RNB Year-end report, September 1, 2006 - August 31, 2007


RNB Year-end report, September 1, 2006 - August 31, 2007

September 1, 2006 - August 31, 2007
• Net sales amounted to SEK 3,468.3 M (1,535.2), up 126%. Sales in comparable
stores rose by 7.3%.
• Operating profit totaled SEK 342.2 M (29.9). Profit after net financial items
amounted to SEK 305.8 M (20.9). Non-recurring items totaling SEK 81.6 M had a
positive effect on earnings for the period.
• Profit after tax amounted to SEK 255.8 M (10.6), corresponding to SEK 4.49
(0.31) per share.
• Cash flow from operating activities before non-recurring items was a positive
SEK 233.1 M (neg. 28.0).
• The Board of Directors proposes that Polarn O. Pyret be spun-off to the
shareholders according to what is termed the Lex Asea rules, and that the
company be listed on OMX The Nordic Exchange in conjunction with the spun-off.

June 1 - August 31, 2007
• Net sales totaled SEK 939.0 M (539.1). Sales in comparable stores rose 10.3%.
• Operating profit amounted to SEK 54.0 M (loss: 47.7). Profit after net
financial items totaled SEK 45.5 M (loss: 52.1).
• Profit after tax amounted to SEK 42.7 M (loss: 41.8), corresponding to SEK
0.75 (loss: 0.91) per share.
• Cash flow from operating activities was a positive SEK 55.8 M (neg. 66.6).

RNB Group
The RNB Group is organized on the basis of two business areas - Polarn O. Pyret
and a distribution platform for national and international brands. Polarn O.
Pyret is a brand focused on baby and children's wear and the business area
comprises 83 stores, of which 45 are franchise stores. The distribution platform
consists of two business areas: Department Stores and Store Concepts. The
Department Stores business area operates through stores in the NK department
stores in Stockholm and Gothenburg, Steen & Ström in Oslo and Illum in
Copenhagen. The total number of stores in The Departments Stores business area
are 76. The Store Concepts business area consists of J-Store, JC, Brothers and
Sisters and the business area comprises 297 stores, of which 169 are franchise
stores. The total number of stores included in RNB at August 31, 2007 was 456,
of which 214 were operated by franchisees.

The Board of Directors proposes that Polarn O. Pyret be spun-off to the
shareholders and listed on OMX The Nordic Exchange 
The Board of Directors has decided to study the prerequisites for implementing a
spin-off, in accordance with the Lex Asea rules, of the subsidiary Polarn O.
Pyret to the shareholders and that in this connection the company be listed on
OMX The Nordic Exchange. The intention is to convene an extraordinary general
meeting during the spring of 2008 to resolve on the spin-off of Polarn O. Pyret
and that the shares in this company be distributed to the shareholders midyear
2008.

In recent years, Polar O. Pyret has undergone international expansion, resulting
in the company now being represented in eleven markets in Europe and Russia.
This rapid growth has been combined with increasing margins, since Polarn O.
Pyret has been able to capitalize on the economies of scale inherent in its
franchise model. RNB's Board of 
Directors considers that Polarn O. Pyret has now reached a stage at which
separation from RNB would have a positive effect on its future development. 

Polarn O. Pyret currently accounts for a minor share of RNB's sales and profits,
and the synergies with other RNB operations are very limited because of
significant differences between the business models. Polarn O. Pyret's business
model is based on sales of  the proprietary brand, while the rest of RNB is a
distribution platform for external brands. 

In parallel with Polarn O. Pyret's development, other parts of RNB, Department
Stores and Store Concepts, have grown considerably during recent years as a
result of several company acquisitions. The increased in focus that will result
from the demerger and separate listing of Polarn O. Pyret is expected to provide
conditions for capitalizing on the potential that exists within both Polarn O.
Pyret and the remaining business concepts within RNB.

While studying the prerequisites for the spin-off of Polarn O. Pyret, the RNB
Group's capital structure will be reviewed.

JC's office relocated from Mölnlycke and coordinated with RNB's head office in
Stockholm
RNB decided in the spring of 2007 that JC's head office in Mölnlycke should be
moved and be coordinated with RNB's head office in Stockholm. The move took
place in June 2007. A new tenant took over the premises in Mölnlycke on
September 1, 2007.

The relocation resulted in non-recurring costs of about SEK 25 M, which were
charged against second-quarter earnings. During the 2006/2007 fiscal year, gains
resulting from the coordination of RNB and JC amounted to approximately SEK 47
M. The previous assess-ment that gains from the coordination would amount to at
least SEK 120 M annually stands firm.

Establishment of Illum department store in Copenhagen
The Department Stores business area has expanded its distribution platform by
establishing Illum in Copenhagen. In total, retail space at Illum in Copenhagen
amounts to about 2,000 m2 and is devoted to men's fashion, cosmetics, jewelry
and watches. Operations began at the end of August 2007. In conjunction with the
start of operations, non-recurring costs totaling about SEK 6 M were charged
against profit for the year.

