AI assistant
Anoto Group — Interim / Quarterly Report 2009
Nov 3, 2009
3134_10-q_2009-11-03_f1d04165-a84d-4c99-bc43-080597eca66d.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Anoto Group Interim Report January-September 2009
Anoto Group AB is the company behind and world leading in the unique technology for digital pen and paper, which enables fast and reliable transmission of handwritten text into a digital format. Anoto operates through a global partner network that focuses on user-friendly forms solutions for efficient capture, transmission and storage of data within different business segments, e.g. healthcare, bank and finance, transport and logistics and education. The Anoto Group has around 110 employees, offices in Lund (head office), Boston and Tokyo. The Anoto share is traded on the Small Cap list of the OMX Nordic Exchange in Stockholm under the ticker ANOT. For more information: www.anoto.com
Anoto Group January – September 2009 Interim report
- In the first nine months of 2009 net sales amounted to MSEK 142 (100*). Third quarter net sales were MSEK 35 (40*).
- The gross margin for January September was 69% (68*) and the gross profit was MSEK 98 (68*). Third quarter gross margin was 71% (64*) and the gross profit was MSEK 25 (26*).
- Earnings before Interests and Tax (EBIT), in the first nine months in 2009 was MSEK -23 (-41*). For the third quarter it was MSEK -19 (-8*).
- The loss after tax for the first nine months was MSEK -23 (-41*). The third quarter result was MSEK -20 (-7*).
- Earnings per share for the first nine months of 2009 were SEK -0.18 (-0.32*). The third quarter earnings were SEK -0.15 (-0.05*).
- The cash flow during the period January-September amounted to MSEK -4 (-95*). The third quarter cash flow amounted to MSEK -13 (-37*).
*) Comparable numbers for 2008 are reported in accordance with the new format for presenting the profit and loss statement. The numbers exclude the impact of those operations in 2008 that have been divested.
Summary of activities during the third quarter 2009
- Anoto Products sales grow with 59 % compared to the same period last year.
- The Groups total sales decreased by 13 % compared to the same period last year mainly due to no deliveries within Imaging Technology. Net sales amounted to MSEK 35.
- Gross margin improved in the third quarter to 71 %.
Comments by CEO Anders Norling
Continued sales growth
Sales during the first nine months of 2009 amounted to MSEK 142, corresponding to a growth of 42 % compared to the same period last year. Digital pens now represent 45 % of our total sales and amounted to MSEK 63 during the period January – September 2009 compared to MSEK 33 a year ago.
The underlying trend for sales into enterprises is still positive and none of our partners have lost any major opportunities. Our Core business sale increased during the nine months period, compared to the same period last year, with 61 %.
Our cash has during the quarter decreased by 13 MSEK which relates to the negative result for the period. During the first nine months of 2009 the cash flow was MSEK -4 and the closing balance at September 30, 2009 was MSEK 95.
Polyvision continues to place orders for additional pens to be used with their interactive whiteboard based on Anoto technology.
The Japanese company PLUS Vision Corporation www.plus-vision.com/en, launched this June the world's first portable sheet-type interactive display with a digital pen, 'PLUS Wireless Interactive Panel UPIC, which is based on technology provided by Anoto. We are very optimistic about the development regarding the offered solution, and have during the quarter delivered further digital pens.
Anoto has received the '2009 European Care Management Systems Industry Innovation and Advancement Award' by the industry analyst firm Frost & Sullivan. The price is awarded for the use of digital pen and paper technology within the European healthcare sector and is based on the recently published Frost & Sullivan report, Strategic Analysis of Care Management Systems in Europe. The report points out that Anoto has already begun carving a niche for itself in the field of healthcare electronic data capture workflow by being more user friendly, thus taking up less time to learn and to implement compared to devices such as laptops and PDAs.
Furthermore, Anoto was selected to participate in the EU Gateway Programme, Health and Medical related technologies Business Mission to Japan as the only Swedish company. The one week mission took place in September and aimed to open up the healthcare markets in Japan and to find new business partners, thus broadening our distribution channels.
