AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

UET United Electronic Technology AG

Quarterly Report Dec 8, 2008

5478_10-q_2008-12-08_157a6a7c-0f58-4711-be94-ca41035edc53.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

Interim report of CFC Industriebeteiligungen GmbH & Co. KGaA on the third quarter 2008

July 1 - September 30, 2008

Management preface

DEAR STOCKHOLDERS, BUSINESS PARTNERS, AND EMPLOYEES,

in the third quarter of the year 2008, CFC Industriebeteiligungen GmbH & Co. KGaA has given proof of the fact that our investment approach, focused on companies in "special situations", and the restructuring work accomplished so far are considered extremely successful and sustainable by third parties as well: As of July 31, 2008 we have sold a part of our portfolio companies to funds launched by English investor Greenpark. Thus we have topped off the added value chain of an industrial holding company and we have shown that we are not only good at acquiring and restructur-ing companies but that this commitment leads to high returns for our investors through sale as well. Because the transaction with Greenpark contributed extraordi-nary income of EUR 7.1 million on Group level. This made us achieve an internal rate of return (IRR) of 76 percent per annum over the holding period. All things consid-ered, we gained 20 percent more from this transaction than ever invested, and we still hold a 51 percent stake in the future success of our work.

This transaction with Greenpark has also proved extremely fortunately timed in the course of the third quarter, occurring as it did right before the escalation of the real estate crisis into a worldwide banking and credit crisis. Thus CFC provided for refund-ing at just the right moment. Because the current financial crisis, which is affecting the real economy more and more severely, does not only call for even more careful restructuring work on the current portfolio; it also increasingly offers appealing op-tions for acquisitions.

CFC generated sales from operations of EUR 41.2 million across the Group in the third quarter, a 70 percent growth over the prior-year quarter. We also managed to improve with regard to the operating result. The extraordinary item from the Green-park transaction not included, we achieved an almost balanced operating result, as opposed to an operating loss of roughly EUR 2.0 million in the prior-year quarter. The Group has more than 30 percent equity and liquid funds of EUR 11.1 million at its disposal - EUR 7.5 million on holding level -, thus finding itself well prepared for the present financial market situation.

OUTLOOK

The assessment of the portfolio companies' development in this year's current fourth quarter is influenced strongly by the focus on profitable sales and the sagging overall economy, affecting the portfolio companies to different degrees depending on the intensity of investment required for purchasing their products. Group sales for the fiscal year will fall short of the previous year's annualized sales. And the portfolio companies' projected operating result (EBITDA) for the year - without extraordinary items from the Greenpark sale or profit contributions from acquisitions - will not break even yet.

At the same time, the economic crisis results in a large number of company takeover bids being offered to us. We are examining these offers very carefully with regard to risk profile and potential value enhancement. Not least against the background of the current economic situation, we are well advised and we owe it to our investors to raise the bars very high for an investment decision towards sustainable success.

I thank you sincerely, dear stockholders, business partners, and employees, for your encouragement and the confidence you have in us. Let us all approach this year's last quarter with optimism.

Kind regards, Marcus Linnepe

KEY FIGURES OVERVIEW

1/1
-
9/30/2008
1/1
-
9/30/2007
1/1
-12/31/2007
Sales
(entered)
EUR'000 106,047 42,230 66,141
EBITDA EUR'000 8,190 1.718 15,491
EBIT EUR'000 3,823 679 13,064
Group
net
income
for
the
period/year*
EUR'000 -
474
2,102 14,003
Earnings
per
share
EUR'000 0.37 2.22
Total
assets
EUR'000 126,567 64,520 116,433
Equity* EUR'000 38,381 26,073 38,726
Borrowed
capital
EUR'000 88,186 38,447 77,707
Equity
ratio*
percent 30.3 40.41 33.3
Number
of
employees
776 412 747

* minorities included

I. Interim group management report

1. CFC INDUSTRIEBETEILIGUNGEN GMBH & CO. KGAA

CFC Industriebeteiligungen GmbH & Co. KGaA ("CFC") is the CFC Group's parent company. CFC holds direct or indirect interests in all companies of the CFC Group. The company's activities are financed principally with own resources.

The interim consolidated financial statements of CFC are prepared according to the principles of the International Financial Reporting Standards (IFRS), corporate law, and the recognized principles of accounting. The Group's interim report has not been reviewed by an auditor.

2. BASIS OF CONSOLIDATION

In accordance with IAS 27, the interim consolidated financial statements as of Sep-tember 30, 2008 must include the parent company, CFC Industriebeteiligungen GmbH & Co. KGaA, and the subsidiaries legally or actually controlled by the parent.

These interim consolidated financial statements thus include the following companies:

Companies Investment
share
in
consolidated
financial
statements
(in
percent)
Held
through
which
direct
holding
National
currency
Direct
holdings:
1)
Berndes
Beteiligungs
GmbH,
Arnsberg
2)
CFC
Electronic
Holding
GmbH,
Dortmund
3)
CFC
Zweite
Zwischenholding
GmbH,
Dortmund
4)
CFC
Vierte
Zwischenholding
GmbH,
Dortmund
5)
CFC
Sechste
Zwischenholding
GmbH,
Dortmund
6)
CFC
Siebte
Zwischenholding
GmbH,
Dortmund
7)
CFC
Achte
Zwischenholding
GmbH,
Dortmund
8)
CFC
Neunte
Zwischenholding
GmbH,
Dortmund
70
percent
51
percent
51
percent
51
percent
100
percent
100
percent
100
percent
100
percent
EUR
EUR
EUR
EUR
EUR
EUR
EUR
EUR
Companies Investment
share
in
consolidated
financial
statements
(in
percent)
Held
through
which
direct
holding
National
currency
Indirect
holdings:
9)
Heinrich
Berndes
Haushaltstechnik
GmbH
&
Co.
KG,
Arnsberg
70
percent
1) EUR
10)
Heinrich
Berndes
Haushaltstechnik
Verwaltungs
GmbH,
Arnsberg
70
percent
1) EUR
11)
Berndes
Best
Buy
GmbH,
Arnsberg
70
percent
1) EUR
12)
BTV-Gesellschaft
für
Beratung,
Technologie
Und
Vorrichtungsbau
mbH,
Arnsberg
70
percent
1) EUR
13)
Berndes
Cookware
Inc.,
Charlotte/U.S.A.
70
percent
1) USD
14)
Berndes
UK
Ltd.
Partnership,
London/Great
Britain
70
percent
1) GBP
15)
Berndes
UK
Ltd.,
London/Great
Britain
70
percent
1) GBP
16)
Berndes
Italia
s.r.l.,
Milan/Italy
70
percent
1) EUR
17)
Olimex
Ltd.,
Hong
Kong/People's
Republic
of
China
70
percent
1) HKD
18)
Berndes
Far
East
Company
Ltd.,
Hong
Kong/
People's
Republic
of
China
70
percent
1) HKD
19)
Elcon
Systemtechnik
GmbH,
Hartmannsdorf
51
percent
2) EUR
20)
Elcon
Systemtechnik
Sp.
Zoo,
Warsaw*
51
percent
2) PLN
21)
OOO
ELCON
Systemtechnik,
Moscow*
51
percent
2) RUB
22)
ELCON
Systemtechnik
Kft.,
Budapest*
51
percent
2) HUF
23)
ELCON
Kaluga
ZAO
Telecom
Trading*
38.25
percent
2) RUB
24)
Letron
Electronic
GmbH,
Osterode/Harz
51
percent
2) EUR
25)
Format-Küchen
GmbH
&
Co.
KG,
Haiger
45.9
percent
3) EUR
26)
Format-Küchen
Verwaltungs
GmbH,
Haiger
45.9
percent
3) EUR
27)
MEF-Möbel-Elemente
Franz
GmbH,
Haiger
51
percent
3) EUR
28)
delmod-international
Bekleidungsindustrie
GmbH
&
Co.
Hanse-Kleidung
KG,
Delmenhorst
43.3
percent
4) EUR
29)
delmod-international
Bekleidungsindustrie
GmbH
43.3
percent
4) EUR
30)
delmod-international
Ltd.,
London
43.3
percent
4) GBP
31)
Hirsch
Vertriebs
GmbH,
Delmenhorst
43.3
percent
4) GBP

