Quarterly Report • Oct 24, 2008
Quarterly Report
Open in ViewerOpens in native device viewer
Bure's share in net sales of the portfolio companies for the first nine months increased by 22 per cent to SEK 1,584M (1,302). Adjusted for acquired units, sales improved by 9 per cent. Several of the portfolio companies reported sustained growth during the third quarter but are feeling the effects of unrest in the financial market, which has caused customers to take a cautious stance and postpone already booked orders. Bure's share in EBITA of the unlisted portfolio companies for the period rose by 10 per cent to SEK 104M (95). Following a strong first half year, several of the portfolio companies had a challenging third quarter. All portfolio companies nonetheless posted positive earnings for the period January-September.
Anew Learning showed continued healthy growth of 37 per cent for the nine-month period, with an operating margin of 9 per cent. Excluding acquired units, growth was 9 per cent. Due to the merger between Anew Learning and AcadeMedia and the up coming distribution of the shares in AcadeMedia to Bure's shareholders, this is the last quarter in which the company is consolidated in the Bure Group.
Mercuri posted growth of 4 per cent for the first nine months of 2008. Net sales for the third quarter were down from the prior year. Compared to the year-earlier period, earnings were impacted by a drop in sales and increased investments in recruitment and IT. The company won a few strategic important orders during the period.
EnergoRetea reported robust growth of 45 per cent for the third quarter and 35 per cent for the nine-month period. However, in October EnergoRetea has started to see signs of falling demand through the postponement of several projects. After the end of the period, Östen Innala succeeded Mikael Vatn as Acting President of the company. Recruitment of a permanent replacement has been started.
Celemi carried out a number of successful product launches during the period. Net sales rose by 13 per cent in the first nine months and by 20 per cent in the third quarter. The company's profitability remains good.
Scandinavian Retail Center, SRC, was previously owned by the Citat Group but was sold to Bure in connection with Bure's divestiture of Citat. SRC has not succeeded in winning new business to an adequate extent and posted a drop earnings for the third quarter compared to the same quarter of last year.
Comments on development in the individual companies are provided later in the report, see pages 3–5.
In July Bure completed the sale of Citat Group AB to Edita, with a preliminary capital gain of SEK 127M in the Parent Company. In August Textilia was sold to a company owned by Litorina Kapital. At mid-year, an impairment loss on the holding in Textilia was reversed in an amount equal to the purchase price. Established acquisition expenses gave rise to a minor capital loss in the third quarter. The capital gain on the sale of Textilia may be adjusted in the future depending on the final amount of performance-based purchase prices.
In September Bure and AcadeMedia signed an agreement for the merger of Bure's independent school group Anew Learning and Bure part-owned AcadeMedia. The merger was effected through AcadeMedia's acquisition of all shares in Anew Learning from Bure. The transaction was completed on 21 October 2008 and the purchase consideration consists of 6,310,000 newly issued shares in AcadeMedia and SEK 274M in cash, including compensation for Anew Learning's net cash, loss carryforwards and interest. The capital gain on the shares in Anew Learning is preliminarily estimated at SEK 671M and will be recognised in the fourth quarter.
In October the Board of Bure has called an Extraordinary General meeting to be held on 6 November 2008 in order to resolve on the proposed distribution of the newly issued and previously held shares AcadeMedia. For every 10 shares in Bure, the holder will receive 1 share in Academedia. The record date is 14 November 2008 and the AcadeMedia shares are expected to be deposited in the securities accounts of Bure's shareholders on 18 November. Information regarding the distribution of shares in AcadeMedia will be mailed to the shareholders and will be available on Bures web site.
| Net sales, SEK M | EBITA, SEK M2 EBITA margin, % |
Net loan receivable, SEK M3 |
||||||
|---|---|---|---|---|---|---|---|---|
| Holding, % |
9 mths 2008 |
9 mths 2007 |
9 mths 2008 |
9 mths 2007 |
9 mths 2008 |
9 mths 2007 |
30 Sept 2008 |
|
| Anew Learning4 | 100.0 | 803.5 | 587.8 | 69.1 | 51.6 | 8.6 | 8.8 | -9.8 |
| Mercuri | 100.0 | 560.1 | 540.7 | 17.4 | 35.3 | 3.1 | 6.5 | -31.3 |
| SRC | 100.0 | 28.4 | 29.4 | 1.0 | 2.1 | 3.4 | 7.2 | 5.9 |
| EnergoRetea | 92.3 | 194.9 | 144.7 | 16.6 | 6.4 | 8.5 | 4.4 | -66.9 |
| Celemi | 30.1 | 40.2 | 35.6 | 5.0 | -0.7 | 12.5 | -2.0 | 2.8 |
| Total | 1,627.1 | 1,338.2 | 109.1 | 94.7 | 6.7 | 7.1 | -99.3 | |
| Bure's share | 1,583.8 | 1,302.1 | 104.3 | 94.7 | 6.6 | 7.3 | -96.1 |
1 The table shows holdings at 30 September 2008.
2 EBITA is defined as operating profit before amortisation of goodwill and other acquisition-related surplus values.
3 Debt (-), receivable (+).
4 Including IT Gymnasiet and Framtidsgymnasiet in 2007.
For comments on the other holdings, see page 6.
| Income statements SEK M |
Q3 2008 |
2007 | 2008 | 2007 | Q3 9 mths 9 mths Full year 2007 |
|---|---|---|---|---|---|
| Net sales | 243 | 180 | 804 | 588 | 841 |
| Operating expenses | -233 | -169 | -734 | -536 | -763 |
| EBITA before | |||||
| one-time items | 10 | 11 | 69 | 51 | 78 |
| % | 4.1 | 5.8 | 8.6 | 8.7 | 9.3 |
| One-time items | 0 | 0 | 0 | 0 | -8 |
| Shares in profit of associates | 0 | 0 | 0 | 0 | 0 |
| EBITA | 10 | 11 | 69 | 52 | 70 |
| % | 4.1 | 6.0 | 8.6 | 8.8 | 8.3 |
| Amort./impairment of surplus values | 0 | 0 | 0 | 0 | 0 |
| Operating profit | 10 | 11 | 69 | 52 | 70 |
| Net financial items | 0 | 0 | 1 | 2 | 2 |
| Profit before tax | 10 | 11 | 70 | 53 | 72 |
| Income tax expense | -2 | -3 | -18 | -15 | -21 |
| Profit for the period | 8 | 8 | 52 | 38 | 51 |
| Key figures | Q3 | Q3 9 mths 9 mths Full year | |||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Growth, % | 35 | 64 | 37 | 53 | 58 |
| Of which, organic growth, % | 9 | 11 | 9 | 11 | 11 |
| Operating cash flow | -16 | 23 | 17 | 80 | 103 |
| Equity/assets ratio, % | 49 | 41 | 42 | ||
| Net loan debt (-) / receivable (+) | -10 | 60 | 70 | ||
| Average number of employees | 1,380 | 1,120 | 1,099 | ||
| Value added per employee, rolling | |||||
| 12 months | 479 | 460 | 424 |
n Net sales for the third quarter improved by 35 per cent to SEK 243M (180). For the nine-month period, net sales rose by 37 per cent to SEK 804M (588).