Cash flow 2007 - 2009
Organization
The Anoto organization is divided into three areas:
- Anoto Products
- Technology and Licensing
- Imaging Technology
These three application areas generate income in five different categories - licensing, royalty, digital pens, components and NRE (Non-recurring engineering).
Net sales per income category
| Amounts MSEK | July September 2009 |
July September 2008 |
January September 2009 |
January September 2008 |
|---|---|---|---|---|
| Licensing fees | 9 | 8 | 34 | 21 |
| Royalty fees | 5 | 4 | 14 | 14 |
| Digital pens * | 17 | 16 | 63 | 33 |
| Components | 0 | 9 | 16 | 21 |
| NRE and others | 4 | 3 | 15 | 11 |
| Total | 35 | 40 | 142 | 100 |
* Digital pens include C-Pen
Anoto Products
| Amounts MSEK | July September 2009 |
July September 2008 |
January September 2009 |
January September 2008 |
|---|---|---|---|---|
| Net sales | 27 | 17 | 96 | 56 |
| Gross profit | 18 | 12 | 68 | 38 |
Anoto Products focuses on systems, products and services that target businesses, primarily in the field of forms processing. Anoto has an indirect business model and markets its products through partners, such as system integrators, software developers and IT consulting firms, all of which offer customized solutions with Anoto technology to their corporate customers. Turnkey products, such as existing scanning and translation pens, as well as newly developed products including Anoto penPresenter, may also be marketed through other sales and distribution channels.
Anoto Products shows growth in all markets in comparison to the same period last year, but with less increase than in the first half of 2009, primarily due to delays in larger installations and to the fact that some customers are facing financing difficulties. Most transactions are within applications for the healthcare and clinical trial sectors, but there is also an increased interest within facility management. The inflow of new partners continues to be good.
Anoto has received the '2009 European Care Management Systems Industry Innovation and Advancement Award' by the industry analyst firm Frost & Sullivan's. The price is awarded for the use of digital pen and paper technology within the European healthcare sector and is based on the recently published Frost & Sullivan report, Strategic Analysis of Care Management Systems in Europe. The report points out that Anoto has already begun carving a niche for itself in the field of healthcare electronic data capture workflow by being more user friendly, thus taking up less time to learn and to implement compared to devices such as laptops and PDAs.
Furthermore, Anoto was selected to participate in the EU Gateway Programme, Health and Medical related technologies Business Mission to Japan as the only Swedish company. The one week mission took place in September and aimed to open up the healthcare markets in Japan and to find new business partners, thus broadening our distribution channels.
The Anoto Forms Solution (AFS) platform is an important enabler and improves Anoto's position in the value chain considerably. The new generation, AFS 2.0 with extended functionality and features, including encryption, will be ready for enterprise use. The launch is planned during Q4 and the Platform will be available in the market from early 2010.
Sales of the Anoto penPresenter and penDocuments continue to be a disappointment and new product features as well as new distribution channels are being evaluated.
Sales of C Technologies' C-Pen products, under our own brand and as OEM, continue to be stable and contribute to Anoto's overall result in a positive way. Third quarter sales for C Technologies were not as strong as in the first six months of 2009, but still well above the same period in 2008.
Technology and Licensing
| Amounts MSEK | July September 2009 |
July September 2008 |
January September 2009 |
January September 2008 |
|---|---|---|---|---|
| Net sales | 8 | 15 | 36 | 26 |
| Gross profit | 7 | 9 | 24 | 19 |
Customers within Technology Licensing develop and sell products based on technology and digital pens provided by Anoto. The customers of the end products are both individual consumers and enterprises.
Such products are learning toys, educational tools, visual communication equipment and personal productivity solutions. Several of these products are interactive, enabling real-time audio or visual feedback while writing or when touching interactive areas in books, on paper, whiteboards and flipcharts.
Technology & Licensing has developed well with several interesting discussions on-going. Sales within Technology & Licensing in Q3 were lower than earlier quarters in 2009, especially in the office and consumer markets. The sales cycle within this application area may differ a lot due to the business model.
