TJ Group Plc Stock Exchange Release July 26, 2007
TJ GROUP INTERIM REPORT 1 JANUARY-30 JUNE 2007 (IFRS)
- Net sales EUR 1.78 million (EUR 2.12 million)
- Operating result EUR -0.29 million (EUR -0.13 million)
- Result before taxes EUR -42 thousand (EUR -0.24 million)
- Equity ratio -53.2% (-14.0%), shareholders' equity/share EUR -0.02
(EUR -0.01)
- Earnings per share EUR -0.0003 (EUR -0.002)
STRUCTURE OF THE GROUP
During the review period, TJ Group consisted of the subsidiary operating in
Finland, Documenta Oy, in which the group had 100% ownership, and the parent
company TJ Group Plc. The company had business operations in Finland only, so
there are no geographically segmented reports of the net sales, business results
and personnel to be presented.
In its business operations, TJ Group Plc focuses on developing its customers'
business processes especially by means of document and workflow management
systems and development of quality and customer relationship management, with
the emphasis on the Finnish markets. The company will continue to use the
operating model in which the operative functions have been centralized into the
subsidiary/subsidiaries.
NET SALES
TJ Group's net sales for the review period were EUR 1.78 million (EUR 2.12
million). The comparable net sales of the continuing business operations for 1
January-30 June 2006 were EUR 1.85 million.
RESULT DEVELOPMENT
TJ Group's operating result for the review period was EUR -0.29 million (EUR
-0.13 million). The comparable operating result of the continuing business
operations for 1 January-30 June 2006 was EUR 57 thousand.
The result for the review period was EUR -42 thousand (EUR -0.24 million). The
comparable result of the continuing business operations for 1 January-30 June
2006 was EUR -53 thousand.
The financial income of the review period includes a registration of change in
the market value of shares amounting to EUR 320 thousand; the GROUP Technologies
AG shares owned by the company have been valued at the share price on the last
day of the review period. The shares are presented in the balance sheet as
other financial assets under long-term assets.
The costs for employment benefits on the review period were EUR 1.14 million
(EUR 1.46 million), which equals to 64% of the net sales (69%). The comparable
costs for employment benefits on 1 January-30 June 2006 were EUR 1.20 million,
which equals to 65% of the net sales. The net sales per person on the review
period were EUR 45 thousand (EUR 43 thousand).
At the end of the review period, the group's equity is negative. The loss of
share capital of the company has been registered in the Trade register on 20
September 2006.
THE NET SALES AND RESULT DEVELOPMENT OF THE SUBSIDIARY
Documenta Oy
Documenta Oy's net sales for the review period 1 January-30 June 2007 were EUR
1.78 million (EUR 1.82 million). The operating result was EUR 48 thousand (EUR
0.12 million), which is 3% of the net sales.
Documenta Oy is a company specializing in software products for digital workflow
and document management, quality management, customer relationship management
and intensification of operative processes. Documenta offers information
technology based software, maintenance, operation service and integration
solutions for companies and public administration. Documenta is also responsible
for reselling the GROUP Technologies AG's iQ-Suite and CRM Suite (Gedys Software
Holding) product families in Finland directly and through its partners. The CEO
of the company is Asko Ojanen.
EVENTS FOLLOWING THE PERIOD
On 5 July 2007, the company announced that on 5 July 2007 the Helsinki Court of
Appeal had passed a judgment concerning the share issue and sales of TJ Group
Plc in the year 2000 wherein it had sentenced the Member of the Board of the
company Jyrki Salminen, the Chairman of the Board of the company Tuomo Tilman
and the CFO of the company to conditional sentences of imprisonment.
Additionally, the Court had ordered the proceeds of crime benefited by Salminen
and Tilman forfeited to the state.
The company has been imposed a corporate fine of EUR 50,000 and a joint and
several liability to compensate an aggregate amount of EUR 1,218.57.
The Court rejected the confiscation claim of EUR 39,369,600 from the company,
but released the state from obligation to compensate the legal expenses of the
company.
According to the view of the company, the corporate fine and the compensation
liability imposed on the company are unfounded. The company shall apply a leave
to appeal from the Supreme Court.
The company announced on 19 July 2007 that the Board of Directors of TJ Group
Plc had received on 19 July 2007 a notification that the Chairman of the Board
Tuomo Tilman and a member of the Board of Directors Jyrki Salminen had resigned
from their duties. Additionally, based on an agreement made on 19 July 2007, the
CFO of the company has transferred to other duties within the group and resigned
from the position as a deputy member of the Board of Directors.