Companies included in the interim consolidated financial statements in application of the equity method:

LOOK Alcast SRL, Romania (51 percent interest as of December 31, 2007) is accounted according to the equity method as no control is exercised over this company. For further information, please refer to the comments in the Annual Report 2007, note 4 to consolidated financial statements.

In the reporting period, CFC has sold minority interests and loans extended to subholdings listed under 2), 3) and 4) to Palace Park Investments Ltd., Jersey. This transaction is discussed in detail under III. Selected notes to interim consolidated financial statements, 1. General information.

The Supervisory Board of CFC approved the interim report on November 6, 2008 and released it for publication.

3. REPORTS FROM THE HOLDINGS

- BERNDES Beteiligungs GmbH

Time of acquisition: August 2006 CFC interest: 70 percent

Company profile:

The Berndes Group with headquarters in Arnsberg is one of the leading manufacturers of cookware, such as pans and pots. Based on a strong trade name, good quality and a high innovative ability, the company's products are positioned in the medium and upscale price segments. According to company information, the Berndes Group is Germany's market leader in the product segment of cast-aluminum cookware. With its approx. 170 employees by the end of the third quarter, the Berndes Group is also one of the largest German manufacturers of sealed pans.

Company development in the third quarter 2008:

The third quarter is traditionally the weakest one for Berndes. After Berndes had closed the first half-year to very good prospects, the company did not manage to continue this development in the third quarter. Reasons are the postponement and loss of project business. However, management was able to win a new order, setting the course to reach the desired targets for sales and earnings as soon as possible. A significant portion of sales, though, will be generated in the next fiscal year due to said postponement. Having reached the retail trade, the credit crisis also had a negative impact on the business development of Berndes, particularly the business in Germany as well as direct business transacted from Honk Kong with key customers in Germany. Numerous customers were affected by credit limit curtailing decided by their credit insurance. In addition, there were insolvencies such as Hertie, not resulting in losses for Berndes, though, owing to efficient risk management. Despite these negative circumstances, Berndes' sales are still up EUR 2.6 million compared to the prior-year level. Sales in the international business are significantly below schedule, especially in the U.S. and the dollar area, due to the international consumer crisis which is caused in part by the crisis on the financial markets.

Outlook:

Because of the development of the project business as described above and the generally deteriorating situation at the consumer end, the Berndes Group expects a not so strong fourth quarter and in consequence sales for the whole year slightly above the prior-year amount of EUR 46 million. With regard to results, the unfavorable dollar exchange rate for the shipments of the company based in Honk Kong takes its toll so that earnings might turn out slightly below the prior-year results.

- FORMAT Küchen GmbH & Co. KG

Time of acquisition: May 2007 CFC interest: 45,9 percent

Company profile:

Format Küchen with headquarters in Haiger is a manufacturer of highgrade kitchens in the medium price segment. The focus is on individually designed kitchens, making the terms kitchen manufactory or kitchen workshop seem quite adequate. A high level of flexibility in manufacturing enables Format to fulfill virtually every conceivable customer request.

Company development in the third quarter 2008:

Format pushed ahead with the catalog of restructuring and growth measures intensively on all levels and in all areas in the reporting period. Since June the new product range has been delivered to the dealers in the shape of show kitchens. The model relaunch is met with great approval. Numerous new dealers were won over by Format at the industry's ordering tradeshow MOW held in Enger in September. A good share of this development is owed to the design collaboration with England's star architect, Lord Norman Foster, announced just before the tradeshow's opening. Among the buildings Lord Foster has created in Germany are the Reichstag in Berlin, the Commerzbank Tower in Frankfurt/Main, and the Gerling Ring-Carree in Cologne. Until the end of 2009, Format will develop a kitchen range in cooperation with design studio Foster + Partners, to be introduced at the exclusive Milan furniture show in April 2010. In addition to conventional trading, Format is establishing an object business division, marketing kitchens for major international projects. With this regard, a new global distribution network is being set up. Contracts for a large number of new projects have already been signed. Furthermore, the collaboration in production with supplier MEF, acquired in May, has been further intensified and investments were made in a new painting plant. Numerous administrative processes were changed as well. These elaborate measures still result in losses for Format. The company had 149 employees as of September 30, 2008.

Outlook:

It is to be expected that Format Küchen will be affected considerably by the sagging economy in Europe as kitchens require sizable investments and therefore suffer significantly lower demand in a downward economic cycle. Format anticipates sales of approx. EUR 16.0 million for 2008. This will result in losses slightly beyond the prior-year level, particularly due to negative effects on earnings from cost reduction measures continued in the fourth quarter. However, these will make it possible for the company to start the year 2009 without charges of this kind so that a profitable result can be achieved on a considerably lower sales level than scheduled for the next fiscal year.

- ELCON Sytemtechnik GmbH

Time of acquisition: July 2007 CFC interest: 51 percent

Company profile:

Elcon Systemtechnik with headquarters in Hartmannsdorf is the leading supplier of optimized network access systems for telecommunication and cable network providers. Elcon engineers develop network access systems and other electronic components to be manufactured in Hartmannsdorf - "made in Germany" - and shipped to 35 markets worldwide.

Company development in the third quarter 2008:

Regarding both order volume and sales, Elcon showed a positive performance in the third quarter. The new sales office in Eschborn opened at the beginning of the quarter. This office is staffed with five new, highly qualified employees who will contribute to the continuing positive development of Elcon after an initial period of training on the job. There was also a change of staff in the sales department of the French office. Some key customers have not yet finalized their general decision for purchasing Elcon products. Yet Elcon's sales are dependent on the investment behavior of small and medium-sized network providers. The cooperation with affiliate Letron has been further harmonized and expanded to include additional services. Even though Elcon is behind sales expectations, a clearly positive result for the quarter was achieved. Elcon had 166 employees as of September 30, 2008.

Outlook:

It is to be expected that the small and medium-sized network providers will freeze their investments down to a minimum because of the present credit crisis. Therefore we anticipate sales significantly below Elcon's prior-year sales level. The operating result (EBITDA) is expected to be positive, yet the net result will state a loss for the fiscal year.

- Letron Electronic GmbH

Time of acquisition: November 2007 CFC interest: 51 percent

Company profile:

Letron Electronic GmbH (formerly: VOGT Electronic Letron GmbH) with headquarters in Osterode is in the business of the development, materialization and production of electronic planar components and systems.

Company development in the third quarter 2008:

The carve-out of Letron from former parent company VOGT was finalized successfully in the third quarter. Essential administrative services such as IT, accounting and procurement are now provided by affiliated company ELCON. Furthermore, the company was reorganized internally and repositioned much closer to the market. Some customers have ordered considerably smaller numbers of products than initially planned due to sales problems. However, these losses could be compensated by extended order volumes of other customers. Letron had 71 employees as of September 30, 2008.

