|
KEY FIGURES |
|
|
|
|
|
|
|
|
|
|
1-6/07 |
1-6/06 |
1-12/06 |
|
|
|
|
|
|
Net sales, MEUR |
128.8 |
102.5 |
225.9 |
|
Operating profit, MEUR |
17.4 |
4.0 |
12.8 |
|
Share of net sales, % |
13.5 |
3.9 |
5.7 |
|
Profit before tax, MEUR |
16.3 |
3.1 |
11.1 |
|
Share of net sales, % |
12.7 |
3.0 |
4.9 |
|
|
|
|
|
|
Earnings per share, EUR |
0.47 |
0.09 |
0.32 |
|
Diluted earnings per share, EUR |
0.43 |
0.09 |
0.31 |
|
Comparable earnings per share, EUR |
0.18 |
0.09 |
0.31 |
|
Equity per share, EUR |
2.34 |
1.98 |
2.26 |
|
Equity ratio, % |
41.9 |
39.0 |
45.2 |
|
Gearing, % |
50.0 |
59.4 |
35.7 |
|
Personnel at the end of period |
695 |
718 |
694 |
|
|
|
1-6/07 |
1-6/06 |
1-12/06 |
|
|
|
|
|
|
|
Net Sales, MEUR |
|
60.3 |
40.4 |
89.1 |
|
Operating Profit, MEUR |
|
1.9 |
1.3 |
2.7 |
|
Personnel |
|
128 |
101 |
104 |
|
|
|
1-6/07 |
1-6/06 |
1-12/06 |
|
|
|
|
|
|
|
Net Sales, MEUR |
|
42.4 |
38.3 |
82.7 |
|
Operating Profit, MEUR |
|
17.1 |
4.7 |
12.6 |
|
Personnel |
|
242 |
253 |
257 |
|
|
|
1-6/07 |
1-6/06 |
1-12/06 |
|
|
|
|
|
|
|
Net Sales, MEUR |
|
26.1 |
23.8 |
54.1 |
|
Operating Profit, MEUR |
|
-0.3 |
-1.2 |
-1.0 |
|
Personnel |
|
308 |
325 |
323 |
|
Net Sales by Division, MEUR |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
4-6/07 |
4-6/06 |
Change |
1-6/07 |
1-6/06 |
1-12/2006 |
|
|
|
|
|
|
|
|
|
|
Chemicals |
|
30.4 |
20.3 |
10.1 |
60.3 |
40.4 |
89.1 |
|
Shipping |
|
20.6 |
20.1 |
0.5 |
42.4 |
38.3 |
82.7 |
|
Systems |
|
14.7 |
13.1 |
1.6 |
26.1 |
23.8 |
54.1 |
|
TOTAL |
|
65.7 |
53.5 |
12.2 |
128.8 |
102.5 |
225.9 |
|
Operating Profit by Division, MEUR |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
4-6/07 |
4-6/06 |
Change |
1-6/07 |
1-6/06 |
1-12/2006 |
|
|
|
|
|
|
|
|
|
|
Chemicals |
|
0.9 |
0.6 |
0.3 |
1.9 |
1.3 |
2.7 |
|
Shipping |
|
13.5 |
2.2 |
11.3 |
17.1 |
4.7 |
12.6 |
|
Systems |
|
0.5 |
-0.1 |
0.6 |
-0.3 |
-1.2 |
-1.0 |
|
Group Administration |
|
-0.5 |
-0.5 |
0.0 |
-1.3 |
-0.8 |
-1.5 |
|
TOTAL |
|
14.4 |
2.2 |
12.2 |
17.4 |
4.0 |
12.8 |
|
Investments by Division, MEUR |
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
4-6/07 |
4-6/06 |
1-6/07 |
1-6/06 |
1-12/06 |
|
|
|
|
|
|
|
|
|
Chemicals |
|
0.0 |
0.1 |
4.8 |
1.1 |
1.3 |
|
Shipping |
|
1.4 |
1.2 |
3.8 |
11.8 |
7.3 |
|
Systems |
|
0.1 |
0.3 |
0.4 |
0.4 |
1.4 |
|
Group Administration |
|
0.1 |
|
0.1 |
0.1 |
0.2 |
|
TOTAL |
|
1.6 |
1.6 |
9.1 |
13.4 |
10.2 |
|
Average Personnel by Division |
|
|
|
|
|
|
|
|
|
|
|
|
|
1-6/07 |
1-6/06 |
1-12/06 |
|
|
|
|
|
|
|
Chemicals |
|