The Board of Directors of the company has decided to call for an Extraordinary
General Meeting on 5 September 2007. The issues to be discussed in the meeting
and the place and time of the meeting will be published in a separate invitation
to the General Meeting.
TJ Group Plc's goal for 2007 has been to increase the group's net sales and
improve the result compared to 2006. This has been pursued by means of organic
growth and possible business arrangements. It had been set as a prerequisite for
reaching the goal that the ongoing legal process would have a positive outcome
for the company.
The decision by the Helsinki Court of Appeal on 5 July 2007 is harmful to the
company and, from the company's point of view, unfounded. The company will seek
a permission to appeal to the Supreme Court about the decision. The continuing
of the legal process may prohibit the realization of any business arrangements
and also cause additional expenses to the parent company. As the legal process
continues, it will also harm the operative functions of the group's subsidiary,
especially sales to new customers. Due to the above-mentioned reasons, reaching
the goals concerning the net sales and result in 2007 is not probable.
THE CURRENT AUTHORIZATIONS OF THE BOARD OF DIRECTORS
The Annual General Meeting on 19 June 2007 authorized the Board of Directors to
grant new shares against payment in a share issue and to grant special rights in
accordance with the Chapter 10, Section 1 of the Companies Act, including option
rights, which give the right to subscribe shares against payment. The amount of
new shares issued by the company and new shares subscribed on the basis of
special rights shall be 26,000,000 at the maximum.
The authorization includes the right to grant shares or special rights entitling
to shares in a directed issue, that is, to deviate from the shareholders
privilege on the basis of the prerequisites specified in the Companies Act. A
directed share issue requires a weighty financial reason on the part of the
company, such as financing or implementing acquisitions or other business
arrangements, implementing incentive systems targeted at the company's
personnel, or other important financial reason for the company specified by the
Board of Directors. On the basis of the authorization, the Board of Directors
has the right to decide on all other terms of the issuing of new shares or
granting of the mentioned special rights, including the recipients of shares or
special rights and the amount of compensation to be paid. The authorization
shall be valid until 31 December 2010.
FINANCING AND INVESTMENTS
The value of TJ Group's cash and liquid current assets totalled EUR 2.49 million
(EUR 3.03 million) at the end of the review period. The equity ratio of the
group was -53.2% (-14.0%).
TJ Group's sales receivables at the end of the review period were EUR 0.54
million (EUR 0.72 million).
On the review period, the group's gross investments totalled EUR 23 thousand
(EUR -0.3 million), which equals to 1% (-16%) of the net sales.
RESEARCH AND DEVELOPMENT COSTS
The research expenses have been entered directly as costs. The product
development expenses have been entered in accordance with the IAS 38 standard in
such a way that the development expenses for entirely new products and new
product versions including significant improvements have been activated, if
their future accumulativeness can be reliably verified. Other product
development expenses have been entered as costs in the profit and loss statement
at the time they incurred. No product development costs have been activated in
the balance sheet during the review period.
PERSONNEL
At the end of the review period, the group had 40 (49) employees. The group
employed an average of 40 (49) persons during the review period.
THE COMPANY'S BOARD OF DIRECTORS AND AUDITORS
As of 19 July 2007, the Board of Directors of TJ Group Plc consists of the
members Hannu Jokela and Jörg Ott and the deputy member Markku Montonen.
The auditor selected by the Annual General Meeting is Ernst Young Oy Authorised
Public Accounting Firm with Arto Tenhula (CA) as the principal accountant.
SHARES, SHARE CAPITAL, AND SHAREHOLDERS
TJ Group Plc's share capital on 30 June 2007 was EUR 2,569,853.92, and the total
number of shares was 128,492,696. The countervalue of a share is EUR 0.02.
Shareholders' equity/share was EUR -0.02. At the end of the review period, the
equities of the group and the parent company were negative. The loss of share
capital of the parent company has been registered in the Trade register on 20
September 2006.
At the end of the review period, the company had 15,017 shareholders.
THE SHARE HOLDING AND WARRANTS OF THE BOARD OF DIRECTORS AND THE MANAGEMENT
On 19 July 2007, the members and deputy member of the TJ Group's Board of
Directors and the CEO owned a total of 413,000 company shares, that is, 0.32
percent of the company's share capital and votes. They do not have any
warrants.
For more information on TJ Group's warrant programs, see the company's web site
at www.tjgroup.fi and www.tjgroup.com.
