AMANDA CAPITAL PLC’S INTERIM REPORT 1 JANUARY TO 31 MARCH 2011
AMANDA CAPITAL PLC STOCK EXCHANGE RELEASE
19 MAY 2011 AT 09.00am
NEW AMANDA WELL POSITIONED TO GROW
The merger between Amanda Capital, eQ Asset Management and Advium Corporate Finance was carried out in March. The merger gives Amanda an excellent opportunity to develop its business. The fee income of the new group will grow substantially diminishing the dependence on income from the investments. In the future, Amanda will only make investments in the funds managed by itself.
”I strongly believe that the new group has excellent possibilities to grow its business. The common denominator for all of the divisions is high quality products and customer service” says Janne Larma, CEO.
Amanda has the most experienced team of professionals within the fund-of-funds business in Finland. Fund-of-funds being a considerable asset class and the vast experience of the team gives possibilities for successful business opportunities within private equity in the future.
eQ Asset Management is an established and highly regarded domestic asset manager. Morningstar chose, for a second time, eQ Mutual Funds as the best special equity house in Finland. The asset management industry in Finland is expected to continue to grow, which affects positively the business of eQ Asset Management.
Advium is one of the leading M&A advisors in Finland and the leading advisor in large real estate transactions. The transaction activity has shown signs of improvement at the end of the first quarter and Advium is well positioned to take part of the potential future growth.
”We need to customise our services according to the needs and preferences of our customers. Further, we need to be innovative. By making this happen we will be able to succeed even in tough competition.
Additional information: Janne Larma, CEO, tel. +358 40 500 4366
Distribution: OMX Nordic Exchange Helsinki, www.amandacapital.fi
Amanda Group is a Finnish group of companies that specialises in asset management and corporate finance operations. The Group offers services related to mutual funds, private equity funds and hedge funds as well as traditional asset management for institutions and individuals . The assets managed by the Group total approximately EUR 3.7 billion. In addition, Advium Corporate Finance Ltd, which is part of the Group, offers advisory services related to mergers and acquisitions, real estate transactions and equity capital markets. More information on Amanda Group is available on the following websites: www.amandacapital.fi, www.eqvarainhoito.fi and www.advium.fi.
AMANDA CAPITAL PLC’S INTERIM REPORT 1 JANUARY TO 31 MARCH 2011
Summary of the events in January-March
- Amanda Capital Plc joined forces with eQ Asset Management Group and Advium Corporate Finance Ltd. The Group’s management fees totalled EUR 0.9 million (EUR 1.0 million from 1 Jan. to 31 March 2010)
- The Group’s net investment income was EUR 0.4 million (EUR 0.4 million).
- The Group’s operating profit was EUR 0.4 million (EUR 0.6 million).
- Consolidated earnings after taxes were EUR 0.1 million (EUR 0.3 million).
- Earnings per share were EUR 0.004 (EUR 0.013).
- Equity per share was EUR 1.96 (EUR 1.76).
- The equity to assets ratio was 88.7% (91.5%).
- Janne Larma was appointed CEO of the company.
Financial environment
During the first two months of the year, share prices developed favourably and the bond market calmed down for a moment. Political unrest in North Africa, the earthquake in Japan and the culmination of the debt crisis in Europe put an end to this positive development in the equity market and also increased restlessness in the bond market. Capital market indicators, such as the outlook of companies, their first quarter results and macro-economic indicators have, however, mainly been good during the first months of the year. At the end of March, the value of the global equity market was approximately at the same level as at the beginning of the year (change in MSCI World 2.8%, Stoxx -0.4%, HEX Cap +0.3%), but the value of the euro against the US dollar has increased by almost 6.7%. The net subscriptions in domestic mutual funds only totalled EUR 37 million during the firsts months of the year, and the fund capital is approximately at the same level as at the end of 2010 (EUR 61.5 billion). Long interest rates in the euro zone rose by about 0.4 percentage points, but at the same time the interest rate spreads of corporate bonds narrowed. Among fixed income instruments, high yield corporate bonds gave the best yield, approximately +3%. The corporate bonds of emerging markets also gave a yield exceeding 2%.
