Quarterly Report • Apr 23, 2008
Quarterly Report
Open in ViewerOpens in native device viewer
n No significant events have taken place after the end of the reporting period.
Bure's share in EBITA of the unlisted holdings increased to SEK 139M (63) in the first quarter of 2008. Excluding exit gains, Bure's share in EBITA was SEK 67M (63). Bure's share in net sales of these companies for the same period rose by 14 per cent to SEK 730M (638). Adjusted for acquired units, sales were up by 8 per cent.
All portfolio companies has reported positive results. The independent school group Anew Learning showed continued robust growth with sustained margins. Growth in Anew Learning during the first quarter reached 31 per cent and operating margin was 10 per cent. Excluding acquired units, growth was 10 per cent.
First quarter net sales in Mercuri fell somewhat from the same period of last year, partly due to the early Easter holiday in 2008 which had an impact of around SEK 10M and consequently effected the result. The result is also impacted by costs for new recruits and investments in IT. Citat reported a strong first quarter, with growth of 20 per cent and near doubling of EBITA excluding exit gains compared to the first quarter of 2007. Sales in EnergoRetea improved by 21 per cent, although margins were affected by factors such as higher costs in connection with the move to new premises. Textilia reported yet another strong quarter with improved profitability and growth.
Comments on development in the individual companies are provided later in this report, see pages 3–6.
In January the Board of Directors announced an ambition, over the coming 12-month period, to concentrate Bure's holdings in the educational sector and become the Nordic region's largest operating company in the educational market. At the end of the first quarter, educational operations accounted for 71 per cent of
total sales including Academedia. In connection with this realignment, Bure's President and CEO Mikael Nachemson will leave his post at Bure and a process to recruit a new CEO has been started.
Following extensive streamlining in 2007 Bure's holdings now consists of seven portfolio companies, of which six are unlisted and one is listed. The table below shows development in the unlisted portfolio companies during the first quarter. The unlisted portfolio company AcadeMedia will publish its interim report on 13 May, for which reason its shares in profits in the Bure group lag behind by one quarter.
In the first quarter of 2008 Bure's portfolio company Citat sold its subsidiary Appelberg Publishing Group to Stampen. The sale including capital distribution generated total proceeds of SEK 92M and an exit gain in the Bure group of SEK 43M.
At the end of March, Anew Learning took over UVS Gymnasium in Malmö/Burlöv and Kristianstad. The acquisition will contribute additional sales of SEK 65M and increase the number of pupils in the group by 600. UVS will be consolidated in the group from 1 of April. A number of interesting acquisitions in the educational sector are currently being analysed.
Bure's realignment into an operating company in the educational sector may have consequences for the company's capital structure and key financial ratios.
Bure carried out a total capital distribution of SEK 1,492M to the shareholders during 2007 and repurchased shares for an additional SEK 20M in the first quarter of 2008. Bure's Board of Directors has proposed that the 2008 AGM approve a dividend of SEK 1.00 per share, equal to a total of SEK 92M. See also page 9 of this report.
| Net sales, SEK M | EBITA, SEK M2 | EBITA margin, % | Net loan receivable, SEK M3 |
|||||
|---|---|---|---|---|---|---|---|---|
| Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | 31 March | ||
| Holding, % | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | 2008 | |
| Anew Learning5 | 100.0 | 259.8 | 198.3 | 25.9 | 19.9 | 10.0 | 10.0 | 70.9 |
| Mercuri | 100.0 | 195.0 | 197.8 | 11.5 | 25.1 | 5.9 | 12.8 | -21.3 |
| Citat4,6 | 100.0 | 123.4 | 103.5 | 83.0 | 6.9 | 67.3 | 6.7 | 108.4 |
| Energo-Retea | 93.0 | 66.6 | 55.2 | 6.2 | 7.7 | 9.4 | 13.9 | -34.7 |
| Textilia | 100.0 | 86.0 | 82.7 | 12.4 | 3.7 | 14.4 | 4.5 | -64.9 |
| Celemi | 30.1 | 13.0 | 13.0 | 1.6 | 1.5 | 12.7 | 11.3 | 0.7 |
| Total | 743.7 | 650.5 | 140.8 | 64.8 | 18.9 | 10.0 | 59.1 | |
| Bure's share | 730.0 | 637.5 | 139.2 | 63.2 | 19.1 | 9.9 | 61.1 |
1 The table shows holdings at 31 March 2008.
2 EBITA is defined as operating profit before amortisation of goodwill and other acquisition-related surplus values.
3 Debt (-), receivable (+).
4 2008 including the Citat groups exit gain on the sale of Appelberg (SEK 70.5M).
5 Includes IT-Gymnasiet and Framtidsgymnasiet in 2007.
6 2007 is adjusted with excluding Dataunit from the 1 of January and Appelberg from the 1 of March for comparability. For comments on the other holdings, see page 7.
| Income statements SEK M |
Q1 2008 |
2007 | Q1 Full year 2007 |
|---|---|---|---|
| Net sales | 260 | 198 | 841 |
| Operating expenses | -234 | -178 | -763 |
| EBITA before | |||
| one-time items | 26 | 20 | 78 |
| % | 10.0 | 10.0 | 9.3 |
| One-time items | 0 | 0 | -8 |
| Shares in profit of associates | 0 | 0 | 0 |
| EBITA | 26 | 20 | 70 |
| % | 10.0 | 10.0 | 8.3 |
| Amort./write-down of surplus values | 0 | 0 | 0 |
| Operating profit | 26 | 20 | 70 |
| Net financial items | 1 | 1 | 2 |
| Profit before tax | 27 | 21 | 72 |
| Income tax expense | -7 | -6 | -21 |
| Profit for the period | 20 | 15 | 51 |
| Balance sheets SEK M |
2008 | 31 Mar 31 Mar 2007 |
31 Dec 2007 |
|---|---|---|---|
| Goodwill | 185 | 109 | 185 |
| Other intangible assets | 6 | 1 | 5 |
| Tangible assets | 36 | 37 | 40 |
| Financial assets | 0 | 5 | 5 |
| Inventories, etc. | 0 | 0 | 0 |
| Current receivables | 93 | 64 | 110 |
| Cash, cash equiv. and short-term invest. | 76 | 77 | 73 |
| Total assets | 396 | 293 | 418 |
| Equity | 196 | 134 | 175 |
| Provisions | 4 | 1 | 4 |
| Long-term liabilities | 1 | 8 | 2 |
| Current liabilities | 195 | 150 | 237 |
| Total equity and liabilities | 396 | 293 | 418 |
| Key figures | Q1 | Q1 Full year | |
| SEK M | 2008 | 2007 | 2007 |
| Growth, % | 31 | 47 | 58 |
| Of which organic growth, % | 9 | 12 | 11 |
| Operating cash flow | 2 | 28 | 103 |
| Equity/assets ratio, % | 49 | 46 | 42 |
| Net loan debt (-) / receivable (+) | 71 | 64 | 70 |
| Average number of employees | 1,180 | 932 | 1,099 |
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 1,100 employees. All in all, the schools are responsible for more than 12,000 pupils between the ages of 1 and 19 years.
