AI assistant
Aspocomp Group Oyj — Financial Supplement Data 2018
Apr 19, 2018
3301_rns_2018-04-19_c15e73f0-d551-42e8-b5c5-b22a89d81519.pdf
Financial Supplement Data
Open in viewerOpens in your device viewer
ASPOCOMP
Aspocomp Group Plc's restated financial information
Comparisons between IFRS 15 restated financial information and previously reported financial reports for 2017 are presented in the following tables.
PROFIT & LOSS STATEMENT
| | Restated
1 000 € | 1-3/2017 | Impact
IFRS 9
1.1.-31.3.
2017 | Impact
IFRS 15
1.1.-31.3.
2017 | Reported
1-3/2017 |
| --- | --- | --- | --- | --- | --- |
| Net sales | 5,885 | 100% | 0 | 215 | 5,669 |
| Other operating income | 19 | 0% | 0 | 0 | 19 |
| Materials and services | -2,650 | -45% | 0 | -147 | -2,502 |
| Personnel expenses | -1,536 | -26% | 0 | 0 | -1,536 |
| Other operating costs | -1,189 | -20% | -10 | 0 | -1,180 |
| Depreciation and amortization | -279 | -5% | 0 | 0 | -279 |
| Operating result | 249 | 4% | -10 | 68 | 191 |
| Financial income and expenses | -12 | 0% | 0 | 0 | -12 |
| Profit/loss before tax | 237 | 4% | -10 | 68 | 179 |
| Income taxes | -2 | 0% | 0 | 0 | -2 |
| Profit/loss for the period | 236 | 4% | -10 | 68 | 177 |
| Other comprehensive income | | | | | |
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 |
| Items that may be reclassified subsequently to profit or loss: | | | | | |
| Currency translation differences | 1 | 0% | 0 | 0 | 1 |
| Total other comprehensive income | 1 | 0% | 0 | 0 | 1 |
| Total comprehensive income | 236 | 4% | -10 | 68 | 178 |
| Earnings per share (EPS) | | | | | |
| Basic EPS | 0.04 € | | | | 0.03 € |
| Diluted EPS | 0.04 € | | | | 0.03 € |
PROFIT & LOSS STATEMENT
| Restated | Impact | Impact | ||||
|---|---|---|---|---|---|---|
| IFRS 9 | IFRS 15 | |||||
| 1.4.-30.6. | 1.4.-30.6. | |||||
| Net sales | 5,721 | 100% | 0 | 131 | 5,591 | 100% |
| Other operating income | 2 | 0% | 0 | 0 | 2 | 0% |
| Materials and services | -2,639 | -46% | 0 | -98 | -2,541 | -45% |
| Personnel expenses | -1,643 | -29% | 0 | 0 | -1,643 | -29% |
| Other operating costs | -1,077 | -19% | -1 | 0 | -1,076 | -19% |
| Depreciation and amortization | -271 | -5% | 0 | 3 | -271 | -5% |
| Operating result | 94 | 2% | -1 | 33 | 62 | 1% |
| Financial income and expenses | -13 | 0% | 0 | 0 | -13 | 0% |
| Profit/loss before tax | 81 | 1% | -1 | 33 | 50 | 1% |
| Income taxes | -2 | 0% | 0 | 0 | -2 | 0% |
| Profit/loss for the period | 79 | 1% | -1 | 33 | 48 | 1% |
| Other comprehensive income | ||||||
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 | 0% |
| Items that may be reclassified subsequently to profit or loss: | ||||||
| Currency translation differences | 5 | 0% | 0 | 0 | 5 | 0% |
| Total other comprehensive income | 5 | 0% | 0 | 0 | 5 | 0% |
| Total comprehensive income | 84 | 1% | -1 | 33 | 53 | 1% |
| Earnings per share (EPS) | ||||||
| Basic EPS | 0.01 € | 0.01 € | ||||
| Diluted EPS | 0.01 € | 0.01 € |
ASPOCOMP
PROFIT & LOSS STATEMENT
| Restated | Impact IFRS 9 1.1.-30.6. 2017 | Impact IFRS 15 1.1.-30.6. 2017 | Reported | |||
|---|---|---|---|---|---|---|
| 1 000 € | 1-6/2017 | 1-6/2017 | ||||
| Net sales | 11,606 | 100% | 0 | 346 | 11,260 | 100% |
| Other operating income | 21 | 0% | 0 | 0 | 21 | 0% |
| Materials and services | -5,289 | -46% | 0 | -245 | -5,043 | -45% |
| Personnel expenses | -3,179 | -27% | 0 | 0 | -3,179 | -28% |