The private equity market is recovering from the financial crisis, but continues to be challenging. The positive signs seen in the private equity market, e.g. the increasing number of mergers and acquisitions in Europe and the pick-up of the debt market, continued during the period under review. Exits took place in Amanda’s investment portfolio consisting of 26 private equity funds during the period, and the market values of the target funds continued to increase. At the moment, private equity funds have at their disposal a large amount of capital for new investments during the following 3 to 4 years. Private equity investments have proven to be a competitive way of owning and managing companies. The private equity business is expected to continue to grow globally owing to the good returns.
Business operations
Amanda Group is a Finnish group of companies that specialises in asset management and corporate finance operations. The Group offers services related to mutual funds, private equity funds and hedge funds as well as traditional asset management for institutions and individuals. The assets managed by the Group total approximately EUR 3.7 billion. In addition, Advium Corporate Finance Ltd, which is part of the Group, offers advisory services related to mergers and acquisitions, real estate transactions and equity capital markets. More information on Amanda Group is available on the following websites: www.amandacapital.fi, www.eqvarainhoito.fi and www.advium.fi.
Major events in January – March 2011
The Annual General Meeting held on 16 March 2011 decided to approve the transaction whereby Amanda Capital Plc acquires 100% of the shares in Advium Corporate Finance Ltd and eQ Asset Management Group Ltd as well as the convertible bond issued by eQ Asset Management Group Ltd and authorise the Board of Directors to decide on a share issue. On the basis of the authorisation, the Board of Directors issued on 16 March 2011 altogether 10 302 605 new shares in Amanda Capital to the shareholders of Advium and eQ Asset Management Group as well as the holders of the convertible bond. As a result of the execution of the share issue and combination agreement, Advium and eQ AMG have become fully owned subsidiaries of Amanda.
After the subscription and registration of the issued shares, the total number of shares issued by Amanda is 33 070 351. At its constitutive meeting on 16 March 2011, the Board of Directors of Amanda Capital Plc appointed Janne Larma CEO of Amanda Capital Plc, in accordance with a previous announcement.
Group net sales and result development
Advium Corporate Finance Ltd and eQ Asset Management Group Ltd, which were acquired on 16 March 2011, have not had any impact on the result development of the first quarter, as the results of said companies will be combined with the result of Amanda Group as of 1 April 2011.
The consolidated net sales were at the same level as the year before, EUR 1.4 million (EUR 1.4 million from 1 Jan. to 31 March 2010). Management fees decreased somewhat from the comparison period, while the net investment income increased slightly. The Group’s expenses and depreciation totalled EUR 1.0 million (EUR 0.8 million). Personnel expenses were EUR 0.3 million (EUR 0.3 million) and depreciation was EUR 0.1 million (EUR 0.2 million). Other operating expenses were EUR 0.6 million (EUR 0.2 million)
The Group’s operating profit totalled EUR 0.4 million (EUR 0.6 million). The decrease from the corresponding period last year is mainly due to non-recurring expenses related to the corporate acquisition, which were about EUR 0.25 million. The result for the period under review was EUR 0.1 million (EUR 0.3 million).
The favourable trend in the private equity fund market, which began in 2010, continued in the first quarter of 2011. During the period under review, more than six exits took place in Amanda’s investment portfolio consisting of 26 private equity funds. In total they generated a cash flow exceeding two million euros for Amanda. The market values of the target funds also continued to increase.
Balance sheet
The consolidated balance sheet total was EUR 73.0 million (EUR 43.7 million) on 31 March 2011. The increase from the comparison period was mainly due to the positive development of the market values of the private equity fund investments and the transaction concluded on 16 March 2011.
At the end of the period under review, Amanda’s shareholders’ equity was EUR 64.7 million (EUR 40.0 million on 31 March 2010). The shareholders' equity was influenced by the profit for the period and the change in the fair value reserve, in total EUR 4.8 million, as well as the transaction executed on 16 March 2011, whereby 10 302 605 shares were issued at the price of EUR 1.59 per share. The increase in the reserve for invested unrestricted equity by EUR 16.4 million is due to the share issue related to the transaction. These changes are specified in detail in the financial statements attached to this release.