128 |
101 |
104 |
|
Shipping |
|
242 |
253 |
257 |
|
Systems |
|
308 |
325 |
323 |
|
Group Administration |
|
10 |
9 |
9 |
|
TOTAL |
|
688 |
688 |
693 |
|
ASPO GROUP INCOME STATEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4-6/07 |
|
4-6/06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
MEUR |
% |
MEUR |
% |
|
|
|
|
|
|
|
|
|
|
|
NET SALES |
65.7 |
100.0 |
53.5 |
100.0 |
|
|
|
Other operating income |
10.2 |
15.5 |
0.1 |
0.2 |
|
|
|
Depreciation and write-downs |
-2.6 |
-4.0 |
-2.4 |
-4.5 |
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT |
14.4 |
21.9 |
2.2 |
4.1 |
|
|
|
|
|
|
|
|
|
|
|
Financial income and expenses |
-0.4 |
-0.6 |
-0.7 |
-1.3 |
|
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAXES |
13.9 |
21.2 |
1.6 |
3.0 |
|
|
|
|
|
|
|
|
|
|
|
PROFIT FOR THE PERIOD |
10.3 |
15.7 |
1.2 |
2.2 |
|
|
|
|
|
|
|
|
|
|
|
Profit attributable |
|
|
|
|
|
|
|
to shareholders |
10.3 |
|
1.2 |
|
|
|
|
Minority interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-6/07 |
|
1-6/06 |
|
1-12/06 |
|
|
|
|
|
|
|
|
|
|
|
MEUR |
% |
MEUR |
% |
MEUR |
% |
|
|
|
|
|
|
|
|
|
NET SALES |
128.8 |
100.0 |
102.5 |
100.0 |
225.9 |
100.0 |
|
Other operating income |
10.2 |
7.9 |
0.7 |
0.7 |
0.9 |
0.4 |
|
Depreciation and write-downs |
-5.0 |
-3.9 |
-4.4 |
-4.3 |
-9.3 |
-4.1 |
|
|
|
|
|
|
|
|
|
OPERATING PROFIT |
17.4 |
13.5 |
4.0 |
3.9 |
12.8 |
5.7 |
|
|
|
|
|
|
|
|
|
Financial income and expenses |
-1.1 |
-0.9 |
-0.9 |
-0.9 |
-1.8 |
-0.8 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAXES |
16.3 |
12.7 |
3.1 |
3.0 |
11.1 |
4.9 |
|
|
|
|
|
|
|
|
|
PROFIT FOR THE PERIOD |
12.1 |
9.4 |
2.3 |
2.2 |
8.2 |
3.6 |
|
|
|
|
|
|
|
|
|
Profit attributable |
|
|
|
|
|
|
|
to shareholders |
12.1 |
|
2.3 |
|
8.2 |
|
|
Minority interest |
|
|
|
|
|
|
|
ASPO GROUP BALANCE SHEET |
6/07 |
6/06 |
Change |
12/06 |
|
|
MEUR |
MEUR |
% |
MEUR |
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
Non-Current Assets |
|
|
|
|
|
Intangible assets |
1.4 |
0.5 |
180.0 |
1.2 |
|
Goodwill |
10.5 |
8.2 |
28.0 |
8.2 |
|
Tangible assets |
53.7 |
63.3 |
-15.2 |
54.4 |
|
Available-for-sale assets |
0.2 |
0.2 |
0.0 |
0.2 |
|
Long-term receivables |
0.2 |
0.5 |
-60.0 |
2.3 |
|
Shares in associated companies |
1.4 |
1.2 |
16.7 |
1.4 |
|
Total Non-Current Assets |
67.4 |
73.9 |
-8.8 |
67.7 |
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
Inventories |
23.3 |
14.5 |
60.7 |
17.7 |
|
Sales and other receivables |
47.7 |
31.9 |
49.5 |
34.9 |
|
Cash and bank deposits |
8.3 |
9.0 |