Outlook:

Letron will close fiscal year 2008 on prior-year level with regard to sales and earnings. Future restructuring efforts will focus on the intensification of sales activity above all.

- delmod international KG

Time of acquisition: December 2007 CFC interest: 43.3 percent

Company profile:

delmod international Bekleidungsindustrie GmbH & Co. Hanse-Kleidung KG (delmod) with headquarters in Delmenhorst is a manufacturer of high-grade ladies' apparel. CFC acquired delmod as of December 31, 2007. delmod is one of Germany's leading textile companies and a distributor of classic ladies' wear in the medium and upscale price segments with the brands "delmod", "Hirsch" and "dinomoda". In addition to production, delmod provides the entire added value chain from design, quality management and logistics up to marketing/distribution as well as the operation of the company's own outlet stores.

Company development in the third quarter 2008:

The reorientation of the brand "delmod" works much faster and better than scheduled. Within the shortest period of time, delmod has realized a great number of measures, e.g. revision of the product range, development of new designs without radical changes to fit, and the opening of factory outlet centers. New processes were defined and implemented concerning operations, providing for flatter business structures. Furthermore, new agreements were concluded with the trade, the creative team was completed, and communication and employee training were further improved. With regard to finances, controlling was expanded and an up-to-date key indicator monitoring system (KPI) was implemented. In the reporting period delmod managed to obtain the license for the brand "dinomoda". This brand provides high sales potential scheduled for a revival, as realized in the case of the brand "Hirsch". The performance of delmod was right on schedule in the third quarter. As of September 30, 2008 delmod had 198 employees.

Since the beginning of April, Hirsch Vertriebs GmbH has been a subsidiary of delmod. The design team in Düsseldorf works completely independently and taps the resources provided by delmod if necessary in a most flexible manner. The first collection created in this framework was presented at the end of July to great approval. The brand "Hirsch" is looking toward a relaunch and a promising future under the management of delmod. Hirsch had five employees as of September 30, 2008.

Outlook:

delmod will close annual accounts 2008 with sales slightly below schedule, yet exceeding plans for earnings significantly. Management expects earnings of approx. EUR 3.0 million for delmod this fiscal year. For the next calendar year, delmod is well-positioned thanks to the additional sales potential of the brands "Hirsch" and "dinomoda" even in a potential climate of little buyer confidence.

- MEF Möbel-Elemente Franz GmbH

Time of acquisition: May 2008 CFC interest: 51 percent

Company profile:

MEF with headquarters in Haiger is a manufacturer of veneered and plastic-coated pieces of furniture and furniture elements.

Company development in the third quarter 2008:

With regard to processes and administration, the cooperation with Format was further intensified. The number of employees was 19 at the end of the third quarter.

Outlook:

The company's cooperation with Format will be further optimized in the third quarter.

4. ASSETS, FINANCIAL POSITION AND RESULTS FROM OPERATIONS

General course of business in the third quarter

The restructuring measures initiated at the acquired companies in the last fiscal year take effect; however, this process is being slowed down by the current overall economic recession. This affects particularly the segments offering capital goods such as Electronics and Home & Living (kitchens). CFC has taken appropriate measures to adjust the companies' cost structures to the currently low sales levels without contradicting the general approach of changes directed towards sustainable restructuring and profitable growth.

Sales and results from operations

Until the end of September 2008 the CFC Group generated sales of EUR 106 million, EUR 41.2 million thereof in the third quarter. The segment reporting in the notes to the interim consolidated financial statements illustrates the breakdown of sales with respect to the separate business units (primary segments according to IFRS 8).

Other operating income amounted to EUR 12.2 million, EUR 7.5 million thereof third-quarter earnings, including EUR 7.1 million from the sale of investments to the Greenpark funds. EUR 5.9 million originated from the portfolio companies' business operations; earnings from the reversal of negative differences upon capital consolidation (badwill) of MEF amounted to EUR 0.3 million.

The material expense within the Group came to roughly EUR 62.1 million as of the end of September (EUR 23.5 million in the third quarter), corresponding with a ratio of about 58.6 percent of sales. Personnel expense was EUR 20.9 million (EUR 7.6 million in the third quarter). Other operating expenses amounted to roughly EUR 28.2 million (EUR 9.6 million in the third quarter).

This resulted in the CFC Group's EBITDA of EUR 8.2 million (EUR 6.9 million in the third quarter). After depreciation and amortization, the result from operations (EBIT) came to EUR 3.8 million (EUR 5.3 million in the third quarter). Due to income tax provisions and deferred tax expense in connection with the sale of investments, a group net loss of EUR 0.5 million was recorded for the period (EUR 2.2 million net income in the third quarter). Relating to the company's 6.435 million shares, the corresponding earnings are EUR 0.00 per share.

The EBITDA is the figure usually referred to as indicator of a company's operational success. In this regard the CFC Group managed to generate a margin of roughly 7.7 percent of sales in the first nine months of 2008.

Assets and financial position

The CFC Group's total assets amounted to EUR 126.6 million as of September 30, 2008. An amount of EUR 62.1 million thereof was attributable to non-current fixed assets (not including other non-current assets) and EUR 62.3 million to current assets. EUR 34.5 million of the fixed assets were represented by intangible assets. This amount was composed of the capitalized trademarks "BERNDES" and "delmod" as well as customer relationships of the acquired companies. The brands are generally not depreciated on schedule and are subject to an annual impairment review in compliance with IFRS, while the customer relationships are depreciated over their respective lives (approx. 10 - 16 years) in application of the straight-line method. The remaining fixed assets were essentially composed of real estate as well as technical equipment and machinery in the total amount of EUR 27.5 million.

Current assets included inventories in the amount of EUR 31.8 million, trade receivables in the amount of EUR 11.7 million, and cash and cash equivalents of EUR 11.1 million. Other assets of EUR 7.7 million comprised the outstanding amount from the sale of investments of EUR 3.5 million.

The assets were contrasted by equity of EUR 38.4 million and liabilities in the amount of EUR 88.2 million. Of the latter position, EUR 29.6 million were attributable to non-current liabilities, EUR 58.6 million to current liabilities. Current liabilities particularly included the partial sale of loans in the amount of EUR 6.2 million. All these positions result in the CFC Group's sound equity ratio of over 30 percent.

Employees

The CFC Group had 113 employees by the end of 2006. 747 people were in the Group's employ by the end of fiscal year 2007. As of September 30, 2008 the Group has 776 employees.

5. RISKS AND OPPORTUNITIES

The business model of CFC Industriebeteiligungen involves opportunities and risks, as does basically any entrepreneurial commitment. It is the goal of the CFC risk management to seize arising opportunities and to identify the material risks early on and to react to them in the best possible way.

As part of the corporate strategy, the risk policy of CFC is directed at increasing the group value. The respective risk strategy applied implies a continuous and systematic assessment of the risks as well as the opportunities. CFC deliberately takes reasonable, containable and manageable risks if they raise expectations for an adequate increase in value.

The order of the risks presented in the following carries no statement about their evaluation and does make no claim to be complete. Uncertainties and risks not listed in the following could also have an effect on the company's assets, financial position, and results from operations.