EUR 0.6 million (EUR 0.0 million) of the debt was interest-bearing long-term debt, EUR 4.3 million (EUR 2.0 million) was interest-bearing short-term debt and the remaining EUR 1.8 million (EUR 0.7 million) was interest-free short-term debt. Amanda’s equity to assets ratio was high at 88.7% (91.5%).
Shares and share capital
Amanda Capital Plc’s number of shares increased as a result of the decision by the Annual General Meeting, according to which Amanda Capital Plc will acquire the shares of Advium Corporate Finance Ltd and eQ Asset Management Group Ltd as well as a convertible bond issued by eQ Asset Management Group Ltd by issuing 10 302 605 new shares. After the subscription and registration of the issued shares, the total number of shares issued by Amanda is 33 070 351. The increase did not influence the share capital of EUR 11 383 873.
Own shares
During the period under review, Amanda did not acquire any own shares, nor did it have any in its possession at the end of the review period. At the end of the comparison period, Amanda held a total of 475 618 own shares acquired for hedging the share-based incentive plan and 91 657 shares acquired based on authorisations by Annual General Meetings.
Shareholders
Amanda published a flagging announcement on 23 March 2011, in which Veikko Laine Oy announced that it had acquired shares in such a manner that the flagging threshold of 10% was exceeded. After the period under review, Amanda published a flagging announcement on 19 April 2011, in which Fennogens Investments S.A. announced that it had acquired shares in such a manner that the flagging threshold of 10% was exceeded.
At the end of the period under review, Amanda did not hold any own shares. On 31 March 2011, Amanda Capital Plc had 3 401 shareholders.
Ten largest shareholders as of 31 March 2011.
share of shares and votes, %
Veikko Laine Oy 10.03
Berling Capital Oy 9.75
Fennogens Investments S.A. 9.46
Ulkomarkkinat Oy 9.06
Chilla Capital S.A. 8.06
Oy Hermitage Ab 6.94
Mandatum Life Insurance Company 6.21
Oy Cevante Ab 4.29
Linnalex Ab 2.67
Louko Antti 2.26
Option scheme 2010
During the period under review, the Board of Directors decided to allocate 450 000 options from the Option Scheme 2010 to Janne Larma, CEO. At the end of the period, a total of 900 000 options had been allocated. Based on the authorisation received by the Board on 14 April 2010, there are 1 100 000 unallocated options. The terms and conditions of the option scheme have been published in a stock exchange release of 18 August 2010, and they can be found in their entirety on the company website at www.amandacapital.fi.
Personnel and organisation
As a result of the corporate acquisition, the number of personnel increased and totalled 57 at the end of the period. Amanda Capital Plc has 12 employees, eQ Asset Management Group 34 employees and Advium Corporate Finance Ltd 11 employees. The overall salaries paid to the employees of Amanda Capital Group during the period under review totalled EUR 0.3 million (EUR 0.3 million). The sum does not include the salaries paid by Advium Corporate Finance Ltd and eQ Asset Management.
Janne Larma was appointed CEO of the Group on 16 March 2011.
Board of Directors and auditors
The Annual General Meeting held on 16 March 2011 elected five persons to the Board of Directors of Amanda Capital Plc: Ole Johansson, Georg Ehrnrooth, Eero Heliövaara, Jussi Seppälä and Catharina Stackelberg-Hammarén for a period that will end at the close of the following AGM. At its constitutive meeting, which was held directly after the AGM, the Board elected Ole Johansson Chairman of the Board.
The Authorised Public Accountant Firm Ernst & Young Oy with Ulla Nykky, APA, as auditor with main responsibility, will continue as auditor of the company.
Major risks and short-term uncertainties
The risks associated with Amanda Group's business are the market risk, foreign exchange risk and liquidity risk. Risks are managed comprehensively through an investment process and investment strategy confirmed by Amanda Capital Plc's Board of Directors.
