AI assistant
Anoto Group — Interim / Quarterly Report 2012
Feb 8, 2013
3134_10-k_2013-02-08_36ab273d-7b99-4199-9c2b-03a8891fe5ee.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
QUARTERLY REPORT
Q4 / 2012
© 2013 ANOTO
Anoto Group AB is a global leader in digital writing solutions, which enables fast and reliable transmission of handwriting into a digital format. Anoto operates worldwide through a global partner network that delivers user-friendly digital writing solutions for efficient capture, transmission, distribution and storage of data. Anoto is currently in use across multiple business segments, e.g. healthcare, banking and finance, transportation and logistics and education. The Anoto Group has around 110 employees and is headquartered in Lund (Sweden). The company also has offices in Guildford and Wetherby (UK), Amsterdam (NL), Boston (US) and Tokyo (Japan). The Anoto share is traded on the Small Cap list of NASDAQ OMX Stockholm under the ticker ANOT.
This report was published January 8, 2013 at 08.30 CET
For more information: www.anoto.com
2012 YEAR END REPORT
- Net sales in the period amounted to MSEK 199 (192) and net sales in the fourth quarter amounted to MSEK 41 (57).
- The gross margin for the period was 72% (71) and gross margin for the fourth quarter was 71% (72). The gross profit for the period was MSEK 144 (137) and gross profit in the fourth quarter was MSEK 29 (41).
- Earnings before depreciations and amortizations (EBITDA) for the period was MSEK -26 (4) and EBITDA for the fourth quarter was MSEK -18 (5).
- The result after tax for the period was MSEK -45 (-244) and the result after tax for the fourth quarter was MSEK -24 (0).
- Earnings per share before and after dilution for the period was SEK -0,33 (-1,89) and for the fourth quarter SEK -0,17 (0,00).
- The cash flow during the period was MSEK -18 (-57) and the cash flow for the fourth quarter was MSEK -5 (-7).
- The Board proposes that no dividend is paid out in relation to 2012
| Key\$ratios | 2012 | 2011 | 2012 | 2011 |
|---|---|---|---|---|
| Oct0Dec | Oct0Dec | Jan0Dec | Jan0Dec | |
| Net\$sales,\$MSEK | 41 | 57 | 199 | 192 |
| Gross\$profit/loss | 29 | 41 | 144 | 137 |
| Gross\$margin,\$% | 71 | 72 | 72 | 71 |
| Operating\$profit/loss,\$MSEK | ?23 | 0 | ?42 | ?243 |
| Profit/loss\$after\$tax,\$MSEK | ?24 | 0 | ?45 | ?244 |
| Earnings\$per\$share | ||||
| before\$and\$after\$dilution,\$SEK | ?0,17 | 0,00 | ?0,33 | ?1,89 |
| Cash\$flow,\$MSEK | ?5 | ?7 | ?18 | ?57 |
| Cash\$at\$end\$of\$period,\$MSEK | 5 | 24 | 5 | 24 |
COMMENTS FROM THE CEO
Write Live!
Although the fourth quarter was not satisfactory financially it marked a new milestone for Anoto. The development of the world's first tablet computer with embedded Anoto technology was initiated and the product was launched by Panasonic at the Consumer Electronics Show in Las Vegas on January 8, 2013. This was an important proof of concept for Anoto and the evidence that we can now Write Live on analogue (paper, plastic, ceramic steel) as well as digital surfaces (screens).
Revenues in 2012 were 199 MSEK (192 MSEK). Revenues in Q4 were 41 MSEK (57 MSEK). Cash flow in 2012 was - 18 MSEK (- 57 MSEK). Cash flow in Q4 was -5 MSEK (-7 MSEK).
In Q4 we shipped 3,250 pens to one of the world's largest insurance companies, to be used by insurance sales agents to capture front-end data electronically. In Sweden we expanded an already large installed base of more than 15,000 home healthcare workers with another 1,000 pens in Q4 via our partner Phoniro. In Germany we received the first contract for a potentially large rollout to a major banking organization. In the fourth quarter we established a sales office in Amsterdam and recruited 3 senior sales people, including SVP Global Sales. The team has many years of experience within enterprise software and solutions and will focus primarily on the Benelux area and Germany as well as co-ordinate our global activities.