Anew Learning is Sweden's leading operator of independent preschools, compulsory schools and high schools. The group consists of Vittra, IT Gymnasiet, Framtidsgymnasiet and Rytmus with a total of some 1,300 employees. All in all, the schools are responsible for more than 14,000 pupils between the ages of 1 and 19 years.
anewlearning.se Chairman: Martin Henricson Acting President: Kristofer Hammar
| Income statements | Q3 | Q3 9 mths 9 mths Full year | |||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Net sales | 136 | 137 | 560 | 541 | 769 |
| Operating expenses | -157 | -150 | -543 | -505 | -711 |
| EBITA before | |||||
| one-time items | -20 | -13 | 17 | 36 | 58 |
| % | -14.9 | -9.6 | 3.1 | 6.6 | 7.6 |
| One-time items | 0 | 0 | 0 | 0 | 0 |
| Shares in profit of associates | 0 | 0 | 0 | 0 | 0 |
| EBITA | -20 | -13 | 17 | 35 | 58 |
| % | -14.9 | -9.8 | 3.1 | 6.5 | 7.5 |
| Amort./impairment of surplus values | 0 | 0 | 0 | 0 | 0 |
| Operating profit | -20 | -13 | 17 | 35 | 58 |
| Net financial items | 1 | -3 | -3 | -4 | -5 |
| Profit before tax | -19 | -16 | 15 | 31 | 53 |
| Income tax expense | -4 | 3 | -11 | -6 | -7 |
| Profit for the period | -23 | -13 | 4 | 25 | 46 |
| Balance sheets SEK M |
2008 | 30 Sept 30 Sept 31 Dec 2007 |
2007 |
|---|---|---|---|
| Goodwill | 323 | 307 | 314 |
| Other intangible assets | 3 | 4 | 4 |
| Tangible assets | 19 | 16 | 17 |
| Financial assets | 33 | 35 | 39 |
| Inventories, etc. | 2 | 1 | 2 |
| Current receivables | 193 | 156 | 185 |
| Cash, cash equiv. and short-term invest. | 90 | 80 | 106 |
| Total assets | 663 | 599 | 667 |
| Equity | 328 | 284 | 314 |
| Provisions | 44 | 46 | 44 |
| Long-term liabilities | 105 | 101 | 96 |
| Current liabilities | 186 | 168 | 213 |
| Total equity and liabilities | 663 | 599 | 667 |
| Key figures | Q3 | Q3 9 mths 9 mths Full year | |||
|---|---|---|---|---|---|
| SEK M | 2008 2007 | 2008 | 2007 | 2007 | |
| Growth, % | -1 | 3 | 4 | 6 | 8 |
| Of which, organic growth, % | -1 | 3 | 3 | 7 | 8 |
| Operating cash flow | -11 | 19 | -14 | 23 | 55 |
| Equity/assets ratio, % | 50 | 47 | 47 | ||
| Net loan debt (-) / receivable (+) | -31 | -40 | -8 | ||
| Average number of employees | 626 | 599 | 598 | ||
| Value added per employee, rolling | |||||
| 12 months | 855 | 859 | 877 |
n Net sales for the third quarter fell by 1 per cent to SEK 136M (137). For the nine-month period, net sales increased by 4 per cent to SEK 560M (541).
Mercuri International is Europe's leading sales and management training consultancy, with global coverage through wholly owned subsidiaries and franchisees.
mercuri.net Chairman: Martin Henricson Acting President: Roland Teuchert
| Income statements | Q3 | Q3 9 mths 9 mths Full year | |||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Net sales | 59 | 40 | 195 | 144 | 205 |
| Operating expenses | -54 | -43 | -172 | -134 | -190 |
| EBITA before | |||||
| one-time items | 5 | -3 | 23 | 10 | 15 |
| % | 9.0 | -5.9 | 11.7 | 7.2 | 7.4 |
| One-time items | -2 | -1 | -5 | -4 | -5 |
| Shares in profit of associates | 0 | 0 | 0 | 0 | 0 |
| EBITA | 3 | -4 | 17 | 6 | 10 |
| % | 5.1 | 8.9 | 8.5 | 4.4 | 4.9 |
| Amort./impairment of surplus values | 0 | 0 | 0 | 0 | 0 |
| Operating profit | 3 | -4 | 17 | 6 | 10 |
| Net financial items | -1 | 0 | -2 | -1 | -1 |
| Profit before tax | 2 | -4 | 15 | 5 | 9 |
| Income tax expense | -1 | 1 | -5 | -2 | -3 |
| Profit for the period | 1 | -3 | 10 | 3 | 6 |
| Income statements | Q3 | Q3 9 mths 9 mths Full year | |||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Net sales | 12 | 10 | 40 | 35 | 48 |
| Operating expenses | -10 | -11 | -35 | -36 | -49 |
| EBITA before | |||||
| one-time items | 2 | -1 | 5 | -1 | -1 |
| % | 16.5 | -12.5 | 12.5 | -2.0 | -1.6 |
| One-time items | 0 | 0 | 0 | 0 | 0 |
| Shares in profit of associates | 0 | 0 | 0 | 0 | 0 |
| EBITA | 2 | -1 | 5 | -1 | -1 |
| % | 16.5 | -12.5 | 12.5 | -2.0 | -1.6 |
| Amort./impairment of surplus values | 0 | 0 | 0 | 0 | 0 |
| Operating profit | 2 | -1 | 5 | -1 | -1 |
| Net financial items | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 2 | -1 | 5 | -1 | -1 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 |
| Profit for the period | 2 | -1 | 5 | -1 | -1 |
CELEMI
| Balance sheets SEK M |
2008 | 30 Sept 30 Sept 2007 |
31 Dec 2007 |
|---|---|---|---|
| Goodwill | 156 | 130 | 130 |
| Other intangible assets | 2 | 1 | 2 |
| Tangible assets | 11 | 5 | 5 |
| Financial assets | 1 | 0 | 0 |
| Work in progress, etc. | 31 | 17 | 10 |
| Current receivables | 51 | 43 | 49 |
| Cash, cash equiv. and short-term invest. | 8 | 11 | 14 |
| Total assets | 259 | 207 | 210 |
| Equity | 126 | 113 | 117 |
| Provisions | 5 | 2 | 2 |
| Long-term liabilities | 64 | 0 | 50 |
| Current liabilities | 65 | 92 | 41 |
| Total equity and liabilities | 259 | 207 | 210 |
| Key figures | Q3 | Q3 | 9 mths 9 mths Full year | ||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Growth, % | 48 | 178 | 35 | 187 | 191 |
| Of which, organic growth, % | 25 | 178 | 29 | 187 | 15 |
| Operating cash flow | -77 | -10 | -29 | -4 | 7 |
| Equity/assets ratio, % | 49 | 55 | 56 | ||
| Net loan debt (-) / receivable (+) | -67 | -41 | -37 | ||
| Average number of employees | 268 | 186 | 192 | ||
| Value added per employee, | |||||
| rolling 12 months | 820 | 947 | 789 |
EnergoRetea is a consulting company that provides services in the fields of Energy & Power Networks, Building Automation Systems and ICT (Information & Communication Technology).
energoretea.se Chairman: Kjell Duveblad Acting President: Östen Innala
| Balance sheets | 30 Sept 30 Sept 31 Dec | ||
|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 |
| Goodwill | 5 | 4 | 4 |
| Other intangible assets | 0 | 0 | 0 |
| Tangible assets | 2 | 2 | 2 |
| Financial assets | 0 | 0 | 0 |
| Inventories, etc. | 4 | 3 | 3 |
| Current receivables | 21 | 16 | 19 |
| Cash, cash equiv. and short-term invest. | 3 | 4 | 1 |
| Total assets | 34 | 29 | 29 |
| Equity | 26 | 20 | 21 |
| Provisions | 0 | 0 | 0 |
| Long-term liabilities | 0 | 0 | 0 |
| Current liabilities | 9 | 9 | 8 |
| Total equity and liabilities | 34 | 29 | 29 |
| Key figures | Q3 | Q3 9 mths 9 mths | Full year | ||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Growth, % | 20 | -32 | 14 | -15 | -19 |
| Of which, organic growth, % | 20 | -32 | 14 | -15 | -19 |
| Operating cash flow | 1 | 1 | 4 | -2 | -6 |
| Equity/assets ratio, % | 75 | 71 | 74 | ||
| Net loan debt (-) / receivable (+) | 3 | 4 | 1 | ||
| Average number of employees | 29 | 30 | 30 | ||
| Value added per employee, | |||||
| rolling 12 months | 1,048 | 878 | 866 |
n Net sales for the third quarter increased by 20 per cent to SEK 12M (10). For the nine-month period, net sales rose by 13 per cent to SEK 40M (35).
n EBITA for the third quarter was SEK 2M (-1). For the nine-month period, EBITA amounted to SEK 5M (-1).
n Celemi reported a positive cash flow of SEK 1M for the period.
