AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Bure Equity

Quarterly Report Aug 27, 2008

2899_ir_2008-08-27_96f330da-4530-4ed6-a767-edfdc1314fb6.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

Interim report January – June 2008

Continued strong growth and healthy earnings in the portfolio companies

Second quarter 2008

  • n Bure's share in EBITA of the portfolio companies excluding exit gains rose by 72 per cent to SEK 96M (56).
  • n The Parent Company's profit after tax was SEK 175M (170).
  • n Consolidated profit amounted to SEK 144M (61). Profi t excluding sold units was SEK 120M (54). Fully diluted earnings per share were SEK 1.55 (0.60).
  • n In April Bure's educational group Anew Learning acquired Didaktus, a provider of high school and adult education.
  • n Martin Henricson took over as Bure's new CEO at the beginning of May.
  • n In May Bure's subsidiary Textilia acquired the properties in which the company conducts laundering operations.
  • n Bure's subsidiary EnergoRetea acquired CLC Installationsconsult AB with the transfer of ownership on 1 August 2008.
  • n In June Bure signed an agreement for the sale of its holding in Citat Group AB.

Interim period January-June 2008

  • n Bure's share in EBITA of the portfolio companies excluding exit gains/losses increased by 40 per cent to SEK 170M (122).
  • n The Parent Company's profit after tax was SEK 187M (570).
  • n Equity per share in the Parent Company was SEK 29.00 (30.29).
  • n Consolidated profit amounted to SEK 256M (824). Profi t excluding sold units was SEK 169M (155). Fully diluted earnings per share were SEK 2.75 (7.64).

Subsequent events

  • n The sale of Bure's subsidiary Citat was completed in July, providing a preliminary capital gain of SEK 126M.
  • n In August Bure and AcadeMedia AB (publ) signed a Letter of Intent for a merger between Bure's independent school group Anew Learning and AcadeMedia.
  • n Bure's Board of Directors will call an Extraordinary General Meeting (EGM) and propose that the entire holding in AcadeMedia AB (publ) be distributed to the shareholders, provided that the merger is carried out.
  • n The Board will also propose to the EGM that the remaining cash surplus be distributed during the autumn.
  • n In August Bure divested its entire holding in the subsidiary Textilia.

CONTINUED STRONG GROWTH AND HEALTHY EARNINGS

Bure's share in EBITA of the portfolio companies for the first half of 2008 increased to SEK 245M (122). Excluding exit gains/losses, Bure's share in EBITA was SEK 170M (122). Bure's share in the net sales of these companies for the same period rose by 20 per cent to SEK 1,636M (1,360). Adjusted for acquired units, sales improved by 10 per cent. All portfolio companies reported growth and positive results. The table below shows the portfolio companies' development during the period. For comments on the individual companies, see pages 3–6.

ACQUISITIONS AND DIVESTITURES

In April Bure's independent school group Anew Learning acquired Didaktus AB, which operates three high schools and provides adult education in the Stockholm area. Anew Learning's net sales will increase by around SEK 95M through the acquisition. Bure's subsidiary Textilia acquired the properties in which the company currently conducts laundering operations. In June Bure's port folio company EnergoRetea acquired CLC Installationsconsult AB, an engineering consultancy with a strong position in the Skåne region and annual sales of SEK 54M. The transfer of ownership took place on 1 August 2008. In June Bure signed an agreement for the sale of its holding in Citat to the Finnish communication group Edita with the transfer of ownership on 1 July 2008. In connection with the transaction, Bure acquired Citat's wholly-owned subsidiary Scandinavian Retail Center AB at book value. The sale of Citat will provide Bure with preliminary proceeds of around SEK 366M, including the funds distributed and purchase consideration received for the previously divested subsidiaries DataUnit and Appelberg earlier in the year. The capital gain of SEK 126M in the Parent Company will be recognised in the third quarter.

SUBSEQUENT EVENTS

In August Bure and AcadeMedia AB (publ) signed a Letter of Intent for the merger of Bure's independent school group Anew Learning with AcadeMedia, see separate section. In mid-August Bure sold its entire holding in Textilia for a preliminary capital gain of SEK 170M including the reversal of a previously recognised impairment loss at mid-year.