anewlearning.se Chairman: Mikael Nachemson President: Fredrik Mattsson
| Income statements | Q1 | Q1 | Full year |
|---|---|---|---|
| SEK M Net sales |
2008 195 |
2007 198 |
2007 769 |
| Operating expenses | -183 | -173 | -711 |
| EBITA before | |||
| one-time items | 12 | 25 | 58 |
| % | 6 | 12.8 | 7.6 |
| One-time items | 0 | 0 | 0 |
| Shares in profit of associates | 0 0 |
0 | |
| EBITA | 12 | 25 | 58 |
| % | 6 | 12.8 | 7.5 |
| Amort./write-down of surplus values | 0 0 |
0 | |
| Operating profit | 12 | 25 | 58 |
| Net financial items | -3 | 0 | -5 |
| Profit before tax | 9 | 25 | 53 |
| Income tax expense | -2 | -3 | -7 |
| Profit for the period | 7 | 22 | 46 |
| Balance sheets SEK M |
2008 | 31 Mar 31 Mar 2007 |
31 Dec 2007 |
|---|---|---|---|
| Goodwill | 312 | 309 | 314 |
| Other intangible assets | 3 | 5 | 4 |
| Tangible assets | 16 | 18 | 17 |
| Financial assets | 41 | 34 | 39 |
| Inventories, etc. | 2 | 1 | 2 |
| Current receivables | 172 | 174 | 185 |
| Cash, cash equiv. and short-term invest. | 95 | 73 | 106 |
| Total assets | 641 | 614 | 667 |
| Equity | 321 | 282 | 314 |
| Provisions | 44 | 44 | 44 |
| Long-term liabilities | 97 | 105 | 96 |
| Current liabilities | 179 | 183 | 213 |
| Total equity and liabilities | 641 | 614 | 667 |
| Key figures | Q1 | Q1 | Full year |
| SEK M | 2008 | 2007 | 2007 |
| Growth, % | -1 | 9 | 8 |
| Of which organic growth, % | 6 | 11 | 8 |
| Operating cash flow | -6 | -2 | 55 |
Equity/assets ratio, % 50 46 47 Net loan debt (-) / receivable (+) -21 -53 -8 Average number of employees 617 607 598 Value added per employee, rolling 12 months 856 835 877
n Net sales decreased by 1 per cent to SEK 195M (198) and EBITA was SEK 12M (25).
n Renewed contract with Siemens.
n A new group-wide tool has been implemented for measuring the efficiency of the company's completed consulting and educational activities.
n Continued strong collaborations with clients Svenska Möten and "Svenska Mötens Säljakademi".
mercuri.net Chairman: Mikael Nachemson President: Martin Henricson
In 2007 Bure acquired shares in AcadeMedia equal to 38.3 per cent of the share capital and 49.8 per cent of the votes. The holding has been reported as an associated company.
AcadeMedia is a company whose operations include high school, vocational, adult and corporate education.
AcadeMedia will publish its interim report for the first quarter of 2008 on 13 May 2008, for which reason its first quarter figures are not included in Bure's interim report.
AcadeMedia is a leading provider of web-based learning and communication solutions for high school education, vocational training, adult education and corporate education.
academedia.se Chairman: Anders Nilsson President: Marcus Strömberg
| Income statements | Q1 | Q1* | Full year* |
|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 |
| Net sales | 123 | 103 | 385 |
| Operating expenses | -112 | -96 | -355 |
| EBITA before | |||
| one-time items | 11 | 7 | 30 |
| % | 9.1 | 6.7 | 7.8 |
| One-time items | **72 | 0 | 31 ** |
| Shares in profit of associates | 0 | 0 | 0 |
| EBITA | 83 | 7 | 61 |
| % | 67.3 | 6.7 | 14.4 |
| Amort./write-down of surplus values | 0 | 0 | 0 |
| Operating profit | 83 | 7 | 61 |
| Net financial items | 1 | 0 | 0 |
| Profit before tax | 84 | 7 | 61 |
| Income tax expense | -4 | -2 | -9 |
| Profit for the period | 80 | 5 | 52 |
| Balance sheets SEK M |
2008 | 31 Mar 31 Mar 2007 |
31 Dec 2007 |
|---|---|---|---|
| Goodwill | 103 | 103 | 103 |
| Other intangible assets | 0 | 0 | 0 |
| Tangible assets | 12 | 13 | 14 |
| Financial assets | 0 | 0 | 0 |
| Inventories, etc. | 0 | 0 | 0 |
| Current receivables | 123 | 120 | 138 |
| Cash, cash equiv. and short-term invest. | 121 | 15 | 77 |
| Total assets | 359 | 251 | 332 |
| Equity | 257 | 143 | 177 |
| Provisions | 4 | 1 | 1 |
| Long-term liabilities | 8 | 13 | 8 |
| Current liabilities | 90 | 94 | 146 |
| Total equity and liabilities | 359 | 251 | 332 |
| Key figures | Q1 | Q1 | Full year |
| SEK M | 2008 | 2007 | 2007 |
| 19 | 11 | 16 |
|---|---|---|
| 19 | 11 | 16 |
| 10 | 7 | 33 |
| 72 | 57 | 53 |
| 108 | -3 | 64 |
| 360 | 287 | 311 |
| 804 | ||
| 823 805 |
* Excluding Dataunit from the 1 of January and Appelberg from the 1 of March. Note! Does not apply to balance sheet or key figures: operational cash flow, equity/assets ratio and net loan debt/receivable.
** Refers to exit gain on the sales of DataUnit Systemkonsult AB in 2007 and primarily to exit gain on the sale of Appelberg Publishing Group AB in 2008.
