AI assistant
Anoto Group — Interim / Quarterly Report 2011
Oct 28, 2011
3134_10-q_2011-10-28_6e3102c0-3af7-4978-8403-13749c48a5f7.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim report
JANUARY - SEPTEMBER 201 1
Interim Report January – September 2011
- Net sales in the period amounted to MSEK 135 (152) and net sales in the third quarter amounted to 36 (57) MSEK.
- The gross margin for the period was 70 % (66) and gross margin for the third quarter was 77% (62). The gross profit for the period was MSEK 95 (100) MSEK and gross profit in the third quarter was MSEK 28 (35) MSEK.
- Earnings before depreciations and amortizations (EBITDA) in the period was MSEK -1 (-22) and EBITDA for the third quarter was MSEK 1(3).
- The result after tax for the period was MSEK -243 (-63) including a goodwill writedown of 230 MSEK and result after tax for the third quarter was MSEK -234 (-28) including the goodwill write down.
- Earnings per share for the period 2011 was SEK -1,89 (-0.49) and earnings per share for the third quarter was SEK -1,79 (-0,22).
- The cash flow during the six month period was MSEK -50 (-17) and cash flow for the third quarter was -21 (-15)
| 2011 | 2010 | 2011 | 2010 | 2010 |
|---|---|---|---|---|
| Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| 36 | 57 | 135 | 152 | 208 |
| 28 | 35 | 95 | 100 | 140 |
| 77 | 62 | 71 | 66 | 67 |
| -234 | -25 | -243 | -62 | -75 |
| -234 | -28 | -243 | -63 | -77 |
| -1,79 | -0,22 | -1,89 | -0,49 | -0,60 |
| -21 | -15 | -50 | -17 | 0 |
| 31 | 64 | 31 | 64 | 81 |
Net sales per application area
This report was published October 28th , 2011
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
Comments from the CEO
The end of the beginning
As the inventor of the digital pen technology Anoto has gone through an evolution over the last 10 years working with more than 300 partners trying out different business models and applications. It has been a learning curve for a small company to understand how to prioritize and focus its resources. Anoto started off as a technology licensing company working through partners who paid royalties to develop and sell products based upon our technology leaving little influence to Anoto over channel strategy or applications. In 2008 we decided to climb the value chain and acquired Hitachi Maxell's hardware platform to be able to deliver digital pens directly to our partners. Since then we have developed a portfolio of digital pens and digital pen components.
The 3rd quarter marked several important milestones for Anoto.
We initiated the first product development program together with our joint venture partner Pen Generations in Korea. The first product, DP601, will primarily be used within classroom education and is planned for release early in 2012. We are excited about the opportunity to combine our core competence and R&D skills in Sweden with a strong business and product development culture within electronics in Korea.
In the 3rd quarter we also acquired 51% of Destiny Wireless in the UK to be able to offer a software platform for digital pens and a complete data capture solution for business. This is the first step in a strategy to invite Anoto software platform providers to consolidate their resources with Anoto, realize synergies in development, and to remove technical and commercial friction in the value chain in order to be able to offer better packaged mobile data capture solutions for end users so that they can improve productivity, save time and money. Destiny Wireless was consolidated in our revenues from September 1st and will bring to Anoto a strong sales team with a scalable Software As A Service mobile data capture platform. Destiny Wireless currently processes more than 500,000 business forms per month on behalf of their customers. In the third quarter they won a 500kGBP contract with Capita Business Services for the management of outstanding road tax in the UK to be rolled out during the next 12 months.
Our partner Kayentis delivered a solution to the French Socialist Party's election that was held in the beginning of October. Digital pens were used in more than 9,000 different sites to report voting results and to collect information from voters. This was the first election in history when digital pens were used. Our technology offers electronic voting solutions two significant benefits; real time reporting with direct input of data and the increased security of being able to retain a paper copy of the original voting form.
In September Objectif Lune won a contract to deliver 1,500 pens and a solution to Lewis Group, a leading retailer in South Africa.