BURE REALISES STRATEGY TO CREATE SWEDEN'S LARGEST EDUCATIONAL COMPANY

Bure and AcadeMedia have signed a Letter of Intent for a merger between Anew Learning and AcadeMedia. Bure currently controls 49.8 per cent of the votes and 38.3 per cent of the share capital in AcadeMedia. The transaction is planned to take place this autumn and will be effected through AcadeMedia's acquisition of all shares in Anew Learning from Bure. Based on the AcadeMedia share's closing bid price of SEK 108.00 on 25 August 2008, the purchase price is estimated at approximately SEK 906M, of which SEK 225M will be paid in cash and the remaining SEK 6.31M in newly issued class B shares in AcadeMedia. AcadeMedia will also compensate Bure for Anew Learning's net cash surplus and tax loss carryforwards. Once the transaction is completed, Bure's Board of Directors will call an Extraordinary General Meeting at which Bure's shareholders are proposed to resolve on a distribution of the newly issued AcadeMedia shares together with Bure's other AcadeMedia shares to the shareholders. This is expected to considerably increase the liquidity of the AcadeMedia share and give the company an attractive ownership base of more than 19,000 private investors and several institutional investors. The merged company will be called AcadeMedia AB (publ). Through the merger and upcoming proposed "Lex Asea" distribution, Bure's shareholders will quickly and effectively gain access to Sweden's largest operating company in the educational sector. This completes Bure's ambition to concentrate its holdings in the educational company.

BURE'S CAPITAL STRUCTURE

The Parent Company's cash available for distribution, after earlier buybacks and dividends in connection with the AGM, amounts to SEK 2,199. At an Extraordinary General Meeting this autumn, the Board will propose a "Lex Asea" distribution of the shares in AcadeMedia, provided that the merger is carried out, which will utilise SEK 900M of the available cash. At the same Extraordinary General Meeting, the Board will propose that the remaining cash of approximately SEK 1,300M be distributed during 2008. The Board will provide further details about the capital distribution at a later time.

Net sales, SEK M EBITA, SEK M2 EBITA margin, % Net loan
receivable, SEK M3
6 mths 6 mths 6 mths 6 mths 6 mths 6 mths 30 June
Holding, % 2008 2007 2008 2007 2008 2007 2008
Anew Learning5 100.0 561.0 408.1 59.2 40.9 10.6 10.0 7.3
Mercuri 100.0 423.8 404.1 37.7 48.6 8.9 12.0 -19.7
Academedia 38.3 290.2 212.3 31.4 15.3 10.8 7.2 -122.4
Citat4,6 100.0 231.8 198.7 21.1 14.8 9.1 7.4 57.1
EnergoRetea 92.3 136.0 104.1 13.6 10.0 10.0 9.6 -23.9
Textilia 100.0 173.8 163.7 26.8 2.2 15.4 1.4 -110.9
Celemi 30.1 28.7 26.0 3.3 0.5 11.4 1.8 2.3
Total 1,845.3 1,517.0 193.1 132.3 10.5 8.7 -210.2
Bure's share 1,635.7 1,359.8 170.4 121.7 10.4 8.9 -134.4

PORTFOLIO COMPANIES, JANUARY – JUNE 2008 (EXISTING UNITS)1

1 The table shows holdings at 30 June 2008.

EBITA is defined as operating profit before amortisation of goodwill and other acquisition-related surplus values.

3 Debt (-), receivable (+).

4 2008 excluding the Citat Group's exit gains on the sale of Appelberg (SEK 70.5M), Dataunit (SEK 1.9M) and SRC (SEK 2.1M).

5 Including IT-Gymnasiet and Framtidsgymnasiet in 2007.

6 For the sake of comparability, 2007 is adjusted by the exclusion of DataUnit as of 1 January and Appelberg as of 1 March.

For comments on the other holdings, see page 7.