During 2012 more than 50,000 new business users started to use mobile data capture solutions based upon Anoto digital writing technology sold through our network of partners and system integrators worldwide. This is more than 25% growth over 2011. At the same time we reduced the average selling price of the pen by 20%. The end user price of a data capture solution in the market did not change considerably. Our strategy is to climb the value chain and consolidate with some of our leading software platform partners through closer co-operation and acquisitions. The net effect will be higher revenues per new customer and stable high gross margins.
Sales within education and interactive white boards were significantly lower than expected also in Q4. We continue to believe this is a future growth area with a large potential. Now, with a proven solution for screens and tablets we also see a potential opportunity to combine Anoto technology with larger LCD screens.
In Q4 we received a 2 MEURO payment from a large global partner with whom we are currently developing applications for government, primarily voting.
OUTLOOK
As stated in the Company's interim report for the third quarter 2012, the Company's total amount of cash has decreased during 2012. Recent developments in our business, large global brands adopting our technology within business solutions, partners' expanding within education in Korea and China, a large global partner developing solutions for voting and emerging opportunities to become a real alternative for screen and tablet computer manufacturers for digital writing, has confirmed our belief in several large growth opportunities.
Board and management is of the opinion that the Company will benefit from raising new capital to strengthen the Company's presence in its market segments. The rights issue as communicated to the market on Monday February 4 will provide necessary additional short term liquidity and strengthen the Company's balance sheet, as well as support product development, sales and marketing activities and potential acquisitions.
Stein Revelsby CEO Anoto Group
A PARTNER DRIVEN BUSINESS MODEL
Anoto's business is organized in three applications areas: Business Solutions, Technology Licensing (OEM business) and C Technologies. These three areas generate income in five different categories - licensing, royalty, digital pens, components and NRE (Non Refundable Engineering).
Net\$sales\$per\$product\$group
| 2012 | 2011 | 2012 | 2011 | |
|---|---|---|---|---|
| MSEK | Oct-Dec | Oct-Dec | Jan-Dec | Jan-Dec |
| Licenses | 6 | 9 | 35 | 34 |
| Royalty | 7 | 8 | 21 | 32 |
| Digital pens* | 25 | 29 | 118 | 97 |
| Components | 0 | 4 | 3 | 10 |
| NRE and other | 3 | 7 | 21 | 20 |
| Total | 41 | 57 | 199 | 192 |
* 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 and data capture. The offering is Pen Solutions which includes solutions for creating a form in digital format, digital processing of handwritten forms and automatic generation of a digital version of a document with handwritten signatures and notes. 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.
The net sales during the period were MSEK 26 higher than in the same period last year. Excluding entities acquired during 2011/2012 net sales in the period was MSEK 9 lower than in the same period last year. The net sales in the fourth quarter were MSEK 11 lower than during the same period last year. Excluding entities acquired during the 2011/2012 net sales were MSEK 7 lower that the same period last year.
Anoto is focusing on consolidating resources with these software and solutions partners to be able to offer better packaged products and solutions to channel partners, system integrators and resellers within its different market segments. At the same time we are strengthening our sales and marketing to expand our business with larger partners.
Some highlights in the 4th quarter were:
A global insurance company purchased 3,250 pens via our French partner Kayentis. The pens will be rolled out together with their Sales force effectiveness program, with the objective to improve customer qualification and employee satisfaction.
Our Swedish partner Phoniro expanded their Home healthcare market presence within the Swedish Healthcare municipalities with more than 1,000 pens.
XMS' partner in Turkey, Magicturk, was awarded with the first contract of 530 pens to deliver to Turkish municipalities for inspection purposes.
Following a successful pilot our partner Bend-IT received an initial order from a large German banking organization. The use of digital pens significantly reduces the processing time within the bank's financial advisory services. This is a significant opportunity and we expect large volumes to be delivered over the coming year.
In US healthcare "Meaningful use" is an important Electronic Medical Record criterion and Anoto has seen an increase in digital writing solutions in the US, helping healthcare facilities achieving "Meaningful use" status". In addition healthcare specialists find a value in digital writing due to unique clinical documentation needs.
In the UK sales were lower than previous quarters despite a 1,000 pen contract renewal with a large pharmacy group. Despite the poor performance in UK in the second half, there continue to be clear reasons for optimism with pilots underway with major organizations such as VolkerWessels, DB Schenker Rail, Centrica and BAE Systems.
The healthcare sector is showing clear signs of developing into a major opportunity for Anoto in 2013. Through our subsidiaries and partners we already have working solutions for mobile clinicians and maternity workers and these are the functions on which efforts are focused. The addressable market for these functions is estimated at over 85,000 mobile clinicians.