Another important milestone in the 3rd quarter was to reach our operating cost target of 30 million SEK per quarter. In the coming months we will work hard to improve quality of our supply chain and utilize resources in our partner community to remove technical friction in the market. We will focus resources in sales, support and marketing on mobile data capture solutions were we see an increasing interest and momentum, especially within large market verticals healthcare, education and field service.
Technology Licensing was below expectations in the 3rd quarter. However after a weak second quarter in 2011 one of our largest Technology Licensing partners ordered 5,000 pens that were shipped in the 3rd quarter and 10,000 pens that will be shipped in the 4th quarter.
TStudy is actively marketing their classroom solution to the education sector world-wide and is expected to scale up business with the new pen DP601 which will be ready for delivery in January 2012.
After the close of the 3rd quarter we signed an extended license agreement with Livescribe. This new agreement allows Livescribe to sell their innovative note-taking applications to businesses users in addition to consumers.
Our subsidiary C Technologies experiecned disappointing sales in the 2nd and 3rd quarter. However after the close of the 3rd quarter C Technologies received a 10 MSEK order for products to be delivered in Q1 and Q2of 2012.
During the 3rd quarter we decided to write off Goodwill of 230 MSEK. The Goodwill stems from 2001 when C Technologies acquired Ericsson's minority shareholding in Anoto in exchange for shares. The impairment test has been performed in line with IAS36. The balance sheet now better reflects the current status of the business.
Outlook
We expect improved cash flow as a consequence of the cost reductions we have implemented and we expect to see sales increase in the next two quarters. This is supported by orders for delivery in the next nine months, and the new products we have coming to the market in early 2012 and the increased we are witnessing within Business Solutions. Anoto's cash position will be sufficient to support our business in the next year.
Stein Revelsby, CEO Anoto Group
A partner driven business model
Anoto's business is organized in three applications areas: Business Solutions, Technology Licensing and C Technologies. These three application areas generate income in five different categories - licensing, royalty, digital pens, components and NRE (Non Refundable Engineering).
Net sales per product group
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| MSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Licenses | 8 | 6 | 25 | 26 | 34 |
| Royalty | 7 | 6 | 23 | 22 | 30 |
| Digital pens* | 14 | 39 | 68 | 85 | 121 |
| Components | 2 | 3 | 7 | 10 | 12 |
| NRE and other | 5 | 3 | 12 | 9 | 11 |
| Total | 36 | 57 | 135 | 152 | 208 |
* Digital pens include the C-Pen
Business Solutions
Business Solutions 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 customers.
Net sales during the third quarter was 5 MSEK higher than in the same period last year and 7 MSEK higher for the first nine months compared to last year.
Excluding the recently acquired Destiny Wireless sales for the quarter is on the same level as in Q3 last year while accumulated sales is 2 MSEK higher than last year.
Via our French partner Kayentis we contributed to a successful voting process in the primary elections for the French Socialist Party. A large number of Anoto pens where used to secure a safe and fast voting process in more than 9000 locations across France.
In September Anoto delivered 1500 pens to our US partner Objectif Lune to be used as part of a credit processing solution for Lewis Group, a large South African retailer.
Anoto's partner Ubisys' recent implementation of Anoto technology at Doncaster & Bassetlaw Hospitals NHS Foundation Trust resulted in improved patient care and 1,500 hours a year saved.
The EHealth Insider Award 2011 in the category "Best use of mobile technology in healthcare" was won by Anoto's partner PaperIQ and Portsmouth Hospitals NHS Trust.
The overall trend within Healthcare is positive with hundreds of pens sold to among others NextGen, Allscripts EMR, T-System and NHS through Partners.
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| MSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Net sales | 22 | 17 | 64 | 57 | 80 |
| Gross profit | 17 | 13 | 49 | 44 | 61 |
Technology Licensing
Customers within Technology Licensing develop and sell products based on technology and digital pens provided by Anoto. These 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. End product customers are individual consumers as well as enterprises.
Net sales was 11 MSEK lower in the third quarter than in the same period last year and 10 MSEK lower for the first nine months than last year which is below our expectations.