The educational market is developing well and Anoto delivered additional pens to PolyVision and PLUS during the third quarter to be used with interactive whiteboard products.
The PLUS UPIC is an interactive panel, allowing the user to operate a computer directly from a projected image by using a digital pen. The back of the panel is magnetic, making it easily attachable to different surfaces. During the third quarter further deliveries of pens to PLUS were shipped.
LiveScribe (www.livescribe.com) royalty fees from the second quarter 2009 are included in this period.
The LeapFrog Tag and Tag Junior Reading Systems (www.leapfrog.com/tag/) are selling according to expectation, but has no impact on our cash flow, since LeapFrog paid the royalty in advance. The prepaid amount is reduced by an equal monthly amount as income over the term of the royalty agreement.
Imaging Technology
| Amounts MSEK | July September 2009 |
July September 2008 |
January September 2009 |
January September 2008 |
|---|---|---|---|---|
| Net sales | 0 | 8 | 10 | 18 |
| Gross profit | 0 | 5 | 5 | 11 |
Imaging Technology develops and markets basic Anoto technology, such as ASICs and IP blocks. The application area supplies and licenses imaging technology modules, components and function blocks for integration with customer products or components, accessories and their components.
Anoto has a handful of customers within the application area Imaging Technology. All production is order based, and Anoto keeps no components in stock for future sales. Orders are placed at minimum order quantities, due to production requirements, which results in great variations (over time) in orders received. No orders have been received for deliveries in the third quarter. However, a positive order stock will result in good sales volumes during the fourth quarter.
The third quarter 2009 in figures
Sales and earnings for the third quarter (July - September)
Third quarter revenues were MSEK 35 (40*).
The gross profit was MSEK 25 (26*), and the gross margin was 71 % (64*).
Sales and administration expenses, together with research costs, amounted to MSEK -41 (-37*), of which depreciation, amortization and write-downs accounted for MSEK -4 (-4*).
The third quarter Earnings Before Interests and Taxes (EBIT) was MSEK -19 (-8*).
Cash flow for the third quarter (July - September)
Cash flow from operating activities totaled MSEK -16 (1) for the third quarter. Net cash flow amounted to MSEK -13 (-37*), of which net investment affected the quarter's cash flow by MSEK -3 (-13).
Financing and liquidity
At the close of the quarter the group's total cash amounted to MSEK 95 (37).
Anoto Group AB
As a pure holding company, Anoto Group AB has a limited number of corporate functions. Sales for the second quarter were MSEK 1 (7), while the pre-tax profit was MSEK 0 (1). At the close of the quarter liquid assets, including current investments amounted to MSEK 0 (1). Investments came to MSEK 0 (0).
Accounting policies
This interim report was prepared in accordance with IAS 34, Interim Financial Reporting. For information about the accounting policies applied, refer to the 2008 annual report. The accounting policies are unchanged from those applied in 2008.
Risk factors and uncertainties
No significant additional risks are deemed to have arisen beyond those described in the 2008 annual report for the Anoto Group. (Please see Note 2 for a detailed presentation of the company's risk exposure and management.)
Share data
The company's share is listed on the NASDAQ OMX Nordic Small Cap List in Stockholm.
Shares numbered 128,583,867 at the end of the third quarter, in addition to which 585,000 warrants were outstanding, of which none were deemed to have a value as of September 30, 2009.
Option programs
The parent company has issued options as part of various incentive programs. Full exercise of all remaining programs would result in a dilution of about 0.5 %.
Outlook
Anders Norling, CEO
We have during the last quarter had a continued increase in sales in our core business, but the total sales have decreased mainly due to lost business within Imaging Technology. I expect short term challenges due to the global economical downturn. Long term, l see a major growth potential for the Anoto Digital Pen and Paper technology.