INFORMATION ABOUT THE PORTFOLIO COMPANIES

ANEW LEARNING

Income statements Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Net sales 301 210 561 408 841
Operating expenses -268 -189 -502 -367 -763
EBITA before
one-time items 33 21 59 41 78
% 11.1 10.0 10.6 10.0 9.3
One-time items 0 0 0 0 -8
Shares in profit of associates 0 0 0 0 0
EBITA 33 21 59 41 70
% 11.1 10.0 10.6 10.0 8.3
Amort./impairment of surplus values 0 0 0 0 0
Operating profit 33 21 59 41 70
Net financial items 0 0 1 1 2
Profit before tax 33 21 60 42 72
Income tax expense -9 -6 -16 -12 -21
Profit for the period 24 15 44 30 51
Balance sheets
SEK M
2008 30 June 30 June 31 Dec
2007
2007
Goodwill 240 136 185
Other intangible assets 6 2 5
Tangible assets 44 38 40
Financial assets 39 5 5
Inventories, etc. 0 1 0
Current receivables 101 75 110
Cash, cash equiv. and short-term invest. 73 74 73
Total assets 501 331 418
Equity 220 149 175
Provisions 4 2 4
Non-current liabilities 2 5 2
Current liabilities 276 175 237
Total equity and liabilities 501 331 418
Key figures
SEK M
Q2
2008
2007 2008 2007 Q2 6 mths 6 mths Full year
2007
Growth, % 43 50 38 49 58
Of which organic growth, % 9 11 9 11 11
Operating cash flow 30 29 33 57 103
Equity/assets ratio, % 44 45 42
Net loan debt (-) / receivable (+) 7 65 70
Average number of employees 1,371 970 1,099
Value added per employee,
rolling 12 months 458 451 424

n Net sales for the second quarter rose by 43 per cent to SEK 301M (210). For the six-month period, net sales increased by 37 per cent to SEK 561M (408).

  • n EBITA for the second quarter reached SEK 33M (21). For the six-month period, EBITA amounted to SEK 59M (41).
  • n The quality surveys carried out during the spring show continued improvements in pupil and parent satisfaction.
  • n The high school operations that were taken over in Malmö/Burlöv and Kristianstad have noted positive development and the schools will have enrolled an increased number of pupils for the autumn term.
  • n At the beginning of April Bure acquired Didaktus AB, which operates three high schools and provides adult education in the Stockholm area. The acquisition will increase the Group's annual sales by SEK 95M and will have a positive effect on earnings.
  • n Preparations for the six new schools that were started up in August have proceeded smoothly.

Anew Learning is Sweden's leading operator of independent preschools, compulsory schools and high schools. The group consists of Vittra, IT Gymnasiet, Framtidsgymnasiet and Rytmus with a total of some 1,200 employees. All in all, the schools are responsible for more than 13,000 pupils between the ages of 1 and 19 years.

MERCURI INTERNATIONAL

Income statements Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Net sales 229 206 424 404 769
Operating expenses -203 -183 -386 -355 -711
EBITA before
one-time items 26 23 38 49 58
% 11.3 11.5 8.9 12.1 7.6
One-time items 0 0 0 0 0
Shares in profit of associates 0 0 0 0 0
EBITA 26 23 38 49 58
% 11.4 11.4 8.9 12.0 7.5
Amort./impairment of surplus values 0 0 0 0 0
Operating profit 26 23 38 49 58
Net financial items -1 -1 -4 -2 -5
Profit before tax 25 22 34 47 53
Income tax expense -5 -6 -7 -9 -7
Profit for the period 20 16 27 38 46
Balance sheets
SEK M
2008 30 June 30 June 31 Dec
2007
2007
Goodwill 316 307 314
Other intangible assets 3 4 4
Tangible assets 17 17 17
Financial assets 39 33 39
Inventories, etc. 2 1 2
Current receivables 192 178 185
Cash, cash equiv. and short-term invest. 100 77 106
Total assets 669 617 667
Equity 344 295 314
Provisions 42 46 44
Long-term liabilities 102 110 96
Current liabilities 181 166 213
Total equity and liabilities 669 617 667
Key figures Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Growth, % 11 7 5 8 8
Of which organic growth, % 11 7 4 8 8
Operating cash flow 4 6 -3 4 55
Equity/assets ratio, % 51 48 47
Net loan debt (-) / receivable (+) -20 -53 -8
Average number of employees 619 601 598
Value added per employee,
rolling 12 months 863 859 877

n Net sales for the second quarter were up by 11 per cent to SEK 229M (206). For the six-month period, net sales improved by 5 per cent to SEK 424M (404).

n EBITA for the second quarter was SEK 26M (23).

n EBITA for the six-month period amounted to SEK 38M (49), which was somewhat lower than in the preceding year due to the implementation of strategic initiatives.

  • n Net recruitment of new consultants increased by 11 people in the first half of the year.
  • n Mercuri International's three largest clients have renewed their global contracts for 2008 and forward.
  • n The former President Martin Henricson left Mercuri Group on 31 May. As of 1 June, Roland Teuchert is Acting President of Mercuri International Group. Since 2002 Roland has been Chief Financial Officer of Mercuri Group.