As the Nordic region's leading communications producer, Citat makes the day-to-day work of marketing and communications departments easier. Citat has 360 employees at its offices in Stockholm, Göteborg, Helsingborg and Lund, Sweden, and Helsinki, Finland. Citat's clients include many of Sweden's largest enterprises, including Ericsson, Lindex, Hennes & Mauritz, SEB, Unilever and Volvo.
citat.se Chairman: Jan Stenberg President: Dan Sehlberg
| Income statements | Q1 | Q1 Full year | |
|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 |
| Net sales | 67 | 55 | 205 |
| Operating expenses | -60 | -47 | -190 |
| EBITA before | |||
| one-time items | 7 | 8 | 15 |
| % | 11.0 | 13.9 | 7.4 |
| One-time items | -1 | 0 | -5 |
| Shares in profit of associates | 0 | 0 | 0 |
| EBITA | 6 | 8 | 10 |
| % | 9.4 | 13.9 | 4.9 |
| Amort./write-down of surplus values | 0 | 0 | 0 |
| Operating profit | 6 | 8 | 10 |
| Net financial items | 0 | -1 | -1 |
| Profit before tax | 6 | 7 | 9 |
| Income tax expense | -2 | -2 | -3 |
| Profit for the period | 4 | 5 | 6 |
| Balance sheets SEK M |
2008 | 31 Mar 31 Mar 2007 |
31 Dec 2007 |
|---|---|---|---|
| Goodwill | 130 | 130 | 130 |
| Other intangible assets | 2 | 0 | 2 |
| Tangible assets | 5 | 6 | 5 |
| Financial assets | 0 | 0 | 0 |
| Inventories, etc. | 16 | 13 | 10 |
| Current receivables | 45 | 43 | 49 |
| Cash, cash equiv. and short-term invest. | 14 | 17 | 14 |
| Total assets | 212 | 209 | 210 |
| Equity | 120 | 115 | 117 |
| Provisions | 2 | 2 | 2 |
| Long-term liabilities | 49 | 0 | 50 |
| Current liabilities | 41 | 92 | 41 |
| Total equity and liabilities | 212 | 209 | 210 |
| Key figures* | Q1 | Q1 Full year | |
|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 |
| Growth, % | 21 | 203 | 191 |
| Of which organic growth, % | 21 | 15 | 15 |
| Operating cash flow | 5 | 0 | 7 |
| Equity/assets ratio, % | 57 | 55 | 56 |
| Net loan debt (-) / receivable (+) | -35 | -38 | -37 |
| Average number of employees | 198 | 193 | 192 |
| Value added per employee, rolling 12 months | 804 | 632 | 789 |
EnergoRetea is a consulting company that provides services in the fields of Energy & Power Networks, Building Automation Systems and ICT (Information & Communication Technology). Through its subsidiary Energo Network Services, the company also offers solutions in propertybased IT. EnergoRetea is primarily active in the Stockholm area and in southern Sweden.
energoretea.se Chairman: Östen Innala President: Mikael Vatn
| Income statements | Q1 | Q1 Full year | |
|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 |
| Net sales | 86 | 83 | 323 |
| Operating expenses | -75 | -79 | -302 |
| EBITA before | |||
| one-time items | 11 | 4 | 21 |
| % | 13.5 | 4.5 | 6.4 |
| One-time items | 1 | 0 | -7 |
| Shares in profit of associates | 0 | 0 | 0 |
| EBITA | 12 | 4 | 14 |
| % | 14.4 | 4.5 | 4.2 |
| Amort./write-down of surplus values | 0 | 0 | 0 |
| Operating profit | 12 | 4 | 14 |
| Net financial items | -1 | -1 | -5 |
| Profit before tax | 11 | 3 | 9 |
| Income tax expense | 0 | 0 | 0 |
| Profit for the period | 11 | 3 | 9 |
| Balance sheets | 31 Mar 31 Mar | |||
|---|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 | |
| Goodwill | 0 | 0 | 0 | |
| Other intangible assets | 0 | 0 | 0 | |
| Tangible assets | 133 | 152 | 140 | |
| Financial assets | 20 | 20 | 20 | |
| Inventories, etc. | 0 | 0 | 0 | |
| Current receivables | 60 | 60 | 64 | |
| Cash, cash equiv. and short-term invest. | 7 | 1 | 6 | |
| Total assets | 220 | 233 | 230 | |
| Equity | 109 | 92 | 98 | |
| Provisions | 2 | 1 | 2 | |
| Long-term liabilities | 31 | 60 | 39 | |
| Current liabilities | 78 | 80 | 91 | |
| Total equity and liabilities | 220 | 233 | 230 |
| Key figures SEK M |
Q1 2008 |
2007 | Q1 Full year 2007 |
|---|---|---|---|
| Growth, % | 4 | 2 | -1 * |
| Of which organic growth, % | 4 | 2 | -1 |
| Operating cash flow | 18 | 8 | 27 |
| Equity/assets ratio, % | 50 | 39 | 43 |
| Net loan debt (-) / receivable (+) | -65 | -97 | -81 |
| Average number of employees | 338 | 417 | 387 |
| Value added per employee, rolling 12 months | 459 | 390 | 415 |
* Adjusted for sold unit, growth in 2007 was 1.3 per cent.
Textilia is Sweden's leading supplier of textile services to the public sector, and provides primarily the medical, health care and military sectors with textile service solutions such as textile rental and laundering and departmental and personally-labelled textiles. Operations are conducted at four laundry facilities in Karlskrona, Rimbo, Örebro and Långsele, Sweden.