-7.8 |
9.1 |
|
Total Current Assets |
79.3 |
55.4 |
43.1 |
61.7 |
|
TOTAL ASSETS |
146.7 |
129.3 |
13.5 |
129.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY AND LIABILITIES |
|
|
| |
|
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
Share capital |
17.5 |
17.2 |
1.7 |
17.5 |
|
Other shareholders' equity |
43.0 |
33.0 |
30.3 |
40.7 |
|
Shareholders' equity attributable |
|
|
| |
|
to equity holders of the parent |
60.4 |
50.1 |
20.6 |
58.1 |
|
Minority interest |
0.1 |
0.1 |
|
0.1 |
|
|
|
|
| |
|
Long-term liabilities |
28.7 |
34.4 |
-16.6 |
28.7 |
|
Short-term liabilities |
57.5 |
44.7 |
28.6 |
42.5 |
|
TOTAL SHAREHOLDERS' EQUITY |
|
|
|
|
|
AND LIABILITIES |
146.7 |
129.3 |
13.5 |
129.4 |
|
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY |
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
A = Share Capital |
|
|
|
|
|
|
|
|
| |
|
B = Premium Fund |
|
|
|
|
|
|
|
|
| |
|
C = Fair Value Fund |
|
|
|
|
|
|
|
|
| |
|
D = Other Funds |
|
|
|
|
|
|
|
|
| |
|
E = Repurchased Shares |
|
|
|
|
|
|
|
| ||
|
F = Translation Difference |
|
|
|
|
|
|
|
| ||
|
G = Retained Earnings |
|
|
|
|
|
|
|
|
| |
|
H = Total |
|
|
|
|
|
|
|
|
|
|
|
I = Minority Interest |
|
|
|
|
|
|
|
|
| |
|
J = Total Shareholders' Equity |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEUR |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
31.12.2006 |
17.5 |
2.5 |
0.0 |
0.2 |
-1.8 |
0.1 |
39.7 |
58.1 |
0.1 |
58.2 |
|
Translation |
|
|
|
|
|
|
|
|
|
|
|
differences |
|
|
|
|
|
-0.1 |
|
|
|
|
|
Increase in |
|
|
|
|
|
|
|
|
|
|
|
hedging reserve |
|
|
0.0 |
|
|
|
|
|
| |
|
Share of |
|
|
|
|
|
|
|
|
|
|
|
deferred taxes |
|
|
|
0.0 |
|
|
|
|
|
|
|
Net profit for |
|
|
|
|
|
|
|
|
|
|
|
the period |
|
|
|
|
|
|
12.1 |
|
|
|
|
Dividend payment |
|
|
|
|
|
-10.5 |
|
|
| |
|
Share disposal |
|
|
|
0.2 |
0.4 |
|
|
|
|
|
|
Conversion of |
|
|
|
|
|
|
|
|
|
|
|
convertible bond |
|
|
|
|
|
|
|
|
| |
|
to shares |
0.0 |
0.1 |
|
|
|
|
|
|
|
|
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
30.6.2007 |
17.5 |
2.6 |
0.0 |
0.4 |
-1.4 |
0.0 |
41.3 |
60.4 |
0.1 |
60.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
31.12.2005 |
17.2 |
0.5 |
0.3 |
0.2 |
-1.9 |
0.0 |
40.9 |
57.4 |
0.1 |
57.4 |
|
IAS 8 adjustment*) |
|
|
|
|
|
0.8 |
|
|
| |
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
1.1.2006 |
17.2 |
0.5 |
0.3 |
0.2 |
-1.9 |
0.0 |
41.7 |
58.2 |
0.1 |
58.3 |
|
Translation |
|
|
|
|
|
|
|
|
|
|
|
differences |
|
|
|
|
|
0.1 |
|
|
0.0 |
|
|
Amoount carried to |