Solo and Saks store concepts divested
Sola and Saks were sold on February 1, 2007 to the Varner group. The sale
comprised 16 stores. The sales price amounted to SEK 150.0 M, resulting in a
capital gain of SEK 106.6 M in the second quarter, which was virtually tax-free.

Market and demand
Sales in the ready-to-wear clothing industry rose by 4.4% in Sweden during the
fourth quarter. For RNB stores, sales in comparable stores rose by 10.3%.

For the entire fiscal year from September 1, 2006 to August 31, 2007, the
Swedish market rose by 3.5%, while sales in comparable RNB stores rose by 7.3%.

Sales and earnings
RNB's net sales during the year amounted to SEK 3,468.3 M (1,535.2), up 126%.
Compared with the preceding year, the acquisition of JC had a positive effect on
sales, while the effect of the divestment of Saks and Solo was negative. Sales
in comparable stores rose 7.3% during the fiscal year. 

The gross margin for the year amounted to 45.4% (48.0). The acquisition of JC
and the international expansion of Polarn O. Pyret has increased proportion of
wholesale operations and therefore reduced the gross margin.

Operating profit amounted to SEK 342.2 M (29.9). Profit after net financial
items was SEK 305.8 M (20.9). Profit after tax amounted to SEK 255.8 M (10.6).
Non-recurring items made a positive contribution of SEK 81.6 M to operating
profit, of which a capital gain from the divestment of operations in Solo and
Saks accounted for SEK 106.6 M, while a provision of SEK 25,0 M for costs
arising from the relocation of the Mölnlycke office to Stockholm was charged
against earnings. 

Earnings from the Department Stores business area were adversely affected by
costs of about SEK 20 M for the start-up of new units at Illum, Steen & Ström
and Kosta, and for refurbishments of NK in Gothenburg. Most of these costs arose
in the fourth quarter. Earnings were charged with SEK 9.7 M for the impairment
and liquidation of assets in JC's Norwegian operations.

Fourth quarter
RNB's fourth-quarter net sales totaled SEK 939.0 M (539.1). Sales in comparable
stores rose 10.3% in the fourth quarter. The fourth-quarter gross margin was
41.7% (44.4).

Operating profit for the quarter totaled SEK 54.0 M (loss: 47.7). Profit after
net financial items amounted to SEK 45.5 M (loss: 52.1). Profit after tax was
SEK 42.7 M (loss: 41.8). Profits in the Department Stores business area were
affected by costs for the start-up of new units at Illum, Steen & Ström and
Kosta and for refurbishments of NK in Gothenburg. Earnings were charged with SEK
9.7 M for the impairment and liquidation of assets in JC's Norwegian operations.

Polarn O. Pyret
Net sales during the year totaled SEK 388.4 M (331.4). Sales in comparable units
increased by 14.9% during the year. Operating profit amounted to SEK 56.1 M
(40.7). The number of proprietary stores at fiscal yearend was 38 (28). In
addition, there were 45 (38) franchise stores, including 16 (17) in Sweden and
29 (21) abroad.

Fourth quarter
Fourth-quarter net sales totaled SEK 97.0 M (93.0). Sales in comparable stores
rose 2.2%. Operating profit amounted to SEK 15.4 M (9.4).

Department Stores business area 
The business area comprises the operations of the department stores NK Stockholm
(33 stores), NK Gothenburg (20 stores), Steen & Ström in Oslo (19 stores), Illum
in Copenhagen (3 stores) and Kosta Outlet. 

Net sales during the year amounted to SEK 973.9 M (816.7). Sales in comparable
stores rose 10.1%. Operating profit amounted to SEK 42.8 M (26.9) was reported.
Profit in the business area was affected by costs of about SEK 20 M for the
start-up of new units at Illum, Steen & Ström and Kosta, and the refurbishment
of NK in Gothenburg. Most of these costs arose in the fourth quarter.

Fourth quarter
Net sales in the fourth quarter amounted to SEK 264.1 M (208.8). Sales in
comparable stores rose 18.9%. An operating loss of SEK 6.7 M (loss: 27.0) was
reported. Profit in the business area was adversely affected by costs for the
start-up of new units at Illum, Steen & Ström and Kosta, and the refurbishment
of NK in Gothenburg. 

In August 2007, the business area began operations in an additional department
store through the establishment of Illum in Copenhagen. In total, the store has
about 2,000 m2 of retail space devoted to men's fashion, cosmetics, jewelry and
watches. In August 2007, the operations of Steen & Ström in Oslo were expanded
by about 1,000 m2. The expanded retail area mainly focuses on women's fashions
and sport fashions.

As of June 1, 2007, Nordisk Damkonfektion AB was acquired. This acquisition
resulted in expansion of operations at NK in Stockholm by about 600 m2.

Store Concepts business area
This business area consists of the four separate store concepts J-Store, JC,
Brothers and Sisters. Up to January 31, 2007, it also included the Solo and Saks
store concepts, which were subsequently sold.