Opportunities of the CFC business model

Marginal dependence on economic cycle

The CFC business model is distinguished to a certain degree by an independence of the economic cycle. In phases of recession, as we are experiencing at present, the buying market of CFC improves as more companies are exposed to crisis or cannot attend to their interest payments anymore. In phases of economic upswing, however, the operating business of the holdings usually improves, and restructuring is thus made easier. In addition, during these phases opportunistic exits often open up. It is therefore essential for CFC to adapt to the respective economic situation at the right time, e.g. that the company has sufficient liquidity at its disposal if increasing opportunities for investment turn up in phases of an economic slump. With the sale of a part of the portfolio to Greenpark, CFC has proven that the company is able to adjust to economic changes in good time.

Deal flow and purchase prices

With regard to deal flow, CFC benefits from the management's network created over many years, including banking institutes' recapitalization departments, M&A consultants, auditing firms, etc., offering objects of acquisition to the company. Being part of this active network usually has a positive effect on the choice of companies up for consideration of potential transactions.

CFC also benefits from its focus on companies in need of rescue, as the purchase prices in this segment are often very low, if not merely symbolic, because of the pronounced risks and the weak profitability of the objects of acquisition at the time of purchase. If CFC is successful in rescuing the acquired companies, very high returns on the invested capital can thus be realized.

The key objective during this targeting phase is to identify the potential of the offered candidates, a potential CFC will later be able to mobilize and dynamize.

Restructuring

The restructuring effort starts for CFC even at the beginning of the due diligence, i.e. the examination for an acceptance of the takeover. By the application of "human due diligence", the actual demands and the management's requirement profile for restructuring the company are defined. Then a suitable "holding manager" is selected from the extensive network of the CFC management, someone who is exactly the right person for the target object based on his or her experience in the industry and/or the specific restructuring task, to subsequently take over management or join the management board. Only if this holding manager is found, providing CFC with the assurance that the restructuring will be successfully pressed ahead with, CFC will go ahead and make the investment.

Furthermore, CFC has its own team of experts experienced in restructuring, giving support to the holdings in restructuring their business operations. During the so-called "movement phase", it is the experts' goal to mobilize the potential identified in the deal phase.

The CFC typical organization of restructuring, teaming up a locally responsible, experienced "holding manager" and CFC's own restructuring experts, facilitates a very fast and systematic proceeding in this delicate process of transformation.

Exit

Subsequent to successful restructuring, the holdings are either sold (e.g. by trade sale or going public) or held for a longer term. CFC generally strives for medium-term investment periods of three to five years; shorter periods of commitment will rather be an exception as a sustainable turnaround usually takes 18 to 24 months. Only after this phase, the surplus values of the transformation strategy can be completely mobilized. Because CFC is no private equity fund that needs to disinvest the resources invested after a certain amount of time, CFC is able to pursue an investment strategy of optimized returns and to raise the intrinsic group value, which in turn will manifest in the stock price. Therefore no pressure to sell is on CFC, especially not in cases where a complete recapitalization has been carried out.

Considering this general business policy, the sale to the Greenpark funds is certainly an exception as this sale transaction is not an exit of a single company or a subgroup of companies but rather the partial sale of the Group's entire portfolio. Besides, the sale to the Greenpark funds did not change the structure of the management leading the restructuring effort because the funds totally rely on the management of CFC as the unchanged majority partner.

Risks of the CFC business model

Portfolio size

As CFC is a rather young company whose holding portfolio is still at the beginning stage, losing individual holdings e.g. due to insolvencies could have grave consequences for the group as a whole, too. This risk is decreasing with an increasing portfolio size and the length of time of the holdings' portfolio inclusion. The risk is intended to be countered by the extremely thorough selection of holdings carried out by CFC. It is the objective to evaluate the risks brought about by the companies to be acquired early on and as precisely as possible and to take them into consideration in purchase price negotiations already. The business development department therefore follows strict target definitions for objects to be looked for.

Personnel risks

The dependence of the CFC business model on the personal network of the management and, above all, the general partner's managing director, Marcus Linnepe, is still relatively strong. A possible unforeseen resignation of Mr. Linnepe could have considerable negative consequences for the company.

CFC acquires companies in situations of crisis to be subsequently restructured either by CFC executives or managers recruited from the network. The success of these rescue operations is highly dependent on the abilities of the respective individuals in charge. Due to the intended expansion of the portfolio, CFC is therefore reliant on finding suitable employees (e.g. as holding managers) or being able to deploy a sufficient number of individuals recruited from the network. Especially because of last year's good economic development, it has become more difficult to find suited staff. If they cannot be found, promising investments might not be made in the end. If CFC picks the wrong person for the job, it might come to delays or complications, or even the failure of the restructuring mission. CFC tries to reduce these risks by intensive communication prior to and during the employment of key personnel.

Risks of corporate finance

Because of the young history of CFC, the portfolio companies are still in their very early phases of restructuring. There have therefore been no returns in the shape of dividends or returns of loans.

For this reason CFC's investment financing at present is still principally dependent on own resources to be raised within the framework of capital increases or as borrowed money through financing. In this context there is a very strong dependence on the development at the capital and credit markets. Thanks to the Greenpark transaction, refunding through equity could be strengthened just in time before the credit and banking crisis escalated, so that the Group can use these funds for financing portfolio companies as well, apart from acquiring new companies.

An unfavorable capital market environment could under the circumstances make the placing of a capital increase difficult. If at that time liquid assets would be urgently needed by CFC, this could have a negative effect on the company's liquidity situation. According to the circumstances, holdings would have to be sold considerably below purchase price. If a sale could not be realized, the company might even be facing insolvency.

CFC controls this risk by its appropriately diligent liquidity management. The partial sale of 49 percent of the portfolio to Greenpark has made a contribution to strengthening both equity base and liquidity. Management also tries to prevent the liquidity risk from happening by exclusively acquiring companies whose liquidity requirements up to operating profitability can be reliably assessed and funded. The objective of CFC is to reach the holdings' recapitalization capability as fast as possible. On the other hand, various instruments for refunding and hedging receivables and inventories such as factoring or credit loss insurance are applied to hedge against cash flow risks and safeguard the Group's liquidity.

In the third quarter 2008 meetings were held with the responsible management teams and analyses were conducted as determined by the risk management process, resulting in no noteworthy findings with respect to general risks or company-specific risks.