|
|
|
|
|
|
|
|
| |
|
income statement |
|
-0.4 |
|
|
|
|
|
|
| |
|
Share of |
|
|
|
|
|
|
|
|
|
|
|
deferred taxes |
|
|
0.1 |
|
|
|
|
|
|
|
|
Net profit for |
|
|
|
|
|
|
|
|
|
|
|
the period |
|
|
|
|
|
|
2.3 |
|
0.0 |
|
|
Dividend payment |
|
|
|
|
|
-10.1 |
|
0.0 |
| |
|
Share disposal |
|
0.0 |
|
|
0.0 |
|
|
|
|
|
|
Conversion of |
|
|
|
|
|
|
|
|
|
|
|
convertible bond |
|
|
|
|
|
|
|
|
| |
|
to shares |
0.0 |
0.0 |
|
|
|
|
|
|
|
|
|
Change in |
|
|
|
|
|
|
|
|
|
|
|
minority interest |
|
|
|
|
|
-0.1 |
|
0.1 |
| |
|
Balance at |
|
|
|
|
|
|
|
|
|
|
|
30.6.2006 |
17.2 |
0.5 |
0.0 |
0.2 |
-1.8 |
0.1 |
33.8 |
50.0 |
0.1 |
50.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ASPO GROUP CASH FLOW STATEMENT |
|
|
|
|
|
|
|
|
|
|
1-6/07 |
1-6/06 |
1-12/06 |
|
|
MEUR |
MEUR |
MEUR |
|
|
|
|
|
|
Net Operational Cash Flow |
0.1 |
6.9 |
12.3 |
|
|
|
|
|
|
INVESTMENTS |
|
|
|
|
Investments in tangible and |
|
|
|
|
intangible assets |
-4.4 |
-13.2 |
-10.2 |
|
Gains on the sale of tangible |
|
|
|
|
and intangible assets |
10.2 |
0.6 |
1.0 |
|
Purchases of subsidiary shares |
-4.5 |
|
|
|
Purchases of affiliate shares |
|
-0.1 |
|
|
Total Cash Flow From Investments |
1.3 |
-12.7 |
-9.2 |
|
|
|
|
|
|
FINANCING |
|
|
|
|
Share disposal |
0.0 |
|
0.1 |
|
Change in short-term borrowings |
8.7 |
11.5 |
7.2 |
|
Change in long-term receivables |
|
|
-0.1 |
|
Change in long-term borrowings |
-0.4 |
0.9 |
-3.5 |
|
Dividends paid |
-10.6 |
-10.1 |
-10.2 |
|
Total Financing |
-2.3 |
2.3 |
-6.5 |
|
|
|
|
|
|
Effect from changes in exchange rates |
0.1 |
0.0 |
0.0 |
|
|
|
|
|
|
Increase/Decrease in Liquid Funds |
-0.8 |
-3.5 |
-3.4 |
|
|
|
|
|
|
Liquid funds at the beginning of the year |
9.1 |
12.5 |
12.5 |
|
Liquid funds at period end |
8.3 |
9.0 |
9.1 |
|
KEY FIGURES AND RATIOS |
|
|
|
|
|
1-6/07 |
1-6/06 |
1-12/06 |
|
|
|
|
|
|
Earnings/Share, EUR |
0.47 |
0.09 |
0.32 |
|
Diluted Earnings/Share, EUR |
0.43 |
0.09 |
0.31 |
|
Comparable Earnings/Share, EUR |
0.18 |
0.09 |
0.31 |
|
Equity/Share, EUR |
2.34 |
1.98 |
2.26 |
|
Equity Ratio, % |
41.9 |
39.0 |
45.2 |
|
Gearing, % |
50.0 |
59.4 |
35.7 |
|
Wilfert Business Combination, preliminary |
|
|
|
|
|
|
|
ASSETS |
|
|
|
Tangible assets |
|
0.1 |
|
Inventories |
|
2.4 |
|
Sales and other receivables |
|
3.4 |
|
TOTAL ASSETS |
|
5.9 |
|
|
| |
|
Long-term liabilities |
|
0.4 |
|
Short-term liabilities |
|
3.5 |
|
|
|
|
|
Net Assets |
|
2.0 |
|
Goodwill arising from the acquisition |
|
2.4 |
|
TOTAL ACQUISITION COST |
|
4.4 |