The investment objects are selected through an investment process, in which the Investment Committee screens potential investment objects that are subjected to a Due Diligence review. At the Due Diligence stage, the fund's return history, personnel, documentation and other factors essentially related to the administration and development of the fund are examined. The final investment proposals are submitted to Amanda Capital Plc's Board of Directors for assessment and decision-making.
The Group's liquidity is monitored continuously, and good liquidity is maintained by only investing the surplus liquidity in objects with a low risk, which can be turned into cash rapidly and at a clear market price. The availability and flexibility of financing has been arranged with a limit promise.
The exits of private equity funds from their target companies have a major impact on liquidity. The international financial crisis has had a strong impact on the private equity business. As a result of the financial crisis, the liquidity, pricing and terms of the loan market have become tighter. The financial market continues to be cautious, but it can be expected that the market for mergers and acquisitions and thereby the return of capital to investors will recover gradually. On the other hand, the management of private equity investments is characterised by long-term management agreements that produce a stable cash flow and improve the predictability of the company's liquidity.
The development of the assets under management, which is closely related to the development of the capital market, has an impact on the result of eQ, which was acquired during the period. Success fees, which depend on the number of corporate and real estate transactions, have a considerable impact on Advium’s result. These vary markedly within a year and based on business cycles.
Corporate acquisitions
On 16 March 2011, Amanda Capital Plc acquired 100 % of the shares in Advium Corporate Finance Ltd and eQ Asset Management Group Ltd and the convertible bond issued by eQ Asset Management Group Ltd. The combined entity is a strong Finnish company that specialises in the management of private equity and alternative investments, asset management and corporate finance advisory services. The value of the transaction totalled EUR 16.6 million, and it was paid by issuing a total of 10 302 605 new shares in Amanda Capital. Of the shares, 5 854 563 were allocated to the shareholders of Advium Corporate Finance Ltd, and their purchase price was EUR 9.4 million. 3 903 042 shares were allocated to the shareholders of eQ Asset Management Group Ltd, their purchase price being EUR 6.3 million, and 545 000 shares were issued for acquiring the convertible bond issued by eQ Asset Management Group Ltd, the purchase price being EUR 0.9 million. The purchase price comprises a transfer tax of EUR 0.2 million.
The purchase price exceeded Advium Corporate Finance Ltd’s net assets by EUR 9.3 million and eQ Asset Management Group Ltd’s net assets by EUR 5.2 million. As for Advium, EUR 2.0 million was allocated to intangible assets by calculating a fair value for the Advium brand. For eQ Asset Management Group Ltd’s part, EUR 2.5 million was allocated to intangible assets by calculating fair values for the concluded customer agreements and the brand. A deferred tax liability allocated to these assets was recorded in the amount of EUR 0.1 million. The remaining goodwill, for Advium EUR 7.3 million and for eQ Asset Management Group Ltd EUR 2.8 million, is based on the personnel, which offers Amanda the opportunity of expanding its operations to new areas and increasing its customer base and product selection.
Had Advium Corporate Finance and eQ Asset Management Group been acquired at the beginning of 2011, their impact on Amanda Group’s net sales had been EUR 1.6 million during the period under review.
| Acquired net assets and goodwill at preliminary values(EUR million): | |||||||
| Advium | eQ Asset Management | ||||||
| Cash and investments | 0.5 | 1.3 | |||||
| Tangible assets | 0.1 | 0.1 | |||||
| Intangible assets | 0.0 | 0.7 | |||||
| Receivables | 0.5 | 0.8 | |||||
| Financial liabilities | -0.6 | -1.4 | |||||
| Other liabilities | -0.4 | -0.4 | |||||
| Acquired net assets | 0.1 | 1.0 | |||||
| Adjustment of the acquisition cost of the convertible bond | 0.0 | 0.1 | |||||
| Acquisition cost | 9.4 | 6.3 | |||||
| Unallocated acquisition cost | 9.3 | 5.2 | |||||
| Fair value of the brand | 2.0 | 2.0 | |||||
| Customer agreements | 0.0 | 0.5 | |||||
| Calculated tax | 0.1 | ||||||
| Goodwill | 7.3 | 2.8 | |||||
Events after the reporting period
The results of Advium and eQ Asset Management, acquired during the period under review, will be consolidated with Amanda Group as of 1 April 2011. The tables below and the short description of the business operations are not part of the interim report. They are presented in order to give the reader more information about the companies acquired.