| Other operating costs | -2,267 | -20% | -11 | 0 | -2,255 | -20% |
| Depreciation and amortization | -549 | -5% | 0 | 0 | -549 | -5% |
| Operating result | 343 | 3% | -11 | 101 | 253 | 2% |
| Financial income and expenses | -25 | 0% | 0 | 0 | -25 | 0 |
| Profit/loss before tax | 319 | 3% | -11 | 101 | 229 | 2% |
| Income taxes | -3 | 0% | 0 | 0 | -3 | 0% |
| Profit/loss for the period | 315 | 3% | -11 | 101 | 225 | 2% |
| Other comprehensive income | ||||||
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 | 0% |
| Items that may be reclassified subsequently to profit or loss: | ||||||
| Currency translation differences | 5 | 0% | 0 | 0 | 5 | 0% |
| Total other comprehensive income | 5 | 0% | 0 | 0 | 5 | 0% |
| Total comprehensive income | 320 | 3% | -11 | 101 | 230 | 2% |
| Earnings per share (EPS) | ||||||
| Basic EPS | 0.05 € | 0.04 € | ||||
| Diluted EPS | 0.05 € | 0.04 € |
ASPOCOMP
4
PROFIT & LOSS STATEMENT
| Restated | Impact IFRS 9 1.7.-30.9. 2017 | Impact IFRS 15 1.7.-30.9. 2017 | Reported | Impact IFRS 15 1.7.-30.9. 2017 | Reported | |
|---|---|---|---|---|---|---|
| 1 000 € | 7-9/2017 | 7-9/2017 | ||||
| Net sales | 6,012 | 100% | 0 | 502 | 5,509 | 100% |
| Other operating income | 1 | 0% | 0 | 0 | 1 | 0% |
| Materials and services | -3,155 | -52% | 0 | -546 | -2,610 | -47% |
| Personnel expenses | -1,486 | -25% | 0 | 0 | -1,486 | -27% |
| Other operating costs | -1,018 | -17% | -20 | 0 | -998 | -18% |
| Depreciation and amortization | -258 | -4% | 0 | 0 | -258 | -5% |
| Operating result | 95 | 2% | -20 | -44 | 159 | 3% |
| Financial income and expenses | -16 | 0% | 0 | 0 | -16 | 0% |
| Profit/loss before tax | 79 | 1% | -20 | -44 | 142 | 3% |
| Income taxes | 0 | 0% | 0 | 0 | 0 | 0% |
| Profit/loss for the period | 78 | 1% | -20 | -44 | 142 | 3% |
| Other comprehensive income | ||||||
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 | 0% |
| Items that may be reclassified subsequently to profit or loss: | ||||||
| Currency translation differences | -3 | 0% | 0 | 0 | -3 | 0% |
| Total other comprehensive income | -3 | 0% | 0 | 0 | -3 | 0% |
| Total comprehensive income | 76 | 1% | -20 | -44 | 139 | 3% |
| Earnings per share (EPS) | ||||||
| Basic EPS | 0.01 € | 0.02 € | ||||
| Diluted EPS | 0.00 € | 0.02 € |
ASPOCOMP
5
PROFIT & LOSS STATEMENT
| Restated | Impact IFRS 9 | Impact IFRS 15 | |||
|---|---|---|---|---|---|
| 1.1.-30.9. 2017 | 1.1.-30.9. 2017 | Reported | |||
| 1 000 € | 1-9/2017 | 1-9/2017 | |||
| Net sales | 17,618 | 100% | 0 | 848 | 16,769 |
| Other operating income | 22 | 0% | 0 | 0 | 22 |
| Materials and services | -8,444 | -48% | 0 | -791 | -7,653 |
| Personnel expenses | -4,665 | -26% | 0 | 0 | -4,665 |
| Other operating costs | -3,285 | -19% | -31 | 0 | -3,253 |
| Depreciation and amortization | -808 | -5% | 0 | 0 | -808 |
| Operating result | 438 | 2% | -31 | 58 | 412 |
| Financial income and expenses | -41 | 0% | 0 | 0 | -41 |
| Profit/loss before tax | 397 | 2% | -31 | 58 | 371 |
| Income taxes | -4 | 0% | 0 | 0 | -4 |
| Profit/loss for the period | 393 | 2% | -31 | 58 | 367 |
| Other comprehensive income | |||||
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 |
| Items that may be reclassified subsequently to profit or loss: | |||||
| Currency translation differences | 2 | 0% | 0 | 0 | 2 |