The acceleration of the opportunity in the NHS has been driven by the requirement of the Quality, Innovation, Productivity and Prevention (QIPP) initiative to save £20bn in the NHS in the period up to 2014/2015, together with recent funding support announced by Central Government. This has resulted in a significant increase in incoming interest from NHS Trusts.
| 2012 | 2011 | 2012 | 2011 | |
|---|---|---|---|---|
| MSEK | Oct'Dec | Oct'Dec | Jan'Dec | Jan'Dec |
| Net sales | 25 | 36 | 126 | 100 |
| Gross profit | 18 | 25 | 89 | 75 |
TECHNOLOGY LICENSING (OEM SALES)
Customers within Technology Licensing develop and sell products based on technology and digital pens provided by Anoto. The main offering is Interactive solutions in the education segment. Interactive solutions create a learning environment that is more oriented towards the individual and where the traditional classroom model is replaced by a more student-centric and interactive approach to teaching. Other end user products are learning toys, visual communication equipment and personal productivity solutions. End product customers are individual consumers as well as enterprises.
The net sales during the period were MSEK 16 below the same period last year and the net sales in the fourth quarter was MSEK 6 lower than the same period last year.
Following the trend from the first three quarters, our partners within both education and interactive whiteboards had a disappointing fourth quarter. Sales were particularly weak within the interactive whiteboard category, an area where we have sold more than 130,000 pens in the last 3 years. Sales are expected to improve during 2013, especially within education where our Korean partner is making good progress.
The development of the world's first tablet computer with embedded Anoto technology was initiated in Q4 and the product was launched by Panasonic at the Consumer Electronics Show in Las Vegas on January 8, 2013. This was an important proof of concept for Anoto and the evidence that we can now Write Live on analogue (paper, plastic, ceramic steel) as well as digital surfaces (screens).
Digital writing on screens and tablet computers are now provided by more and more hardware manufacturers. Anoto sees a large opportunity to become a preferred alternative supplier of embedded technology to these manufacturers based upon the following competitive advantages: high accuracy, easy integration, and no additional electronics in the screen, applicable to all size screens and to different materials (glass, polymer, and flexible material), lower costs and thinner screens.
The development of applications for government as announced in Q3 has started together with a global company with particular focus on voting, census and people registration with the objective of launch later in 2013.
| 2012 | 2011 | 2012 | 2011 | |
|---|---|---|---|---|
| MSEK | Oct'Dec | Oct'Dec | Jan'Dec | Jan'Dec |
| Net sales | 9 | 15 | 47 | 63 |
| Gross profit | 8 | 13 | 42 | 48 |
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.
Net sales for the period was MSEK 4 higher than the same period last year and Net sales for the fourth quarter was MSEK 4 higher than in the same period last year.
The work to strengthen the product offering and the sales channels is continuously ongoing. Within product development, marketing and sales, our resources are focused towards dyslectics, students in general and schools, where the products are used to simplify reading and enhance understanding and learning.
A new product, C-Pen TS1, was released to the market during the fourth quarter. The TS1 is delivered with software designed to help students in general and auditory learners especially.
Within OEM business, efforts are primarily focused on further development of the business together with existing partners and gradually growing into new markets through new partners. The products are continuously developed in order to increase usability and customer value. The fourth quarter also included delivery of a 2 million SEK order of a new product to one OEM partner.
| 2012 | 2011 | 2012 | 2011 | |
|---|---|---|---|---|
| MSEK | Oct'Dec | Oct'Dec | Jan'Dec | Jan'Dec |
| Net sales | 7 | 3 | 23 | 19 |
| Gross profit | 3 | 2 | 11 | 9 |
ANOTO GROUP AB
As a pure holding company, Anoto Group AB has a limited number of corporate functions.
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 2011 annual report. The accounting policies are unchanged from those applied in 2011.
RISK FACTORS AND UNCERTAINTIES
The liquidity risk has increased during the fourth quarter of the year.
At the close of the quarter, the group's total cash amounted to MSEK 5, which is a decrease by MSEK 18 compared to year-end of 2011.
The cash balance at year-end is not sufficient to support the business during 2013. The rights issue as communicated to the market on Monday February 4th will provide necessary additional short-term liquidity and strengthen the Company's balance sheet for the longer term. Therefore no material uncertainty regarding the going concern exists.
Apart from liquidity no significant additional risks are deemed to have arisen beyond those described in the 2011 annual report for the Anoto Group. (Please see Note 4 in the Annual report 2011 for a detailed presentation of the company's risk exposure and management.)