Through business simulations and customised solutions, Celemi helps large enterprises to rapidly and efficiently communicate key messages that motivate and mobilise people to act in line with company objectives.
celemi.se Chairman: Göran Havander President: Lars Ynner
| Income statements | Q3 | Q3 9 mths 9 mths Full year | |||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Net sales | 8 | 9 | 28 | 29 | 40 |
| Operating expenses | -8 | -9 | -27 | -27 | -37 |
| EBITA before | |||||
| one-time items | 0 | 0 | 1 | 2 | 3 |
| % | -1.2 | 4.5 | 3.4 | 7.2 | 7.9 |
| One-time items | 0 | 0 | 0 | 0 | 0 |
| Shares in profit of associates | 0 | 0 | 0 | 0 | 0 |
| EBITA | 0 | 0 | 1 | 2 | 3 |
| % | -1.2 | 4.5 | 3.4 | 7.2 | 7.9 |
| Amort./impairment of surplus values | 0 | 0 | 0 | 0 | 0 |
| Operating profit | 0 | 0 | 1 | 2 | 3 |
| Net financial items | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 0 | 0 | 1 | 2 | 3 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 |
| Profit for the period | 0 | 0 | 1 | 2 | 3 |
| Balance sheets | 30 Sept 30 Sept | 31 Dec | |
|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 |
| Goodwill | 0 | 0 | 0 |
| Other intangible assets | 0 | 0 | 0 |
| Tangible assets | 1 | 1 | 1 |
| Financial assets | 0 | 0 | 0 |
| Inventories, etc. | 2 | 0 | 0 |
| Current receivables | 5 | 10 | 11 |
| Cash, cash equiv. and short-term invest. | 6 | 5 | 8 |
| Total assets | 13 | 16 | 20 |
| Equity | 7 | 8 | 10 |
| Provisions | 0 | 0 | 0 |
| Long-term liabilities | 0 | 0 | 0 |
| Current liabilities | 6 | 7 | 10 |
| Total equity and liabilities | 13 | 16 | 20 |
| Key figures | Q3 | Q3 | 9 mths 9 mths Full year | ||
|---|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2008 | 2007 | 2007 |
| Growth, % | 10 | 27 | -4 | 21 | 21 |
| Of which, organic growth, % | 10 | 27 | -4 | 21 | 21 |
| Operating cash flow | 1 | 2 | 1 | 1 | 5 |
| Equity/assets ratio, % | 55 | 53 | 49 | ||
| Net loan debt (-) / receivable (+) | 6 | 5 | 8 | ||
| Average number of employees | 26 | 25 | 25 | ||
| Value added per employee, rolling | |||||
| 12 months | 800 | 818 | 840 |
n Net sales for the third quarter decreased by 9 per cent to SEK 8M (9). For the nine-month period, net sales were down by 3 per cent to SEK 28M (29).
SRC – Scandinavian Retail Center – is a consulting company and advertising agency specialised in services for the retailing industry. Work is conducted in three focus areas – Retail Concept, Trade Marketing and Action Marketing – all of which are based on trends and consumer behaviour in the retail trade.
scandinavianretailcenter.com Chairman: Carl Backman President: Ola Dolck
AcadeMedia is a company with operations in the areas of high school education, vocational training, adult education and corporate education, among others.
AcadeMedia will publish its interim report for the third quarter on 6 November, which means that the company's third quarter results are not included in Bure's interim accounts.
academedia.se Chairman: Patrik Tigerschiöld President: Marcus Strömberg
| PARENT COMPANY HOLDINGS AT 30 SEPTEMBER 2008 | % of | % of | Book value, |
|---|---|---|---|
| Unlisted holdings | capital | votes | SEK M |
| Anew Learning1 | 100.00 | 100.00 | 140 |
| Mercuri International1 | 100.00 | 100.00 | 358 |
| Scandinavian Retail Center SRC | 100.00 | 100.00 | 12 |
| EnergoRetea1 | 92.25 | 92.25 | 101 |
| Celemi | 30.13 | 30.13 | 9 |
| Business Communication Group | 100.00 | 100.00 | 19 |
| Sancera | 100.00 | 100.00 | 43 |
| Cindra | 100.00 | 100.00 | 5 |
| CR&T Holding | 100.00 | 100.00 | 31 |
| CR&T Ventures2 | 100.00 | 100.00 | 2 |
| Gårda Äldrevård Holding | 100.00 | 100.00 | 9 |
| Other dormant companies | 2 | ||
| Total | 731 |
| AcadeMedia (248,525 class A shares3 , 1,832,943 class B shares) |
36.19 | 48.43 | 175 |
|---|---|---|---|
| Total | 905 | ||
| Other net assets according to the Parent Company balance sheet | 1,588 | ||
| Equity in the Parent Company | 2,494 | ||
| Equity per share divided between 83,914,680 shares | 29.72 |
1 Ownership diversification programmes have been carried out in the subsidiaries Mercuri and EnergoRetea. See also information about dilution on page 15.
2 Equity amounts to SEK 40M and is mainly equal to liquidity placements.
3 Conversion of class A to class B shares will take place at the beginning of November 2008.
The bulk of Bure's investments consist of unlisted holdings, which means that revaluation gains are not recognised. Unlisted companies are carried at book value. The previously used term "net asset value" may be misinterpreted as meaning the market value of Bure's holdings. To avoid any possible misunderstanding, Bure now uses the term "equity per share". The readers are instead given the opportunity to form their own opinions on the value of the respective holdings based on the provided information about the earnings and financial positions of the individual portfolio companies.
Bure performs ongoing cash flow valuations of all its holdings to determine the need for adjustment of book values. If a discounted cash flow valuation indicates a value that shows that the market value of a holding has fallen below its carrying amount, an impairment loss is recognised. Correspondingly, a previous impairment loss may be reversed if the value of the holding is recovered. For obvious reasons, a more critical assessment is made before deciding to reverse a value.
Valuation of a company is always uncertain, since it is based on an assessment of future development. The values determined in the cash flow valuations are based on the management's estimates of the future cash flows generated in the respective portfolio company.
The Parent Company's profit after tax for the third quarter amounted to SEK 156M (36) and included exit gains of SEK 142M (33). Administrative expenses for the quarter totalled SEK 7M (5), and included a provision for project-specific costs of SEK 0M (1). Bonus provisions amounted to SEK 2M (0).
The Parent Company's profit after tax for the first nine months was SEK 343M (606), and included exit gains of SEK 151M (427). Reversal of a previous impairment losses had a positive impact of SEK 170M (147). Administrative expenses for the period totalled 30M (29), and included a provision for termination benefits of SEK 8M (0) and project-specific costs of SEK 0M (5). Bonus provisions amounted to SEK 3M (4). At mid-year 2008 Bure sold its participations in hedge funds, which had provided an annualised return of just over 3 per cent.
Equity in the Parent Company at the end of the period totalled SEK 2,494M (3,212) and the equity/assets ratio was 97 per cent (99). At 30 September the Parent Company had cash and cash equivalents and short-term investments of SEK 1,528M (2,211). At the end of the period, the Parent Company had a reported net loan receivable of SEK 1,581M (2,208), which had a positive impact on net financial items.
| Net loan receivable/debt SEK M |
30 Sept 2008 |
30 Sept 2007 |
31 Dec 2007 |
|---|---|---|---|
| Interest-bearing assets | |||
| Receivables from subsidiaries | 44 | 22 | 24 |
| Other interest-bearing receivables | 37 | – | 40 |
| Cash and cash equivalents | 1,528 | 2,211 | 1,423 |
| 1,609 | 2,233 | 1,487 | |
| Interest-bearing liabilities | |||
| Liabilities to subsidiaries | 29 | 25 | 25 |
| 29 | 25 | 25 | |
| Net loan receivable | 1,581 | 2,208 | 1,462 |
Bure may normally place excess liquidity in fixed-income investments secured by collateral with counterparties such as the Swedish Government, Swedish banks or Swedish residential mortgage institutions. Furthermore, an investment advisor appointed by the Bure's Board of Directors may decide on certain alternative investments. At 30 September an amount of SEK 1,450M was placed in short-term deposits and the remaining SEK 78M in bank accounts.
In the second quarter Bure purchased Scandinavian Retail Center, SRC, from the subsidiary Citat at book value, SEK 12M.
