Finland and Sweden will grow by about
3-5 percent annually over the next few years, which is in line with the longer-
term average growth rate of these markets.

The overall objective of the cost efficiency measures that were implemented in
2006 is to achieve total savings of some five million euros annually in the
Group's operations in Finland and Sweden, with full impact as of 2007. The one-
off expenses relating to the cost efficiency measures occurred in 2006.

Oriola-KD estimates that growth in the market for healthcare and dental equipment
and supplies will outpace that of the pharmaceutical market in Finland and in
Sweden. Oriola-KD projects growth outpacing that of the market in sales of
healthcare equipment and supplies and in keeping with the market in dental trade
sales. Invoicing in the healthcare logistics services in Sweden is estimated to
fall from 2006 levels.

Oriola-KD's invoicing in 2007 is projected to exceed comparable invoicing in the
previous year primarily as a result of new agreements with principals concluded
in 2006 and market growth. Operating profit excluding one-off items in 2007 is
projected to exceed comparable operating profit in the previous year primarily as
a result of higher invoicing and cost efficiency measures implemented in 2006.


Income Statement, EUR million     1.7.-31.12.2006    1.10.-31.12.2006

Net sales                                   662.7               343.8
Cost goods sold                            -592.0              -306.8
Gross profit                                 70.7                37.0
Other operating income                        3.2                 2.7
Selling and distribution
expenses                                    -51.3               -28.2
Administrative expenses                     -10.4                -6.2
Operating profit                             12.2                 5.4
Financial income and expenses                 0.5                 0.3
Profit before taxes                          12.7                 5.7
Tax expenses*)                               -2.8                -1.0
Profit for the period                         9.9                 4.7

of which available for:
Parent company shareholders                   9.6                 4.4
Minority interest                             0.4                 0.3

Earnings per share:
- Basic, EUR                                 0.07                0.03

*) The tax for the period 2006 has been calculated as the
proportional share of the total estimated taxes for the financial
year.




Income statement excluding one-off
items, EUR million                   1.7.-31.12.2006 1.10.-31.12.2006

Net sales                                      662.7            343.8
Cost of goods sold                            -592.0           -306.8
Gross profit                                    70.7             37.0
Other operating income                           1.1              0.6
Selling and distribution expenses              -49.7            -26.6
Administrative expenses                         -9.3             -5.5
Operating profit                                12.8              5.5
Financial income and expenses                    0.5              0.3
Profit before taxes                             13.3              5.9



Balance sheet, EUR million                                 31.12.2006

Non-current assets
Property, plant and equipment                                    63.3
Goodwill                                                         34.7
Other intangible assets                                           7.5
Investments in associates and available-for-sale
investments                                                       0.0
Other non-current receivables                                    10.0
Deferred tax assets                                               0.0
Non-current assets total                                        115.6

Current assets
Inventories                                                     181.0
Trade and other receivables                                     201.8
Cash and cash equivalents                                       112.9
Current assets total                                            495.6

ASSETS TOTAL                                                    611.2

Balance sheet, EUR million                                 31.12.2006

Non-current liabilities
Share capital                                                    36.2
Other funds                                                      30.1
Retained earnings                                               116.9
Net assets of the parent company shareholders                   183.2
Minority interest                                                 8.5
Net assets total                                                191.8

Non-current liabilities
Deferred tax liabilities                                          9.7
Pension liability                                                 4.1
Provisions                                                        0.0
Interest-bearing non-current liabilities                          0.5
Other non-current liabilities                                     0.4
Non-current liabilities total                                    14.8

Current liabilities
Trade payables and other current liabilities                    370.9
Provisions                                                        1.9
Interest-bearing current liabilities                             31.8
Current liabilities total                                       404.6

EQUITY AND LIABILITIES TOTAL                                    611.2


Changes in
shareholder's
equity

                                                    Equity of
                                                   the parent
                Share Other Translation Retained    company     Minority
EUR million   capital funds differences earnings   shareholders interest  Total
Shareholder's
equity
1.7.2006         36.2  30.1        -1.3    110.3        175.3     17.0    192.3
Translation
differences                         1.3                   1.3               1.3
Hedge on net
investment in
foreign
subsidiary                          0.0                   0.0               0.0
Change in
minority
interest                                                          -8.9     -8.9
Other changes                                                               0.0
Share based
payments                                     0.1          0.1               0.1
Taxes related
to items
booked into
equity                                       0.6          0.6               0.6
Items booked
into equity                                 -3.6         -3.6              -3.6
Profit for
the period                                   9.6          9.6      0.4      9.9
Shareholder's
equity
31.12.2006       36.2  30.1         0.0    116.9        183.3      8.5    191.8




