ASSA ABLOY

Quarterly Report • Nov 27, 2015

Company's web site : www.ascompany.gr

Approval date from the B.O.D.

for annual financial statements : November 27th 2015

1. BALANCE SHEET Amounts expressed in €			2. STATEMENT OF COMPREHENSIVE INCOME Amounts expressed in €
Tangible fixed assets	6.546.491,82	6.753.138,14
Inventories	4.485.932,64	3.167.034,66	Profit/(loss) before tax, interest,
Other shareholders' equity	11.879.765,25	10.754.903,49	Total Profit
Provisions / Other long term liabilities	730.297,74	717.142,05	Profit/(loss) before tax, interest,
Other short term liabilities	3.808.293,73	2.776.760,87
Total liabilities (d)	6.913.591,47	6.127.660,51
			3. STATEMENT OF CHANGES IN EQUITY
TOTAL SHAREHOLDERS EQUITY & LIABILITIES (c) + (d)	27.719.050,32	26.858.339,20	Amounts expressed in €

Amounts expressed in €			Amounts expressed in €
ASSETS	30.09.2015	31.12.2014		1.1 to	1.1 to	1.7 to	1.7 to
Tangible fixed assets	6.546.491,82	6.753.138,14		30.09.2015	30.09.2014	30.09.2015	30.09.2014
Intangible fixed assets	8.809,22	6.405,72	Sales Turnover	13.759.507,49	13.737.235,48	3.509.788,68	3.797.909,84
Other non-current assets	23.313,66	22.019,66	Gross profit / (loss)	6.627.906,44	7.406.353,31	1.273.704,82	1.945.373,68
Inventories	4.485.932,64	3.167.034,66	Profit/(loss) before tax, interest,
Trade debtors	10.077.334,20	8.440.245,03	investing results	1.708.648,73	2.294.638,72	-13.555,38	459.399,41
Other current assets	6.577.168,78	8.469.495,99	Profit/(loss) before tax	1.469.467,02	2.265.369,69	-65.269,27	436.806,02
TOTAL ASSETS	27.719.050,32	26.858.339,20	Profit/(loss) after tax (Α)	1.124.861,76	1.695.441,66	-76.921,85	324.293,25
			- Owners of the parent	1.124.861,76	1.695.441,66	-76.921,85	324.293,25
SHAREHOLDERS' EQUITY AND LIABILITIES			- Minority Shareholders'	0,00	0,00	0,00	0,00
Paid up share capital	8.925.693,60	9.975.775,20	Other Profit/(loss) after tax (Β)	0,00	0,00	0,00	0,00
Other shareholders' equity	11.879.765,25	10.754.903,49	Total Profit
Total Shareholder's Equity (a)	20.805.458,85	20.730.678,69	after tax (Α) + (Β)	1.124.861,76	1.695.441,66	-76.921,85	324.293,25
			- Owners of the parent	1.124.861,76	1.695.441,66	-76.921,85	324.293,25
Minority Rights (b)	0,00	0,00	-Minority Shareholders'	0,00	0,00	0,00	0,00
Total Equity (c) = (a) + (b)	20.805.458,85	20.730.678,69	Impact from revised IAS 19	0,00	0,00	0,00	0,00
			Profit after tax per share in (€)	0,0428	0,0646	-0,0029	0,0124
Long term liabilities	2.375.000,00	2.375.000,00	Intended dividend per share (in €)	0,0000	0,0000	0,0000	0,0000
Provisions / Other long term liabilities	730.297,74	717.142,05	Profit/(loss) before tax, interest,
Short term borrowing liabilities	0,00	258.757,59	investing results and depreciation	1.986.656,99	2.567.950,49	79.568,99	552.101,01
Other short term liabilities	3.808.293,73	2.776.760,87
Total liabilities (d)	6.913.591,47	6.127.660,51
			3. STATEMENT OF CHANGES IN EQUITY

TOTAL SHAREHOLDERS EQUITY & LIABILITIES (c) + (d)	27.719.050,32	26.858.339,20	Amounts expressed in €
				30.09.2015 .	30.09.2014
			Opening balance
4. CASH FLOW STATEMENT			(01.01.2015 & 01.01.2014 accordingly)	20.730.678,69	18.916.632,65
Amounts expressed in €			Impact from revised IAS 19	0,00	0,00
			Year's Profit / (loss)
	1.1 to	1.1 to	after taxes	1.124.861,76	1.695.441,66
	30.09.2015	30.09.2014	Dividends	0,00	0,00
			Reduction and refund of share capital	-1.050.081,60	0,00
			(30.09.2015 & 30.09.2014 accordingly)	20.805.458,85	20.612.074,31

a) Sales of goods and services	0,00
b) Purchase of goods and services	0,00
c) Trade debtors	0,00
d) Liabilities	0,00
e) Transactions & salaries of managerial staff and the board	693.285,62
f) Receivables fron managerial staff and the board	0,00
g) Liabilities towards managerial staff and the board	0,00

11. The Annual General Meeting of Company's Shareholders which was held on 05.08.2015 decided to reduce the company's share capital by the amount of € 1.050.081,60 by reducing the nominal value of each share by € 0,04 (from € 0,38 to € 0,34) and refund to the shareholders.