Mercuri International is Europe's leading sales and management training consultancy, with global coverage through wholly owned subsidiaries and franchisees.

mercuri.net Chairman: Martin Henricson Acting President: Roland Teuchert

anewlearning.se Chairman: Martin Henricson President: Fredrik Mattsson

ACADEMEDIA

Income statements Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Net sales 148 119 290 212 489
Operating expenses -132 -110 -259 -197 -443
EBITA before
one-time items 17 9 31 15 47
% 11.1 7.2 10.8 7.2 9.5
One-time items 0 0 0 0 0
Shares in profit of associates 0 0 0 0 0
EBITA 17 9 31 15 47
% 11.1 7.2 10.8 7.2 9.5
Amort./impairment of surplus values -1 -1 -2 -1 -3
Operating profit 16 8 30 14 44
Net financial items -2 -1 -4 -2 7
Profit before tax 14 6 26 12 37
Income tax expense -4 -2 -8 -4 -10
Profit for the period 10 5 18 8 27
Balance sheets
SEK M
30 June 30 June 31 Dec
2008
2007 2007
Goodwill 284 107 284
Other intangible assets 53 115 54
Tangible assets 22 7 20
Financial assets 52 44 48
Inventories, etc. 1 1 1
Current receivables 83 79 90
Cash, cash equiv. and short-term invest. 39 68 64
Total assets 533 421 561
Equity 271 155 254
Provisions 17 0 3
Long-term liabilities 120 134 146
Current liabilities 125 132 158
Total equity and liabilities 533 421 561
Key figures Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Growth, % 24 113 37 91 121
Operating cash flow 4 2 8 22 46
Equity/assets ratio, % 48 37 45
Net loan debt (-) / receivable (+) -122 -82 -124
Average number of employees 557 512 640
  • n Net sales for the second quarter were up by 20 per cent to SEK 148M (119). Net sales for the six-month period rose by 37 per cent to SEK 290M (212).
  • n EBITA for the second quarter is reported at SEK 17M (9). For the first six months of 2008, EBITA was SEK 31M (15).
  • n AcadeMedia is expanding its operations in post-secondary education and will sell and implement an MBA programme in collaboration with Jönköping Internationel Business School (JIBS) starting in 2009.
  • n AcadeMedia has signed an agreement to acquire the Rosensparregymnasiet high school in Falkenberg with 190 pupils.
  • n AcadeMedia Eductus has been awarded contracts worth an estimated SEK 10M for job placement services in Stockholm, Göteborg and Dalarna.

AcadeMedia is a leading provider of web-based learning and communication solutions for high school education, vocational training, adult education and corporate education.

academedia.se Chairman: Anders Nilsson President: Marcus Strömberg

CITAT

Income statements Q2 Q2* 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Net sales 109 96 232 199 385
Operating expenses -99 -88 -210 -184 -355
EBITA before
one-time items 10 8 22 15 30
% 9.1 8.2 9.1 7.4 7.8
One-time items **3 0 **74 0 **31
Shares in profit of associates 0 0 0 0 0
EBITA 13 8 96 15 61
% 11.6 8.2 41.2 7.4 14.4
Amort./impairment of surplus values 0 0 0 0 0
Operating profit 13 8 96 15 61
Net financial items 1 0 2 0 0
Profit before tax 13 8 97 15 61
Income tax expense -3 -3 -7 -5 -9
Profit for the period 10 5 91 10 52
Balance sheets 30 June 30 June 31 Dec
SEK M 2008 2007 2007
Goodwill 103 103 103
Other intangible assets 0 0
0
Tangible assets 11 13
14
Financial assets 0 0
0
Inventories, etc. 0 0
0
Current receivables 107 120 138
Cash, cash equiv. and short-term invest. 70 15
77
Total assets 291 251 332
Equity 187 143 177
Provisions 7 1
1
Long-term liabilities 8 13
8
Current liabilities 89 94
146
Total equity and liabilities 291 251 332
Key figures Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Growth, %* 14 14 17 12 16
Growth, %* 14 14 17 12 16
Of which organic growth, % 14 14 17 12 16
Operating cash flow 25 1 35 8 33
Equity/assets ratio, % 64 56 53
Net loan debt (-) / receivable (+) 57 -4 64
Average number of employees 330 287 311
Value added per employee,
rolling 12 months 843 821 804

* Pro forma excl. DataUnit as of 1 January and Appelberg as of 1 March. Please note! Does not apply to the balance sheet or key figures: operating cash flow, equity/assets ratio and net loan debt/receivable.

** Refers to exit gain on the sale of DataUnit Systemkonsult AB in 2007 and primarily to exit gain on the sale of Appelberg Publishing Group AB in 2008.