Reporting schedule
Year-end report 2009 February 4, 2010 Annual General Meeting May 13, 2010
Proposals for the Annual General Meeting 2010 shall be made to the Anoto Board, preferably by email to [email protected] by 16 March in order to be part of the notice of the meeting.
The Anoto Group AB 2008 annual report is available at www.anoto.com. A printout of the digital version may be ordered from the company
Lund, November 3, 2009
Anders Norling CEO
This report has been reviewed by the company auditors; see audit report below
Anoto Group AB may be required to disclose the information provided herein pursuant to the Securities Markets Act. The information was submitted for publication at 08.30 on November 3, 2009.
For more information
You are welcome to participate in Anoto's teleconference for financial analysts and the media at 10.00 CET on November 3, 2009.
Date: Tuesday, November 3, 2009 Time: 10.00 CET Phone: +44 (0) 20 7162 0025 Specify: Anoto / 848851
Or phone: Anders Widesjö CFO +46 46 540 12 34
Anoto Group AB (publ.), Corporate Identification No. 556532-3929 Box 4106, SE-227 22 Lund, Sweden Traktorvägen 11, SE-226 60 Lund, Sweden Phone: +46 46 540 12 00 www.anoto.com
Report on review of interim financial statements
To the Board of Directors of Anoto Group AB (publ)
Corporate ID no 556532-3929
Introduction
We have conducted a limited review of the interim financial statements for Anoto Group AB (publ) as of 30 September 2009 and the nine-month period that concluded on this date. The preparation and presentation of these interim financial statements pursuant to IAS 34 and the Swedish Annual Accounts Act are the responsibility of the Board of Directors and Chief Executive Officer. Our responsibility is to report our conclusions concerning these interim financial statements on the basis of our limited review.
Scope of review
We have conducted our limited review pursuant to the Standard for Limited Review (SÖG) 2410 "Limited review of interim financial information conducted by the company's appointed auditor". A limited review consists of making inquiries, primarily to individuals responsible for financial and accounting matters, as well as performing analytical procedures and taking other limited review measures. A limited review has a different focus and significantly less scope than an audit according to RS Auditing Standards in Sweden and generally accepted auditing practice. The review procedures undertaken in a limited review do not enable us to obtain a level of assurance where we would be aware of all important circumstances that would have been identified had an audit been conducted. Therefore, a conclusion reported on the basis of a limited review does not have the level of certainty of a conclusion reported on the basis of an audit.
Conclusion
Based on our limited review, no circumstances have come to our attention that would give us reason to believe that the attached interim financial statements have not, in all material respects, been prepared in accordance with IAS 34 and the Swedish Annual Accounts Act for the group, and in accordance with the Swedish Annual Accounts Act for the parent company.
Malmö 3 September 2009
Eva Melzig Henriksson Authorised Public Accountant