The Interactive Whiteboard market has continued to underperform during Q3, but is showing signs of improvement. The previously built stock purchased as a positioning for participation in larger tenders, have now been sold and we have delivered new pens in Q3 and received an additional order for delivery during Q4.
T-study, as one of the more important contributors within Technology Licensing, continues to perform according to plan and the joint development project together with Pen Generations on the DP601 will generate additional revenue starting in the beginning of next year.
After the end of the quarter we have signed a new agreement with our US partner Livescribe opening up new markets for them. This is expected to have a positive impact on the business going forward.
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| MSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Net sales | 9 | 20 | 48 | 58 | 81 |
| Gross profit | 8 | 13 | 36 | 41 | 60 |
C Technologies
C Technologies develops, manufactures and sells C-Pen®, a handheld scanner solution with character recognition software. The C-Pen captures printed information such as text, numbers and codes, decodes the information and transfers it to computers and smartphones. The products are made available through the C-Pen brand and as OEM-branded versions.
Sales are still below expectations and in the third quarter sales was 14 MSEK below the same period in 2010. For the first nine months sales is 11 MSEK behind the same period last year.
The weak sales during the quarter are mainly related to delays in development of C-Pen 3.5 for Android along with delayed sales to our OEM customers.
The work on strengthening the product offer and the sales channels has continued during the quarter. The focus in both our areas is on dyslectics, students and Small office/Home office. Geographically the focus is on Scandinavia, Great Britain and Germany.
During the quarter we have released the C-Pen Mobile (Android) product and the orders have started to come in during October.
Within OEM the focus is on the cooperation with our existing customers and we aim to strengthen their product offer in their respective markets.
After the quarter C Technologies received an order worth 10 MSEK from Crealogix in Switzerland. The order will be delivered during the first two quarters in 2012.
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| MSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Net sales | 2 | 18 | 16 | 27 | 36 |
| Gross profit | 1 | 9 | 8 | 13 | 18 |
Anoto Group AB
As a pure holding company, Anoto Group AB has a limited number of corporate functions.
Following the write down in Group goodwill, the value of the shares in Anoto AB has been written down accordingly.
Accounting policies
This interim report was prepared in accordance with IAS 34, Interim Financial Reporting and applicable parts of the Swedish Annual Accounts Act chapter 9. For information about the accounting policies applied, refer to the 2010 annual report. The accounting policies are unchanged from those applied in 2010.
Risk factors and uncertainties
The liquidity risk has increased over the year as cash flow so far has been a disappointment. This is due to a combination of factors, mainly explained by sales not being in line with our expectations along with payments from the 2010 restructuring.
At the close of the quarter, the group's total cash amounted to MSEK 31 (64).
The cash flow is expected to show improvements in the coming quarters and therefore we expect the cash balance to be sufficient to support the business in the coming year.
Apart from liquidity no significant additional risks are deemed to have arisen beyond those described in the 2010 annual report for the Anoto Group. (Please see Note 4 in the Annual report 2010 for a detailed presentation of the company's risk exposure and management.)
Related party transactions
The largest shareholder of Anoto, Aurora Investment Ltd (owner of TStudy), has been represented in the board of directors since the Annual Meeting in May 2010. Transactions with companies within the TStone group amounts to 9,9 MSEK during 2011. All transactions have been made on normal commercial conditions.
Transactions and activities after September 30, 2011
The most important events after the quarterly closing has been:
- Signing a new agreement with Livescribe opening up new markets for them
- A successful voting within the French Socialist Party using our digital pen
- A new order from Crealogix woth 10 MSEK
Page 8/15
Share data
The company share is listed on the NASDAQ OMX Nordic Small Cap List in Stockholm. Including the shared issued in relation to the acquisition of Destiny Wireless Ltd the total number of shares is 130,316,055 at the end of the quarter. No warrants were issued.
Option program
For the moment Anoto has no outstanding warrants or other incentive program.
Stein Revelsby CEO & Board member
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 08.45 on October 28, 2011.
A video presentation of the Q3 report will be available on www.anoto.com.