textiliaab.se Chairman: Mikael Nachemson President: Tomas Bergström
| Income statements | Q1 | Q1 Full year | |
|---|---|---|---|
| SEK M | 2008 | 2007 | 2007 |
| Net sales | 13 | 13 | 48 |
| Operating expenses | -11 | -11 | -49 |
| EBITA before | |||
| one-time items | 2 | 2 | -1 |
| % | 12.7 | 11.3 | -1.6 |
| One-time items | 0 | 0 | 0 |
| Shares in profit of associates | 0 | 0 | 0 |
| EBITA | 2 | 2 | -1 |
| % | 12.7 | 11.3 | -1.6 |
| Amort./write-down of surplus values | 0 | 0 | 0 |
| Operating profit | 2 | 2 | -1 |
| Net financial items | 0 | 0 | 0 |
| Profit before tax | 2 | 2 | -1 |
| Income tax expense | 0 | 0 | 0 |
| Profit for the period | 2 | 2 | -1 |
| Balance sheets SEK M |
2008 | 31 Mar 31 Mar 2007 |
31 Dec 2007 |
|---|---|---|---|
| Goodwill | 5 | 5 | 4 |
| Other intangible assets | 0 | 0 | 0 |
| Tangible assets | 2 | 1 | 2 |
| Financial assets | 0 | 1 | 0 |
| Inventories, etc. | 3 | 5 | 3 |
| Current receivables | 18 | 11 | 19 |
| Cash, cash equiv. and short-term invest. | 1 | 11 | 1 |
| Total assets | 29 | 34 | 29 |
| Equity | 22 | 24 | 21 |
| Provisions | 0 | 0 | 0 |
| Long-term liabilities | 0 | 2 | 0 |
| Current liabilities | 7 | 8 | 8 |
| Total equity and liabilities | 29 | 34 | 29 |
| Key figures | Q1 | Q1 Full year | |
| SEK M | 2008 | 2007 | 2007 |
| Growth, % | 0 | 14 | -19 |
| Of which organic growth, % | 0 | 14 | -19 |
| Operating cash flow | 1 | 1 | -6 |
| Equity/assets ratio, % | 77 | 72 | 74 |
| Net loan debt (-) / receivable (+) | 1 | 9 | 1 |
| Average number of employees | 30 | 30 | 30 |
| Value added per employee, rolling 12 months | 868 | 1,214 | 866 |
n Net sales were on par with the sale period of last year, at SEK 13 M. EBITA is reported at SEK 2M (2).
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
| PARENT COMPANY HOLDINGS AT 31 MARCH 2008 | % of capital |
% of votes |
Book value, SEK M |
|---|---|---|---|
| Unlisted holdings | |||
| Anew Learning1 | 100.00 | 100.00 | 95 |
| Mercuri International1 | 100.00 | 100.00 | 358 |
| Citat1 | 100.00 | 100.00 | 191 |
| EnergoRetea1 | 92.95 | 92.95 | 102 |
| Textilia1 | 100.00 | 100.00 | 20 |
| Celemi | 30.13 | 30.13 | 9 |
| Business Communication Group | 100.00 | 100.00 | 19 |
| Sancera/Bure Kapital | 100.00 | 100.00 | 77 |
| 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 | 920 | ||
| Listed holdings | |||
| AcadeMedia (248,525 A shares, 1,953,095 B shares) | 38.28 | 49.78 | 185 |
| Total | 1,105 | ||
| Other net assets according to the Parent Company balance sheet | 1,500 | ||
| Parent Company equity | 2,605 | ||
| Equity per share divided between 92,639,637 shares | 28.12 |
1 Ownership diversification programmes have been carried out in the subsidiaries Anew Learning, Mercuri, Citat, EnergoRetea and Textilia. See also information about dilution on page 14.
2 Equity amounts to SEK 36M, is equal to liquidity placements.
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 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 first quarter amounted to SEK 12M (399), and included exit gains of SEK 1M (389). No reversals of previous impairment losses affected profit for the period. Administrative expenses for the first quarter totalled SEK 9M (8), and included project-specific costs of SEK 0M (1).
Equity in the Parent Company at the end of the period amounted to SEK 2,605M (2,965) and the equity/assets ratio was 95 per cent (97). At 31 March 2008 the Parent Company had cash and cash equivalents and short-term investments of SEK 1,605M (2,065). At the end of the period, the Parent Company had a reported net loan receivable of SEK 1,505M (2,090), which had a positive impact on net financial items.
| Net loan receivable/debt SEK M |
31 March 2008 |
31 March 2007 |
31 Dec 2007 |
|||||
|---|---|---|---|---|---|---|---|---|
| Interest-bearing assets | ||||||||
| Receivables from subsidiaries | 25 | 67 | 24 | |||||
| Other interest-bearing receivables | 0 | 7 | 40 | |||||
| Cash and cash equivalents | 1,605 | 2,065 | 1,423 | |||||
| 1,630 | 2,139 | 1,487 | ||||||
| Interest-bearing liabilities | ||||||||
| Liabilities to subsidiaries | 125 | 49 | 25 | |||||
| 125 | 49 | 25 | ||||||
| Net loan receivable 1 | 1,505 | 2,090 | 1,462 | |||||
| 1 Excl. effect of subscription warrants in the first quarter of 2007 |
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. Of the total cash surplus, SEK 1,503M, SEK 448M was placed in a portfolio of established Swedish hedgefunds and the remaining SEK 1,055M in short-term bank deposits.
No investments were made during the period.
In the first quarter of 2008, the remaining provision of SEK 1M related to the HCC dispute in Carl Bro A/S was dissolved on expiry of the guarantee period. The dissolvement has been reported as exit gains since this post decreased capital gain in connection with the sale of Carl Bro A/S
Fully diluted equity per share at the end of the period was SEK 28.12, compared to SEK 28.02 at year-end 2007. All values have been adjusted for the 1-for-10 reverse split.
From year-end 2007 to 31 March 2008, the price of the Bure share has risen by 2 per cent, while the Stockholm Stock Exchange fell by 11 per cent. Bure's market capitalisation at the end of the period was SEK 3,576M, compared to SEK 3,533M at year-end 2007. Market capitalisation has not changed to the same extent as the share price, due to the repurchase of shares for approximately SEK 20M (see section on capital distribution below). After the repurchase the possession of own shares amounts to 5 738 200 shares. On average Bures own possession has amounted to 5 627 700 shares. The total of outstanding shares excluding Bures own possession of shares amounted to by the 31 of March 2008 to 92 639 637 shares.
| Aktien | 22 april | 31 mars | 31 mars |
|---|---|---|---|
| 2008 | 2008 | 2007 | |
| Kursutveckling, SEK | 37,50 | 38,60 | 35,401 |
| Förändring sedan årsskiftet, % | -1 | 2 | 6 |
| 1 After 10-for-1 reverse share split. |
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 3–6. IFRS 5 is applied with effect from 1 January 2005, which means that net profit from discontinued operations is recognised on the face of the income statement.
Consolidated operating profit including discontinued operations for the first quarter is reported at SEK 107M (760). Consolidated operating profit in continuing operations for the first quarter was SEK 107M (105), including exit gains of SEK 45M (46). Profit for the period was affected by no reversals of previously recognised impairment losses on shares (0) and no impairment losses on shareholdings (0). Of total operating profit, SEK 139M (63) was attributable to profit in the existing subsidiaries including Citat group's exit gain on the sale of Appelberg (71). The remainder consists of the Parent Company's administrative expenses and group adjustments, as well as shares in profit of associates. Consolidated profit after financial items in continuing operations totalled SEK 126M (122).