II. Interim consolidated financial statements

1.
CONDENSED
CONSOLIDATED
BALANCE
SHEET
ASSETS 9/30/2008 12/31/2007
Non-current
assets
64,287,642.92 61,567,699.71
Property.
plant
and
equipment
27,533,308.85 25,869,948.30
Intangible
assets
34,525,053.03 34,891,780.53
Financial
assets
8,036.24 4,232.30
Real
estate
held
as
financial
investments
0.00 0.00
Derivative
financial
instruments
0.00 0.00
Other
non-current
assets
2,221,244.80 801,738.58
Current
assets
62,279,633.93 54,865,460.08
Inventories 31,751,281.65 26,939,848.92
Trade
receivables
11,725,190.87 13,715,687.84
Receivables
from
related
parties
0.00 0.00
Other
financial
assets
and
other
assets
7,702,695.56 5,418,071.56
Cash
and
cash
equivalents
11,100,465.85 8,791,851.76
Non-current
available-for-sale
assets
0.00 0.00
EQUITY AND LIABILITIES 9/30/2008 12/31/2007
Equity 38, 381, 347. 35 38,726,279.54
Capital stock 6,435,000.00 6,435,000.00
Additional paid-in capital 12,275,424.58 12,275,424.58
Profit-sharing rights $-270,653.52$ $-397,511.02$
Accumulated other comprehensive income 16,539,427.63 2,806,553.80
Profit carry-forward $-171,594.26$ 13,732,873.83
Minority interest 3,573,742.92 3,873,938.35
Non-current liabilities 29,556,542.18 23,097,005.88
Special reserve 3, 185, 915.40 3,047,485.56
Pension commitments and similar obligations 3,627,282.10 3,446,348.80
Finance lease liabilities 519,981.71 1,303,556.96
Deferred tax liabilities 11,082,886.78 9,643,903.76
Other non-current liabilities 11,140,476.19 5,655,710.80
Current liabilities 58,629,387.32 54,609,874.37
Liabilities to banks 23,453,757.24 13,325,579.87
Current loans 6,656,763.06 6,575,002.30
Current portion of non-current loans 191,461.98 0.00
Trade payables 10,778,987.99 13,897,587.20
Advance payments 959,617,38 1,190,204.86
Liabilities to related parties 20,475.00 0.00
Current provisions 11,307,506.69 11,848,124.49
Current tax liabilities 1,224,880.08 1,333,957.71
Liabilities to partners 0.00 85,700.00
Other financial liabilities 3,009,342.76 5,387,574.78
Other liabilities 10,034.91 0.00
Finance lease liabilities 1,016,560.23 966, 143. 16
126, 567, 276.85 116,433,159.79

2. CONDENSED CONSOLIDATED INCOME STATEMENT OF CFC INDUSTRIEBETEILIGUNGEN GMBH & CO. KGAA FOR THE PERIOD FROM JANUARY 1 TO SEPTEMBER 30, 2008

Q
3
2008
Q3
2007
In
EUR
1/1
-
9/30/2008
1/1
-
9/30/2007
7/1
-
9/30/2008
7/1
-
9/30/2007
Sales 106,046,921 42,230,377 41,195,383 24,235,933
Changes
in
finished
goods
and
work
in
process
inventories
1,135,561 666,993 -1,155,523 451,353
Other
operating
income
12,167,607 4,723,281 7,546,343 851,506
Material
expense
-62,149,519 -26,073,069 -23,462,476 -16,791,449
Personnel
expense
-20,850,346 -6,647,400 -7,622,079 -3,698,475
Depreciation
of
property,
plant
and
equipment
and
int,
assets
-4,367,040 -1,039,528 -1,591,454 -849,676
Other
operating
expenses
-28,160,522 -13,181,955 -9,581,217 -7,006,928
Operating
result
3,822,662 678,697 5,328,977 -2,807,736
Finance
income
223,823 149,693 148,153 275,749
Finance
expense
-2,764,754 -732,313 -1,344,238 -700,313
Financial
result
-2,540,931 -582,620 -1,196,085 -424,564
Earnings
before
taxes
1,281,731 96,077 4,132,892 -3,232,300
Income
tax
-1,725,124 1,741,738 -1,870,156 28,049
Third-party
share
in
borrowed
capital
-30,601 0 -16,979 0
Group
net
income
for
the
period
-473,995 1,837,815 2,245,756 -3,204,251
Minority
interest
302,401 263,719 221,895 0
Attributable
to
equity
holders
of
the
parent
-171,594 2,101,534 2,467,651 -3,204,251
Basic
earnings
per
share
0 0,26 0 0
Fully
diluted
earnings
per
share
0 0,26 0 0

3. CONDENSED CONSOLIDATED CASH FLOW STATEMENT

OF CFC INDUSTRIEBETEILIGUNGEN GMBH & CO. KGAA FOR THE PERIOD FROM JANUARY 1 TO SEPTEMBER 30, 2008

in
EUR
1.1.
-
30.9.08
1.1.
-
30.9.07
Cash
flow
from
operating
activities
Earnings
before
taxes
1,281,731 96,077
Adjustments:
Depreciation
and
amortization
4,367,040 1,039,528
Foreign
currency
loss
-
Loss/income
from
disposal
of
fixed
assets
-606,390
Capital
gains
-7,145,841
Other
non-cash
income/loss
-345,439 -3,275,784
Return
on
capital
- -
Subtotal -2,448,900 -2,140,179
Changes
in
non-current
and
current
provisions
-885,730 -1,115,285
Changes
in
working
capital
-5,698,691 -5,030,574
Changes
in
other
non-current
and
current
assets
and
liabilities
10,975,043 1,083,464
Income
taxes
paid
-83,355 -65,000
Net
cash
flow
from
operating
activities
1,858,366 -7,267,574
Cash
flow
from
investing
activities
Payments-in
from
asset
disposals
606,390
Payments-out
for
acquisition
of
intangible
assets
and
property,
plant
and
equipment
-4,308,181 -846,441
Payments-in
from
investment
disposals
7,598,880
Purchase
price
of
acquisitions
(less
acquired
cash
and
cash
equivalents)
-450,000 -864,000
Net
cash
flow
used
in
investing
activities
3,447,089 -1,710,441
Cash
flow
from
financing
activities
Payments-in
from
capital
increase
9,571,838
Changes
in
liabilities
and
loans
used
for
financing
purposes
-1,133,797 835,999
Interest
expense
-1,923,106 -397,327
Foreign
currency
effects
and
other
non-cash
changes
Other
adjustments
Net
cash
flow
used
in
financing
activities
-3,056,902 10,010,510
Net
increase
in
cash
and
cash
equivalents
2,248,552 1,032,496
Cash
and
cash
equivalents
at
beginning
of
period
8,791,852 5,584,358
Exchange
rate
differences
60,062 -76,000
Cash
and
cash
equivalents
11,100,466 6,540,854

4. CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY OF CFC INDUSTRIEBETEILIGUNGEN GMBH & CO. KGAA AS OF SEPTEMBER 30, 2008

Equity holders of the parent

Stock
capital
Additional
paid-in
capital
Accum.
other
compr.
income
Retained
earnings
Equity
December
31,
2006
5,212,500.00 4,150,039.41 (215,779.38) 2,035,521.30 11,182,281.33
+/-
changes
in
accounting
policies
and
valuation
methods
and
corrections
of
material
mistakes
0.00 0.00 0.00 771,032.50 771,032.50
December
31,
2006
(adjusted)
5,212,500.00 4,150,039.41 (215,779.38) 2,806,553.80 11,953,313.83
Capital
increase
by
contribution
in
kind
0.00 0.00 0.00 0.00 0.00
Capital
increase
from
company
resources
0.00 0.00 0.00 0.00 0.00
Capital
increase
in
cash
1,222,500.00 8,349,338.07 0.00 0.00 9,571,838.07
Fundraising
cost
0.00 0.00 0.00 0.00 0.00
Group
net
income
0.00 0.00 0.00 2,101,533.76 2,101,533.76
Foreign
currency
translation
0.00 0.00 -73,473.95 0.00 -73,473.95
Changes
in
basis
of
consolidation
0.00 0.00 0.00 0.00 0.00
September
30,
2007
6,435,000.00 12,499,377.48 (289,253.33) 4,908,087.56 23,553,211.71
December
31,
2007
6,435,000.00 12,275,424.58 (397,511.02) 16,539,427.63 34,852,341.19
Capital
increase
by
contribution
in
kind
0.00 0.00 0.00 0.00 0.00
Capital
increase
from
company
resources
0.00 0.00 0.00 0.00 0.00
Capital
increase
in
cash
0.00 0.00 0.00 0.00 0.00
Fundraising
cost
0.00 0.00 0.00 0.00 0.00
Group
net
income
0.00 0.00 0.00 -171,594.26 -171,594.26
Foreign
currency
translation
0.00 0.00 126,857.50 0.00 126,857.50
Changes
in
basis
of
consolidation
0.00 0.00 0.00 0.00 0.00
September
30,
2008
6,435,000.00 12,275,424.58 -270,653.52 16,367,833.37 34,807,604.43