AS COMPANY S.A. COMMERCIAL INDUSTRIAL COMPUTER & TOY COMPANY FINANCIAL STATEMENTS INFORMATION January 1st ended in September 30th 2015 General Trading Record Number 57546304000 - Company's Number in the Register of Societes Anonymes 22949/06/Β/90/107 - Headquarters: Municipality of Oraiokastro County of Thessaloniki

and Certified Auditors Accountant Audit Report are posted.

12. The amounts of sales and purchases from the beginning of the fiscal period and the balance of receivables and liabilities of the Group and the Company at the end of the fiscal period which have resulted from transactions from related sectors, such as defined by IAS standard 24 are as follows:

			Year's Profit / (loss)
	1.1 to	1.1 to	after taxes	1.124.861,76	1.695.441,66
	30.09.2015	30.09.2014	Dividends	0,00	0,00
Operating activities			Reduction and refund of share capital	-1.050.081,60	0,00
Profit before tax	1.469.467,02	2.265.369,69	Year's end equity
Increase / Decrease adjustments for:			(30.09.2015 & 30.09.2014 accordingly)	20.805.458,85	20.612.074,31
Depreciation	278.008,26	273.311,77
Previsions	32.926,15	29.513,79
Foreign Exchange Differences	-189.594,43	-220.867,92	5. NOTES
Investing Activities Results (income, expences, profit & loss)	28.831,92	154.437,39
Interest Expense	136.568,75	122.971,22	In the above financial statements the basic accounting principles applied are consistent with those applied for the balance sheet of the previous fiscal year 1.
Increase / Decrease adjustments for working capital:			2014, including the application using the revised International Accounting Standard (IAS) 19.
Decrease/(increase) in inventories	-1.318.897,98	-1.518.721,15	There were no changes such as, in accounting policies, appreciation, correction in accounting mistakes, changes of entries in financial statements, regarding 2.
Decrease/(increase) in receivables	-1.702.889,67	-1.567.196,48	last year.
(Decrease)/increase in current liabilities (excluding borrowings)	904.136,70	1.428.176,49	There weren't any company proceedings such as take over, sale, merger of other company or branch, secession of branch and reorganization, neither break in 3.
Minus :			any operation.
Interest Paid	-136.568,75	-122.971,22	4.
Income taxes paid	-228.149,10	-559.841,32	There were no changes in the company's fiscal year period, therefore all information presented is comparable.
Total cash flows from operating activities (a)	-726.161,13	284.182,26	The Company does not prepare consolidated financial statements, the Financial Statements are not included in other consolidated financial statements 5.
			published by other companies.
Investing Activities			There do not exist any types of arbitration or pending litigation matters of the Company that could have a material adverse effect on financial condition or 6.
Subsidiary	0,00	0,00	operation of the Company and therefore there do not exist any corresponding provisions, except of those that are fully analyzed in financial statements. Other
Purchase of tangible and intangible assets	-93.736,54	-55.108,40	provisions have been made which amount to € 973.862,93 (please see note 5.7 in financial statement statements).
Proceeds from sales of tangible and intangible assets	0,00	0,00
Proceeds from sales of securities	-285.211,78	-306.181,33	The number of staff employed by the Company was 71 employees as at the end of the reported period and was 66 employees, accordingly at the end of the 7.
Interest income	13.011,03	67.407,81	previous respective period
Dividends income	0,00	0,00	The company applied in previous years the revised IAS 19, updated and in the current period. The modification of the relative accounting policy has occurred 8.
	-365.937,29	-293.881,92	in accordance with the provisions of IAS 8 "Accounting Policies, Changes in Accounting Estimates and Errors". As it is mentioned in the Annual Financial
Total cash flows from ivnesting activities (b) Financing activities			Statements the transition to the revised IAS 19 has an impact on the obligation of certain benefits due to the recognition of accumulated unrecognized
			actuarial gains / losses. Provisions for the employees have been made which amount to €376.731,62.
Proceeds from Subsidiary	0,00	0,00
Proceeds from increased capital	0,00	0,00	For the fiscal year 2014 the Company is subject to tax audit by the Statutory Auditors according to the provisions of Article 65a of Law 4174/2013 and has
Reduction and refund of share capital	-1.050.081,60	0,00	9. received by Certified Auditors, dated September 22nd 2015, Tax Compliance Certificate with unqualified conclusion. (Please see note 5.9 in financial statement
Proceeds from borrowings	0,00	0,00	statements). For the open fiscal year 2010, whose audit is in progress, a provision of € 50.000 has been acrrued.
Inflow from Government Programs	35.965,77	0,00
Borrowings paid	-258.757,59	-125.000,00
Payments of leasing liabilities	-44.796,22	-40.510,01	According the paragraph 4 of Article 1 of Law 4334/2015 since the fiscal year 2015 the income tax rate of legal entities increased from 26% to 29% and the 10. advance income tax rate has increased from 80% to 100%. For compiled financial statements at 30.09.2015, the income tax and deferred income tax is
Dividends paid	0,00	0,00	calculated with the prevailing tax rate on 30.9.2015 at 29%. If the current and deferred tax was calculated using the old rate of 26%, the amount of current
Total cash flows from Financing activities (c)	-1.317.669,64	-165.510,01	and deferred income tax would have amounted to 307 thousand euros (the current tax expense would have been 382 thousand euros and the deferred tax
Net increase / (Decrease) in cash			revenue would have been 75 thousand euros for the nine months period). Profit after taxes would have been increased by 37 thousand euros and the net
and cash equivalents (a) + (b) + (c)	-2.409.768,06	-175.209,67	worth of the Company would have been higher 37 thousand euro.
Cash and cash equivalents opening balance	3.829.808,20	4.634.053,01
Cash and cash equivalents closing balance	1.420.040,14	4.458.843,34
			The Annual General Meeting of Company's Shareholders which was held on 05.08.2015 decided to reduce the company's share capital by the amount of € 11.
Thessaloniki, November 27th 2015			1.050.081,60 by reducing the nominal value of each share by € 0,04 (from € 0,38 to € 0,34) and refund to the shareholders.
			12. The amounts of sales and purchases from the beginning of the fiscal period and the balance of receivables and liabilities of the Group and the Company at
PRESIDENT & CEO	VICE-PRESIDENT OF THE B.O.D.	FINANCE DIRECTOR	the end of the fiscal period which have resulted from transactions from related sectors, such as defined by IAS standard 24 are as follows:
			a) Sales of goods and services	0,00
			b) Purchase of goods and services	0,00
			c) Trade debtors	0,00
EFSTRATIOS K. ANDREADIS IDENTITY CARD No ΑΒ 691316		PANAGIOTIS V. PAPASPYROU	d) Liabilities	0,00
	ANASTASIA ANDREADOU IDENTITY CARD No AH 181790	IDENTITY CARD No ΑΕ 032224	e) Transactions & salaries of managerial staff and the board	693.285,62
		License: 0019079 A' Class	f) Receivables fron managerial staff and the board	0,00