Bure's holdings in Citat and Textilia were sold during the third quarter. The sale of Citat provided a capital gain of SEK 127M. The sale of the shares in Textilia created scope for the reversal of a previous impairment loss of SEK 170M in the second quarter. A capital loss of approximately SEK 2M arose in the third quarter as a result of established acquisition expenses. Furthermore, the settle ment of stock option agreements with senior executives in Anew Learning generated capital gain of SEK 17M. These shares were subsequently repurchased, using shares in AcadeMedia as partial payment for the transaction. In the second quarter, an option agreement regarding school properties was sold for a capital gain of SEK 8M. In addition, a small share of Bure's holding in EnergoRetea was sold to the company's senior executives for SEK 1M.
Fully diluted equity per share at the end of the period was SEK 29.72, compared to SEK 28.02 at year-end 2007.
From year-end 2007 to 30 September 2008, the price of the Bure share fell by 2 per cent, while the OMX Nordic Exchange Stockholm fell by 30 per cent over the same period. Bure's market capitalisation at the end of the period was SEK 3,113M, compared to SEK 3,533M at 31 December 2007. According to the decision of the 2008 AGM in April, the shareholders received a dividend of SEK 1 per share. Bure repurchased shares for SEK 349M during the third quarter. In the first quarter, shares were repurchased for approximately SEK 20M (see section on capital distribution below) and were later cancelled by decision of the AGM. The total number of shares outstanding at 30 September 2008 was 83,914,680.
| The share | 23 Oct | 30 Sept | 31 Dec |
|---|---|---|---|
| 2008 | 2008 | 2007 | |
| Share price development, SEK | 31.90 | 37.10 | 37.90 |
| Change since year-end, % | -16 | -2 | 13 |
Because Bure is an investment company, the Group's composition of subsidiaries and associated companies varies in pace with acquisitions and divestitures. Since this makes the consolidated income statement difficult to analyse, it is more meaningful to look at development in the portfolio companies on an individual basis. More detailed information about the portfolio companies can be found on pages 3–5.
Consolidated operating profit including discontinued operations for the third quarter of 2008 is reported at SEK 77M (65). Consolidated operating profit in continuing operations for the quarter was SEK -22M (34), and includes exit gains of SEK 1M (52). Profit for the period was affected by no reversals of previously recognised impairment losses (0) and no impairment losses on shareholdings (0). Of total operating profit, SEK 99M (31) to was attributable to subsidiaries discontinued or held for sale. In excess of existing and discontinued operations the remaining results consists of the Parent Company's administrative expenses and group adjustments, as well as shares in profit of associates. Consolidated profit after financial items including discontinued operations amounted to SEK 98M (68).
Consolidated operating profit including discontinued operations for the first nine months of 2008 is reported at SEK 340M (868). Cumulative operating profit in continuing operations at the end of the third quarter was SEK 81M (119), and included exit gains of SEK 8M (98). Profit for the period was affected by the reversal of previously recognised impairment losses of SEK 62M (0) on Textilia's properties. Profit for the period was affected by no reversals of previously recognised impairment losses on shares (0). Of total operating profit, SEK 259M (749) was attributable to subsidiaries discontinued or held for sale. In excess of existing and discontinued operations the remaining results consists of the Parent Company's administrative expenses and group adjustments, as well as shares in profit of associates. Consolidated profit after financial items including discontinued operations was SEK 387M (921).
Shareholders' equity at the end of the period amounted to SEK 2,637M (3,303) and the equity/assets ratio was 78 per cent (77). Fully diluted equity per share was SEK 31.42 (31.04). At 30 September the Group had a reported net loan receivable of SEK 1,573M (2,145), which consisted of interest-bearing assets of SEK 1,790M (2,512) and interest-bearing liabilities of SEK 217M (367).
The Bure Group had preliminary loss carryforwards of approximately SEK 1,050M at the end of the period. Of this amount, around SEK 440M refers to the Parent Company and can be offset against taxable profits in certain wholly owned subsidiaries in the event that Bure's tax status as an investment company ceases. The deferred tax asset based on these loss carryforwards is valued at SEK 77M, which corresponds to SEK 275M of the total loss carryforward of SEK 1,050M. After the end of the period, and in connection with completion of the merger between Anew Learning and AcadeMedia, SEK 276M of the above loss carryforward was acquired by AcadeMedia for SEK 39M.
Bure has a number of basic principles for management of risks. Bure's finance policy states that the Parent Company shall be essentially debt-free. Furthermore, each portfolio company shall be financially independent from the Parent Company, which means that the Parent Company is not financially liable for obligations in the portfolio companies and that the portfolio companies are responsible for making their own financing arrangements. Financing of the respective portfolio companies shall be well adapted to each company's individual situation, where total risk is managed through a balanced spread between operating and financial risk. For more information see the administration report in Bure's 2007 annual report.
Most of the Group's revenue is denominated in Swedish kronor, which means that exchange rate movements have a limited impact on Bure's profit and financial position. The underlying costs are normally generated in the same currency as revenue. Another important currency in the Group is euro.
The Parent Company's cash available for distribution, after earlier buybacks and dividends in connection with the AGM, amounts to SEK 1,850M. Bure has called an Extraordinary General Meeting on 6 November 2008 to resolve on a proposed distribution of the shares in AcadeMedia. The distribution will utilise SEK 711M of the available cash. Provided that the Board's proposal is approved by the EGM, the available cash will amount to SEK 1,140M.
In the semi-annual report it was announced that the Board intended to propose, for decision by the Extraordinary General Meeting on 6 November 2008, a capital distribution of Bure's remaining available cash in connection with the distribution of AcadeMedia shares. In the notice to attend the EGM, the Board later announced that it wished to complete one capital distribution at a time and would decide on the capital distribution of additonal available cash after the distribution of AcadeMedia shares has been completed.
During the nine-month period Bure repurchased 9,309,957 shares, of which 585,000 were cancelled by decision of the 2008 AGM. Shares were repurchased for a total of SEK 369M during the period. The 2008 AGM approved a shareholder dividend of SEK 1 per share, equal to a total of SEK 93M.
| Total capital distribution 2007/2008, SEK M | 2008 | 2007 |
|---|---|---|
| Repurchase | ||
| Shares | 369 | 302 |
| Subscription warrants | – | 490 |
| Lost proceeds from the exercise of | ||
| repurchased warrants (SEK 0.75 each) | – | 131 |
| Voluntary redemption programme | 569 | |
| Dividend | 93 | – |
| Total capital distribution | 462 | 1 492 |
Bure's largest shareholder at 30 September 2008 was Skanditek, with a holding of 19.9 per cent, followed by Catella with 11.4 per cent. Since year-end 2007, the number of shareholders has decreased from 21,179 to 18,261 at 30 September 2008. For more information about Bure's shareholders visit www.bure.se under the heading "Investor Relations/Shareholders".
Göteborg, 24 October 2008
Bure Equity AB (publ) Martin Henricson
To the Board of Directors of Bure Equity AB
We have reviewed the interim financial information of Bure Equity AB at 30 September 2008 and for the nine-month period then ended. The Board of Directors and the Managing Director are responsible for the preparation and fair presentation of this interim financial information in accordance with IAS 34 and the Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
We conducted our reivew in accordance with the Standard on Review Engagements (SÖG) 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the Standards on Auditing in Sweden (RS) and other generally accepted auditing practices. The procedures performed in a review do not enable us to obtain a level of assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material aspects, in accordance with IAS 34 and the Annual Accounts Act for the Group and in accordance with the Annual Accounts Act for the Parent Company.