Amanda Capital’s Board has decided to introduce three separate segments as of 1 April 2011: Asset Management, Corporate Finance and Investments. The Asset Management segment consists of the business operations of eQ Asset Management Group and the asset management, investment advice, management and reporting services related to Amanda Capital’s private equity fund investments. The Corporate Finance segment consists of Advium Corporate Finance Ltd’s business operations. The Investments segment consists of the private equity fund investments in Amanda Capital’s balance sheet.
After the end of the reporting period Amanda Capital´s board of directors has appointed Janne Larma, Petter Hoffström, Lauri Lundström and Annamaija Peltonen to the management team of Amanda.
The private equity of Amanda Capital Plc’s investments segment have paid or announced to pay distributions of over EUR 1.0 million after the end of the reporting period.
eQ Asset Management Group
The operating environment of eQ Asset Management Group was more challenging than expected during the first months of the year due to the earthquake in Japan, the political unrest in North Africa and the debt crisis in Europe. Institutional clients have been cautious in making new investments, which was also reflected on new asset management sales. The assets under management increased, however, in January-March to EUR 1 052 million (12/2010 EUR 1 045 million). The Mutual Fund eQ Emerging Dividend, which makes investments in dividend stock in emerging markets, was launched in February. Morningstar, which makes international fund management company comparisons, rated eQ Fund Management Company Ltd the best special equity house in Finland in 2011, the second time in a row.
|
eQ Asset Management Ltd Oy |
1-3/2011 |
| Net sales | EUR 1.2 million |
| Operating profit | EUR 0.0 million |
| Personnel | 34 |
Advium Corporate Finance
Advium Corporate Finance acts as advisor in mergers and acquisitions, large real estate transactions and different transactions in the equity capital market.
The number of executed mergers and acquisitions continued to be at a low level in Finland in the first quarter of 2011. The real estate market has shown signs of recovery, and the activity in the market increased somewhat. In general, the transaction processes are still rather long due to, e.g. the uncertain situation in the capital market as well as economic and political uncertainties.
During the period under review, Advium acted as advisor in one transaction. In this transaction, Advium was the advisor of the seller as Delta Motor Group sold 16 real estate objects to a joint venture of Sveafastigheter Fund III and Mattila&Saxen Property Partners Oy, the debt-free purchase price being about EUR 42 million.
Since the beginning of 2011, the number of personnel has increased by one person, and at the end of March Advium had 11 employees.
After the period under review, Advium has acted as advisor of the buyer, as Sponda Plc acquired of Suomi Mutual Life Assurance Company the Fennia block located in the city centre of Helsinki at the value of EUR 122 million.
It is typical of corporate finance business that success fees have a considerable impact on invoicing, due to which the result may vary considerably from quarter to quarter.
| Advium Corporate Finance Oy | 1-3/2011 |
| Net sales | EUR 0.4 million |
| Operating profit | EUR 0.0 million |
| Personnel | 11 |
Principles for drawing up the report
This financial statements bulletin has been prepared in accordance with the International Financial Reporting Standards (IFRS) and the IAS 34 Interim Financial Reporting standard approved by the EU. When preparing the interim report, Amanda has applied the same principles as in the financial statements for the year 2010, and the calculating formulas of the key ratios have been presented in the financial statements. As for the net investment income, Amanda Group’s net sales are recognised in Amanda’s income statement in different quarters due to factors independent of the company.
The interim report has not been audited.
Outlook
Amanda Capital Plc has been combined with eQ Asset Management Group and Advium Corporate Finance Ltd. The combined entity is a strong Finnish company that specialises in the management of private equity and alternative investments, asset management and corporate finance advisory services. In the new business entity, the income from business operations is divided between several income sources, even though the result of the Group still depends on the development and activity of the capital market. All business areas of Amanda have good opportunities of developing in a favourable manner during the remaining part of the year.