with the company to access the Company's web site, where the annual financial statements The reader is reccommended, before entering into any investment activity

In accordance with Decision 4/507/28.04.2009 of the HCMC

• There were no changes such as, in accounting policies, appreciation, correction in accounting mistakes, changes of entries in financial statements, regarding last year.
• There weren't any company proceedings such as take over, sale, merger of other company or branch, secession of branch and reorganization, neither break in any operation.
• There were no changes in the company's fiscal year period, therefore all information presented is comparable.
• The Company does not prepare consolidated financial statements, the Financial Statements are not included in other consolidated financial statements published by other companies.
• There do not exist any types of arbitration or pending litigation matters of the Company that could have a material adverse effect on financial condition or operation of the Company and therefore there do not exist any corresponding provisions, except of those that are fully analyzed in financial statements. Other provisions have been made which amount to € 973.862,93 (please see note 5.7 in financial statement statements).
• The number of staff employed by the Company was 71 employees as at the end of the reported period and was 66 employees, accordingly at the end of the previous respective period..
• The company applied in previous years the revised IAS 19, updated and in the current period. The modification of the relative accounting policy has occurred in accordance with the provisions of IAS 8 "Accounting Policies, Changes in Accounting Estimates and Errors". As it is mentioned in the Annual Financial Statements the transition to the revised IAS 19 has an impact on the obligation of certain benefits due to the recognition of accumulated unrecognized actuarial gains / losses. Provisions for the employees have been made which amount to €376.731,62.
• For the fiscal year 2014 the Company is subject to tax audit by the Statutory Auditors according to the provisions of Article 65a of Law 4174/2013 and has received by Certified Auditors, dated September 22nd 2015, Tax Compliance Certificate with unqualified conclusion. (Please see note 5.9 in financial statement statements). For the open fiscal year 2010, whose audit is in progress, a provision of € 50.000 has been acrrued.
• According the paragraph 4 of Article 1 of Law 4334/2015 since the fiscal year 2015 the income tax rate of legal entities increased from 26% to 29% and the advance income tax rate has increased from 80% to 100%. For compiled financial statements at 30.09.2015, the income tax and deferred income tax is calculated with the prevailing tax rate on 30.9.2015 at 29%. If the current and deferred tax was calculated using the old rate of 26%, the amount of current and deferred income tax would have amounted to 307 thousand euros (the current tax expense would have been 382 thousand euros and the deferred taxrevenue would have been 75 thousand euros for the nine months period). Profit after taxes would have been increased by 37 thousand euros and the net worth of the Company would have been higher 37 thousand euro.

In the above financial statements the basic accounting principles applied are consistent with those applied for the balance sheet of the previous fiscal year 2014, including the application using the revised International Accounting Standard (IAS) 19.