Göteborg, 24 October 2008
Staffan Landén Björn Grundvall Authorised Public Accountant Authorised Public Accountant
Extraordinary General Meeting 6 November 2008 Year-end report 2008 20 February 2009 Interim report January – March 2009 28 April 2009 2009 Annual General Meeting 28 April 2009
Martin Henricson, President & CEO +46 31- 708 64 20 Jonas Alfredson, Chief Financial Officer +46 31- 708 64 41 Pia-Lena Olofsson, Group Accounting Director +46 31- 708 64 49
| SEK M | Q3 2008 | Q3 2007 | 9 mths, 2008 | 9 mths, 2007 Full year 2007 | |
|---|---|---|---|---|---|
| Financial investments | |||||
| Exit gains | 141.9 | 33.3 | 150.9 | 426.6 | 451.9 |
| Exit losses | – | – | – | – | – |
| Dividends | – | – | – | 3.3 | 3.3 |
| Impairment losses | – | – | – | – | – |
| Reversal of previously recognised impairment losses | – | – | 170.0 | 147.4 | 201.7 |
| Profit before financial items | 141.9 | 33.3 | 320.9 | 577.3 | 656.9 |
| Administrative expenses | -7.1 | -5.5 | -30.4 | -28.5 | -37.8 |
| Profit before financial items | 134.8 | 27.8 | 290.5 | 548.8 | 619.1 |
| Net financial items | 21.3 | 8.1 | 52.9 | 57.0 | 66.1 |
| Profit after financial items | 156.1 | 35.9 | 343.4 | 605.8 | 685.2 |
| Income tax expense | – | – | – | – | – |
| Profit for the period | 156.1 | 35.9 | 343.4 | 605.8 | 685.2 |
| Average number of shares, thousands | 89,889 | 106,424 | 91,752 | 80,435 | 84,465 |
| Average number of shares after full dilution, thousands | 89,889 | 106,424 | 91,752 | 119,408 | 107,782 |
| Basic earnings per share, SEK | 1.74 | 0.34 | 3.74 | 7.53 | 8.11 |
| Fully diluted earnings per share, SEK | 1.74 | 0.34 | 3.74 | 5.07 | 6.36 |
| Average number of employees | 9 | 9 | 9 | 9 | 9 |
| SEK M | 30 Sept 2008 | 30 Sept 2007 | 31 Dec 2007 |
|---|---|---|---|
| Assets | |||
| Tangible assets | 0.4 | 0.6 | 0.5 |
| Financial assets | 924.7 | 983.7 | 1 105.3 |
| Current receivables | 105.7 | 55.8 | 165.6 |
| Cash and cash equivalents and short-term investments | 1,528.3 | 2,210.8, | 1,423.1 |
| Total assets | 2,559.1 | 3,250.9 | 2,694.5 |
| Equity and liabilities | |||
| Equity | 2,493.9 | 3,211.6 | 2,612.4 |
| Current liabilities | 65.2 | 39.3 | 82.1 |
| Total equity and liabilities | 2,559.1 | 3,250.9 | 2,694.5 |
| Of which, interest-bearing liabilities | 28.5 | 25.3 | 25.8 |
| Pledged assets and contingent liabilities | |||
| Pledged assets | – | – | – |
| Contingent liabilities | – | 74.0 | 72.9 |
The Parent Company's previous contingent liabilities consisted of loan insurance and guarantee commitments on behalf of subsidiaries that have now been extinguished. Bure has no remaining investment commitments in the form of follow-on share acquisitions in subsidiaries (0). Bure was previously guarantor for finance leases in Textilia. Subsequent to the acquisition of these properties, there are no remaining commitments.
| SEK M | Q3 2008 | Q3 2007 | 9 mths, 2008 | 9 mths, 2007 Full year 2007 | |
|---|---|---|---|---|---|
| Profit after financial items | 156.1 | 35.9 | 343.4 | 605.8 | 685.2 |
| Adjusting items | -141.0 | -27.2 | -320.0 | -587.2 | -665.8 |
| Cash flow from operating activities | |||||
| before change in working capital | 15.1 | 8.7 | 23.4 | 18.6 | 19.4 |
| Change in working capital | -25.4 | -37.3 | -20.7 | -141.8 | -151.7 |
| Cash flow from operating activities | -10.3 | -28.6 | 2.7 | -123.2 | -132.3 |
| Investments | -23.2 | -5.0 | -35.7 | -34.2 | -210.2 |
| Sale of subsidiaries and associated companies | 431.6 | 80.1 | 433.3 | 1 511.0 | 1 582.6 |
| Cash flow from investing activities | 408.4 | 75.1 | 397.6 | 1,476.8 | 1,372.4 |
| Cash flow from financing activities | -250.2 | -0.9 | -295.1 | -322.3 | -995.5 |
|---|---|---|---|---|---|
| Cash flow for the period | 147.9 | 45.6 | 105.2 | 1,031.3 | 244.6 |
| Cash and cash equivalents at beginning of period | 1,380.4 | 2,171.3 | 1,423.1 | 1,166.3 | 1,166.3 |
| Change in value of hedge fund | 0.0 | -6.1 | 0.0 | 13.2 | 12.2 |
| Cash and cash equivalents at end of period | 1,528.3 | 2,210.8 | 1,528.3 | 2,210.8 | 1,423.1 |
| SEK M | Q3 2008 | Q3 2007 | 9 mths, 2008 | 9 mths, 2007 Full year 2007 | ||
|---|---|---|---|---|---|---|
| Continuing operations | ||||||
| Net sales | Note 1 | 203.3 | 185.7 | 783.0 | 713.7 | 1 013.2 |
| Operating expenses | -227.2 | -203.8 | -711.7 | -691.9 | -971.9 | |
| Of which, impairment losses | – | – | – | – | – | |
| Of which, reversal of previously recognised impairment losses | – | – | 61.7 | – | – | |
| Exit gains | 1.1 | 52.4 | 7.7 | 98.2 | 122.8 | |
| Exit losses | – | – | – | – | – | |
| Shares in profit of associates | 0.5 | -0.6 | 1.7 | -0.6 | -0.1 | |
| Goodwill impairments | – | – | – | – | – | |
| Operating profit | Note 1 | -22.3 | 33.7 | 80.7 | 119.4 | 164.1 |
| Net financial items | 21.2 | 3.8 | 47.0 | 54.7 | 62.7 | |
| Profit after financial items | -1.1 | 37.5 | 127.7 | 174.1 | 226.8 | |
| Income tax expense | -4.8 | 3.0 | -15.8 | -9.4 | 34.5 | |
| Profit for the period from continuing operations | -5.9 | 40.5 | 111.9 | 164.7 | 261.3 | |
| Profit from discontinued operations | Note 2 | 96,8 | 24.3 | 234.9 | 724.3 | 785.8 |
| Profi t for the period | 90.9 | 64.8 | 346.8 | 889.0 | 1 047.1 | |
| Profit attributable to minority interests | 0.0 | -0.2 | 0.6 | 0.0 | 0.2 | |
| Profit attributable to equity holders of the Parent Company | 90.9 | 65.0 | 346.2 | 889.0 | 1,046.9 | |
| Total profit for the period | 90.9 | 64.8 | 346.8 | 889.0 | 1,047.1 | |
| Average number of shares, thousands | 89,889 | 106,424 | 91,752 | 80,435 | 84,465 | |
| Average number of shares after full dilution, thousands | 89,889 | 106,424 | 91,752 | 119,408 | 107,782 | |
| Basic earnings per share in continuing operations, SEK | -0.07 | 0.38 | 1.21 | 2.05 | 3.09 | |
| Basic earnings per share in discontinued operations, SEK | 1.08 | 0.23 | 2.56 | 9.00 | 9.30 | |
| Basic earnings per share, SEK | 1.01 | 0.61 | 3.77 | 11.05 | 12.39 | |
| Fully diluted earnings per share in continuing operations, SEK | -0.07 | 0.38 | 1.21 | 1.38 | 2.41 | |
| Fully diluted earnings per share in discontinued operations, SEK | 1.08 | 0.23 | 2.56 | 6.07 | 7.30 | |