Calendar 2011
Year end February 3, 2012 AGM May 10, 2012
For more information
Please contact: Stein Revelsby, CEO Phone: +46 733 45 12 05
or
Dan Wahrenberg, CFO Phone: +46 733 45 10 19
Anoto Group AB (publ.), Corp. Id. No. 556532-3929 Box 4106, SE-227 22 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 2011 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, October 27, 2011
Eva Melzig Henriksson Authorized Public Accountant
Page 10/15
Financial report
Condensed statement of comprehensive income
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| TSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Net sales | 35 912 | 57 113 | 135 186 | 151 659 | 208 395 |
| Cost of goods and services sold | -8 248 | -21 771 | -39 839 | -52 059 | -68 303 |
| Gross profit | 27 664 | 35 342 | 95 347 | 99 600 | 140 092 |
| Sales, administrative and R&D costs* | -38 524 | -36 701 | -111 762 | -136 900 | -188 471 |
| Other operating income/cost | -222 699 | -23 883 | -226 852 | -25 082 | -26 096 |
| Operating profit/loss | -233 559 | -25 242 | -243 267 | -62 382 | -74 475 |
| Writedown of shares | - | -147 | - | -2 878 | -499 |
| Other financial items | -252 | -2 746 | -200 | 1 931 | -2 298 |
| Profit before taxes | -233 811 | -28 135 | -243 467 | -63 329 | -77 272 |
| Taxes | - | -14 | -6 | -29 | -54 |
| Profit/loss for the period | -233 811 | -28 149 | -243 473 | -63 358 | -77 326 |
| Other comprehensive income | |||||
| Translation differences for the period | -3 052 | 223 | -1 169 | 92 | 1 049 |
| Other comprehensive income for the period | -3 052 | 223 | -1 169 | 92 | 1 049 |
| Total comprehensive income for the period | -236 863 | -27 926 | -244 642 | -63 266 | -76 277 |
| Total Profit/Loss for the year attributable to: | |||||
| Shareholders of Anoto Group AB | -236 011 | -27 629 | -245 913 | -62 044 | -75 527 |
| Non controlling interest | 2 200 | -520 | 2 440 | -1 314 | -1 799 |
| Total Profit/Loss for the period | -233 811 | -28 149 | -243 473 | -63 358 | -77 326 |
| Total comprehensive income for the period attributable to: | |||||
| Shareholders of Anoto Group AB | -238 350 | -27 377 | -246 504 | -61 724 | -74 342 |
| Non controlling interest | 1 487 | -549 | 1 862 | -1 542 | -1 935 |
| Total comprehensive income for the period | -236 863 | -27 926 | -244 642 | -63 266 | -76 277 |
| Key ratios: | |||||
| Gross margin | 77,0% | 61,9% | 70,5% | 65,7% | 67,2% |
| Operating margin | Neg | Neg | Neg | Neg | Neg |
| Earnings per share before and after dilution | -1,79 | -0,22 | -1,89 | -0,49 | -0,60 |
| Average number of shares before and after dilution | 130 316 055 128 583 867 128 776 332 128 583 867 128 583 867 |
* including depreciation, writedowns of intangibles(ex Goodwill) and FA´s. Operating expenses excluding non recurring items in Q3 is -29,3 MSEK
Consolidated balance sheet in summary
| TSEK | 2011-09-30 | 2010-09-30 | 2010-12-31 |
|---|---|---|---|
| Intangible fixed assets | 120 367 | 336 567 | 328 614 |
| Tangible assets | 7 900 | 9 820 | 8 943 |
| Financial fixed assets | 1 506 | 1 656 | 2 141 |
| Total fixed assets | 129 773 | 348 043 | 339 698 |
| Inventories | 34 779 | 18 598 | 25 306 |
| Accounts receivable | 27 261 | 31 741 | 19 139 |
| Other current assets | 20 814 | 22 461 | 14 603 |
| Total short-term receivables | 48 075 | 54 202 | 33 742 |
| Liquid assets, including current investments | 30 679 | 63 936 | 81 044 |
| Total current assets | 113 533 | 136 736 | 140 092 |