| Total other comprehensive income | 2 | 0% | 0 | 0 | 2 |
| Total comprehensive income | 396 | 2% | -31 | 58 | 369 |
| Earnings per share (EPS) | |||||
| Basic EPS | 0.06 € | 0.06 € | |||
| Diluted EPS | 0.06 € | 0.06 € |
ASPOCOMP
PROFIT & LOSS STATEMENT
| Restated | Impact IFRS 9 | Impact IFRS 15 | |||
|---|---|---|---|---|---|
| 1.10.-31.12. 2017 | 1.10.-31.12. 2017 | Reported | |||
| 1 000 € | 10-12/2017 | 10-12/2017 | |||
| Net sales | 6,307 | 100% | 0 | 121 | 6,186 |
| Other operating income | 2 | 0% | 0 | 0 | 2 |
| Materials and services | -2,906 | -46% | 0 | -42 | -2,864 |
| Personnel expenses | -1,628 | -26% | 0 | 0 | -1,628 |
| Other operating costs | -1,101 | -17% | -15 | 0 | -1,085 |
| Depreciation and amortization | -267 | -4% | 0 | 0 | -267 |
| Operating result | 407 | 6% | -15 | 79 | 344 |
| Financial income and expenses | -12 | 0% | 0 | 0 | -12 |
| Profit/loss before tax | 395 | 6% | 0 | 79 | 332 |
| Income taxes | 481 | 8% | 0 | 0 | 481 |
| Profit/loss for the period | 876 | 14% | -15 | 79 | 813 |
| Other comprehensive income | |||||
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 |
| Items that may be reclassified subsequently to profit or loss: | |||||
| Remeasurements of employee benefits | -41 | -1% | 0 | 0 | -41 |
| Currency translation differences | 3 | 0% | 0 | 0 | 3 |
| Total other comprehensive income | -38 | -1% | 0 | 0 | -38 |
| Total comprehensive income | 838 | 13% | -15 | 79 | 775 |
| Earnings per share (EPS) | |||||
| Basic EPS | 0.13 € | 0.12 € | |||
| Diluted EPS | 0.13 € | 0.12 € |
ASPOCOMP
PROFIT & LOSS STATEMENT
| Restated | Impact IFRS 9 1.1.-31.12. 2017 | Impact IFRS 15 1.1.-31.12. 2017 | Reported | |||
|---|---|---|---|---|---|---|
| 1 000 € | 1-12/2017 | 1-12/2017 | ||||
| Net sales | 23,924 | 100% | 0 | 969 | 22,955 | 100% |
| Other operating income | 24 | 0% | 0 | 0 | 24 | 0% |
| Materials and services | -11,350 | -47% | 0 | -833 | -10,518 | -46% |
| Personnel expenses | -6,294 | -26% | 0 | 0 | -6,294 | -27% |
| Other operating costs | -4,385 | -18% | -47 | 0 | -4,338 | -19% |
| Depreciation and amortization | -1,074 | -4% | 0 | 0 | -1,074 | -5% |
| Operating result | 845 | 4% | -47 | 137 | 756 | 3% |
| Financial income and expenses | -53 | 0% | 0 | 0 | -53 | 0% |
| Profit/loss before tax | 792 | 3% | -47 | 137 | 703 | 3% |
| Income taxes | 477 | 2% | 0 | 0 | 477 | 2% |
| Profit/loss for the period | 1,269 | 5% | -47 | 137 | 1,180 | 5% |
| Other comprehensive income | ||||||
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 | 0% |
| Items that may be reclassified subsequently to profit or loss: | ||||||
| Remeasurements of employee benefits | -41 | 0% | 0 | 0 | -41 | 0% |
| Currency translation differences | 5 | 0% | 0 | 0 | 5 | 0% |
| Total other comprehensive income | -36 | 0% | 0 | 0 | -36 | 0% |
| Total comprehensive income | 1,233 | 5% | -47 | 89 | 1,144 | 5% |
| Earnings per share (EPS) | ||||||
| Basic EPS | 0.19 € | 0.18 € | ||||
| Diluted EPS | 0.19 € | 0.18 € |
ASPOCOMP
8
CONSOLIDATED BALANCE SHEET
| 1 000 € | 3/2017 | Impact IFRS 9 | Impact IFRS 15 | Reported 3/2017 | |
|---|---|---|---|---|---|
| Assets | |||||
| Non-current assets | |||||
| Intangible assets | 3,255 | 0 | 0 | 3,255 | |
| Tangible assets | 2,297 | 0 | 0 | 2,297 | |
| Available for sale investments | 15 | 0 | 0 | 15 | |
| Deferred income tax assets | 3,017 | 0 | 0 | 3,017 | |