Shareholders' equity at the end of the period amounted to SEK 2,846M (3,135) and the equity/assets ratio was 76 per cent (77). Fully diluted equity per share was SEK 30.72 (30.48). The net loan receivable at 31 March 2008 was SEK 1,592M (1,984), consisting of interest-bearing assets of SEK 1,931M (2,334) and interestbearing liabilities of SEK 339M (350).
At year-end 2007 the Bure Group had total loss carryforwards of SEK 1,143M. Of this amount, SEK 368M 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 95M, which corresponds to a valuation of SEK 325M of the total loss carryforward which amounts to SEK 1 143M. The loss carryforward will increase with additional SEK 93 M if Bures annual general meeting approve the boards proposal regarding dividend.
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 report of the directors in Bures annual report 2007.
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.
A large number of shares and warrants were repurchased during 2007. Together with the voluntary redemption programme for SEK 569M that was completed at the beginning of November 2007, a total of SEK 1,492M was distributed.
In the first quarter of 2008 Bure repurchased 585,000 shares for a total of SEK 20M, and thereafter holds 5,738,200 treasury shares.
| Total capital distribution in 2007/2008, SEK M | 2008 | 2007 |
|---|---|---|
| Repurchase | ||
| Shares | 20 | 302 |
| Subscription warrants | – | 490 |
| Lost proceeds from the exercise of repurchased warrants (SEK 0.75 each) |
– | 131 |
| Voluntary redemption programme | 569 | |
| Proposed dividend | 92 | – |
| Total capital distribution | 112 | 1 492 |
Bure's largest shareholder at 31 March 2008 was Skanditek, with a holding of 18 per cent, followed by Catella with 16 per cent. When calculating the size of holdings, Bure's holdings of treasury shares and warrants have been deducted. The number of shareholders has decreased somewhat from 21,179 at year-end 2007 to 20,045 at 31 March 2008. For more information about Bure's shareholders visit bure.se under the heading "Investor Relations/Shareholders".
n No significant events have taken place after the end of the reporting period.
Göteborg, 23 April 2008
Bure Equity AB (publ)
Mikael Nachemson President
This report has not been reviewed by the company's auditors.
Interim report January – June 2008 27 Aug 2008 Interim report January – September 2008 24 Oct 2008 Year-end report 2008 20 Feb 2009
| 27 Aug 2008 | |
|---|---|
| 24 Oct 2008 | |
| 20 Feb 2009 |
Mikael Nachemson, 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 | Q1 2008 | Q1 2007 | Full year 2007 |
|---|---|---|---|
| Financial investments | |||
| Exit gains | 1.0 | 389.4 | 451.9 |
| Exit losses | – | – | – |
| Dividends | – | – | 3.3 |
| Impairment losses | – | – | – |
| Reversal of previously recognised impairment losses | – | – | 201.7 |
| Profit before financial items | 1.0 | 389.4 | 656.9 |
| Administrative expenses | -8.9 | -7.8 | -37.8 |
| Profit before financial items | -7.9 | 381.6 | 619.1 |
| Net financial items | 20.3 | 17.9 | 66.1 |
| Profit after financial items | 12.4 | 399.5 | 685.2 |
| Income tax expense | – | – | – |
| Profit for the period | 12.4 | 399.5 | 685.2 |
| Average number of shares, thousands | 92,749 | 64,174 | 84,465 |
| Average number of shares after full dilution, thousands | 92,749 | 107,336 | 107,782 |
| Basic earnings per share, SEK | 0.13 | 6.23 | 8.11 |
| Fully diluted earnings per share, SEK | 0.13 | 3.72 | 6.36 |
| Average number of employees | 9 | 9 | 9 |
| PARENT COMPANY BALANCE SHEETS | |||
| SEK M | 31 March 2008 31 March 2007 | 31 Dec 2007 | |
| Assets | |||
| Tangible assets | 0.5 | 0.6 | 0.5 |
| Financial assets | 1,104.8 | 895.0 | 1,105.3 |
| Current receivables | 34.5 | 110.0 | 165.6 |
| Cash and cash equivalents and short-term investments | 1,605.4 | 2,064.8 | 1,423.1 |
| Total assets | 2,745.2 | 3,070.4 | 2,694.5 |
| Equity and liabilities | |||
| Equity | 2,604.6 | 2,965.1 | 2,612.4 |
| Provisions | – | – | – |
| Long-term liabilities | – | – | – |
| Current liabilities | 140.6 | 105.3 | 82.1 |
| Total equity and liabilities | 2,745.2 | 3,070.4 | 2,694.5 |
| Of which, interest-bearing liabilities | 125.4 | 48.6 | 25.8 |
| Pledged assets and contingent liabilities | |||
| Pledged assets | – | – | – |
| Contingent liabilities | 69.3 | 68.4 | 72.9 |
The Parent Company's contingent liabilities consist of loan insurance and guarantee commitments of SEK 4M on behalf of subsidiaries. Furthermore, Bure is guarantor for finance leases in Textilia where the residual value at 31 March 2008 was SEK 65M. The risk that Bure will be obligated to assume responsibility for these agreements will arise if the company is unable to pay its contractual lease charges. Aside from these, Bure has no remaining investment commitments in the form of follow-on share acquisitions in subsidiaries (0).