The company complies to and adapts the Guidelines for Insiders drawn up by the
Helsinki Exchanges.
NEAR-TERM OUTLOOK
TJ Group Plc's goal for 2007 has been to increase the group's net sales and
improve the result compared to 2006. This was pursued by means of organic growth
and possibly business arrangements. The prerequisite for reaching the goal was
that the legal process would end in a way favorable to the company.
The decision by the Helsinki Court of Appeal on 5 July 2007 is harmful to the
company and, from the company's point of view, unfounded. The company will seek
a permission to appeal to the Supreme Court about the decision. In practice, the
continuing of the legal process will prohibit the realization of any business
arrangements and will cause additional expenses to the parent company. As the
legal process continues, it will also harm the operative functions of the
group's subsidiary, especially sales to new customers. Due to the
above-mentioned reasons, reaching the goals concerning the net sales and result
in 2007 is not probable.
The interim report of TJ Group for 1 January-30 September 2007 will be published
on 25 October 2007.
Espoo, 26 July 2007
The Board of Directors of TJ Group Plc
Hannu Jokela
Jörg Ott
CONTACT:
TJ Group Plc
CEO Hannu Jokela
Tel. +358 207 916700
DISTRIBUTION:
OMX Nordic Exchange Helsinki
Main media
www.tjgroup.com
The figures in the interim report have not been audited.
In addition to the
accounts of the parent company, the interim report of TJ Group Plc consolidates
the accounts of Documenta Oy.
The comparison figures for 2006 include the following companies in addition to
the above mentioned companies: figures for TJ-KiPa Oy (former Key Partners Oy),
TJ Ohjelmistoprojektit Oy (former Planmill Oy) and TJ Group GmbH.
--------------------------------------------------------------------------------
| CONSOLIDATED PROFIT & LOSS | | | | | |
| STATEMENT | | | | | |
--------------------------------------------------------------------------------
| | | | | | Continued |
--------------------------------------------------------------------------------
| | | | | | and | |
| | | | | | dis- | |
--------------------------------------------------------------------------------
| | | | | | continu | |
| | | | | | ed | |
--------------------------------------------------------------------------------
| | | | Continued | operations |
--------------------------------------------------------------------------------
| (EUR thousand) | | | operations | in | |
| | | | | total | |
--------------------------------------------------------------------------------
| | 1 Jan- | % | 1 Jan- | % | 1 Jan- | 1 Jan- |
--------------------------------------------------------------------------------
| | 30 Jun | of | 30 Jun | of | 30 Jun | 31 Dec |
| | 2007 | | 2006 | | 2006 | |
--------------------------------------------------------------------------------
| | 6 | turno | 6 | turnov | 6 | 2006 |
| | months | ver | months | er | months | |
--------------------------------------------------------------------------------
| | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net sales | 1 780 | | 1 847 | | 2 119 | 4 323 |
--------------------------------------------------------------------------------
| Change in work in | 5 | | 0 | | 0 | 0 |
| progress,inc(+),dec(- | | | | | | |
| ) | | | | | | |
--------------------------------------------------------------------------------
| Other operating | 10 | | 306 | | 306 | 306 |
| income | | | | | | |
--------------------------------------------------------------------------------
| Income from selling | 0 | | 776 | | 776 | 1 351 |
| of business | | | | | | |
| operations | | | | | | |
--------------------------------------------------------------------------------
| Materials and | 230 | | 156 | | 170 | 631 |
| services | | | | | | |
--------------------------------------------------------------------------------
| Employee benefits | 1 142 | | 1 201 | | 1 459 | 2 519 |
| expenses | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Depreciations | | | | | | |
--------------------------------------------------------------------------------
| Depreciations | 92 | | 426 | | 446 | 700 |
| according to plan | | | | | | |
--------------------------------------------------------------------------------
| Rents | 89 | | 588 | | 609 | 757 |
--------------------------------------------------------------------------------
| Marketing expenses | 74 | | 66 | | 68 | 80 |
--------------------------------------------------------------------------------
| Other operating | 453 | | 817 | | 965 | 3 239 |
| expenses | | | | | | |
--------------------------------------------------------------------------------
| Unprofitable | 0 | | -382 | | -382 | -382 |
| agreements | | | | | | |
--------------------------------------------------------------------------------
| Operating profit/loss | -285 | -16,0 | 57 | 3,1 % | -134 | -1 564 |
| | | % | | | | |
--------------------------------------------------------------------------------
| | | | | | | |
--------------------------------------------------------------------------------
| Financial income and | | | | | | |
| expeses | | | | | | |
--------------------------------------------------------------------------------
| Interest income and | 378 | | 1 | | 1 | 79 |
| other financial | | | | | | |
| income | | | | | | |
--------------------------------------------------------------------------------
| Interest expenses and | | | | | | -256 |
| other | | | | | | |
--------------------------------------------------------------------------------