| Total non-current assets | 8,584 | 0 | 0 | 8,584 | |
| Current assets | |||||
| Inventories | 2,402 | 0 | -147 | 2,549 | |
| Short-term receivables | 3,983 | -10 | 215 | 3,777 | |
| Cash and bank deposits | 467 | 0 | 0 | 467 | |
| Total current assets | 6,852 | -10 | 68 | 6,793 | |
| Total assets | 15,436 | -10 | 68 | 15,378 | |
| Equity and liabilities | |||||
| Share capital | 1,000 | 0 | 0 | 1,000 | |
| Reserve for invested non-restricted equity | 4,261 | 0 | 0 | 4,261 | |
| Retained earnings | 5,621 | -10 | 68 | 5,562 | |
| Total equity | 10,881 | -10 | 68 | 10,823 | |
| Long-term financing loans | 784 | 0 | 0 | 784 | |
| Other non-current liabilities | 357 | 0 | 0 | 357 | |
| Deferred income tax liabilities | 19 | 0 | 0 | 19 | |
| Short-term financing loans | 311 | 0 | 0 | 311 | |
| Trade and other payables | 3,084 | 0 | 0 | 3,084 | |
| Total liabilities | 4,555 | 0 | 0 | 4,555 | |
| Total equity and liabilities | 15,436 | -10 | 68 | 15,378 |
ASPOCOMP
9
CONSOLIDATED BALANCE SHEET
| 1 000 € | 6/2017 | Impact IFRS 9 | Impact IFRS 15 | Reported 6/2017 | |
|---|---|---|---|---|---|
| Assets | |||||
| Non-current assets | |||||
| Intangible assets | 3,253 | 0 | 0 | 3,253 | |
| Tangible assets | 2,179 | 0 | 0 | 2,179 | |
| Available for sale investments | 15 | 0 | 0 | 15 | |
| Deferred income tax assets | 3,017 | 0 | 0 | 3,017 | |
| Total non-current assets | 8,465 | 0 | 0 | 8,465 | |
| Current assets | |||||
| Inventories | 2,448 | 0 | -245 | 2,693 | |
| Short-term receivables | 4,330 | -11 | 346 | 3,995 | |
| Cash and bank deposits | 485 | 0 | 0 | 485 | |
| Total current assets | 7,263 | -11 | 101 | 7,174 | |
| Total assets | 15,728 | -11 | 101 | 15,639 | |
| Equity and liabilities | |||||
| Share capital | 1,000 | 0 | 0 | 1,000 | |
| Reserve for invested non-restricted equity | 4,266 | 0 | 0 | 4,266 | |
| Retained earnings | 5,705 | -11 | 101 | 5,615 | |
| Total equity | 10,971 | -11 | 101 | 10,881 | |
| Long-term financing loans | 751 | 0 | 0 | 751 | |
| Other non-current liabilities | 357 | 0 | 0 | 357 | |
| Deferred income tax liabilities | 19 | 0 | 0 | 19 | |
| Short-term financing loans | 191 | 0 | 0 | 191 | |
| Trade and other payables | 3,439 | 0 | 0 | 3,439 | |
| Total liabilities | 4,758 | 0 | 0 | 4,758 | |
| Total equity and liabilities | 15,728 | -11 | 101 | 15,639 |
ASPOCOMP
10
CONSOLIDATED BALANCE SHEET
| 1 000 € | 9/2017 | Impact IFRS 9 | Impact IFRS 15 | Reported 9/2017 | |
|---|---|---|---|---|---|
| Assets | |||||
| Non-current assets | |||||
| Intangible assets | 3,247 | 0 | 0 | 3,247 | |
| Tangible assets | 2,204 | 0 | 0 | 2,204 | |
| Available for sale investments | 15 | 0 | 0 | 15 | |
| Deferred income tax assets | 3,017 | 0 | 0 | 3,017 | |
| Total non-current assets | 8,484 | 0 | 0 | 8,484 | |
| Current assets | |||||
| Inventories | 2,200 | 0 | -791 | 2,991 | |
| Short-term receivables | 4,805 | -31 | 848 | 3,988 | |
| Cash and bank deposits | 445 | 0 | 0 | 445 | |
| Total current assets | 7,451 | -31 | 58 | 7,424 | |
| Total assets | 15,935 | -31 | 58 | 15,908 | |
| Equity and liabilities | |||||
| Share capital | 1,000 | 0 | 0 | 1,000 | |
| Reserve for invested non-restricted equity | 4,472 | 0 | 0 | 4,472 | |
| Retained earnings | 5,780 | -31 | 58 | 5,754 | |
| Total equity | 11,253 | -31 | 58 | 11,226 | |
| Long-term financing loans | 727 | 0 | 0 | 727 | |