| Fully diluted earnings per share, SEK | 1.01 | 0.61 | 3.77 | 7.45 | 9.71 | |
| Average number of employees (adjusted for discontinued operations) | 920 | 686 | 929 | 819 | 823 |
| SEK M | 30 Sept 2008 | 30 Sept 2007 | 31 Dec 2007 | |
|---|---|---|---|---|
| Assets | ||||
| Intangible assets | 449,0 | 746.9 | 777.8 | |
| of which, goodwill | 444,0 | 736.8 | 766.9 | |
| Tangible assets | 87.5 | 278.6 | 267.0 | |
| Financial assets | 83.0 | 226.4 | 323.5 | |
| Work in progress, etc. | 35.0 | 18.8 | 11.6 | |
| Current receivables | 313.4 | 519.2 | 550.8 | |
| Cash and cash equivalents and short-term investments | 1,746.9 | 2,496.8 | 1,816.1 | |
| Total assets in continuing operations | 2,714.8 | 4,286.7 | 3,746.8 | |
| Non-current assets held for sale | Note 3 | 675,5 | – | – |
| Total assets | 3,390.3 | 4,286.7 | 3,746.8 | |
| Equity and liabilities | ||||
| Equity attributable to equity holders of the Parent Company | 2,627.6 | 3,295.4 | 2,746.2 | |
| Equity attributable to minority interests | 8.9 | 7.5 | 7.7 | |
| Total equity | 2,636.5 | 3,302.9 | 2,753.9 | |
| Non-current liabilities | 223.8 | 299.6 | 327.9 | |
| Current liabilities | 288.9 | 684.3 | 665.0 | |
| Total liabilities in continuing operations | 512.7 | 983.8 | 992.9 | |
| Liabilities directly connected to non-current assets held for sale | Note 3 | 241.2 | – | – |
| Total equity and liabilities | 3,390.3 | 4,286.7 | 3,746.8 | |
| Of which, interest-bearing liabilities | 202.5 | 367.6 | 356.9 | |
| Pledged assets and contingent liabilities | ||||
| Pledged assets | 208.7 | 449.9 | 533.2 | |
| Of which, pledged assets in discontinued operations | 6.2 | – | – | |
| Contingent liabilities | – | 6.6 | – | |
| Of which, contingent liabilities in discontinued operations | – | – | – |
| SEK M | Q3 2008 | Q3 2007 | 9 mths, 2008 | 9 mths, 2007 | Full year 2007 |
|---|---|---|---|---|---|
| Profit after financial items from continuing operations | -1.1 | 37.5 | 127.7 | 174.2 | 226.8 |
| Profit after financial items from discontinued operations | 99.1 | 30.3 | 259.2 | 746.7 | 819.1 |
| Adjusting items | -88.9 | -27.8 | -177.3 | -721.7 | -761.0 |
| Cash flow from operating activities | |||||
| before change in working capital | 9.1 | 40.0 | 209.6 | 199.2 | 284.9 |
| Change in working capital | -18.3 | 78.4 | -37.0 | -2.3 | -19.0 |
| Cash flow from operating activities | -9.2 | 118.4 | 172.6 | 196.9 | 265.9 |
| Investments | -74.6 | -64.6 | -170.6 | -153.4 | -381.7 |
| Sale of non-current assets | 340.9 | 108.1 | 419.1 | 1,263.8 | 1 379.1 |
| Cash flow from investing activities | 266.3 | 43.5 | 248.5 | 1,110.4 | 997.4 |
| Cash flow from financing activities | -301.1 | -67.7 | -497.2 | -372.1 | -1 010.3 |
| Cash flow for the period | -44.0 | 94.2 | -76.1 | 935.2 | 253.0 |
| Cash and cash equivalents at beginning of period | 1,783.4 | 2,409.8 | 1,816.1 | 1,546.7 | 1,546.7 |
| Exchange rate differences and change in value of hedge fund | 4.1 | -7.2 | 3.5 | 14.9 | 16.4 |
| Cash and cash equivalents at end of period (incl. non-current assets held for sale) | 1,743.5 | 2,496.8 | 1,743.5 | 2,496.8 | 1,816.1 |
| SEK M | Q3 2008 | Q3 2007 | 9 mths, 2008 9 mths, 2007 | Full year 2007 | |
|---|---|---|---|---|---|
| Opening balance, equity | 2,686.4 | 3,223.8 | 2,612.4 | 2,935.6 | 2,935.6 |
| Shareholder contributions received/paid | – | – | – | – | 37.0 |
| Repurchase of shares | -348.6 | – | -368.8 | -199.3 | -301.7 |
| Repurchase of warrants | – | – | – | -490.2 | -490.2 |
| Completed redemption programme | – | – | – | – | -569.5 |
| Cash dividend | – | – | -92.6 | – | – |
| Provision to fair value reserve | – | -12.7 | – | 50.2 | 50.1 |
| Reversal of fair value reserve | – | -34.5 | – | -57.7 | -99.8 |
| Subscription for new shares | – | – | – | 368.5 | 368.5 |
| Costs related to new share issue and redemption programme | – | -0.9 | -0.5 | -1.3 | -2.8 |
| Profit for the period | 156.1 | 35.9 | 343.4 | 605.8 | 685.2 |
| Closing balance, equity | 2,493.9 | 3,211.6 | 2,493.9 | 3,211.6 | 2,612.4 |
| SEK M | 9 mths, 2008 | 9 mths, 2007 | Full year 2007 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Attributable to Attributable | Attributable to Attributable | Attributable to | Attributable | ||||||
| equity holders of | to | equity holders of | to | equity holders of | to | ||||
| Parent Company | minority | TOTAL Parent Company | minority | TOTAL Parent Company | minority | TOTAL | |||
| Opening balance, equity | 2,746.2 | 7.7 2,753.9 | 2,729.8 | 7.0 2,736.8 | 2,729.8 | 7.0 2,736.8 | |||
| Acquisitions/divestitures1 | 0.7 | 0.6 | 1.3 | – | 0.5 | 0.5 | – | 0.5 | 0.5 |
| Cash dividend | -92.6 | – | -92.6 | – | – | – | – | – | – |
| Provision to fair value reserve2 | – | – | – | 50.2 | – | 50.2 | 50.1 | – | 50.1 |
| Reversal of fair value reserve2 | – | – | – | -57.7 | – | -57.7 | -99.8 | – | -99.8 |
| Repurchase of shares | -368.9 | – | -368.9 | -199.3 | – | -199.3 | -301.7 | – | -301.7 |
| Repurchase of warrants | – | – | – | -490.2 | – | -490.2 | -490.2 | – | -490.2 |
| Subscription for new shares | – | – | – | 368.5 | – | 368.5 | 368.5 | – | 368.5 |
| Costs related to new share issue | |||||||||
| and redemption programme | -0.5 | – | -0.5 | -1.4 | – | -1.4 | -2.8 | – | -2.8 |
| Completed redemption programme | – | – | – | – | – | – | -569.5 | – | -569.5 |
| Sale of minority shares | 13.0 | 13.0 | – | – | – | – | – | – | |
| Acquisition of minority shares | -26.7 | – | -26.7 | – | – | – | – | – | – |
| Translation difference recognised | |||||||||
| in income statement | – | – | – | -1.0 | – | -1.0 | -1.0 | – | -1.0 |
| Translation difference | 10.2 | – | 10.2 | 7.5 | – | 7.5 | 15.9 | – | 15.9 |
| Profit for the period | 346.2 | 0.6 | 346.8 | 889.0 | 0.0 | 889.0 | 1,046.9 | 0.2 1,047.1 | |
| Closing balance, equity | 2,627.6 | 8.9 2,636.5 | 3,295.4 | 7.5 3,302.9 | 2,746.2 | 7.7 2,753.9 |
1 This item consists of follow-on acquisitions in (-) and divestitures of (+) subsidiaries.
2 The provision refers to fair value valuation of Bure's holdings in Grontmij and Jeeves. The reversal in the first half year of 2007 refers to parts of the holding Grontmij, which was sold during the period.