Consolidated income statement in summary
| (SEK thousand) | Note | Q3 | Year to date | Full year | ||
|---|---|---|---|---|---|---|
| Ongoing operations | July - Sept 2009 |
July - Sept 2008 |
Jan - Sept 2009 |
Jan - Sept 2008 |
Jan - Dec 2008 |
|
| Net sales | 35 045 | 40 305 | 141 633 | 99 572 | 143 975 | |
| Cost of goods and services sold | -10 294 | -14 671 | -44 117 | -31 946 | -46 313 | |
| Gross profit | 24 751 | 25 634 | 97 516 | 67 626 | 97 662 | |
| Sales, administrative and R&D costs | -40 752 | -37 215 | -123 128 | -110 033 | -152 003 | |
| Other operating income/cost | -2 641 | 3 757 | 3 152 | 3 087 | 2 961 | |
| Operating profit/loss | -18 642 | -7 823 | -22 459 | -39 319 | -51 379 | |
| Writedown of shares in associated companies | 0 | 0 | -1 003 | -1 686 | -2 431 | |
| Other financial items | -1 014 | 1 204 | 721 | 243 | -6 239 | |
| Profit/loss before taxes | -19 656 | -6 619 | -22 741 | -40 762 | -60 049 | |
| Taxes | 1 | 3 | 15 | -856 | -853 | |
| Profit/loss for the period | -19 654 | -6 616 | -22 726 | -41 618 | -60 902 | |
| Closed operations | ||||||
| Profit from closed operations | 1 | 0 | 5 281 | 0 | 11 730 | 91 352 |
| Profit/loss for the period (including Closed operations) | -19 654 | -1 335 | -22 726 | -29 888 | 30 450 |
Group - Statement of comprehensive income for the period
| (SEK thousand) | July - Sept 2009 |
July - Sept 2008 |
Jan - Sept 2009 |
Jan - Sept 2008 |
Jan - Dec 2008 |
|---|---|---|---|---|---|
| Translation differences for the year | -379 | -1 315 | 469 | -1 380 | 2 932 |
| Other comprehensive income/cost for the period | -379 | -1 315 | 469 | -1 380 | 2 932 |
| Total comprehensive income for the period | -20 033 | -2 650 | -22 257 | -31 268 | 33 382 |
| Total comprehensive income for the period attributable to: | |||||
| Shareholders of Anoto Group AB | -19 695 | -1 684 | -21 095 | -29 756 | 35 611 |
| Minority shareholders | -338 | -966 | -1 162 | -1 512 | -2 229 |
| Total comprehensive income for the period | -20 033 | -2 650 | -22 257 | -31 268 | 33 382 |
| Key ratios: | |||||
| Gross margin Operating margin |
70,6% Neg |
63,6% Neg |
68,9% Neg |
67,9% Neg |
67,8% Neg |
| Earnings per share Earnings per sharee (kr) 2 Earnings per share after dilution (kr) 2 |
-0,15 -0,15 |
-0,01 -0,01 |
-0,18 -0,18 |
-0,23 -0,23 |
0,24 0,24 |
| Earnings per share from ongoing operations | |||||
| Earnings per sharee (kr) 2 | -0,15 | -0,05 | -0,18 | -0,32 | -0,47 |
| Earnings per share after dilution (kr) 2 | -0,15 | -0,05 | -0,18 | -0,32 | -0,47 |
| Eearnings per share on total comprehensive income for the period | |||||
| Earnings per sharee (kr) 2 | -0,16 | -0,02 | -0,17 | -0,24 | 0,26 |
| Earnings per share after dilution (kr) 2 | -0,16 | -0,02 | -0,17 | -0,24 | 0,26 |
| Average number of shares Before dilution After dilution |
128 583 867 128 583 867 |
128 583 867 128 583 867 |
128 583 867 128 583 867 |
128 583 867 128 583 867 |
128 583 867 128 583 867 |
1 Disposal of business
2 Based on the weighted average number of shares and outstanding warrants for each period. Only warrants for which
outstanding warrants for each period. Only warrants for which the present value of the issue price
is lower than the fair value of the ordinary share are included in the calculation.