| Other non-current liabilities | 357 | 0 | 0 | 357 | |
| Deferred income tax liabilities | 19 | 0 | 0 | 19 | |
| Short-term financing loans | 234 | 0 | 0 | 234 | |
| Trade and other payables | 3,346 | 0 | 0 | 3,346 | |
| Total liabilities | 4,682 | 0 | 0 | 4,682 | |
| Total equity and liabilities | 15,935 | -31 | 58 | 15,908 |
ASPOCOMP
11
CONSOLIDATED BALANCE SHEET
| 1 000 € | 12/2017 | Impact IFRS 9 | Impact IFRS 15 | Reported 12/2017 | |
|---|---|---|---|---|---|
| Assets | |||||
| Non-current assets | |||||
| Intangible assets | 3,268 | 0 | 0 | 3,268 | |
| Tangible assets | 2,572 | 0 | 0 | 2,572 | |
| Available for sale investments | 15 | 0 | 0 | 15 | |
| Deferred income tax assets | 3,501 | 0 | 0 | 3,501 | |
| Total non-current assets | 9,356 | 0 | 0 | 9,356 | |
| Current assets | |||||
| Inventories | 1,922 | 0 | -833 | 2,755 | |
| Short-term receivables | 5,842 | -47 | 969 | 4,920 | |
| Cash and bank deposits | 384 | 0 | 0 | 384 | |
| Total current assets | 8,145 | -47 | 137 | 8,059 | |
| Total assets | 17,504 | -47 | 137 | 17,415 | |
| Equity and liabilities | |||||
| Share capital | 1,000 | 0 | 0 | 1,000 | |
| Reserve for invested non-restricted equity | 4,478 | 0 | 0 | 4,478 | |
| Remeasurements of employee benefits | -41 | 0 | 0 | -41 | |
| Retained earnings | 6,659 | -47 | 137 | 6,570 | |
| Total equity | 12,096 | -47 | 0 | 12,007 | |
| Long-term financing loans | 1,003 | 0 | 0 | 1,003 | |
| Other non-current liabilities | 402 | 0 | 0 | 402 | |
| Deferred income tax liabilities | 21 | 0 | 0 | 21 | |
| Short-term financing loans | 508 | 0 | 0 | 508 | |
| Trade and other payables | 3,473 | 0 | 0 | 3,473 | |
| Total liabilities | 5,408 | 0 | 0 | 5,408 | |
| Total equity and liabilities | 17,504 | -47 | 137 | 17,415 |
ASPOCOMP
12
CONSOLIDATED CASH FLOW STATEMENT
| Impact | Impact | ||
|---|---|---|---|
| IFRS 9 | IFRS 15 | ||
| 1.1.-31.3 | 1.1.-31.3 | ||
| 2017 | 2017 | ||
| Restated | Reported | ||
| 1 000 € 1-3/2017 | 1-3/2017 | ||
| Profit for the period | 236 | -10 | 68 |
| Adjustments | 283 | 0 | 0 |
| Change in working capital | 246 | 10 | -68 |
| Received interest income | 1 | 0 | 0 |
| Paid interest expenses | -23 | 0 | 0 |
| Paid taxes | -2 | 0 | 0 |
| Cash flow from operating activities | 741 | 0 | 0 |
| Investments | -143 | 0 | 0 |
| Proceeds from sale of property, plant and equipment | 18 | 0 | 0 |
| Cash flow from investing activities | -125 | 0 | 0 |
| Increase in financing | 0 | 0 | 0 |
| Decrease in financing | -408 | 0 | 0 |
| Stock options exercised | 0 | 0 | 0 |
| Cash flow from financing activities | -408 | 0 | 0 |
| Change in cash and cash equivalents | 208 | 0 | 0 |
| Cash and cash equivalents at the beginning of period | 258 | 0 | 0 |
| Cash and cash equivalents at the end of period | 467 | 0 | 0 |
CONSOLIDATED CASH FLOW STATEMENT
| Impact | Impact | ||
|---|---|---|---|
| IFRS 9 | IFRS 15 | ||
| 1.1.-30.6. | 1.1.-30.6. | ||
| 2017 | 2017 | Reported | |
| 1 000 € | 1-6/2017 | 1-6/2017 | |
| Profit for the period | 315 | -11 | 101 |
| Adjustments | 577 | 0 | 0 |
| Change in working capital | 230 | 11 | -101 |
| Received interest income | 1 | 0 | 0 |
| Paid interest expenses | -38 | 0 | 0 |
| Paid taxes | -3 | 0 | 0 |
| Cash flow from operating activities | 1,081 | 0 | 0 |
| Investments | -332 | 0 | 0 |
| Proceeds from sale of property, plant and equipment | 35 | 0 | 0 |