Cash flow statement, EUR million                 1.7.-31.12.2006
Operating profit                                            12.2
Depreciation                                                 5.9
Change in working capital                                   31.0
Cash flow from financial items and taxes                    -3.9
Other adjustments                                            0.9
Cash flow from operating activities                         46.1

Cash flow from investing activities                         -6.4

Cash flow from financial activities                          7.4

Net change in cash and cash equivalents                     47.1

Cash and cash equivalents at beginning of period            65.8
Foreign exchange difference                                  0.0
Net change in cash and cash equivalents                     47.1
Cash and cash equivalents at end of period                 112.9




Key figures and ratios                                     31.12.2006
Equity ratio, %                                                 33.1%
Equity per share, EUR                                            1.30
Return on capital employed (ROCE), %                            12.1%
Return on equity, %                                             10.3%
Net interest bearing debt, Me                                -80.6 Me
Gearing, %                                                     -42.0%
Earnings per share, ERU                                          0.07
Average number of share, tpcs *)                              141 258


*) In the calculation for the share related key figures of 2006,
number of shares at the end of period has been used.



Forward contracts and
contingent liabilities

                31.12.2006
                           Positive fair Negative fair Nominal values
EUR million                        value         value   of contracts
Hedging of a net
investment in an
independent foreign unit                          -0.3           26.5
Other forward and currency
swap contracts                       0.0           0.0            4.6



EUR million                                         31.12.2006
Contingent for own liabilities
Guarantees given                                           4.8
Real-estate mortgages given                                1.0
Mortgages on company assets                               22.9
Other guarantees and liabilities                           2.5
Total                                                     31.2

Contingent for liabilities of other parties
Guarantees given on behalf of external parties             0.0
Leasing-liabilities (operating liabilities)                0.6
Other guarantees                                           0.0
Rent contingent                                            6.5

Invoicing by business segment, EUR million     1.7.-31.12.2006
Pharmaceutical Trade                                    1027.7
Healthcare and dental Trade                              138.3
Group total                                             1166.0



Net sales by business segment, EUR million            1.7.-31.12.2006
Pharmaceutical Trade                                            543.5
Healthcare and dental Trade                                     119.3
Group total                                                     662.7

Operating profit by business segment, EUR million     1.7.-31.12.2006
Pharmaceutical Trade                                              8.6
Healthcare and dental Trade                                       6.1
Group items                                                      -2.6
Group total                                                      12.2

Average number of personnel                                     1 556
Number of personnel at the end of the period                    1 495

Operating profit excluding by business segment
excluding one-off items, EUR million                  1.7.-31.12.2006
Pharmaceutical Trade                                              9.0
Healthcare and dental Trade                                       6.3
Group items                                                      -2.6
Group total                                                      12.8



Invoicing by business segment, EUR million        10-12/2006 7-9/2006
Pharmaceutical Trade                                   527.9    499.9
Healthcare and Dental Trade                             75.3     62.9
Group total                                            603.2    562.8

Net sales by business segment, EUR million        10-12/2006 7-9/2006
Pharmaceutical Trade                                   278.7    264.8
Healthcare and Dental Trade                             65.2     54.1
Group total                                            343.8    318.9

Operating profit by business segment, EUR million 10-12/2006 7-9/2006
Pharmaceutical Trade                                     4.1      4.5
Healthcare and Dental Trade                              2.9      3.2
Group items                                             -1.7     -0.9
Group total                                              5.3      6.8

Operating profit by business segment excluding
one-off items, EUR million                        10-12/2006 7-9/2006
Pharmaceutical Trade                                     4.1      4.9
Healthcare and Dental Trade                              3.1      3.2
Group items                                             -1.7     -0.9
Group total                                              5.5      7.2



Net sales by market, EUR million 1.7.-31.12.2006
Finland                                    270.7
Other Nordic countries                     369.6
Other Europe                                21.6
Other countries                              0.8
Total                                      662.7



Net sales by market, EUR million 10-12/2006 7-9/2006
Finland                               140.0    130.7
Other Nordic countries                191.3    178.3
Other Europe                           12.3      9.2
Other countries                         0.2      0.7
Total                                 343.8    318.9


Espoo, 31 January 2007

Board of Directors of Oriola-KD Corporation

Oriola-KD Corporation

Eero Hautaniemi  President and CEO
Kimmo Virtanen   CFO


Further information:

Eero Hautaniemi
President and CEO
Tel. +358 10 429 2109
Email: eero.hautaniemi@oriola-kd.com

Kimmo Virtanen
CFO
Tel. +358 10 429 2069
Email: kimmo.virtanen@oriola-kd.com


Pellervo Hämäläinen
Vice President, Communications and IR
Tel. +358 10 429 2497
Email: pellervo.hamalainen@oriola-kd.com

Distribution:
Oriola-KD Corporation
Corporate Communications

Orionintie 5
FI-02200 Espoo, Finland
www.oriola-kd.com