Consolidated balance sheet in summary
| (SEK thousand) | 2009-09-30 | 2008-09-30 | 2008-12-31 |
|---|---|---|---|
| Intangible fixed assets | 360 875 | 363 706 | 364 025 |
| Tangible assets | 7 375 | 6 704 | 5 279 |
| Financial fixed assets | 10 206 | 5 347 | 30 599 |
| Total fixed assets | 378 456 | 375 757 | 399 903 |
| Inventories | 32 453 | 36 952 | 37 329 |
| Accounts receivable | 17 474 | 39 456 | 32 564 |
| Other current assets | 26 714 | 47 941 | 32 304 |
| Total short-term receivables | 44 188 | 87 397 | 64 868 |
| Current investments | 1 595 | 377 | 320 |
| Liquid assets, including current investments | 94 876 | 36 717 | 99 024 |
| Total current asstes | 173 112 | 161 443 | 201 541 |
| Total assets | 551 568 | 537 200 | 601 444 |
| 0 | 0 | 0 | |
| Equity attributable to shareholders of Anoto Group AB | 467 527 | 425 489 | 488 474 |
| Equity attributable to minority interests | -1 322 | 502 | -160 |
| Long term liabilities | 33 646 | 46 636 | 41 891 |
| Current provisions | 823 | 686 | 800 |
| Other current liabilities | 50 894 | 63 887 | 70 439 |
| Total current liabilities | 51 717 | 64 573 | 71 239 |
| Total liabilities and shareholders' equity | 551 568 | 537 200 | 601 444 |
Change in shareholders' equity
| Other capital | Profit for | Shareholders | Minority | Total shareholders | |||
|---|---|---|---|---|---|---|---|
| Share capital | contributed | Reserves | the year | equity | shareholders | equity | |
| Opening balance 1st of Januari 2008 | 2 572 | 448 508 | -3 063 | 4 791 | 452 808 | 2 069 | 454 877 |
| Total comprehensive income for the period | 2 911 | 32 699 | 35 610 | -2 229 | 33 381 | ||
| Adjustment costs for share options | 56 | 56 | 0 | 56 | |||
| Shareholders equity 31st of December 2008 | 2 572 | 448 508 | -152 | 37 546 | 488 474 | -160 | 488 314 |
| Total comprehensive income for the period | -21 564 | -21 095 | -1 162 | -22 257 | |||
| Adjustment costs for share options | 148 | 148 | 0 | 148 | |||
| Shareholders equity 31st of March 2009 | 2 572 | 448 508 | 317 | 16 130 | 467 527 | -1 322 | 466 205 |
Consolidated Cash flow statement in summary
| Q3 | Year to date | Full year | |||||
|---|---|---|---|---|---|---|---|
| (SEK thousand) | Note | July - Sept 2009 |
July - Sept 2008 |
Jan - Sept 2009 |
Jan - Sept 2008 |
Jan - Dec 2008 |
|
| Profit/loss after financial items | -19 656 | -1 338 | -22 741 | -29 032 | 31 303 | ||
| Depreciation, amortisation and write-downs | 3 856 | 3 716 | 10 278 | 13 817 | 21 483 | ||
| Other items not included in cash flow | -115 | -1 057 | -627 | -2 402 | 6 854 | ||
| Totla items not included in cash flow | 3 741 | 2 659 | 9 651 | 11 415 | 28 337 | ||
| Cash flow from operating activities | |||||||
| before change in working capital | -15 915 | 1 321 | -13 090 | -17 617 | 59 640 | ||
| Change in working capital | 8 804 | -26 563 | 26 535 | -42 811 | -9 317 | ||
| Cash flow from operating activities | -7 111 | -25 242 | 13 445 | -60 428 | 50 323 | ||
| Cash flow from investment activities | -3 144 | -13 229 | -9 817 | -36 011 | -40 257 | ||
| Total cash flow before financing activities | -10 255 | -38 471 | 3 628 | -96 439 | 10 066 | ||
| Cash flow from financing activities | -2 378 | 1 113 | -7 776 | 1 856 | -42 342 | ||
| 0 | 0 | 0 | 0 | 0 | |||
| Cash flow for the period | -12 633 | -37 358 | -4 148 | -94 583 | -32 276 | ||
| Liquid assets at the beginning of the period* | 107 509 | 74 076 | 99 025 | 131 301 | 131 301 | ||
| Liquid assets at the end of the period* | 94 876 | 36 718 | 94 876 | 36 718 | 99 025 | ||
| Cash flow from ongoing operations | -12 633 | -42 193 | -4 148 | -101 111 | -116 518 | ||
| Cash flow from closed operations | 2 | - | 4 835 | - | 6 528 | 84 242 |
*Cash, bank balances and current investments with a duartion of less than 6 months ** Includes non-repayable advances from customer
Key ratios
| July - Sept | July - Sept | Jan - Sept | Jan - Sept | Jan - Dec | |
|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2008 | |
| Cash flow for the year (KSEK) | -12 633 | -37 358 | -4 148 | -94 583 | -32 276 |
| Cash flow per share (SEK) 2 | -0,10 | -0,29 | -0,03 | -0,74 | -0,25 |
| Cash flow per share after dilution (SEK) 2 | -0,10 | -0,29 | -0,03 | -0,74 | -0,25 |
| Equity/assets ratio | 84,8% | 79,2% | 81,2% |
|---|---|---|---|
| Number of shares 3 | 128 583 867 | 128 583 867 | 128 583 867 |
| Shareholders' equity per share (SEK) 3 | 3,64 | 3,31 | 3,80 |
2 Based on the weighted average number of shares and outstanding warrants for each period. Only warrants for which the present value of the issue price is lower than the fair value of the ordinary share are included in the calculation.