| Cash flow from investing activities | -298 | 0 | 0 |
| Increase in financing | 0 | 0 | 0 |
| Decrease in financing | -557 | 0 | 0 |
| Stock options exercised | 0 | 0 | 0 |
| Cash flow from financing activities | -557 | 0 | 0 |
| Change in cash and cash equivalents | 227 | 0 | 0 |
| Cash and cash equivalents at the beginning of period | 258 | 0 | 0 |
| Cash and cash equivalents at the end of period | 485 | 0 | 0 |
ASPOCOMP
13
CONSOLIDATED CASH FLOW STATEMENT
| Restated | Impact IFRS 9 | Impact IFRS 15 | ||
|---|---|---|---|---|
| 1.1.-30.9.2017 | 1.1.-30.9.2017 | Reported | ||
| 1 000 € | 1-9/2017 | 1-9/2017 | ||
| Profit for the period | 393 | -31 | 57 | 367 |
| Adjustments | 843 | 0 | 0 | 843 |
| Change in working capital | -47 | 31 | -57 | -21 |
| Received interest income | 2 | 0 | 0 | 2 |
| Paid interest expenses | -45 | 0 | 0 | -45 |
| Paid taxes | -4 | 0 | 0 | -4 |
| Cash flow from operating activities | 1,141 | 0 | 0 | 1,141 |
| Investments | -653 | 0 | 0 | -653 |
| Proceeds from sale of property, plant and equipment | 35 | 0 | 0 | 35 |
| Cash flow from investing activities | -618 | 0 | 0 | -618 |
| Increase in financing | 0 | 0 | 0 | 0 |
| Decrease in financing | -537 | 0 | 0 | -537 |
| Stock options exercised | 201 | 0 | 0 | 201 |
| Cash flow from financing activities | -336 | 0 | 0 | -336 |
| Change in cash and cash equivalents | 187 | 0 | 0 | 187 |
| Cash and cash equivalents at the beginning of period | 258 | 0 | 0 | 258 |
| Cash and cash equivalents at the end of period | 445 | 0 | 0 | 445 |
CONSOLIDATED CASH FLOW STATEMENT
| Restated | Impact IFRS 9 | Impact IFRS 15 | ||
|---|---|---|---|---|
| 1.1.-31.12.2017 | 1.1.-31.12.2017 | Reported | ||
| 1 000 € | 1-12/2017 | 1-12/2017 | ||
| Profit for the period | 1,269 | -47 | 137 | 1,180 |
| Adjustments | 644 | 0 | 0 | 644 |
| Change in working capital | -1,023 | 47 | -137 | -934 |
| Received interest income | 2 | 0 | 0 | 2 |
| Paid interest expenses | -51 | 0 | 0 | -51 |
| Paid taxes | -5 | 0 | 0 | -5 |
| Cash flow from operating activities | 836 | 0 | 0 | 836 |
| Investments | -962 | 0 | 0 | -962 |
| Proceeds from sale of property, plant and equipment | 35 | 0 | 0 | 35 |
| Cash flow from investing activities | -928 | 0 | 0 | -928 |
| Increase in financing | 373 | 0 | 0 | 373 |
| Decrease in financing | -356 | 0 | 0 | -356 |
| Stock options exercised | 201 | 0 | 0 | 201 |
| Cash flow from financing activities | 217 | 0 | 0 | 217 |
| Change in cash and cash equivalents | 126 | 0 | 0 | 126 |
| Cash and cash equivalents at the beginning of period | 258 | 0 | 0 | 258 |
| Cash and cash equivalents at the end of period | 384 | 0 | 0 | 384 |
ASPOCOMP
14
CONSOLIDATED CHANGES IN EQUITY
January-March 2017
| 1000 € | Share capital | Other reserve | Translation differences | Retained earnings | Total equity |
|---|---|---|---|---|---|
| Balance at Jan. 1, 2017 | 1,000 | 4,255 | -1 | 5,386 | 10,639 |
| Comprehensive income | |||||
| Comprehensive income for the period | 177 | 177 | |||
| Ifrs 9 impact | -10 | -10 | |||
| Ifrs 15 impact | 68 | 68 | |||
| Other comprehensive income for the period, net of tax | |||||
| Translation differences | 1 | 1 | |||
| Total comprehensive income for the period | 0 | 0 | 1 | 236 | 236 |
| Business transactions with owners | |||||
| Share-based payment | 6 | 0 | 6 | ||