Net sales for the fiscal year amounted to SEK 2,111.1 M (389.4). The sales
increase was attributable to the acquisition of the JC group. Sales in
comparable units rose 3.3% during the year. Operating profit amounted to SEK
143.5 M (loss: 23.9). The increase in profit was attributable to the acquisition
of the JC group, combined with the synergy effects achieved during the year
through the integration of JC's operations into RNB.

Fourth quarter
Net sales during the fourth quarter amounted to SEK 581.7 M (238.6). Sales in
comparable stores rose 4.3%. Operating profit amounted to SEK 33.3 M (loss:
22.6). Earnings were charged with SEK 9.7 M for the impairment and liquidation
of assets in JC's Norwegian operations.
In August 2007, Brothers opened three new stores with an expanded product range
based on the same content as NK's Manlig Depå department, including scents,
cosmetics and accessories.

The number of proprietary stores on the closing date was 128 (111). In addition,
there were 169 (172) franchise stores, of which 11 (15) were in Norway.

Financial position and liquidity
Total consolidated assets amounted to SEK 2,993.0 M, compared with SEK 2,862.5 M
at the end of the preceding fiscal year. Shareholders' equity totaled SEK
1,565.1 M (1,273.0), resulting in an equity/assets ratio of 52.3 percent (44.5).


During the period, shareholders' equity rose SEK 292.1 M, of which SEK 45.5 M
resulted from a new share issue in conjunction with the acquisition of JC. In
addition, shareholders' equity increased by SEK 40,0 M as a result of the
conversion of outstanding convertible debentures. SEK 11.1 M of shareholders'
equity is attributable to minority shareholders. 

At August 31, 2007, inventories totaled SEK 549.8 M compared with SEK 508.1 at
the same date a year earlier. 

Cash flow from operating activities was a positive SEK 233.1 M (neg. 28.0). Cash
flow after investments and divestment of fixed assets was a positive SEK 231.4 M
(neg. 770.1).

Net debt amounted to SEK 728.2 M, compared with SEK 890.2 M at August 31, 2006.

At fiscal year-end, the Group's cash and cash equivalents, including unutilized
overdraft facilities, totaled SEK 305.8 M compared with SEK 217.8 at the end of
the preceding fiscal year. 

Investment, depreciation and amortization 
Investment during the period totaled SEK 177.4 M (1,776.4), of which company
acquisitions accounted for SEK 86.4 M (1,694.9). Depreciation totaled SEK 82.0 M
(36.8) during the year. 

Personnel 
The average number of employees during the year was 1,356 (721). The increase
was due to the completed company acquisitions. 

Parent Company 
The Parent Company's net sales totaled SEK 98.8 M (37.6). Profit after net
financial items was SEK 96.9 M (0.3). Profit includes dividends from wholly
owned subsidiaries in an amount of SEK 130,0 M (10.0). Investment for the period
totaled SEK 92.4 M (1,703.4), of which company acquisitions accounted for SEK
74.4 M (1,694.9). 

Dividend
While studying the prerequisites for the spin-off of Polarn O. Pyret, The Board
of Directors will review the RNB Group's capital structure. The Board of
Directors proposal of dividend for the 2006/2007 fiscal year, will be announced
in good time prior the Annual General Meeting.

Annual General Meeting 
The Annual General Meeting of the Company will be held on January 29, 2008 at
5:00 p.m. in the company's offices at Regeringsgatan 29 in Stockholm. 

Nomination Committee 
Prior to the Annual General Meeting in 2008, the Nomination Committee comprises
Jan Carlzon, Claes Hansson, Ulrica Messing and John Wallmark. 

Annual Report 
RNB's annual report for the fiscal year 2006/2007 is expected to be completed in
December 2007 and will be available at the company's offices and on the
company´s website www.rnb.se. 

Risks and uncertainties
RNB is exposed to a number of risk factors that are in full or in part beyond
the company's control but which may affect its earnings.

Financial risks
-  Currency exposure comprising purchases of goods and sales in international
markets.
-   Interest-rate exposure for the Group's net debt.

Strategic and operating risks
-  Competition from other players active in the same segment as RNB.
-   Identification of constantly shifting fashion trends and customer
preferences.
-   RNB's significant expansion has resulted in major organizational changes
that may            result in disruption of operations.

In other respects, refer to the detailed description of the Group's management
of financial risks in the 2005/2006 Annual Report. The risks presented there are
deemed to be essentially unchanged.

Future reporting dates 
Interim report, first quarter 2007/2008 	January 29, 2008
Interim report, second quarter 2007/2008 	   April 3, 2008
Interim report, third quarter 2007/2008 	   June 18, 2008
Year-end report for 2007/2008 	         October 22, 2008

Stockholm, October 19, 2007
RNB RETAIL AND BRANDS AB (publ) 


The Board of Directors



RNB RETAIL AND BRANDS AB is organized on the basis of two business areas -
Polarn O. Pyret and a distribution platform for national and international
brands. Polarn O. Pyret is a brand focused on baby and children's wear. The
distribution platform consists of two main areas, Department Stores and Store
Concepts. Department store operations are conducted via stores in the NK and
Steen & Ström department stores. The store concepts comprise JC, J-Store,
Brothers and Sisters.

Attachments

10182361.pdf