| SEK M | Q1 2008 | Q1 2007 | Full year 2007 |
|---|---|---|---|
| Profit after financial items | 12.4 | 399.5 | 685.2 |
| Adjusting items | -9.9 | -390.8 | -665.8 |
| Cash flow from operating activities | |||
| before change in working capital | 2.5 | 8.7 | 19.4 |
| Change in working capital | 90.2 | -130.2 | -113,2 |
| Cash flow from operating activities | 92.7 | -121.5 | -93,8 |
| Investments | 0.0 | -29.2 | -248,7 |
| Sale of subsidiaries and associated companies | 0.0 | 1,422 4 | 1,582.6 |
| Cash flow from investing activities | 92.7 | 1,393.2 | 1,333,9 |
| Cash flow from financing activities | 79.8 | -374.7 | -995.5 |
| Cash flow for the period | 172.5 | 897.0 | 244.6 |
| Cash and cash equivalents at beginning of period | 1,423.1 | 1,166.3 | 1,166.3 |
| Change in value of hedge fund | 9.9 | 1.4 | 12.2 |
| Cash and cash equivalents at end of period | 1,605.4 | 2,064.8 | 1,423.1 |
| CONSOLIDATED INCOME STATEMENTS | ||||
|---|---|---|---|---|
| SEK M | Q1 2008 | Q1 2007 | Full year 2007 | |
| Continuing operations | ||||
| Net sales | Note 1 | 730.8 | 659.3 | 2 647.8 |
| Operating expenses | -668.6 | -600.3 | -2 484.3 | |
| Of which, impairment losses | – | – | – | |
| Of which, reversal of previously recognised impairment losses | – | – | – | |
| Exit gains | 44.5 | 45.8 | 154.1 | |
| Exit losses | – | – | – | |
| Shares in profit of associates | 0.1 | 0.3 | 5.8 | |
| Goodwill impairments | – | – | – | |
| Operating profit | Note 1 | 106.8 | 105.1 | 323.4 |
| Net financial items | 19.5 | 16.7 | 59.9 | |
| Profit after financial items | 126.3 | 121.8 | 383.3 | |
| Income tax expense | -14.0 | -13.0 | 1.2 | |
| Profit for the period from continuing operations | 112.3 | 108.8 | 384.5 | |
| Profi t from discontinued operations | Note 2 | – | 654.7 | 662.6 |
| Profi t for the period | 112.3 | 763.5 | 1,047.1 | |
| Profit attributable to minority interests | 0.2 | 0.2 | 0.2 | |
| Profit attributable to equity holders of the Parent Company | 112.1 | 763.3 | 1,046.9 | |
| Total profit for the period | 112.3 | 763.5 | 1,047,1 | |
| Average number of shares, thousands | 92,749 | 64,174 | 84,465 | |
| Average number of shares after full dilution, thousands | 92,749 | 107,336 | 107,782 | |
| Basic earnings per share in continuing operations, SEK | 1.21 | 1,70 | 4.55 | |
| Basic earnings per share in discontinued operations, SEK | – | 10,19 | 7.84 | |
| Basic earnings per share, SEK | 1.21 | 11,89 | 12.39 | |
| Fully diluted earnings per share in continuing operations, SEK | 1.21 | 1,01 | 3.56 | |
| Fully diluted earnings per share in discontinued operations, SEK | – | 6,10 | 6.15 | |
| Fully diluted earnings per share, SEK | 1.21 | 7,11 | 9.71 | |
| Average number of employees (adjusted for discontinued operations) | 2,702 | 2,527 | 2,683 |
| SEK M | 31 March 2008 | 31 March 2007 | 31 Dec 2007 |
|---|---|---|---|
| Assets | |||
| Intangible assets | 748.6 | 688.0 | 777.8 |
| of which, goodwill | 737.4 | 682.5 | 766.9 |
| Tangible assets | 251.6 | 269.5 | 267.0 |
| Financial assets | 319.5 | 295.4 | 323.5 |
| Inventories, etc. | 17.6 | 14.7 | 11.6 |
| Current receivables | 502.5 | 474.0 | 550.8 |
| Cash and cash equivalents and short-term investments | 1,920.6 | 2,312.1 | 1,816.1 |
| Total assets in continuing operations | 3,760.4 | 4,053.7 | 3,746.8 |
| Non-current assets held for sale Note 3 |
– | – | – |
| Total assets | 3,760.4 | 4,053.7 | 3,746.8 |
| Equity and liabilities | |||
| Equity attributable to equity holders of the Parent Company | 2,838.5 | 3,130.3 | 2,746.2 |
| Equity attributable to minority interests | 7.9 | 4.7 | 7.7 |
| Total equity | 2,846.4 | 3,135.0 | 2,753.9 |
| Long-term liabilities | 318.4 | 310.2 | 327.9 |
| Current liabilities | 595.6 | 608.5 | 665.0 |
| Total liabilities in continuing operations | 914.0 | 918.7 | 992.9 |
| Liabilities directly connected to non-current assets held for sale Note 3 |
– | – | – |
| Total equity and liabilities | 3,760.4 | 4,053.7 | 3,746.8 |
| Of which, interest-bearing liabilities | 338.9 | 349.9 | 356.9 |
| Pledged assets and contingent liabilities | |||
| Pledged assets | 515.9 | 469.3 | 533.2 |
| Of which, pledged assets in discontinued operations | – | – | – |
| Contingent liabilities1 | – | – | – |
| Of which, contingent liabilities in discontinued operations | – | – | – |
1 In connection with the sale of Carl Bro, guarantees were furnished regarding Carl Bro's balance sheet whereby the sellers have guaranteed their share in the previously communicated HCC dispute. These guarantees are not included in the above amount for contingent liabilities. For further details, see also page 55 of Bure's annual report 2007.