| financial expenses | -135 | | -131 | | -131 | |
--------------------------------------------------------------------------------
| Share of profit/loss | 0 | | 20 | | 20 | 0 |
| in associated | | | | | | |
| companies | | | | | | |
--------------------------------------------------------------------------------
| | | | | | | |
--------------------------------------------------------------------------------
| Profit/loss before | -42 | | -53 | | -244 | -1 741 |
| income taxes | | | | | | |
--------------------------------------------------------------------------------
| Income taxes | | | | | | |
--------------------------------------------------------------------------------
| Income tax | 0 | | 0 | | 0 | -1 |
--------------------------------------------------------------------------------
| PROFIT/LOSS FOR THE | -42 | -2,4 | -53 | -2,9 % | -244 | -1 742 |
| PERIOD | | % | | | | |
--------------------------------------------------------------------------------
| | | | | | | |
--------------------------------------------------------------------------------
| Earnings per share | -0,000 | | -0,000 | | -0,002 | -0,014 |
| (undiluted), EUR | 3 | | 4 | | | |
--------------------------------------------------------------------------------
| Earnings per share | -0,000 | | -0,000 | | -0,002 | -0,014 |
| (diluted), EUR | 3 | | 4 | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED PROFIT AND LOSS STATEMENT BY QUARTER | |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
| (tuhat euroa) | | | Total |
--------------------------------------------------------------------------------
| | 1 Jan- | 1 Apr- | 1 Jan- |
--------------------------------------------------------------------------------
| | 31 Mar | 30 Jun 2007 | 30 Jun 2007 |
| | 2007 | | |
--------------------------------------------------------------------------------
| | 3 months | 3 months | 6 months |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net sales | 822 | 958 | 1 780 |
--------------------------------------------------------------------------------
| Change in work in | | | |
| progress,inc(+),dec(-) | | | |
--------------------------------------------------------------------------------
| | 9 | -4 | 5 |
--------------------------------------------------------------------------------
| Other operating income | 0 | 10 | 10 |
--------------------------------------------------------------------------------
| Income from selling of business | 0 | 0 | 0 |
| operations | | | |
--------------------------------------------------------------------------------
| Materials and services | 94 | 136 | 230 |
--------------------------------------------------------------------------------
| Employee benefits expenses | 521 | 621 | 1 142 |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
| Depreciations | | | |
--------------------------------------------------------------------------------
| Depreciations according to plan | 46 | 46 | 92 |
--------------------------------------------------------------------------------
| Rents | 40 | 49 | 89 |
--------------------------------------------------------------------------------
| Marketing expenses | 58 | 16 | 74 |
--------------------------------------------------------------------------------
| Other operating expenses | 187 | 266 | 453 |
--------------------------------------------------------------------------------
| Unprofitable agreements | 0 | 0 | 0 |
--------------------------------------------------------------------------------
| Operating profit/loss | -115 | -170 | -285 |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
| Financial income and expeses | | | |
--------------------------------------------------------------------------------
| Interest income and other financial | 346 | 32 | 378 |
| income | | | |
--------------------------------------------------------------------------------
| Interest expenses and other | -66 | -69 | -135 |
| financial expenses | | | |
--------------------------------------------------------------------------------
| | | 0 | |
--------------------------------------------------------------------------------
| Profit/loss before income taxes | 165 | -207 | -42 |
--------------------------------------------------------------------------------
| Income taxes | 0 | 0 | 0 |
--------------------------------------------------------------------------------
| PROFIT/LOSS FOR THE PERIOD | 165 | -207 | -42 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED BALANCE SHEET | | | |
--------------------------------------------------------------------------------
| (EUR thousand) | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| ASSETS | 30 Jun | 30 Jun 2006 | 31 Dec |
| | 2007 | | 2006 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| NON-CURRENT ASSETS | | | |
--------------------------------------------------------------------------------
| Intangible assets | | | |
--------------------------------------------------------------------------------
| Intangible rights | 276 | 352 | 316 |
--------------------------------------------------------------------------------
| Goodwill | 0 | 52 | 0 |
--------------------------------------------------------------------------------
| Tangible assets | 142 | 162 | 171 |
--------------------------------------------------------------------------------
| Shares in associated companies | 0 | 0 | 0 |
--------------------------------------------------------------------------------
| Other capitalized expenditure | 1 291 | 2 367 | 972 |
--------------------------------------------------------------------------------