RELATED PARTY TRANSACTIONS
The largest shareholder of Anoto, Aurora Investment Ltd (owned by TStone), has been represented in the board of directors since the Annual Meeting in May 2010. Transactions with companies within the TStone group amounts to MSEK 9,4 during 2012. All transactions have been made on normal commercial conditions and at the end of the quarter there are no overdue receivables on entities within the TStone group.
TRANSACTIONS AND ACTIVITIES AFTER DECEMBER 31, 2012
The most important events after the end of the quarter have been:
The Board and management is of the opinion that the Company will benefit from raising new capital to strengthen the Company's presence in its market segments. The rights issue as communicated to the market on Monday February 4 will provide necessary additional short term liquidity and strengthen the Company's balance sheet, as well as support product development, sales and marketing activities and potential acquisitions.
SHARE DATA
The Anoto share is listed on the NASDAQ OMX Nordic Small Cap List in Stockholm. Including the 6,721,026 shares issued in relation to the acquisition of Ubiquitous Systems Ltd and Xpaper (from Talario LLC) The total number of shares at the end of the period is 137,037,081. See further details in Note 1.
OPTION PROGRAM
The AGM decided on May 10, 2012 on a warrant program. The warrants have not yet been transferred to employees.
Stein Revelsby CEO
This report has not been reviewed by the company auditors.
Anoto Group AB may be required to disclose the information provided herein pursuant to the Securities Markets Act. The information was submitted for publication at0 08.30 on February 8, 2013.
A webcast of the Q4 report will be available from 09.00 on February 8 and a Q&A session via audiocast will be held at 11.00 the same day. For more information, see www.anoto.com/investors.
CALENDAR 2012/2013
| Annual report 2012 | April 15, 2013 (new date) |
|---|---|
| Q1 report | May 3, 2013 |
| AGM 2013 | May 15, 2013 |
| Q2 report | Aug 16, 2013 |
| Q3 report | Nov 5, 2013 |
FOR MORE INFORMATION
Please contact:
Stein Revelsby, CEO Phone: +46 (0)733 45 12 05
or
Dan Wahrenberg, CFO Phone: +46 (0)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
FINANCIAL REPORT
Condensed''statement'of'comprehensive'income
| Note | 2012 | 2011 | 2012 | 2011 |
|---|---|---|---|---|
| TSEK | Oct-Dec | Oct-Dec | Jan-Dec | Jan-Dec |
| Net\$sales | 40\$593 | 57\$100 | 198\$646 | 192\$286 |
| Cost\$of\$goods\$and\$services\$sold | ;11\$746 | ;15\$880 | ;55\$083 | ;55\$719 |
| Gross'profit | 28'847 | 41'220 | 143'563 | 136'567 |
| Sales,\$administrative\$and\$R&D\$costs | ;52\$364 | ;44\$702 | ;188\$050 | ;159\$266 |
| Other\$operating\$income/cost | 646 | 3\$706 | 2\$335 | ;220\$281 |
| Operating'profit/loss | D22'871 | 224 | D42'152 | D242'980 |
| Writedown\$of\$shares | 0 | 0 | ;211 | ;173 |
| Other\$financial\$items | ;679 | ;606 | ;2\$451 | ;696 |
| Profit'before'taxes | D23'550 | D382 | D44'814 | D243'849 |
| Taxes\$ | ;15 | ;24 | ;15 | ;30 |
| Profit/loss'for'the'period | D23'565 | D406 | D44'829 | D243'879 |
| Other'comprehensive'income' | ||||
| Translation\$differences\$for\$the\$period | 1\$793 | ;84 | 2\$811 | ;1\$253 |
| Other'comprehensive'income'for'the'period | 1'793 | D84 | 2'811 | D1'253 |
| Total'comprehensive'income'for'the'period | D21'772 | D490 | D42'018 | D245'132 |
| Total'Profit/loss'for'the'period'attributable'to: | ||||