3 Including outstanding warrants (09-03-31: 0, 08-12-31)
Only warrants for which the present value of the issue price
is lower than the fair value of the ordinary share are included in the calculation.
2009-09-30 2008-09-30 2008-12-31
Parent company, summary of income statement
| Q3 | Year to date | Full year | ||||
|---|---|---|---|---|---|---|
| (SEK thousand) | July - Sept 2009 |
July - Sept 2008 |
Jan - Sept 2009 |
Jan - Sept 2008 |
Jan - Dec 2008 |
|
| Net sales | 971 | 6 911 | 8 418 | 21 768 | 30 044 | |
| Gross profit | 971 | 6 911 | 8 418 | 21 768 | 30 044 | |
| Administrative costs | -885 | -6 252 | -7 645 | -19 805 | -28 226 | |
| Operating profit | 86 | 659 | 773 | 1 963 | 1 818 | |
| Financial items | 1 | -26 | -9 | 28 | -873 | |
| Resultat efter finansiella poster | 87 | 633 | 764 | 1 991 | 945 |
Parent company, balance sheet in summary
| (SEK thousand) | 2009-09-30 | 2008-09-30 | 2008-12-31 |
|---|---|---|---|
| Intangible fixed assets | 652 | 716 | 711 |
| Tangible assets | 264 | 404 | 356 |
| Financial fixed assets | 344 700 | 344 700 | 344 700 |
| Total fixed assets | 345 616 | 345 820 | 345 767 |
| Other short-term receivables | 108 887 | 112 977 | 119 312 |
| Liquid assets, including current investments | 244 | 617 | 897 |
| Total current assets | 109 131 | 113 594 | 120 209 |
| Total assets | 454 747 | 459 414 | 465 976 |
| Equity | 452 447 | 452 728 | 451 682 |
| Other current liabilities | 2 300 | 6 686 | 14 294 |
| Total liabilities and shareholders' equity | 454 747 | 459 414 | 465 976 |
| Note 1 Closed operations - Profit & Loss | July - Sept | July - Sept | Jan - Sept | Jan - Sept | Jan - Dec |
|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2008 | |
| Net sales | 0 | 10 045 | 0 | 26 378 | 38 229 |
| Cost of goods & services | 0 | -1 198 | 0 | -4 736 | -5 949 |
| Gross profit | 0 | 8 847 | 0 | 21 642 | 32 280 |
| Sales, administrative & R&D costs | 0 | -3 693 | 0 | -10 249 | -12 580 |
| Other income | 0 | 0 | 0 | 0 | 71 387 |
| Operating profit | 0 | 5 154 | 0 | 11 393 | 91 087 |
| Financial items | 0 | 127 | 0 | 337 | 265 |
| Profit from closed operations | 0 | 5 281 | 0 | 11 730 | 91 352 |
| Note 2 Closed operations - Cash flow | July - Sept | July - Sept | Jan - Sept | Jan - Sept | Jan - Dec |
|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2008 | |
| Profit/loss after financial items | 0 | 5 281 | 0 | 11 730 | 91 352 |
| Depreciation | 0 | 191 | 0 | 555 | 148 |
| Taxes paid | 0 | -587 | 0 | -4 917 | -6 004 |
| Investments | 0 | -50 | 0 | -840 | -1 254 |
| Cash flow for the period from closed operations | 0 | 4 835 | 0 | 6 528 | 84 242 |