M i n o r i t y p a r t n e r s

M
i
n
o
r
i
t
y
s
t
a
k
e
A
c
c
u
m
o
t
h
e
r
c
o
m
p
r.
i
n
c
o
m
e
M
i
n
o
r
i
t
y
i
n
t
e
r
e
s
t
E
q
u
i
t
y
G
r
o
u
p
e
q
u
i
t
y
2
,
3
6
5
,
8
0
0
3
5
(
9
2
,
4
7
6
8
7
)
8
8
3
,
6
8
7
6
1
3
,
1
5
7
,
0
1
1
0
9
1
4
,
3
3
9
,
2
9
2
4
2
3
5
1
,
5
4
0
0
0
0
0
0
-
2
1
,
0
9
7
5
0
3
3
0
,
4
4
2
5
0
1
,
1
0
1
,
4
7
5
0
0
2
,
7
1
7
,
3
4
0
3
5
(
9
2
,
4
7
6
8
7
)
8
6
2
,
5
9
0
1
1
3
,
4
8
7
,
4
5
3
5
9
1
5
,
4
4
0
,
7
6
7
4
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9
,
5
7
1
,
8
3
8
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
2
6
3
,
7
1
8
4
2
-
2
6
3
,
7
1
8
4
2
1
,
8
3
7
,
8
1
5
3
4
0
0
0
3
6
,
3
0
1
6
9
0
0
0
3
6
,
3
0
1
6
9
-
3
7
,
1
7
2
2
6
3
6
1
,
4
1
0
6
5
0
0
0
0
0
0
3
6
1
,
4
1
0
6
5
3
6
1
,
4
1
0
6
5
3
,
0
7
8
,
7
5
1
0
0
(
5
6
,
1
7
5
1
8
)
5
9
8
,
8
7
1
6
9
3
,
6
2
1
,
4
4
7
5
1
2
7
,
1
7
4
,
6
5
9
2
2
2
,
9
1
1
,
7
1
1
3
9
(
1
7
0
,
7
2
0
1
5
)
1
,
1
3
2
,
9
4
7
1
1
3
,
8
7
3
,
9
3
8
3
5
3
8
,
7
2
6
,
2
7
9
5
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
3
0
2
,
4
0
0
6
9
-
3
0
2
,
4
0
0
6
9
-
4
7
3
,
9
9
4
9
5
0
0
0
8
0
,
0
9
6
0
9
0
0
0
8
0
,
0
9
6
0
9
2
0
6
,
9
5
3
5
9
-
7
7
,
8
9
0
8
3
0
0
0
0
0
0
-
7
7
,
8
9
0
8
3
-
7
7
,
8
9
0
8
3
2
,
8
3
3
,
8
2
0
5
6
-
9
0
,
6
2
4
0
6
8
3
0
,
5
4
6
4
2
3
,
5
7
3
,
7
4
2
9
2
3
8
,
3
8
1
,
3
4
7
3
5

III. Selected notes to interim consolidated financial statements

1. GENERAL INFORMATION

Basis for preparation of financial statements

The condensed interim consolidated financial statements for the period from January 1 to September 30, 2008 have been prepared in accordance with IAS 34: Interim Financial Reporting. The interim consolidated financial statements do therefore not include all the information and statements prescribed for consolidated financial statements and should therefore be read in conjunction with the consolidated financial statements for the fiscal year ended December 31, 2007.

For the preparation of these interim consolidated financial statements, the same accounting policies and valuation methods have been adopted as were applied to the preparation of the consolidated financial statements for the past fiscal year.

Seasonal impact

Potential seasonal impact primarily concerns the business performance of the individual holdings. Please refer to the respective reports from the holdings for a discussion of effects from seasonal impact.

Unusual business events

Sale of investments and loans to Palace Park Investments Ltd.

Palace Park Investments Ltd., Jersey, acquired a 49 percent interest in the holding portfolio of and loans extended to CFC Electronic Holding GmbH, CFC Zweite Zwischenholding GmbH, and CFC Vierte Zwischenholding GmbH CFC by notarial deed signed on July 31, 2008. Palace Park Investments also acquired a cash or call option on 49 percent of the interest in and loans extended to Berndes Beteiligungs GmbH held by CFC. This call option may be exercised in the period between January 1 and December 31, 2009.

In case of a future profitable exit of the segment "Fashion Group", currently including the companies delmod international GmbH & Co. KG and Hirsch Vertriebs GmbH, the agreement provides for a disproportionately high share of the exit proceeds to be allocated to CFC Industriebeteiligungen due to this segment's particularly bright prospects.

In concluding this transaction, Greenpark has made the commitment to support the continued development and growth of the portfolio companies with an amount of up to EUR 2.5 million in addition to the purchase price.

Palace Park Investments Ltd. is an acquisition vehicle specially established for this transaction. The company is funded by Greenpark Funds, Guernsey, specializing in so-called secondary investments, i.e. investments in existing portfolios. Greenpark Funds, advised in this transaction and managed by London based Greenpark Capital Ltd., ranks among Europe's largest and most successful secondary funds, its separate funds currently managing assets of EUR 1,300 million.

CFC retains management control over the holdings, thus providing for the companies' consistent development in line with the successful restructuring concept. Consequently, the sold companies remain in the basis of consolidation of CFC.

The purchase price for the sold investments, the loans and the option were evaluated as of call date May 31, 2008, coming to EUR 22.54 million. EUR 0.13 million are added to this amount for loans extended by CFC between call date and the transaction's closing. This results in a total purchase price of EUR 22.67 million. This purchase price is attributed to effectively or optionally acquired company investments in the amount of EUR 16.43 million and to loans in the amount of EUR 6.23 million. Upon closing the transaction, a due partial amount of EUR 13.5 million was paid by Palace Park. The remaining amount is payable during 2009.

As of the transaction's closing call date, our group auditor Ernst & Young conducted a review to audit the determination of results. The review resulted in a profit contribution of EUR 10.9 million at the level of CFC Industriebeteiligungen GmbH & Co. KGaA (individual financial statements). CFC has so far not chosen an applicable method for the determination of group earnings from the sale of investments and loans to a minority partner in its consolidated financial statements as no such sale has previously occurred. CFC has decided to treat the sale transaction according to the valuation method of "parent entity extension" (iGAAP 2008, no. 6.7.4) as this sale is not a transaction between partners, so that the full profit realized by this sale flows into the Group's earnings. The Group realized a profit of EUR 7.1 million from this transaction.

Estimates and assumptions

There were no changes in either nature or extent of estimates compared to previous financial statements.

Changes in basis of consolidation

In the third quarter 2008 there were no changes in the basis of consolidation.

Subsequent events

No exceptional or unusual events have occurred subsequent to the balance sheet date of the interim consolidated financial statements.

2. SEGMENT REPORTING

The following tables contain information about sales and results, assets and liabilities, as well as selected segment information of the CFC Group's business segments for the period January 1 to September 30, 2008.