| Shareholders\$of\$Anoto\$Group\$AB | ;21\$557 | ;361 | ;42\$235 | ;246\$274 |
| Non\$controlling\$interest | ;2\$008 | ;45 | ;2\$594 | 2\$395 |
| Total'Profit/loss'for'the'period | D23'565 | D406 | D44'829 | D243'879 |
| Total'comprehensive'income'for'the'period'attributable'to: | ||||
| Shareholders\$of\$Anoto\$Group\$AB | ;20\$268 | ;445 | ;40\$204 | ;246\$949 |
| Non\$controlling\$interest | ;1\$504 | ;45 | ;1\$814 | 1\$817 |
| Total'comprehensive'income'for'the'period | D21'772 | D490 | D42'018 | D245'132 |
| Key'ratios:' | ||||
| Gross\$margin | 71,1% | 72,2% | 72,3% | 71,0% |
| Operating\$margin | Neg | 0,4% | Neg | Neg |
| Earnings\$per\$share\$before\$and\$after\$dilution | ;0,17 | 0,00 | ;0,33 | ;1,89 |
| Average\$number\$of\$shares\$before\$and\$after\$dilution | 137\$037\$081 | 130\$316\$055 | 136\$757\$038 | 129\$161\$263 |
Consolidated+balance+sheet+in+summary*
| TSEK | 2012;12;31 | 2011;12;31 |
|---|---|---|
| Intangiblefixedassets | 128*389 | 118*739 |
| Tangible*assets | 4*493 | 6*910 |
| Financialfixedassets | 3*782 | 1*486 |
| Total+fixed+assets | 136+664 | 127+135 |
| Inventories | 30*916 | 27*236 |
| Accounts*receivable | 24*037 | 39*138 |
| Othercurrentassets | 19*631 | 18*649 |
| Total+short;term+receivables | 43+668 | 57+787 |
| Liquidassets,includingcurrentinvestments | 5*459 | 23*941 |
| Total+current+assets | 80+043 | 108+964 |
| Total+assets | 216+707 | 236+099 |
| EquityattributabletoshareholdersofAnotoGroup*AB | 130*686 | 152*988 |
| Noncontrollinginterest | M14*883 | M13*074 |
| Total+equity | 115+803 | 139+914 |
| Loans | 18*235 | 15*695 |
| LongMterm*liabilities | 0 | 9*903 |
| Total+long;term+liabilities | 18+235 | 25+598 |
| Provisions | 152 | 240 |
| Othercurrentliabilities** | 82*517 | 70*347 |
| Total+current+liabilities | 82+669 | 70+587 |
| Total+liabilities+and+shareholders+equity | 216+707 | 236+099 |
* Effect on balance sheet from acquisitions, see Note 1
** Including non refundable prepayment from Leapfrog of 9,9 Msek
Changes(in(shareholders(equity
| Other(capital | Profit/loss((for | Shareholders( | Non:controlling | Total | |||
|---|---|---|---|---|---|---|---|
| TSEK | Share(capital | contributed | Reserves | the(year | equity | interest | equity |
| Opening(balance(1(January(2011 | 2(572 | 448(508 | 1(108 | :57(425 | 394(763 | :3(160 | 391(603 |
| Profit/lossforthe*year | /246*274 | /246*274 | 2*395 | /243*879 | |||
| Othercomprehensiveincome | /675 | /675 | /578 | /1*253 | |||
| Total(comprehensive(income | :675 | :246(274 | :246(949 | 1(817 | :245(132 | ||
| Acquisitions | 0 | /11*731 | /11*731 | ||||
| Newshareissue | 34 | 5*140 | 5*174 | 5*174 | |||
| Closing(balance(31(December(2011 | 2(606 | 453(648 | 433 | :303(699 | 152(988 | :13(074 | 139(914 |
| Profit/lossforthe*year | /42*235 | /42*235 | /2*594 | /44*829 | |||
| Othercomprehensiveincome | 2*031 | 2*031 | 780 | 2*811 | |||
| Total(comprehensive(income | 2(031 | :42(235 | :40(204 | :1(814 | :42(018 | ||
| Newshareissue* | 135 | 17*772 | 17*907 | 17*907 | |||
| Closing(balance(31(December(2012 | 2(741 | 471(420 | 2(464 | :345(934 | 130(691 | :14(888 | 115(803 |
*"See"Note"1
</dec<></dec<></dec<></dec<></dec<></dec<>| 2012 | 2011 | 2012 | 2011 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TSEK | Oct <dec< th=""> | Oct<dec< th=""> | Jan<dec< th=""> | Jan<dec< th=""></dec<> | Oct <dec< th=""> | Jan<dec< th=""> | Jan<dec< th=""></dec<> | Jan <dec< th=""> | Jan<dec< th=""></dec<> | Jan <dec< th=""></dec<> |