| Non-current assets total | 1 709 | 2 933 | 1 459 |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
| CURRENT ASSETS | | | |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
| Work in progress | 5 | 0 | 0 |
--------------------------------------------------------------------------------
| Trade receivables | 542 | 722 | 1 595 |
--------------------------------------------------------------------------------
| Other current assets | 83 | 645 | 125 |
--------------------------------------------------------------------------------
| Cash and cash equivalents | 2 494 | 3 027 | 3 084 |
--------------------------------------------------------------------------------
| Current assets total | 3 124 | 4 394 | 4 804 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| TOTAL ASSETS | 4 833 | 7 327 | 6 263 |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| SHAREHOLDERS' EQUITY AND LIABILITIES | 30 Jun | 30 Jun 2006 | 31 Dec |
| | 2007 | | 2006 |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
| Equity attributable to equity | | | |
| holders of the parent | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Share capital | 2 570 | 2 570 | 2 570 |
--------------------------------------------------------------------------------
| Premium reserve | 65 142 | 65 142 | 65 142 |
--------------------------------------------------------------------------------
| Retained earnings | -70 233 | -68 491 | -68 491 |
--------------------------------------------------------------------------------
| Profit/loss for the period | -42 | -244 | -1 742 |
--------------------------------------------------------------------------------
| TOTAL SHAREHOLDERS' EQUITY | -2 563 | -1 023 | -2 521 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Long-term liabilities | | | |
--------------------------------------------------------------------------------
| Convertible loans | 4 500 | 4 500 | 4 500 |
--------------------------------------------------------------------------------
| Interest-bearing liabilities | 2 033 | 2 068 | 2 033 |
--------------------------------------------------------------------------------
| Long-term liabilities total | 6 533 | 6 568 | 6 533 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current liabilities | | | |
--------------------------------------------------------------------------------
| Interest-bearing liabilities | 9 | 45 | 128 |
--------------------------------------------------------------------------------
| Trade payables | 91 | 378 | 787 |
--------------------------------------------------------------------------------
| Other current liabilities | 135 | 95 | 351 |
--------------------------------------------------------------------------------
| Accrued liabilities | 628 | 1 264 | 985 |
--------------------------------------------------------------------------------
| Current liabilities total | 863 | 1 782 | 2 251 |
--------------------------------------------------------------------------------
| | | | |
--------------------------------------------------------------------------------
| TOTAL SHAREHOLDERS' EQUITY AND | 4 833 | 7 327 | 6 263 |
| LIABILITIES | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED CASH FLOW STATEMENT | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| (EUR thousand) | 1 Jan- | 1 Jan- | 1 Jan- |
--------------------------------------------------------------------------------
| | 30 Jun | 30 Jun 2006 | 31 Dec 2006 |
| | 2007 | | |
--------------------------------------------------------------------------------
| Cash flow from operating | 6 months | 6 months | 12 months |
| activities | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Operating profit/loss | -285 | -134 | -1 564 |
--------------------------------------------------------------------------------
| Amendments: | | | |
--------------------------------------------------------------------------------
| Booking of shares at current | 0 | 0 | 1 399 |
| price, no | | | |
--------------------------------------------------------------------------------
| payment transaction | | | |
--------------------------------------------------------------------------------
| Depreciations | 92 | 446 | 700 |
--------------------------------------------------------------------------------
| Change in working capital: | | | |
--------------------------------------------------------------------------------
| Change in trade and other | 1 095 | 1 935 | 1 582 |
| receivables | | | |
--------------------------------------------------------------------------------
| Change in trade and other payables | -1 269 | -1 581 | -1 195 |
--------------------------------------------------------------------------------
| Change in work in progress | -5 | 0 | 0 |
--------------------------------------------------------------------------------
| Interests received | 59 | 1 | 79 |
--------------------------------------------------------------------------------
| Interests paid | -135 | -131 | -256 |
--------------------------------------------------------------------------------
| Other financial items | 0 | 20 | 0 |
--------------------------------------------------------------------------------
| Income taxes, paid | 0 | 0 | -1 |
--------------------------------------------------------------------------------
| Cash flow from operating | -448 | 556 | 744 |
| activities total | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash flow/investments | | | |
--------------------------------------------------------------------------------