| SEK M | Q1 2008 | Q1 2007 | Full year 2007 |
|---|---|---|---|
| Profit after financial items from continuing operations | 126.3 | 121.8 | 383.3 |
| Profit after financial items from discontinued operations | – | 654.7 | 662.6 |
| Adjusting items | -27,3 | -687.2 | -761.0 |
| Cash flow from operating activities | |||
| before change in working capital | 99,0 | 89.3 | 284.9 |
| Change in working capital | -20.0 | -20.3 | -19.0 |
| Cash flow from operating activities | 79,0 | 69.0 | 265.9 |
| Investments | -8,4 | -45.7 | -381.7 |
| Sale of non-current assets | 66.6 | 1,148.5 | 1,379.1 |
| Cash flow from investing activities | 58,2 | 1,102.8 | 997.4 |
| Cash flow from financing activities | -32.1 | -410.0 | -1 010.3 |
| Cash flow for the period | 105.1 | 761.8 | 253.0 |
| Cash and cash equivalents at beginning of period | 1,816.1 | 1,546.7 | 1,546.7 |
| Exchange rate differences and change in value of hedge fund | -0.6 | 3.6 | 16.4 |
| Cash and cash equivalents at end of period (incl. non-current assets held for sale) | 1,920.6 | 2,312.1 | 1,816.1 |
| SEK M | Q1 2008 | Q1 2007 Full year 2007 | |
|---|---|---|---|
| Opening balance, equity | 2,612.4 | 2,935.6 | 2,935.6 |
| Shareholder contributions received/paid | – | – | 37.0 |
| Repurchase of shares | -20.2 | -104.2 | -301.7 |
| Repurchase of warrants | – | -290.9 | -490.2 |
| Completed redemption programme | – | – | -569.7 |
| Provision to fair value reserve | – | 27.9 | 50.1 |
| Reversal of fair value reserve | – | -23.2 | -99.8 |
| Subscription for new shares | – | 20.4 | 368.5 |
| Costs connected to new share issue and redemption programme | – | – | -2.6 |
| Profit for the period | 12.4 | 399.5 | 685.2 |
| Closing balance, equity | 2,604.6 | 2,965.1 | 2,612.4 |
| SEK M | Q1 2008 | Q1 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 | 0.5 | – | 0.5 | – | -2.5 | -2.5 | – | 0.5 | 0.5 | |
| Provision to fair value reserve2 | – | – | – | 27.9 | – | 27.9 | 50.1 | – | 50.1 | |
| Reversal of fair value reserve2 | – | – | -23.2 | – | -23.2 | -99.8 | – | -99.8 | ||
| Repurchase of shares | -20.2 | – | -20.2 | -104.2 | – | -104.2 | -301.7 | – | -301.7 | |
| Repurchase of warrants | – | – | – | -290.9 | – | -290.9 | -490.2 | – | -490.2 | |
| Subscription for new shares | – | – | – | 20.4 | – | 20.4 | 368.5 | – | 368.5 | |
| Costs redemption programme and subscription new shares |
– | – | – | – | – | – | -2.6 | -2.6 | ||
| Completed redemption programme |
– | – | – | – | – | – | -569.7 | -569.7 | ||
| Translation difference recognised in income statement |
– | – | – | -1.1 | – | -1.1 | -1.0 | – | -1.0 | |
| Translation difference | -0.1 | – | -0.1 | 8.3 | – | 8.3 | 15.9 | – | 15.9 | |
| Profit for the period | 112.1 | 0.2 | 112.3 | 763.3 | 0.2 | 763.5 | 1,046.9 | 0.2 1,047.1 | ||
| Closing balance, equity | 2,838.5 | 7.9 | 2,846.4 | 3,130.3 | 4.7 3,135.0 | 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 quarter of 2007 refers to parts of the holding Grontmij, which was sold during the period.
| Net sales | Operating profit1 | |||||||
|---|---|---|---|---|---|---|---|---|
| SEK M | Q1 2008 | Q1 2007 | Full year 2007 | Q1 2008 | Q1 2007 | Full year 2007 | ||
| Subsidiaries | ||||||||
| Anew Learning2 | 259.8 | 198.3 | 841.4 | 25.9 | 19.9 | 69.8 | ||
| Mercuri | 195.0 | 197.8 | 769.5 | 11.5 | 25.1 | 58.1 | ||
| Citat3,4 | 123.4 | 103.5 | 510.5 | 83.0 | 6.9 | 42.3 | ||
| EnergoRetea | 66.6 | 55.2 | 205.2 | 6.3 | 7.7 | 10.1 | ||
| Textilia | 86.0 | 82.7 | 323.1 | 12.4 | 3.7 | 13.5 | ||
| Subtotal | 730.8 | 637.5 | 2 649.7 | 139.1 | 63.3 | 193.8 | ||
| Shares in profit of associates | 0.1 | 0.3 | 5.8 | |||||
| Acquired companies | ||||||||
| Reversals of previously recognised impairment losses | – | |||||||
| Impairment losses | – | |||||||
| Parent Company administrative expenses | -8.9 | -7.8 | -37.8 | |||||
| Exit gains/losses5 | -26.3 | 45.8 | 154.1 | |||||
| Other6 | 21.8 | -1.9 | 2.8 | 3.5 | 7.5 | |||
| Profit from continuing operations | 730.8 | 659.3 | 2,647.8 | 106.8 | 105.1 | 323.4 | ||
| Profit from discontinued operations | – | – | – | – | 654.7 | 662.6 | ||
| Total | 730.8 | 659.3 | 2,647.8 | 106.8 | 759.8 | 986.0 |
1 Including any impairment losses on consolidated goodwill.
2 Including IT-Gymnasiet and Framtidsgymnasiet in 2007.
3For 2008, including Citats exit gain on the sale of Appelberg (SEK 70.5M).
42007 is adjusted with excluding Dataunit from the 1 of January and Appelberg from the 1 of March for comparability.
5Adjustement to group result regarding the sale of Appelberg
6Including redistribution of Dataunit and Appelberg 2007
| SEK M | Q1 2008 | Q1 2007 | Full year 2007 |
|---|---|---|---|
| Net sales | – | – | – |
| Operating expenses | – | – | – |
| Shares in profit | – | – | – |
| Exit gains | – | 654.7 | 662.6 |
| Operating profit | – | 654.7 | 662.6 |
| Net financial items | – | – | – |
| Profit after financial items | – | 654.7 | – |
| Income tax expense | – | – | – |
| Profit from discontinued operations | – | 654.7 | 662.6 |
| Basic earnings per share, SEK | – | 10.19 | 7.84 |
| Fully diluted earnings per share, SEK | – | 6.10 | 6.15 |
| Cash flow from operating activities | – | – | – |
| Cash flow from investing activities | 1,018.3 | 1,023.0 | |
| Cash flow from financing activities | – | – | – |
| Net cash from discontinued operations | – | 1,018.3 | 1,023.0 |
1 Discontinued operations refer to Cygate and Systeam, where agreements for sale were signed in December 2006. The divestitures were completed in the first quarter of 2007.
At 31 March 2008, Bure had no assets 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 law of annual accounts. The sections of the report based on these requirements are the financial reports provided on pages 8–14. The accounting policies applied in this interim report are the same as those described in the annual report for 2007, pages 43–46.
The following disclosures are provided regarding the dilution effects in companies where Bure has carried out diversification programmes:
| Scope | Textilia | Anew Learning EnergoRetea | Mercuri | Citat | |
|---|---|---|---|---|---|
| Holding based on number of warrants/options granted, %1 | 9.9 | 3.9 | 2.1 | 23.4 | 7.3 |
| Exercise date for subscription rights | Sept 2012 | May 2012 | May 2012 Aug 2011 Aug 2011 | ||
| Exercise price calculated on 100% of the company, SEK M2 | 29 | 719 | 176 | 430 | 370 |
| Value range for premature exercise of subscription2 Period |
Textilia Anew Learning EnergoRetea | Mercuri | Citat | ||
| Exercise price calculated on 100% of the company, SEK M2 31 Dec 2008 |
22 | 519 | 128 | 333 | 280 |
| 31 Dec 2009 | 24 | 571 | 140 | 366 | 311 |
| 31 Dec 2010 | 26 | 629 | 154 | 403 | 346 |
| 31 Dec 2011 | 28 | 692 | 170 | ||
| 31 May 2012 | 29 | 719 | 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.