| Profit/loss+after+financial+items | <23+550 | <382 | <44+814 | <243+849 | ||||||
| Depreciation,,amortisation,and,write1downs | 4,492 | 4,294 | 16,463 | 246,929 | ||||||
| Other,items,not,included,in,cash,flow | 137 | 1119 | 188 | 111 | ||||||
| Total+items+not+included+in+cash+flow | 4+455 | 4+175 | 16+375 | 246+918 | ||||||
| Cash+flow+from+operating+activities+ | ||||||||||
| before+change+in+working+capital | <19+095 | 3+793 | <28+439 | 3+069 | ||||||
| Change,in,working,capital | 16,202 | 19,462 | 17,996 | 153,046 | ||||||
| Cash+flow+from+operating+activities+ | <2+893 | <5+669 | <10+443 | <49+977 | ||||||
| Cash,flow,from,investments,activities | 11,778 | 11,069 | 110,579 | 17,126 | ||||||
| Total+cash+flow+before+financing+activities | <4+671 | <6+738 | <21+022 | <57+103 | ||||||
| Cash,flow,from,financing,activities | 1452 | 0 | 2,540 | 0 | ||||||
| Cash+flow+for+the+period | <5+123 | <6+738 | <18+482 | <57+103 | ||||||
| Liquid,assets,at,the,beginning,of,the,period, | 10,582 | 30,679 | 23,941 | 81,044 | ||||||
| Liquid+assets+at+the+end+of+the+period+ | 5+459 | 23+941 | 5+459 | 23+941 |
Consolidated+Cash+flow+statement+in+summary
Key\$ratios
| 2012 | 2011 | 2012 | 2011 | |
|---|---|---|---|---|
| TSEK | Apr3Jun | Apr3Jun | Jan3Jun | Jan3Dec |
| Cash\$flow\$for\$the\$period\$ | !5#123 | !6#738 | !18#482 | !57#103 |
| Cashflow#/#share#before#and#after#dilution#(SEK)##1## | !0,04 | !0,05 | !0,13 | !0,44 |
| 2012312331 | 2011312331 | |||
| Equity/assets#ratio | 60,3% | 64,8% | ||
| Number#of#shares# | ##137#037#081 | ##130#316#055 | ||
| Shareholders#equity#per#share#(kr)## | ################0,95 | ################1,17 |
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
| 2012 | 2011 | 2012 | 2011 | |
|---|---|---|---|---|
| TSEK | Oct:Dec | Oct:Dec | Jan:Dec | Jan:Dec |
| Net\$sales | 1\$787 | 3\$423 | 6\$561 | 9\$128 |
| Gross'profit | 1'787 | 3'423 | 6'561 | 9'128 |
| Administrative\$costs | 91\$624 | 93\$074 | 96\$223 | 98\$264 |
| Operating'profit | 163 | 349 | 338 | 864 |
| Profit/loss\$from\$shares\$in\$Group\$companies | 929\$500 | 910\$500 | 929\$500 | 9240\$570 |
| Financial\$items | 4 | |||
| Profit'for'the'period | :29'337 | :10'151 | 338 | :239'702 |
Parent'company,'balance'sheet'in'summary
| TSEK | 2012:12:31 | 2011:12:31 |
|---|---|---|
| Intangible\$fixed\$assets | 258 | 381 |
| Tangible\$assets | 5 | 27 |
| Financial\$fixed\$assets | 153\$489 | 180\$135 |
| Total'fixed'assets | 153'752 | 180'543 |
| Other\$short9term\$receivables | 13\$973 | 233 |
| Liquid\$assets,\$including\$current\$investments | 56 | 325 |
| Total'current'assets | 14'029 | 558 |
| Total'assets | 167'781 | 181'101 |
| Equity | 161\$476 | 172\$733 |
| Other\$current\$liabilities | 6\$305 | 8\$368 |
| Total'liabilities'and'shareholders'equity | 167'781 | 181'101 |
| (NJEN) | |
|---|---|
| Intangihle |
| 91 53 Inventory 899 192 $-821$ $-1231$ $-816$ 13 645 12829 |
Intangible assets | $\Omega$ |
|---|---|---|
| Tangible assets | ||
| Current assets | ||
| Liquid assets | ||
| Interest bearing liabilities | ||
| Current liablilities | ||
| Net identifyable assets and liabilities | ||
| Group goodwill | ||
| Consideration |
| (KSEK) | |
|---|---|
| Credit note | 12 |
| Total consideration | 12 |
| Consideration | |
|---|---|
| (KSEK) | |
| Shares issued | 5077 |
| Total consideration | 5077 |