Please refer to the Annual Report 2007 for the determination of business segments.

GROUP
SEGMENT
INCOME
STATEMENT
AS
OF
SEPTEMBER
30,
2008
Cookware Home
&
Living
EMS
In
Euro
Sales
Changes
in
finished
goods
and
work
in
process
inventories
Other
operating
income
Material
expense
Personnel
expense
Depreciation
of
property.
plant
and
equipment
and
intangible
assets
Other
operating
expenses
34,265,757.21
-363,617.96
727,165.53
-19,824,571.32
-4,087,290.16
-810,002.15
-10,226,672.81
11,428,189.92
-9,907.63
-234,338.29
-6,151,673.28
-4,672,434.19
-856,097.80
-1,807,862.44
20,404,174.75
-410,275.80
-3,094,656.08
-11,747,607.77
-5,193,965.94
-1,239,144.14
-487,863.04
Operating
result
-319,231.66 -2,304,123.71 -1,769,338.02
EBITDA 490,770.49 -1,448,025.91 -530,193.88
Finance
income
Finance
expense
30,509.43
-716,281.87
49,178.68
-790,803.98
53,719.68
-622,292.82
Financial
result
-685,772.44 -741,625.30 -568,573.14
Earnings
before
taxes
-1,005,004.10 -3,045,749.01 -2,337,911.16
SEGMENT
INCOME
STATEMENT
AS
OF
SEPTEMBER
30,
2008
Cookware
Home
&
Living
EMS
Fashion
Total
segments
CFC
KGaA
financial
statements
Consolidation CFC
34,265,757.21
11,428,189.92
in
finished
goods
and
work
in
process
inventories
-363,617.96
-9,907.63
operating
income
727,165.53
-234,338.29
expense
-19,824,571.32
-6,151,673.28
Personnel
expense
-4,087,290.16
-4,672,434.19
Depreciation
of
property.
plant
and
equipment
and
intangible
assets
-810,002.15
-856,097.80
operating
expenses
-10,226,672.81
-1,807,862.44
20,404,174.75
39,797,177.27
-410,275.80
1,919,362.44
-3,094,656.08
247,762.43
-11,747,607.77
-24,425,666.60
-5,193,965.94
-6,792,613.23
-1,239,144.14
-1,446,205.98
-487,863.04
-6,165,202.18
105,895,299.15
1,135,561.05
-2,354,066.41
-62,149,518.97
-20,746,303.52
-4,351,450.07
-18,687,600.47
151,621.37
0.00
10,926,675.01
0.00
-104,042.65
-15,589.44
-2,564,902.69
3,594,998.24
-6,908,018.98
106,046,920.52
1,135,561.05
12,167,606.84
-62,149,518.97
-20,850,346.17
-4,367,039.51
-28,160,522.14
Operating
result
-319,231.66
-2,304,123.71
-1,769,338.02
3,134,614.15
-1,258,079.24 8,393,761.60 -3,313,020.74 3,822,661.62
490,770.49
-1,448,025.91
-530,193.88
4,580,820.13
3,093,370.83 8,409,351.04 -3,313,020.74 8,189,701.13
income
30,509.43
49,178.68
expense
-716,281.87
-790,803.98
53,719.68
21,190.17
-622,292.82
-948,922.06
154,597.96
-3,078,300.73
631,502.06
-248,814.19
-562,277.04
562,360.84
223,822.98
-2,764,754.08
result
-685,772.44
-741,625.30
-568,573.14
-927,731.89
-2,923,702.77 382,687.87 83.80 -2,540,931.10
before
taxes
-1,005,004.10
-3,045,749.01
-2,337,911.16
2,206,882.26
-4,181,782.01 8,776,449.47 -3,312,936.94 1,281,730.52
GROUP
SEGMENT
BALANCE
SHEET
AS
OF
SEPTEMBER
30,
2008
Cookware Home
&
Living
EMS
In
Euro
ASSETS
Non-current
assets
15,633,936.87 11,534,391.04 10,006,210.56
Property.
plant
and
equipment
Intangible
assets
Financial
assets
Real
estate
held
as
financial
investments
Derivative
financial
instruments
Other
non-current
assets
Deferred
tax
assets
2,595,143.02
13,038,793.85
0.00
0.00
0.00
0.00
0.00
11,089,611.10
24,437.90
7,780.59
0.00
0.00
412,561.45
0.00
6,379,696.13
3,626,514.43
0.00
0.00
0.00
0.00
0.00
Current
assets
20,313,504.60 3,913,919.87 7,693,019.25
Inventories
Trade
receivables
Receivables
IC
Other
financial
assets
and
other
assets
Cash
and
cash
equivalents
Non-current
available-for-sale
assets
12,039,282.89
5,321,781.77
0.00
1,893,356.44
1,059,083.50
0.00
2,063,927.63
1,180,959.81
0.00
669,032.43
0.00
0.00
5,933,512.45
1,347,479.79
0.00
262,389.52
149,637.49
0.00
Total
assets
35,947,441.47 15,448,310.91 17,699,229.81
BALANCE
SHEET
AS
OF
SEPTEMBER
30,
2008
Cookware
Home
&
Living
EMS
Fashion Total
segments
CFC
KGaA
financial
statements
Consolidation CFC
15,633,936.87
11,534,391.04
10,006,210.56
25,262,439.28 62,436,977.75 5,767,883.53 -3,917,218.36 64,287,642.92
equipment
2,595,143.02
11,089,611.10
6,379,696.13
7,468,468.70 27,532,918.95 389.90 27,533,308.85
13,038,793.85
24,437.90
3,626,514.43
17,428,378.41 34,118,124.59 110,208.94 296,719.50 34,525,053.03
0.00
7,780.59
0.00
255.65 8,036.24 5,657,284.69 -5,657,284.69 8,036.24
financial
investments
0.00
0.00
0.00
0.00 0.00 0.00 0.00
instruments
0.00
0.00
0.00
0.00 0.00 0.00 0.00
assets
0.00
412,561.45
0.00
365,336.52 777,897.97 0.00 1,443,346.83 2,221,244.80
0.00
0.00
0.00
0.00 0.00 0.00 0.00
20,313,504.60
3,913,919.87
7,693,019.25
18,903,147.92 50,823,591.64 21,815,175.73 -10,359,133.44 62,279,633.93
12,039,282.89
2,063,927.63
5,933,512.45
11,714,558.68 31,751,281.65 0.00 31,751,281.65
5,321,781.77
1,180,959.81
1,347,479.79
3,988,641.64 11,838,863.01 64,649.38 -178,321.52 11,725,190.87
0.00
0.00
0.00
0.00 0.00 10,202,870.52 -10,202,870.52 0.00
and
other
assets
1,893,356.44
669,032.43
262,389.52
765,260.23 3,590,038.62 4,112,656.94 7,702,695.56
1,059,083.50
0.00
149,637.49
2,434,687.37 3,643,408.36 7,434,998.89 22,058.60 11,100,465.85
assets
0.00
0.00
0.00
0.00 0.00 0.00 0.00
35,947,441.47
15,448,310.91
17,699,229.81
44,165,587.20 113,260,569.39 27,583,059.26 -14,276,351.80 126,567,276.85
GROUP
SEGMENT
BALANCE
SHEET
AS
OF
SEPTEMBER
30,
2008
Cookware Home
&
Living
EMS
In
Euro
EQUITY
AND
LIABILITIES
Equity 11,477,106.42 -4,436,494.16 2,567,196.12
Non-current
liabilities
4,736,742.36 4,447,639.69 2,345,080.99
Pension
commitments
and
similar
obligations
Non-current
provisions
Finance
lease
liabilities
Deferred
tax
liabilities
Other
non-current
liabilities
71,594.38
0.00
456,427.36
4,208,720.62
0.00
0.00
0.00
0.00
2,313,582.99
2,134,056.70
450,882.67
0.00
0.00
-57,612.40
1,951,810.72
Current
liabilities
19,733,592.69 15,437,165.38 12,786,952.70
Liabilities
to
banks
Current
loans
Current
portion
of
non-current
loans
Trade
payables
Advance
payments
Payables
IC
Current
provisions
Current
tax
liabilities
Liabilities
to
partners
Other
financial
liabilities
Other
liabilities
Finance
lease
liabilities
10,425,446.22
490,000.00
0.00
3,925,025.91
491,573.28
0.00
3,517,586.01
325,715.65
20,475.00
332,052.14
0.00
205,718.48
2,674,616.69
8,712,000.00
0.00
2,604,721.75
0.00
0.00
216,998.05
383,372.16
0.00
845,456.73
0.00
0.00
755,595.39
4,031,000.00
191,461.98
2,956,058.51
468,044.10
0.00
2,755,080.73
210,951.06
0.00
1,408,726.02
10,034.91
0.00
Total
equity
and
liabilities
35,947,441.47 15,448,310.91 17,699,229.81
Consolidation CFC
KGaA
financial
statements
Total
segments
Fashion
-10,714,534.61
38,381,347.35
27,470,657.97 21,625,223.99 12,017,415.61
6,776,760.47
29,556,542.18
-1,007,036.66 23,786,818.37 12,257,355.33
3,185,915.40
3,627,282.10
0.00
0.00
3,185,915.40
3,627,282.10
2,663,438.35
3,627,282.10
519,981.71
1,542,587.08
11,082,886.78
5,234,173.39
11,140,476.19
0.00
-1,007,036.66
0.00
519,981.71
10,547,336.36
5,906,302.80
63,554.35
4,082,645.15
1,820,435.38
-10,338,577.66
58,629,387.32
1,119,437.95 67,848,527.03 19,890,816.26
23,453,757.24 185.91 23,453,571.33 9,597,913.03
-9,246,180.00
6,656,763.06
191,461.98
669,943.06
0.00
15,233,000.00
191,461.98
2,000,000.00
0.00
-1,092,397.66
10,778,987.99
959,617.38
203,471.04
0.00
11,667,914.61
959,617.38
2,182,108.44
0.00
11,307,506.69
1,224,880.08
67,983.20
177,804.74
0.00
11,239,523.49
1,047,075.34
0.00
4,749,858.70
127,036.47
3,009,342.76 0.00
50.00
20,475.00
3,009,292.76
0.00
423,057.87
1,016,560.23 0.00
0.00
10,034.91
1,016,560.23
0.00
810,841.75
-14,276,351.80
126,567,276.85
27,583,059.26 113,260,569.39 44,165,587.20