| Total assets | 243 306 | 484 779 | 479 790 |
| Equity attributable to shareholders of Anoto Group AB | 153 433 | 407 381 | 394 763 |
| Non controlling interest | -12 445 | -2 767 | -3 160 |
| Total Equity | 140 988 | 404 614 | 391 603 |
| Loans* | 8 003 | - | - |
| Long term liabilities** | 12 379 | 22 282 | 19 806 |
| Provisions | 656 | 699 | 829 |
| Other current liabilities*** | 81 280 | 57 184 | 67 552 |
| Total current liabilities | 81 936 | 57 883 | 68 381 |
| Total liabilities and shareholders equity | 243 306 | 484 779 | 479 790 |
* Loans in Destiny Wireless
** Non refundable prepayment from Leapfrog
*** Including current liabilities in Destiny Wireless of 27 MSEK and non refundable prepayment from Leapfrog, 10 MSEK
Change in shareholders equity
| Other capital | Profit for | Shareholders | Non controlling | Total shareholders | |||
|---|---|---|---|---|---|---|---|
| TSEK | Share capital | contributed | Reserves | the year | equity | interest | equity |
| Opening balance January 1, 2010 | 2 572 | 448 508 | -77 | 18 102 | 469 105 | -1 225 | 467 880 |
| Total comprehensive income for the period | 1 185 | -75 527 | -74 342 | -1 935 | -76 277 | ||
| Shareholders equity December 31, 2010 | 2 572 | 448 508 | 1 108 | -57 425 | 394 763 | -3 160 | 391 603 |
| Total comprehensive income for the period | -591 | -245 913 | -246 504 | 1 862 | -244 642 | ||
| Acquisitions | 0 | -11 147 | -11 147 | ||||
| New share issue | 34 | 5 140 | 5 174 | 5 174 | |||
| Shareholders equity Sept 30, 2011 | 2 606 | 453 648 | 517 | -303 338 | 153 433 | -12 445 | 140 988 |
Consolidated Cash flow statement in summary
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| TSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Profit/loss after financial items | -233 811 | -28 135 | -243 467 | -63 329 | -77 272 |
| Depreciation, amortisation and write-downs | 235 142 | 28 245 | 240 090 | 40 189 | 49 748 |
| Other items not included in cash flow | -195 | 74 | -173 | -112 | -54 |
| Total items not included in cash flow | 234 947 | 28 319 | 239 917 | 40 077 | 49 694 |
| Cash flow from operating activities | |||||
| before change in working capital | 1 136 | 184 | -3 550 | -23 252 | -27 578 |
| Change in working capital | -15 868 | -11 667 | -38 147 | 22 748 | 42 886 |
| Cash flow from operating activities | -14 732 | -11 483 | -41 697 | -504 | 15 308 |
| Cash flow from investments activities | -6 057 | -3 369 | -8 668 | -16 330 | -15 034 |
| Total cash flow before financing activities | -20 789 | -14 852 | -50 365 | -16 834 | 274 |
| Cash flow from financing activities | - | - | - | - | - |
| Cash flow for the period | -20 789 | -14 852 | -50 365 | -16 834 | 274 |
| Liquid assets at the beginning of the period | 51 468 | 78 788 | 81 044 | 80 770 | 80 770 |
| Liquid assets at the end of the period | 30 679 | 63 936 | 30 679 | 63 936 | 81 044 |
Key ratios
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| TSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Cash flow for the period | -20 789 | -14 852 | -50 365 | -16 834 | 274 |
| Cashflow / share before and after dilution (SEK) 1 | -0,16 | -0,12 | -0,39 | -0,13 | 0,00 |
| 2011-09-30 | 2010-06-30 | 2010-12-31 | |
|---|---|---|---|
| Equity/assets ratio | 63,1% | 84,0% | 82,3% |
| Number of shares | 130 316 055 | 128 583 867 | 128 583 867 |
| Shareholders equity per share (kr) | 1,18 | 3,17 | 3,07 |
1 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.