| Business transactions with owners, total | 0 | 6 | 0 | 0 | 6 |
| Balance at March 31, 2017 | 1,000 | 4,261 | -1 | 5,621 | 10,881 |
January-March 2016
| Balance at Jan. 1, 2016 | 1,000 | 4,117 | -3 | 4,351 | 9,465 |
|---|---|---|---|---|---|
| Comprehensive income | |||||
| Comprehensive income for the period | -467 | -467 | |||
| Other comprehensive income for the period, net of tax | |||||
| Translation differences | 2 | 2 | |||
| Total comprehensive income for the period | 0 | 0 | 2 | -467 | -465 |
| Business transactions with owners | |||||
| Share-based payment | 12 | 0 | 12 | ||
| Business transactions with owners, total | 0 | 12 | 0 | 0 | 12 |
| Balance at March 31, 2016 | 1,000 | 4,129 | -1 | 3,884 | 9,012 |
ASPOCOMP
15
CONSOLIDATED CHANGES IN EQUITY
January-June 2017
| 1000 € | Share capital | Other reserve | Translation differences | Retained earnings | Total equity |
|---|---|---|---|---|---|
| Balance at Jan. 1, 2017 | 1,000 | 4,255 | -1 | 5,386 | 10,639 |
| Comprehensive income | |||||
| Comprehensive income for the period | 225 | 225 | |||
| Ifrs 9 impact | -11 | -11 | |||
| Ifrs 15 impact | 101 | 101 | |||
| Other comprehensive income for the period, net of tax | |||||
| Translation differences | 5 | 5 | |||
| Total comprehensive income for the period | 0 | 0 | 5 | 315 | 320 |
| Business transactions with owners | |||||
| Share-based payment | 11 | 0 | 11 | ||
| Business transactions with owners, total | 0 | 11 | 0 | 0 | 11 |
| Balance at June 30, 2017 | 1,000 | 4,266 | 4 | 5,701 | 10,971 |
January-June 2016
| Balance at Jan. 1, 2016 | 1,000 | 4,117 | -3 | 4,351 | 9,465 |
|---|---|---|---|---|---|
| Comprehensive income | |||||
| Comprehensive income for the period | -324 | -324 | |||
| Other comprehensive income for the period, net of tax | |||||
| Translation differences | 2 | 2 | |||
| Total comprehensive income for the period | 0 | 0 | 2 | -324 | -321 |
| Business transactions with owners | |||||
| Share-based payment | 25 | 0 | 25 | ||
| Business transactions with owners, total | 0 | 25 | 0 | 0 | 25 |
| Balance at June 30, 2016 | 1,000 | 4,141 | 0 | 4,027 | 9,168 |
ASPOCOMP
16
CONSOLIDATED CHANGES IN EQUITY
January-September 2017
| 1000 € | Share capital | Other reserve | Translation differences | Retained earnings | Total equity |
|---|---|---|---|---|---|
| Balance at Jan. 1, 2017 | 1,000 | 4,255 | -1 | 5,386 | 10,639 |
| Comprehensive income | |||||
| Comprehensive income for the period | 367 | 367 | |||
| Ifrs 9 impact | -31 | -31 | |||
| Ifrs 15 impact | 58 | 58 | |||
| Other comprehensive income for the period, net of tax | |||||
| Translation differences | 2 | 2 | |||
| Total comprehensive income for the period | 0 | 0 | 2 | 393 | 396 |
| Business transactions with owners | |||||
| Share-based payment | 217 | 0 | 217 | ||
| Business transactions with owners, total | 0 | 217 | 0 | 0 | 217 |
| Balance at September 30, 2017 | 1,000 | 4,472 | 1 | 5,779 | 11,253 |
January-September 2016
| Balance at Jan. 1, 2016 | 1,000 | 4,117 | -3 | 4,351 | 9,465 |
|---|---|---|---|---|---|
| Comprehensive income | |||||
| Comprehensive income for the period | -192 | -192 | |||
| Other comprehensive income for the period, net of tax | |||||
| Translation differences | 3 | 3 | |||
| Total comprehensive income for the period | 0 | 0 | 3 | -192 | -189 |
| Business transactions with owners | |||||
