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

Bure Equity

Quarterly Report Oct 24, 2008

2899_10-q_2008-10-24_d9783701-64e4-4839-9feb-904ef5f3eda0.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

Interim report January – September 2008

Steady growth in the portfolio companies – falling demand noted at end of third quarter Third quarter 2008

  • n The Parent Company's profit after tax was SEK 156M (36).
  • n Consolidated profit including discontinued operations amounted to SEK 91M (65). Profi t excluding sold units was SEK -6M (41). Fully diluted earnings per share were SEK 1.01 (0.61).
  • n Bure's share in EBITA of the portfolio companies amounted to SEK -7.3M (-5.9).
  • n The sale of Bure's subsidiary Citat was completed in July.
  • n In August Bure divested its entire holding in the subsidiary Textilia.
  • n At the end of August, Bure repurchased shares for a total of SEK 349M
  • n In September an agreement was signed between Bure and AcadeMedia for the merger of Bure's portfolio companies AcadeMedia and Anew Learning.

Interim period January – September 2008

  • n Bure's share in EBITA of the portfolio companies increased by 10 per cent to SEK 104M (95).
  • n The Parent Company's profit after tax was SEK 343M (606).
  • n Equity per share in the Parent Company was SEK 29.72 (30.18).
  • n Consolidated profit amounted to SEK 347M (889). Profi t excluding sold units was SEK 112M (165). Fully diluted earnings per share were SEK 3.77 (7.45).

Subsequent events

  • n The merger between Anew Learning and AcadeMedia was completed in October and resulted in the creation of Sweden's largest education company.
  • n The Board of Bure has called an Extraordinary General Meeting on 6 November 2008 to resolve on the proposed distribution of the entire holding in AcadeMedia to Bure's shareholders.
  • n The Board of Directors has decided to postpone a decision on the previously announced distribution of Bure's additional available cash until after the distribution of AcadeMedia shares is completed.

SUSTAINED GROWTH – LOWER DEMAND

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.

DEVELOPMENT IN THE PORTFOLIO COMPANIES

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.

ACQUISITIONS AND DIVESTITURES

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.

DISTRIBUTION OF THE SHARES IN ACADEMEDIA

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.

UNLISTED PORTFOLIO COMPANIES JANUARY – SEPTEMBER 2008 (EXISTING UNITS)1

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.

INFORMATION ABOUT THE PORTFOLIO COMPANIES

ANEW LEARNING

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

Balance sheets 30 Sept 30 Sept 31 Dec SEK M 2008 2007 2007 Goodwill 240 164 185 Other intangible assets 6 5 5 Tangible assets 46 41 40 Financial assets 39 5 5 Inventories, etc. 0 1 0 Current receivables 141 108 110 Cash, cash equiv. and short-term invest. 0 55 73 Total assets 472 379 418 Equity 227 157 175 Provisions 4 2 4 Long-term liabilities 4 3 2 Current liabilities 236 217 237 Total equity and liabilities 472 379 418

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).

  • n EBITA for the third quarter amounted to SEK 10M (11). For the nine-month period, EBITA was SEK 69M (52).
  • n In the third quarter Anew Learning opened seven new units, including one preschool, one compulsory school and five high schools. The start-up costs were charged to Anew Learning's profit for the third quarter.
  • n As part of the merger with AcadeMedia, Anew Learning acquired Bure Kapital AB from Bure Equity AB during the third quarter. Bure Kapital's most significant assets consist of loss carryforwards of SEK 268M.
  • n Anders Hvarfner has been appointed President of Anew Learning's largest subsidiary Vittra. Hvarfner comes most recently from Manpower Hälsopartner.
  • n A binding agreement was signed between Bure and AcadeMedia for the merger of AcadeMedia and Anew Learning.

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

MERCURI INTERNATIONAL

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).

  • n EBITA for the third quarter amounted to SEK -20M (-13). For the nine-month period, EBITA was SEK 17M (35).
  • n Recruitment of new consultants increased by a net amount of 13 during the nine-month period.
  • n Some postponement and cancellation of orders has been noted as a consequence of the current turbulence in the financial market.
  • n Costs increased during the period in connection with recruitment of consultants and IT investments.
  • n Jörgen Sylvander has taken up duties as President for Scandinavia. Sylvander has a solid background in sales and corporate management, and was previously employed by Gaia Leadership Consulting.

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

BURE EQUITY AB (PUBL) CORPORATE ID NUMBER 556454-8781

ENERGORETEA

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
  • n Net sales for the third quarter were up by 45 per cent to SEK 59M (40). For the nine-month period, net sales improved by 35 per cent to SEK 195M (144).
  • n EBITA for the third quarter was SEK 3M (-4). For the nine-month period, EBITA amounted to SEK 17M (6).
  • n During the quarter, EnergoRetea's staff in Stockholm moved into joint offices. All Stockholm-based operations are now housed in newly renovated offices on Rosenlundsgatan 50 in Stockholm's Södermalm area, where some 170 consultants are based.
  • n EnergoRetea's acquisition of CLC Installationsconsult was completed during the quarter and CLC´s results are consolidated in the Group as of 1 August 2008.
  • n Demand for EnergoRetea's services remained strong, with new and/or extended customer contracts.
  • n After the end of the period, Östen Innala replaced Mikael Vatn as Acting President of EnergoRetea.

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

SRC

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).