Parent company, summary of income statement
| 2011 | 2010 | 2011 | 2010 | 2010 | |
|---|---|---|---|---|---|
| TSEK | Jul-Sep | Jul-Sep | Jan-Sep | Jan-Sep | Jan-Dec |
| Net sales | 1 686 | 605 | 5 705 | 2 753 | 4 509 |
| Gross profit | 1 686 | 605 | 5 705 | 2 753 | 4 509 |
| Administrative costs | -1 531 | -548 | -5 186 | -2 506 | -4 102 |
| Operating profit | 155 | 57 | 519 | 247 | 407 |
| Writedowns of shares in group companies | -230 070 | -230 070 | -46 000 | ||
| Financial items | 1 | -4 | 2 | -1 | 3 |
| Profit for the period | -229 914 | 53 | -229 549 | 246 | -45 590 |
Parent company, balance sheet in summary
| TSEK | 2011-09-30 | 2010-09-30 | 2010-12-31 |
|---|---|---|---|
| Intangible fixed assets | 411 | 535 | 507 |
| Tangible assets | 32 | 65 | 49 |
| Financial fixed assets | 180 136 | 344 700 | 344 699 |
| Total fixed assets | 180 579 | 345 300 | 345 255 |
| Other short-term receivables | 5 109 | 108 800 | 62 373 |
| Liquid assets, including current investments | 132 | 267 | 1 042 |
| Total current assets | 5 241 | 109 067 | 63 415 |
| Total assets | 185 820 | 454 367 | 408 670 |
| Equity | 182 886 | 453 098 | 407 262 |
| Other current liabilities | 2 934 | 1 269 | 1 408 |
| Total liabilities and shareholders equity | 185 820 | 454 367 | 408 670 |
Note 1 Acquisitions
The 31st of August the Group acquired 51% of the shares in the unlisted company Destiny Wireless Ltd for 15,5 MSEK. Destiny Wireless has been a long standing partner to Anoto, active within application area Business Solutions. Through the acquisition the group moves up in the value chain and takes a step closer to the market where the group´s services and products are sold.
During the period up to 30th of September the acqureid entities contribution to Group Net sales amounted to 4,7 MSEK.
If the acquisition had taken place as per January 1st mangement estimates that the contribution to Group Net sales would have been 41,1 MSEK.
Effects form acquistions 2011
The acquired company´s net assets at the time of acquisition:
| KSEK | |
|---|---|
| Intangible assets | 1 319 |
| Tangible assets | 1 088 |
| Inventory | 495 |
| Current assets | 22 545 |
| Liquid assets | 44 |
| Interest bearing liabilities | -14 949 |
| Current liablilities | -33 291 |
| Net identifyable assets and liabilities | -22 749 |
| Non controlling interest (49%) | 11 147 |
| Group goodwill | 27 152 |
| Consideration | 15 550 |
The Group goodwill is based on a preliminary valuation of assets and liabilities.
Goodwill
The goodwill value includes additional sales recources, customer contacts and an increased precense on the UK market. No part of the goodwill is expected to be tax deductible.
Acquisition related expenses
Expenses related to the acquisition amounts to 2,8 MSEK and includes fees to consultants in relation to the due dilligence. These expenses have been accounted as operating expenses in the Condensed statment of comprehensive income.
| Consideration | ||
|---|---|---|
| KSEK | |
|---|---|
| Liquid assets | 5 173 |
| Issued shares | 5 174 |
| Credit note | 5 203 |
| Total consideration | 15 550 |
Fair value of the 1 732 188 shares issued as part of the total consideration paid for the shares in Destiny Wireless Ltd is based on the price for the Anoto share on the day of the transaction.
Note 2 Goodwill
The impairment test has been updated based on Group result and cash flow. The expected sales used in the test for the years to come are based on volumes which have been discussed with customers and partners. The estimated sales growth for the years 2013-2016 is 5% p.a. and thereafter a perpetual growth of 2% p.a. Operating expenses are based on next years budget and an annual increase of 3%. The WACC has been raised to 15% in order to better reflect the increased liquidity risk. The test shows a recoverable amount which was 230 MSEK below the bookvalue. The goodwill value has therefore been written down by this amount.
Page 15/15