| Investments in intangible and | -23 | 336 | 157 |
| tangible assets | | | |
--------------------------------------------------------------------------------
| Cash flow/investments total | -23 | 336 | 157 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash flow/financing | | | |
--------------------------------------------------------------------------------
| Repayment of loans | -119 | -136 | -122 |
--------------------------------------------------------------------------------
| Increase in loans | 0 | 0 | 34 |
--------------------------------------------------------------------------------
| Cash flow/financing total | -119 | -136 | -88 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Change in liquid funds | -590 | 756 | 813 |
--------------------------------------------------------------------------------
| according to the cash flow | | | |
| statement | | | |
--------------------------------------------------------------------------------
| Change in liquid funds | -590 | 756 | 813 |
--------------------------------------------------------------------------------
| Liquid funds opening balance | 3 084 | 2 271 | 2 271 |
--------------------------------------------------------------------------------
| Liquid funds closing balance | 2 494 | 3 027 | 3 084 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| KEY FIGURES | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| | 1 Jan- | 1 Jan- | 1 Jan- | |
--------------------------------------------------------------------------------
| | 30 Jun 2007 | 30 Jun 2006 | 31 Dec | |
| | | | 2006 | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net sales, EUR million | 1,78 | 2,12 | 4,32 | |
--------------------------------------------------------------------------------
| Operating profit/loss, EUR | -0,29 | -0,13 | -1,56 | |
| million | | | | |
--------------------------------------------------------------------------------
| % of net sales | -16,0% | -6,3% | -36,2% | |
--------------------------------------------------------------------------------
| Cash flow from operations, | -0,45 | 0,56 | 0,74 | |
| EUR million | | | | |
--------------------------------------------------------------------------------
| Return on equity, % 1) and | 3,3 % | 54,2 % | 105,6 % | |
| 2) | | | | |
--------------------------------------------------------------------------------
| Return on investment, % 2) | 4,6 % | -3,9 % | -29,4 % | |
--------------------------------------------------------------------------------
| Interest bearing net debt, | 4,0 | 3,6 | 3,6 | |
| EUR million | | | | |
--------------------------------------------------------------------------------
| Net debt to equity (Net | -157,9 % | -350,5 % | -141,9 % | |
| Gearing), % | | | | |
--------------------------------------------------------------------------------
| Equity ratio, % | -53,2 % | -14,0 % | -40,5 % | |
--------------------------------------------------------------------------------
| Gross investments | 0,02 | -0,34 | -1,6 | |
--------------------------------------------------------------------------------
| % of net sales | 1 % | -16 % | -36,0 % | |
--------------------------------------------------------------------------------
| Personnel at the end of the | 40 | 49 | 42 | |
| period | | | | |
--------------------------------------------------------------------------------
| Personnel average | 40 | 49 | 49 | |
--------------------------------------------------------------------------------
| Employee benefits | 29 | 30 | 51 | |
| expenses/person, | | | | |
--------------------------------------------------------------------------------
| EUR thousand | | | | |
--------------------------------------------------------------------------------
| KEY FIGURES PER SHARE | | | | |
--------------------------------------------------------------------------------
| Earnings/share, euro | -0,0003 | -0,002 | -0,014 | |
--------------------------------------------------------------------------------
| Shareholders' equity per | -0,02 | -0,01 | -0,02 | |
| share, euro | | | | |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| 1) Both indicator and | | | | |
| devider are negative. | | | | |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| 2) The percentages for return on equity and | | | |
--------------------------------------------------------------------------------
| return on investment have been adjusted | | |
--------------------------------------------------------------------------------
| to reflect the figures for a 12-month period. | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| (EUR thousand) | Share | Share | Retained | Total |
| | capital | premium | earnings | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| SHAREHOLDERS' EQUITY 1 | 2 570 | 65 142 | -70 233 | -2 521 |
| Jan 2007 | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit for the period | | | -42 | -42 |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| SHAREHOLDERS' EQUITY 30 | 2 570 | 65 142 | -70 275 | -2 563 |
| Jun 2007 | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| (EUR thousand) | Share | Share | Retained | Total |
| | capital | premium | earnings | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| SHAREHOLDERS' EQUITY 1 | 2 570 | 65 142 | -68 491 | -779 |
| Jan 2006 | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit for the period | | | -244 | -244 |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| SHAREHOLDERS' EQUITY 30 | 2 570 | 65 142 | -68 735 | -1 023 |
| Jun 2006 | | | | |
--------------------------------------------------------------------------------