| Share-based payment | 37 | 0 | 37 | ||
| Business transactions with owners, total | 0 | 37 | 0 | 0 | 37 |
| Balance at September 30, 2016 | 1,000 | 4,154 | 0 | 4,159 | 9,313 |
ASPOCOMP
17
CONSOLIDATED CHANGES IN EQUITY
January-December 2017
| 1000 € | Share capital | Other reserve | Remeasurements of employee benefits | Translation differences | Retained earnings | Total equity |
|---|---|---|---|---|---|---|
| Balance at Jan. 1, 2017 | 1,000 | 4,255 | 0 | -1 | 5,386 | 10,639 |
| Comprehensive income | ||||||
| Comprehensive income for the period | 1,180 | 1,180 | ||||
| Ifrs 9 impact | -47 | -47 | ||||
| Ifrs 15 impact | 137 | 137 | ||||
| Other comprehensive income for the period, net of tax | ||||||
| Remeasurements of employee benefits | -41 | -41 | ||||
| Translation differences | 5 | 5 | ||||
| Total comprehensive income for the period | 0 | 0 | -41 | 5 | 1,269 | 1,234 |
| Business transactions with owners | ||||||
| Share-based payment | 223 | 0 | 223 | |||
| Business transactions with owners, total | 0 | 223 | 0 | 0 | 0 | 223 |
| Balance at December 31, 2017 | 1,000 | 4,478 | -41 | 4 | 6,655 | 12,096 |
January-December 2016
| Balance at Jan. 1, 2016 | 1,000 | 4,117 | 0 | -3 | 4,351 | 9,465 |
|---|---|---|---|---|---|---|
| Comprehensive income | ||||||
| Comprehensive income for the period | 1,034 | 1,034 | ||||
| Other comprehensive income for the period, net of tax | ||||||
| Translation differences | 0 | 2 | 2 | |||
| Total comprehensive income for the period | 0 | 0 | 0 | 2 | 1,034 | 1,036 |
| Business transactions with owners | ||||||
| Share-based payment | 138 | 0 | 138 | |||
| Business transactions with owners, total | 0 | 138 | 0 | 0 | 0 | 138 |
| Balance at December 31, 2016 | 1,000 | 4,255 | 0 | -1 | 5,386 | 10,639 |
ASPOCOMP - A SERVICE COMPANY SPECIALIZING IN PCB TECHNOLOGIES
A printed circuit board (PCB) is used for electrical interconnection and as a component assembly platform in electronic devices. Aspocomp provides PCB technology design, testing and logistics services over the entire lifecycle of a product. The company's own production and extensive international partner network guarantee cost-effectiveness and reliable deliveries.
Aspocomp's customers are companies that design and manufacture telecommunication systems and equipment, automotive and industrial electronics, and systems for testing
ASPOCOMP
semiconductor components for security technology. The company has customers around the world and most of its net sales are generated by exports.
Aspocomp is headquartered in Espoo and its plant is in Oulu, one of Finland's major technology hubs.
www.aspocomp.com
Some statements in this stock exchange release are forecasts and actual results may differ materially from those stated. Statements in this stock exchange release relating to matters that are not historical facts are forecasts. All forecasts involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performances or achievements of the Aspocomp Group to be materially different from any future results, performances or achievements expressed or implied by such forecasts. Such factors include general economic and business conditions, fluctuations in currency exchange rates, increases and changes in PCB industry capacity and competition, and the ability of the company to implement its investment program.
ASPOCOMP