AMANDA CAPITAL PLC
Board of Directors
| CONSOLIDATED INCOME STATEMENT, EUR 1 000 | ||||
| 1–3/11 | 1–3/10 | 1–12/10 | ||
| NET SALES | ||||
| Net investment income | 434 | 416 | 1 136 | |
| Management fees | 943 | 1 019 | 3 972 | |
| Total | 1 377 | 1 435 | 5 108 | |
| Depreciation and amortisation | -144 | -173 | -710 | |
| Other operating expenses | -854 | -666 | -2 570 | |
| Operating profit | 378 | 597 | 1 829 | |
| Financial income and expenses | -163 | -144 | -623 | |
| Profit before tax | 215 | 453 | 1 205 | |
| Income tax expense | -81 | -147 | -371 | |
| PROFIT (LOSS) FOR THE YEAR | 135 | 306 | 834 | |
| Other comprehensive income: | ||||
| Available-for-sale financial assets, net | 3 955 | 798 | 3 407 | |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 4 089 | 1 104 | 4 241 | |
| Earnings per share, | 0,004 | 0,013 | 0,04 | |
| Earnings per average share, EUR *) | 0,006 | 0,014 | 0,04 | |
| *) The weighted average number of shares outstanding during the period. | ||||
| CONSOLIDATED BALANCE SHEET, EUR 1 000 | ||||
| 31.3.2011 | 31.3.2010 | 31.12.2010 | ||
| ASSETS | ||||
| LONG-TERM ASSETS | ||||
| Intangible and tangible | ||||
| assets | 19 958 | 5 182 | 4 623 | |
| Investments available for sale | ||||
| Private equity investments | 45 250 | 32 762 | 40 625 | |
| Accrued income | 133 | - | - | |
| Deferred tax assets | 966 | 2 497 | 1 684 | |
| CURRENT ASSETS | ||||
| Accrued income and advance payments | 1 651 | 451 | 441 | |
| Investments available for sale | ||||
| Financial securities | 45 | 166 | - | |
| Cash | 5 008 | 2 647 | 4 112 | |
| TOTAL ASSETS | 73 012 | 43 706 | 51 486 | |
| SHAREHOLDERS’ EQUITY AND LIABILITIES | ||||
| SHAREHOLDERS’ EQUITY | 64 703 | 39 994 | 44 229 | |
| Minority interest | 34 | - | - | |
| LIABILITIES | ||||
| Non-current liabilities | 2 392 | 652 | 946 | |
| Current liabilities | 5 882 | 3 060 | 6 310 | |
| TOTAL LIABILITIES | 8 275 | 3 712 | 7 256 | |
| TOTAL SHAREHOLDERS’ | ||||
| EQUITY AND LIABILITIES | 73 012 | 43 706 | 51 486 | |
| CONSOLIDATED CASH FLOW STATEMENT, EUR 1 000 | ||||
| 1–3/11 | 1–3/10 | 2010 | ||
| CASH FLOW FROM OPERATIONS | ||||
| Operating profit | 378 | 597 | 1 829 | |
| Depreciation and write-downs | 144 | 173 | 710 | |
| Investments available for sale, | ||||
| change | 812 | -771 | -4 752 | |
| Change in working capital | ||||
| Business receivables, increase (-) | ||||
| decrease (+) | 95 | 30 | 39 | |
| Interest-free debt, increase (+) | ||||
| decrease (-) | 316 | 320 | -130 | |
| Interest bearing debts, | ||||
| increase (+)decrease (-) | -2 300 | -1 000 | 2 800 | |
| Total change in working capital | -1 889 | -650 | 2 709 | |
| Cash flow from operations before | ||||
| financial items and taxes | -555 | -652 | 496 | |
| Financial income and expenses | -163 | -144 | -623 | |
| Deferred taxes | -81 | -147 | -371 | |
| CASH FLOW FROM OPERATIONS | -798 | -943 | -498 | |
| CASH FLOW FROM INVESTMENTS | ||||
| Investing activities to investments | -5 | -7 | 15 | |
| CASH FLOW FROM FINANCING | ||||