| SEK M | Q3 2008 | Q3 2007 | |||||
|---|---|---|---|---|---|---|---|
| Attributable to Attributable | Attributable to Attributable | ||||||
| equity holders of | to | equity holders of | to | ||||
| Parent Company | minority | TOTAL Parent Company | minority | TOTAL | |||
| Opening balance, equity | 2,891.3 | 8.9 | 2,900.2 | 3,301.0 | 7.7 | 3,308.7 | |
| Provision to fair value reserve1 | – | – | – | -37.2 | – | -37.2 | |
| Reversal of fair value reserve1 | – | – | – | -34.5 | – | -34.5 | |
| Repurchase of shares | -348.7 | – | -348.7 | – | – | – | |
| Issue expenses | – | – | – | -1.0 | – | -1.0 | |
| Sale of minority shares | 13.0 | – | 13.0 | – | – | – | |
| Acquisition of minority shares | -26.7 | – | -26.7 | – | – | – | |
| Translation difference | 7.8 | – | 7.8 | 2.1 | – | 2.1 | |
| Profit for the period | 90.9 | 0.0 | 90.9 | 65.0 | -0.2 | 64.8 | |
| Closing balance, equity | 2,627.6 | 8.9 | 2,636.5 | 3,295.4 | 7.5 | 3,302.9 |
1 The provision refers to fair value valuation of Bure's holdings in Grontmij and Jeeves.
| Net sales | Operating profit1 | |||||
|---|---|---|---|---|---|---|
| SEK M | 9 mths, 2008 9 mths, 2007 Full year 2007 9 mths, 2008 9 mths, 2007 Full year 2007 | |||||
| Subsidiaries | ||||||
| Mercuri | 560.1 | 540.7 | 769.5 | 17.4 | 35.3 | 58.1 |
| EnergoRetea | 194.9 | 144.7 | 205.2 | 16.6 | 6.4 | 10.1 |
| SRC | 28.4 | 29.4 | 40.4 | 1.0 | 2.1 | 3.3 |
| Subtotal | 783.4 | 714.8 | 1,015.1 | 35.0 | 43.8 | 71.5 |
| Shares in profit of associates | – | – | – | 1.7 | -0.6 | -0.1 |
| Acquired companies | – | – | – | – | – | |
| Reversals of previously recognised impairment losses | – | – | – | 61.7 | – | – |
| Impairment losses | – | – | – | – | – | – |
| Parent Company administrative expenses | – | – | – | -30.4 | -28.5 | -37.8 |
| Exit gains/losses | – | – | – | 7.7 | 98.2 | 122.8 |
| Other | -0.4 | –1.1 | -1.9 | 5.0 | 6.5 | 7.7 |
| Profit from continuing operations | 783.0 | 713.7 | 1,013.2 | 80.7 | 119.4 | 164.1 |
| Profit from discontinued operations | 1,188.8 | 1,159.3 | 1,634.6 | 259.1 | 748.8 | 821.9 |
| Total | 1,971.8 | 1,873.0 | 2,647.8 | 339.8 | 868.2 | 986.0 |
1 Including any impairment losses on consolidated goodwill.
| SEK M | Q3 2008 | Q3 2007 9 mths, 2008 9 mths, 2007 | Full year 2007 | ||
|---|---|---|---|---|---|
| Net sales | 242.5 | 352.6 | 1,188.8 | 1,159.3 | 1,634.6 |
| Operating expenses | -232.6 | -326.0 | -1,072.9 | -1,073.5 | -1,512.5 |
| Shares in profit | 0.0 | 0.8 | 6.9 | 0.8 | 5.9 |
| Exit gains | 89.2 | 3.7 | 136.3 | 662.2 | 693.9 |
| Operating profit | 99.1 | 31.1 | 259.1 | 748.8 | 821.9 |
| Net financial items | 0.0 | -0.7 | 0.1 | -2.0 | -2.8 |
| Profit after financial items | 99.1 | 30.4 | 259.2 | 746.8 | 819.1 |
| Income tax expense | -2.3 | -6.1 | -24.3 | -22.5 | -33.3 |
| Profit from discontinued operations | 96.8 | 24.3 | 234.9 | 724.3 | 785.8 |
| Basic earnings per share, SEK | 1.08 | 0.23 | 2.56 | 9.00 | 9.30 |
| Fully diluted earnings per share, SEK | 1.08 | 0.23 | 2.56 | 6.07 | 7.30 |
| Cash flow from operating activities | 34.0 | 122.0 | 110.8 | 157.9 | 230.4 |
| Cash flow from investing activities2 | 204.9 | 863.3 | 190.7 | 824.2 | 847.9 |
| Cash flow from financing activities | 0.0 | -1.3 | -56.3 | -11.4 | -43.9 |
| Net cash from discontinued operations | 238.9 | 984.0 | 245.2 | 970.7 | 1,034.4 |
1 Discontinued operations refer to Textilia and the Citat group excluding Scandinavian Retail Center AB, as well as Cygate and Systeam where agreements for sale were signed in December 2006. The divestitures of the latter two were completed in the first quarter of 2007.
2 In cash flow from discontinued operations, investing activities include the acquisition of properties in Textilia, which were previously held under a finance lease by another company in the Bure Group.
At 30 September 2008, Anew Learning and Academedia were classified as non-current assets held for sale.
This consolidated interim report has been prepared in accordance with IAS 34, Interim Financial Reporting, and the Swedish Annual Accounts Act. The sections of the report based on these requirements are the financial reports provided on pages 8–16. The accounting policies applied in this interim report are the same as those described in the annual report for 2007, pages 43–46.
IASB have announced changes in IAS 39 and IFRS 7 which may be applied from 1 July 2008. The changes have been approved by the EU commission and imply the possibility to reclassify the financial instruments in some cases. Bure has not applied this possibility.
The following information is provided as a disclosure regarding the dilution effects that exists in the companies where these diversification programmes have been carried out by Bure:
| Scope | EnergoRetea | Mercuri |
|---|---|---|
| Holding based on number of warrants/options granted, %1 | 2.1 | 23.3 |
| Exercise date for subscription rights | May 2012 Aug 2011 | |
| Exercise price calculated on 100% of the company, SEK M2 | 176 | 430 |
| Value range for premature exercise of subscription rights2 | Period EnergoRetea | Mercuri | |
|---|---|---|---|
| Exercise price calculated on 100% of the company, SEK M2 | 31 Dec 2008 | 128 | 333 |
| 31 Dec 2009 | 140 | 366 | |
| 31 Dec 2010 | 154 | 403 | |
| 31 Dec 2011 | 170 | ||
| 31 May 2012 | 176 |
1 The specified percentage refers to the number of warrants/options sold to date. Further dilution may thus arise. Subscription rights may be exercised prematurely in certain situations, e.g. in connection with an exit. The exercise price then varies with respect to the date.
2 The exercise price will be indexed, normally by 10 per cent annually, with adjustment of the exercise price monthly.
In the third quarter, EnergoRetea acquired CLC, which has affected cash and cash equivalents in a total amount of SEK 28M. The purchase price allocations are preliminary.
CLC during the quarter:
| SEK M | 2008 |
|---|---|
| Tangible assets | 6.0 |
| Current assets | 9.9 |
| Cash and cash equivalents | 10.2 |
| Minority interests | – |
| Liabilities | -12.4 |
| Total acquired net assets | 13.6 |
| Goodwill | 25.0 |
| Total purchase price | 38.7 |
| Cash and cash equivalents in acquired subsidiaries | -10.2 |
In the second quarter, Anew Learning acquired UVS Gymnasium and Didaktus, which has affected cash and cash equivalents in a total amount of SEK 50M. The purchase price allocations are preliminary.
| MSEK | 2008 |
|---|---|
| Tangible assets | 1.8 |
| Current assets | 0.6 |
| Cash and cash equivalents | – |
| Minority interests | – |
| Liabilities | -3.6 |
| Total acquired net assets | -1.2 |
| Goodwill | 11.6 |
| Summa köpeskilling | 10.4 |
| Cash and cash equivalents in acquired subsidiaries | – |
| Didaktus during the quarter: |
|---|
| SEK M | 2008 |
|---|---|
| Tangible assets | 6.0 |
| Current assets | 13.1 |
| Cash and cash equivalents | 5.2 |
| Minority interests | – |
| Liabilities | -21.9 |
| Total acquired net assets | 2.4 |
| Goodwill | 41.9 |
| Total purchase price | 44.3 |
| Cash and cash equivalents in acquired subsidiaries | -5.2 |
Aside from this, additional purchase prices were paid for Proteam and Rytmus during the quarter in an amount of SEK 6.7M.