Citat has sold Appelberg Publishing Group during the year, which has affected cash and cash equivalents in an total amount of SEK 66M.
Appelberg during the quarter:
| SEK M | 2008 |
|---|---|
| Intangible assets | 28,4 |
| Tangible assets | - |
| Current assets | 12.1 |
| Cash and cash equivalents | 22.9 |
| Minority interest | - |
| Total assets | -18.6 |
| Capital gain | 43,2 |
| Total purchase price | 88.0 |
| Cash and cash equivalents in sold subsidiaries | -22.9 |
| Effect on the Group's cash and cash equivalents, |
total net infl ow 65.1
A partial sale to the minority in EnergoRetea took place during the quarter, which has affected cash and cash equivalents in a total amount of SEK 0.5M.
| Data per share 1 | 2004 | 2005 | 2006 | 2007 | Q1 2007 | Q1 2008 |
|---|---|---|---|---|---|---|
| Equity (net asset value), SEK2 | 40.17 | 33.36 | 46.73 | 28.02 | 47.43 | 28.12 |
| Equity (net asset value) after full exercise of outstanding warrants, SEK2 | 15.80 | 18.99 | 26.30 | 28.02 | 29.01 | 28.12 |
| Share price, SEK | 17.40 | 23.80 | 33.40 | 37.90 | 35.40 | 38.60 |
| Share price as a percentage of equity, % | 110 | 125 | 127 | 135 | 122 | 137 |
| Parent Company equity per share, SEK | 40.17 | 33.36 | 46.73 | 28.02 | 47.44 | 28.12 |
| Parent Company fully diluted equity per share, SEK | 15.80 | 18.99 | 26.30 | 28.02 | 29.01 | 28.12 |
| Consolidated equity per share, SEK3 | 32.38 | 32.81 | 43.57 | 29.54 | 50.15 | 30.72 |
| Consolidated fully diluted equity per share, SEK3 | 13.55 | 18.73 | 24.77 | 29.54 | 30.48 | 30.72 |
| Parent Company earnings per share, SEK | 4.90 | 6.22 | 13.85 | 8.11 | 6.23 | 0.13 |
| Parent Company fully diluted earnings per share, SEK 4 | 1.84 | 3.08 | 6.99 | 6.36 | 3.72 | 0.13 |
| Consolidated earnings per share, SEK | 1.87 | 9.37 | 14.21 | 12.39 | 11.89 | 1.21 |
| Consolidated fully diluted earnings per share, SEK 4 | 0.70 | 4.63 | 7.17 | 9.71 | 7.11 | 1.21 |
| Number of shares, thousands | 37,458 | 60,358 | 62,819 | 93,225 | 62,508 | 92,640 |
| Number of warrants outstanding, thousands | 92,263 | 69,362, | 66,901 | – | 53,179 | – |
| Total number of shares including warrants outstanding, thousands | 129,720 | 129,720 | 129,720 | 93,225 | 115,687 | 92,640 |
| Fully diluted number of shares according to IAS 33, thousands | 98,266 | 115,772 | 122,836 | 93,225 | 105,670 | 92,640 |
| Average number of shares, thousands | 36,445 | 54,172 | 61,071 | 84,465 | 64,174 | 92,749 |
| Average fully diluted number of shares according to IAS 33, thousands | 97,253 | 109,585 | 121,086 | 107,782 | 107,336 | 92,749 |
| Key figures | ||||||
| Dividend paid, SEK per share | – | – | – | – | – | – |
| Direct yield, % | – | – | – | – | – | – |
| Total yield, % | 67.3 | 36.8 | 40.3 | 16.6 | 6.0 | 1.8 |
| Market capitalisation, SEK M | 652 | 1,437 | 2,098 | 3,533 | 2,213 | 3,576 |
| Fully diluted market capitalisation5 | 2,257 | 3,087 | 4,333 | 3,533 | 4,095 | 3,576 |
| Net asset value, SEK M | 1,505 | 2,014 | 2,935 | 2,612 | 2,965 | 2,605 |
| Return on equity, % | 12.8 | 19.2 | 34.2 | 24.7 | 16.1 | 0.4 |
| Parent Company profit and financial position | ||||||
| Exit gains/losses, SEK M | 132.2 | 353.7 | 625.6 | 451.9 | 389.4 | 1.0 |
| Profit after tax, SEK M | 178.7 | 337.2 | 846.1 | 685.2 | 399.5 | 12.4 |
| Total assets, SEK M | 2,586 | 2,109 | 3,112 | 2,695 | 3,070 | 2,745 |
| Equity, SEK M | 1,505 | 2,014 | 2,935 | 2,612 | 2,965 | 2,605 |
| Equity/assets ratio, % | 58.2 | 95.4 | 94.3 | 97.0 | 96.6 | 94.9 |
| Net loan debt (-) / receivable (+) | -512 | 404 | 1,080 | 1,462 | 2,090 | 1,505 |
| Net loan debt (-) / receivable (+) after full | ||||||
| exercise of outstanding warrants | 33 | 854 | 1,556 | 1,462 | 2,481 | 1,505 |
| Consolidated profit and financial position | ||||||
| Net sales, SEK M | 2,148.1 | 2,022.7, | 2,147.1 | 2,647.8 | 659.3 | 730.8 |
| Profit after tax, SEK M | 95.9 | 543.7 | 884.9 | 1,046.9 | 763.3 | 112,1 |
| Total assets, SEK M | 4,505 | 4,032 | 3,885 | 3,747 | 4,054 | 3,760 |
| Equity, SEK M | 1,213 | 1,980 | 2,737 | 2,754 | 3,135 | 2,846 |
| Equity/assets ratio, % | 26.9 | 49.1 | 70.5 | 73.5 | 77.3 | 75.7 |
| Net loan debt (-) / receivable (+) | -1,202 | 201 | 1,178 | 1,514 | 1,984 | 1,592 |
| Net loan debt (-) / receivable (+) after full exercise of outstanding warrants |
-657 | 651 | 1,655 | 1,514 | 2,375 | 1,592 |
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 Exchange and Clearing Operations Act. This information has been publicly communicated on 23 April 2008.
Bure Equity AB (publ), Box 5419, SE-402 29 Göteborg, Phone +46 31-708 64 00, Fax +46 31-708 64 80 Corporate ID number 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.