3. NOTES TO SELECTED POSITIONS OF THE INTERIM CONSOLIDATED BALANCE SHEET

3.1 Intangible assets

(EUR'000)
9/30/2008
(EUR'000)
12/31/2007
Trademark
rights
Customer
relationships
Software
and
licenses
Advance
payments
23,781
8,609
1,956
179
23,581
9,184
2,115
12
34,525 34,892

With regard to trademark rights, the brands "Berndes" and "delmod" are intangible assets with indefinite useful lives. Insofar they are not subject to scheduled depreciation in accordance with IAS 38. There has been no indication for the requirement of unscheduled depreciation.

The capitalized customer relationships are depreciated according to schedule over approx. 10 - 16 years in application of the straight-line method. As of September 30, 2008 this kind of depreciation came to EUR 0.5 million.

3.2 Property, plant and equipment

Sachanlagen (EUR'000)
9/30/2008
(EUR'000)
12/31/2007
Undeveloped
real
estate
Buildings
on
own
and
third-party
917 826
property 14,165 13,825
Technical
equipment
and
machinery
Other
facilities,
office
equipment
6,828 6,792
and
furniture
Advance
payments
and
construction
4,554 3,890
in
process
1,069 537
27,533 25,870

3.3 Inventories

Inventories as of September 30, 2008 are composed as follows:

Inventories (EUR'000)
9/30/2008
(EUR'000)
12/31/2007
Raw
materials
Work
in
process
Finished
goods
Advance
payments
for
inventories
8,489
6,144
16,855
263
7,532
5,149
13,983
275
31,751 26,940

For the allocation of inventories to the separate segments please refer to segment reporting.

3.4 Trade receivables

For the allocation of trade receivables to the separate segments please refer to segment reporting.

3.5 Stock capital

The stock capital of EUR 6,435,000.00 recognized in the balance sheet as of December 31, 2007 and consisting of 6,435,000 common bearer shares with a notional value of EUR 1.00 each is paid in entirely. Partners are:

EUR'000 percent
General
partner
CFC
Industrie
Beteiligungen
Verwaltungs
GmbH
0 0.0
Limited
partners
Heliad
Equity
Partners
GmbH
&
Co.
KGaA
500 7.77
Heliad
Investments
Ltd
500 7.77
Themis
Equity
Partners
GmbH
&
Co.
KGaA
1,500 23.31
Altira
AG
240 3.73
Silvia
Quandt
&
Cie.
Capital
Markets
AG
438 6.81
Marcus
Linnepe
971 15.09
Klaus
von
Hörde
250 3.89
Free
float
2,036 31.64
6.435 100.00

3.6 Other non-current liabilities

Other non-current liabilities remain at EUR 11.1 million as of September 30, 2008 (EUR 11.1 million as of June 30, 2008).

4. EMPLOYEES

As of September 30, 2008 there were 776 employees within the Group.

Disclosures according to Section 160 AktG

In the reporting period from January 1 to September 30, 2008 no reportable transactions involving the company's stock (directors´ dealings) were made.

Responsibility statement

We assure to the best of our knowledge that the interim consolidated financial statements communicate a true and fair view of the Group's assets, financial position and results from operations, in accordance with applicable accounting standards, and that the interim group management report includes a fair review of the course of business including the result and the Group's position as well as a fair description of the material risks and opportunities of the Group's anticipated future development.

Dortmund, November 2008

Marcus Linnepe

FINANCIAL CALENDAR 2009

Preliminary
results
2008
3/27/2009
Results
2008,
Annual
Report
release,
press
conference,
analyst
conference
4/23/2009
Report
on
the
first
quarter
2009
4/23/2009
Annual
General
Meeting
(Dortmund)
6/16/2009
Report
on
the
second
quarter
2009
7/31/2009
Report
on
the
third
quarter
2009
10/30/2009

Participation in investor conferences

Presentation
at
German
Equity
Forum
of
Deutsche
Börse
AG
11/12/2008
Presentation
at
Munich
Capital
Markets
Conference
of
GBC
AG
12/10/2008

CONTACT

CFC Industriebeteiligungen GmbH & Co. KGaA Dr. Frank J. Nellissen Westfalendamm 9 44141 Dortmund

Phone.: + 49 231-22240 500 Fax: + 49 231-22240 7511

[email protected] www.cfc.eu.com

Talk to a Data Expert

Have a question? We'll get back to you promptly.