In the third quarter Bure sold the Citat group excluding SRC, which has affected cash and cash equivalents in a total amount of SEK 170M. The prepared sales price allocations are preliminary.
| SEK M | 2008 |
|---|---|
| Intangible assets | 125.4 |
| Tangible assets | 11.0 |
| Current assets | 101.2 |
| Cash and cash equivalents | 70.1 |
| Minority interests | – |
| Liabilities | -74.0 |
| Capital gain | 24.8 |
| Total purchase price | 258.5 |
| Cash and cash equivalents in divested subsidiaries | -70.1 |
| Non settled part of purchase-sum | -18.5 |
In the third quarter Bure also sold the Textilia group, which has affected cash and cash equivalents in a total amount of SEK145M. The prepared sales price allocations are preliminary.
| SEK M | 2008 |
|---|---|
| Intangible assets | – |
| Tangible assets | 205.1 |
| Financial assets | 12.3 |
| Current assets | 58.5 |
| Cash and cash equivalents | 18.8 |
| Minority interests | – |
| Liabilities | -158.6 |
| Capital gain | 65.5 |
| Total purchase price | 201.6 |
| Cash and cash equivalents in divested subsidiaries | -18.8 |
| Non settled part of purchase-sum | -37.4 |
| Effect on the Group's cash and cash equivalents, |
| total net outfl ow | 145.4 |
|---|---|
Aside from Bure's divestment of the Citat and Textilia groups in the third quarter, in the first quarter Citat sold Appelberg Publishing Group, affecting cash and cash equivalents in a total amount of SEK 65M.
| SEK M | 2008 |
|---|---|
| Intangible assets | 28.4 |
| Tangible assets | – |
| Current assets | 12.1 |
| Cash and cash equivalents | 22.9 |
| Minority interests | – |
| Liabilities | -18.6 |
| Capital gain | 43.2 |
| Total purchase price | 88.0 |
| Cash and cash equivalents in divested subsidiaries | -22.9 |
| Effect on the Group's cash and cash equivalents, |
total net outfl ow 65.1
A partial sale to the minority in EnergoRetea took place during the first half fo the year, which has affected cash and cash equivalents in a total amount of SEK 1.3M.
| Data per share1 | 2004 | 2005 | 2006 | 2007 | 9 mths, 2007 | 9 mths, 2008 |
|---|---|---|---|---|---|---|
| Equity (net asset value), SEK2 | 40.17 | 33.36 | 46.73 | 28.02 | 30.18 | 29.72 |
| Equity (net asset value) after full exercise of outstanding warrants, SEK2 | 15.80 | 18.99 | 26.30 | 28.02 | 30.18 | 29.72 |
| Share price, SEK | 17.40 | 23.80 | 33.40 | 37.90 | 43.10 | 37.10 |
| Share price as a percentage of equity, % | 110 | 125 | 127 | 135 | 143 | 125 |
| Parent Company equity per share, SEK | 40.17 | 33.36 | 46.73 | 28.02 | 30.18 | 29.72 |
| Parent Company fully diluted equity per share, SEK | 15.80 | 18.99 | 26.30 | 28.02 | 30.18 | 29.72 |
| Consolidated equity per share, SEK3 | 32.38 | 32.81 | 43.57 | 29.54 | 31.04 | 31.42 |
| Consolidated fully diluted equity per share, SEK3 | 13.55 | 18.73 | 24.77 | 29.54 | 31.04 | 31.42 |
| Parent Company earnings per share, SEK | 4.90 | 6.22 | 13.85 | 8.11 | 7.53 | 3.74 |
| Parent Company fully diluted earnings per share, SEK 4 | 1.84 | 3.08 | 6.99 | 6.36 | 5.07 | 3.74 |
| Consolidated earnings per share, SEK | 1.87 | 9.37 | 14.21 | 12.39 | 11.05 | 3.77 |
| Consolidated fully diluted earnings per share, SEK 4 | 0.70 | 4.63 | 7.17 | 9.71 | 7.45 | 3.77 |
| Number of shares, thousands | 37,458 | 60,358 | 62,819 | 93,225 | 106,424 | 83,915 |
| Number of warrants outstanding, thousands | 92,263 | 69,362, | 66,901 | – | – | – |
| Total number of shares including warrants outstanding, thousands | 129,720 | 129,720, | 129,720 | 93,225 | 106,424 | 83,915 |
| Fully diluted number of shares according to IAS 33, thousands | 98,266 | 115,772 | 122,836 | 93,225 | 80,435 | 83,915 |
| Average number of shares, thousands | 36,445 | 54,172 | 61,071 | 84,465 | 80,435 | 91,752 |
| Average fully diluted number of shares according to IAS 33, thousands |
97,253 | 109,585 | 121,086 | 107,782 | 119,408 | 91,752 |
| Key figures | ||||||
| Dividend paid, SEK per share | – | – | – | – | – | 1.00 |
| Direct yield, % | – | – | – | – | – | 2.8 |
| Total yield, % | 67.3 | 36.8 | 40.3 | 16.6 | 29.0 | 0.5 |
| Market capitalisation, SEK M | 652 | 1,437 | 2,098 | 3,533 | 4,587 | 3,113 |
| Fully diluted market capitalisation, SEK5 | 2,257 | 3,087 | 4,333 | 3,533 | 4,587 | 3,113 |
| Net asset value, SEK M | 1,505 | 2,014 | 2,935 | 2,612 | 3,212 | 2,494 |
| Return on equity, % | 12.8 | 19.2 | 34.2 | 24.7 | 20.7 | 12.0 |
| Parent Company profit and financial position | ||||||
| Exit gains/losses, SEK M | 132.2 | 353.7 | 625.6 | 451.9 | 426.6 | 150.9 |
| Profit for the period after tax, SEK M | 178.7 | 337.2 | 846.1 | 685.2 | 605.8 | 343.4 |
| Total assets, SEK M | 2,586 | 2,109 | 3,112 | 2,695 | 3,251 | 2,559 |
| Equity, SEK M | 1,505 | 2,014 | 2,935 | 2,612 | 3,212 | 2,494 |
| Equity/assets ratio, % | 58.2 | 95.4 | 94.3 | 97.0 | 98.8 | 97.5 |
| Net loan debt (-) / receivable (+) | -512 | 404 | 1,080 | 1,462 | 2,208 | 1,581 |
| Net loan debt (-) / receivable (+) after full | ||||||
| exercise of outstanding warrants | 33 | ,854 | 1,556 | 1,462 | 2,208 | 1,581 |
| Consolidated profit and financial position | ||||||
| Net sales, SEK M | 2,148.1 | 2,022.7 | 2,147.1 | 2,647.8 | 1,873.0 | 1,971.8 |
| Profit for the period after tax, SEK M | 95.9 | 543.7 | 884.9 | 1,047.1 | 889.0 | 346.2 |
| Total assets, SEK M | 4,505 | 4,032 | 3,885 | 3,747 | 4,287 | 3,390 |
| Equity, SEK M | 1,213 | 1,980 | 2,737 | 2,754 | 3,303 | 2,637 |
| Equity/assets ratio, % Net loan debt (-) / receivable (+) |
26.9 -1,202 |
49.1 201 |
70.5 1,178 |
73.5 1,514 |
77.0 2,145 |
77.8 1,573 |
| Net loan debt (-) / receivable (+) after full | ||||||
| exercise of outstanding warrants | -657 | 651 | 1,655 | 1,514 | 2,145 | 1,573 |
1 All historical data per share has been adjusted for shares in issue with a time-weighting factor as prescribed by IAS 33.
2 Net asset value corresponds to equity per share.
3 The figures for the full year 2004 have been retrospectively restated to IFRS. The comparative information for prior periods has not been restated. As of 1 January 2004, minority interest in equity is included in total equity.
4 In the event of a negative result, the average number of shares before dilution is also used for calculation after dilution.
5 Market capitalisation taking into account the total number of shares after full exercise of outstanding warrants multiplied by share price on the closing date for the period in question.
The information in this Interim Report is subject to the disclosure requirements of Bure Equity AB under the Swedish Securities Market Act. This information has been publicly communicated on 24 October 2008.
Bure is an investment company whose primary emphasis is on long-term ownership in unlisted companies with a strong and stable earning capacity in sectors where Bure has previous experience. The portfolio consists of six investments. The Parent Company has nine employees working from its office in Göteborg, Sweden.
Bure Equity AB (publ), Box 5419, 402 29 Göteborg, Tel 031-708 64 00, Fax 031-708 64 80 Org. nr. 556454-8781, www.bure.se
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.