Chairman e-mail: tf@opticomasa.com
Director Finance & Admin e-mail: svela@opticomasa.com
|
|
|
Interim Report |
|
|
|
|
|
|
for the group NOK 1 000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.quarter 2002 |
3.quarter 2001 |
Profit and Loss statement |
Jan-Sep 2002 |
Jan-Sep 2001 |
2001 |
|
|
|
|
|
|
|
|
1 466 |
- |
Net Sales |
9 040 |
- |
5 448 |
|
(19 278) |
(20 637) |
Operating cost |
(66 000) |
(55 094) |
(80 742) |
|
(16 339) |
(12 545) |
Depreciation and write-down |
(46 838) |
(28 814) |
(41 380) |
|
10 450 |
17 143 |
Capitalisation of own research and development |
32 711 |
36 681 |
48 265 |
|
(23 701) |
(16 039) |
Result from operations |
(71 087) |
(47 227) |
(68 409) |
|
(3 111) |
(14 834) |
Income (Loss) from associate |
69 680 |
(18 788) |
5 497 |
|
1 623 |
447 |
Net other financial items |
1 176 |
691 |
(329) |
|
(25 189) |
(30 426) |
Result before tax |
(231) |
(65 324) |
(63 241) |
|
(1 242) |
(3 561) |
Tax |
(25 479) |
(23 642) |
(33 930) |
|
(26 431) |
(33 987) |
Net result for the period |
(25 710) |
(88 966) |
(97 171) |
|
|
|
|
|
|
|
|
(8 356) |
(6 869) |
Minority share of net result |
(25 270) |
(12 611) |
(20 468) |
|
(18 075) |
(27 118) |
Majority share of net result |
(440) |
(76 355) |
(76 703) |
|
12 932 738 |
11 986 212 |
Time-weighted basic number of shares |
12 839 126 |
11 986 212 |
11 986 212 |
|
NOK (1.40) |
NOK (2.26) |
Majority share of period net result per share (basic) |
NOK (0.03) |
NOK (6.37) |
NOK (6.40) |
|
12 912 307 |
12 186 932 |
Time-weighted diluted number of shares |
12 839 126 |
12 318 781 |
12 268 539 |
|
NOK (1.40) |
NOK (2.26) |
Majority share of period net result per share (diluted) |
NOK (0.03) |
NOK (6.37) |
NOK (6.40) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet |
30.9.2002 |
30.9.2001 |
31.12.2001 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
Intangible fixed assets |
134 471 |
113 935 |
122 676 |
|
|
|
Tangible fixed assets |
83 909 |
57 096 |
93 338 |
|
|
|
Financial fixed assets |
165 444 |
72 144 |
95 836 |
|
|
|
Total fixed assets |
383 824 |
243 175 |
311 850 |
|
|
|
Current assets |
|
|
|
|
|
|
Inventory |
- |
- |
- |
|
|
|
Debtors |
5 114 |
2 799 |
9 582 |
|
|
|
Investments |
- |
- |
- |
|
|
|
Bank deposits, cash, etc |
229 231 |
62 669 |
29 449 |
|
|
|
Total current assets |
234 345 |
65 468 |
39 031 |
|
|
|
TOTAL ASSETS |
618 169 |
308 643 |
350 881 |
|
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Paid-in capital in the parent company |
389 663 |
89 586 |
89 586 |
|
|
|
Retained earnings |
(3 560) |
24 008 |
22 447 |
|
|
|
Total equity |
386 103 |
113 594 |
112 033 |
|
|
|
Liabilities |
|
|
|
|
|
|
Provisions for long-term liabilities |
216 899 |
179 439 |
190 330 |
|
|
|
Other long-term debt |
- |
- |
- |
|
|
|
Accounts payable, accrued expenses, etc |
15 167 |
15 610 |
48 518 |
|
|
|
Total liabilities |
232 066 |
195 049 |
238 848 |
|
|
|
TOTAL EQUITY AND LIABILITIES |
618 169 |
308 643 |
350 881 |
|
|
|
|
|
|
|