| Aquisition of own shares | - | -3 | -31 | |
| Sale of own shares | - | - | 1 085 | |
| Other changes | 3 | 25 | -34 | |
| CASH FLOW FROM FINANCING | 3 | 22 | 1 020 | |
| INCREASE/DECREASE IN LIQUID ASSETS | -799 | -928 | 537 | |
| Liquid assets 1 January | 4 112 | 3 575 | 3 575 | |
| Liquid assets 31 March | 3 313 | 2 647 | 4 112 | |
| Liquid assets contain cash and bank deposits. | ||||
| CHANGE IN CONSOLIDATED SHAREHOLDERS’ EQUITY, EUR 1 000 | |||||||
| Share capital | Invested unrestricted equity | Other reserves | Fair value reserve | Retained earnings | Total | ||
| Shareholders’ equity | |||||||
| 1 Jan. 2010 | 11 384 | 29 614 | -1 769 | -7 701 | 7 439 | 38 968 | |
| Comprehensive income | 798 | 798 | |||||
| Profit for the period | 306 | 306 | |||||
| Total Comprehensive income | 798 | 306 | 1 104 | ||||
| Purchase of Own Shares | -3 | -3 | |||||
| Payment of dividends | -100 | -100 | |||||
| Other Changes | 25 | 25 | |||||
| Shareholders’ equity | |||||||
| 31 March 2010 | 11 384 | 29 614 | -1 771 | -6 903 | 7 670 | 39 994 | |
| Shareholders’ equity | |||||||
| 1 Jan. 2011 | 11 384 | 29 614 | 0 | -6 819 | 10 051 | 44 229 | |
| Comprehensive income | 3 955 | 3 955 | |||||
| Profit for the period | 135 | 135 | |||||
| Total Comprehensive income | 3 955 | 135 | 4 089 | ||||
| Purchase of own shares | 16 381 | 16 381 | |||||
| Payment of dividends | 0 | ||||||
| Other Changes | 3 | 3 | |||||
| Shareholders’ equity | |||||||
| 31 March 2011 | 11 384 | 45 995 | 0 | -2 865 | 10 189 | 64 703 | |
| CONSOLIDATED KEY RATIOS | ||
| 2011 | 2010 | |
| Profit (loss) for the year (EUR 1 000) | 135 | 306 |
| Earnings per share, | 0,004 | 0,013 |
| Earnings per average share, EUR *) | 0,006 | 0,014 |
| Equity per share | 1,96 | 1,76 |
| Equity per average share, EUR *) | 2,66 | 1,80 |
| Return on investment, ROI % p.a. | 0,1 | 4,2 |
| Return on equity, ROE % p.a. | 0,1 | 3,1 |
| Equity to assets ratio, % | 88,7 | 91,5 |
| Stock price at end of period, EUR | 1,79 | 1,74 |
| Number of personnel at the | ||
| end of the period | 57 | 15 |
| Private equity investments to | ||
| equity ratio, % | 69,9 | 81,9 |
| Investment commitments to | ||
| equity ratio, % | 94,9 | 158,1 |
| *) The weighted average number of shares outstanding during the period. The Earnings per share key ratio has not been affected by the dilution of Amanda’s Option programme 2010. | ||
| CHANGE IN BOOK VALUE OF PRIVATE EQUITY FUNDS, EUR 1 000 | |
| Book value of private equity funds 1 Jan 2011 | 40 625 |
| Drawdowns to private equity funds | 36 |
| Return of capital from the funds | 535 |
| Changes of private equity funds in fair value reserve | -1 290 |
| Net investment income | 5 344 |
| Book value of private equity funds 31 March 2011 | 45 250 |
| REMAINING COMMITMENTS | |||||||||
| On 31 March 2011, Amanda Capital Plc's remaining commitments in private | |||||||||
| equity funds stood at EUR 16.2 million (EUR 30.5 million on 31 March 2010). | |||||||||
| Other liabilities totaled EUR 0.2 million (EUR 0.2 million on 31 March 2010). | |||||||||