  • n EBITA for the third quarter is reported at SEK 0M (0), while EBITA for the ninemonth period was SEK 1M (2).
  • n Agency revenue for the third quarter fell by 10 per cent to SEK 5M (6) and the agency margin was -2 per cent. For the nine-month period, agency revenue dropped by 3 per cent to SEK 19M (19) and the agency margin was 5 per cent.
  • n SRC will be responsible for the communication regarding lotteries for Svenska Spel excluding the brand Triss.
  • n During the third quarter SRC has gained among others new contracts from Carlsberg and Husqvarna Skog och Trädgård.

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

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.

  • n In September, AcadeMedia signed an agreement to acquire Bure's educational operations in Anew Learning. The merger will give rise to Sweden's largest education company.
  • n The merger between AcadeMedia and Anew Learning was completed after the end of the period,. An extraordinary general meeting of AcadeMedia was held on 20 October 2008 at which 6,310,000 shares were issued to Bure in respect of the merger.

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

Listed holdings

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.

Comments on the table:

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.

INTERIM REPORT

PARENT COMPANY

Results for the third quarter

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).

Results for the nine-month period

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.

Financial position

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.

Composition of net loan receivable in the Parent Company

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

Placement of excess liquidity

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.

Investments during the nine-month period

In the second quarter Bure purchased Scandinavian Retail Center, SRC, from the subsidiary Citat at book value, SEK 12M.

Divestitures – exits during the nine-month period

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.

Reported equity per share

Fully diluted equity per share at the end of the period was SEK 29.72, compared to SEK 28.02 at year-end 2007.

The Bure share

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

GROUP

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.

Results for the third quarter

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).

Results for the first nine months

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).

Financial position

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).

BURE'S LOSS CARRYFORWARDS

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.

RISKS

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.

CURRENCY EXPOSURE

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.

CAPITAL DISTRIBUTION AND SHARE BUYBACKS

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

FINANCIAL TARGETS AND DIVIDEND POLICY

  • n The Bure share shall provide a total return of at least 10 per cent over time.
  • n Administrative expenses are low and shall not exceed 1.5 per cent of the company's total assets.
  • n Organic and acquisition-driven growth should together amount to at least 15 per cent over time.
  • n The Bure share shall have a dividend, over time, that reflects growth in equity. It should be possible to supplement dividends with measures such as share buybacks, redemption programmes and distribution of shareholdings.
  • n The Parent Company shall be essentially debt-free and the portfolio companies shall have a level of debt over time that is adequate in relation to their assessed operating risk.

OWNERSHIP STRUCTURE

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".

SUBSEQUENT EVENTS

  • n The merger between Bure's portfolio companies Anew Learning AB and AcadeMedia AB (publ) was completed during October.
  • n Bure's Board of Directors has called an Extraordinary General Meeting to resolve on a proposal to distribute the entire holding in AcadeMedia AB (publ) to the shareholders in Bure.
  • n The Board of Directors intends to announce a decision on the capital distribution of Bure's remaining available cash after the distribution of AcadeMedia shares has been completed.

Göteborg, 24 October 2008

Bure Equity AB (publ) Martin Henricson

AUDIT REPORT ON THE REVIEW OF INTERIM FINANCIAL INFORMATION PRESENTED IN ACCORDANCE WITH IAS 34 AND THE ANNUAL ACCOUNTS ACT

To the Board of Directors of Bure Equity AB

Introduction

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.

Scope of 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.

Conclusion

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

FINANCIAL CALENDAR

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

FOR ADDITIONAL INFORMATION CONTACT

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

PARENT COMPANY INCOME STATEMENTS

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

PARENT COMPANY BALANCE SHEETS

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.

PARENT COMPANY CASH FLOW STATEMENTS

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

CONSOLIDATED BALANCE SHEETS

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

CONSOLIDATED CASH FLOW STATEMENTS

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

PARENT COMPANY STATEMENT OF CHANGES IN EQUITY

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

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

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.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

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.

NOTE 1 – SEGMENT REPORTING (PRIMARY SEGMENT: COMPANIES)

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.

NOTE 2 – PROFIT FROM DISCONTINUED OPERATIONS1

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.

NOTE 3 – NON-CURRENT ASSETS HELD FOR SALE

At 30 September 2008, Anew Learning and Academedia were classified as non-current assets held for sale.

ACCOUNTING POLICIES

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.

DISCLOSURES

Dilutive effects of existing ownership diversification programmes

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.

ACQUISITIONS AND DIVESTITURES

Acquisitions during the first nine months

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.

Total value of acquired assets and liabilities in

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

Effect on the Group's cash and cash equivalents, total net outfl ow 28.5

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.

Total value of acquired assets and liabilities in UVS Gymnasium during the quarter:

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

Total value of acquired assets and assumed liabilities in

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

Effect on the Group's cash and cash equivalents, total net outfl ow 39.1

Aside from this, additional purchase prices were paid for Proteam and Rytmus during the quarter in an amount of SEK 6.7M.

Divestitures during the quarter

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.

Total value of sold assets and liabilities in Citat during the quarter:

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

Effect on the Group's cash and cash equivalents, total net outfl ow 169.9

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.

Total value of sold assets and liabilities in

Textilia during the quarter:

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

Divestitures during the year

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.

Total value of sold assets and liabilities in Appelberg during the quarter:

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.

FIVE-YEAR OVERVIEW

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.

About Bure

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

Talk to a Data Expert

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