  • n Net sales for the second quarter improved by 14 per cent to SEK 109M (96). For the first six months, net sales improved by 17 per cent to SEK 232M (199).
  • n EBITA for the second quarter (excluding exit gain/losses) was SEK 10M (8). For the six-month period, EBITA amounted to SEK 22M (15).
  • n Second quarter agency revenue increased by 11 per cent to SEK 86M (78) and the agency margin was 12 per cent. Organic growth amounted to 11 per cent. For the first six months, agency revenue rose by 16 per cent to SEK 182M (157) and the agency margin was 12 per cent. Organic growth was 16 per cent.
  • n Citat strengthened its offering in marketing systems through an extensive partnership agreement with US-based Assetlink.
  • n In the second quarter Citat signed and/or extended contracts with clients like Attendo Care, Ford, the City of Helsinborg, Menigo, Novair, Sandvik and Svenska Spel.
  • n At the end of June Bure signed an agreement for the sale of Citat to the Finnish communication group Edita. In connection with the transaction, Citat's subsidiary Scandinavian Retail Center AB was sold to Bure.

As the Nordic region's leading communications producer, Citat makes the day-to-day work of marketing and communications departments easier. Citat has 360 employees at its offices in Stockholm, Göteborg, Helsingborg and Lund, Sweden, and Helsinki, Finland. Citat's clients include many of Sweden's largest enterprises, including Ericsson, Lindex, Hennes & Mauritz, SEB, Unilever and Volvo.

citat.se Chairman: Jan Stenberg President: Dan Sehlberg

ENERGORETEA

Income statements Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Net sales 69 49 136 104 205
Operating expenses -60 -45 -119 -91 -190
EBITA before
one-time items 9 4 17 13 15
% 13.0 6.8 12.5 12.2 7.4
One-time items -2 -2 -3 -3 -5
Shares in profit of associates 0 0 0 0 0
EBITA 7 2 14 10 10
% 10.1 3.3 10.0 9.6 4.9
Amort./impairment of surplus values 0 0 0 0 0
Operating profit 7 2 14 10 10
Net financial items 0 0 -1 -1 -1
Profit before tax 7 2 13 9 9
Income tax expense -2 -1 -4 -3 -3
Profit for the period 5 1 9 6 6
Balance sheets
SEK M
2008 30 June 30 June 31 Dec
2007
2007
Goodwill 130 130 130
Other intangible assets 2 0 2
Tangible assets 4 6 5
Financial assets 0 0 0
Inventories, etc. 20 8 10
Current receivables 37 49 49
Cash, cash equiv. and short-term invest. 56 22 14
Total assets 249 215 210
Equity 125 116 117
Provisions 2 2 2
Long-term liabilities 80 52 50
Current liabilities 42 45 41
Total equity and liabilities 249 215 210
Key figures Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Growth, % 41 178 31 190 191
Of which organic growth, % 41 178 31 190 15
Operating cash flow 43 6 48 6 7
Equity/assets ratio, % 50 54 56
Net loan debt (-) / receivable (+) -24 -34 -37
Average number of employees 193 193 192
Value added per employee,
rolling 12 months 895 798 789

n Net sales for the second quarter increased by 41 per cent to SEK 69M (49). For the six-month period, net sales were up by 31 per cent to SEK 136M (104).

  • n Second quarter EBITA is reported at SEK 7M (2). For the first six months of 2008, EBITA was SEK 14M (10).
  • n Energo Network Services (ENS) was sold to Etcon AB, the parent company of MPS El and Styrentreprenader AB, as a step in focusing on EnergoRetea's core business in consulting engineering.
  • n CLC Installationsconsult AB was acquired in June and the transaction was completed in July. The acquisition of CLC will strengthen EnergoRetea's operations in southern Sweden with expertise in energy, HVAC and sanitation, control and fire protection systems, cooling and electrical engineering. After the acquisition, EnergoRetea has some 100 consultants active in Region South.
  • n Several important framework agreements were signed during the period with clients like E.ON, Vattenfall, Svenska Kraftnät and Verva.

EnergoRetea is a consulting company that provides services in the fields of Energy & Power Networks, Building Automation Systems and ICT (Information & Communication Technology). Through its subsidiary Energo Network Services, the company also offers solutions in propertybased IT. EnergoRetea is primarily active in the Stockholm area and in southern Sweden.

energoretea.se Chairman: Östen Innala President: Mikael Vatn

TEXTILIA

Income statements Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Net sales 88 81 174 164 323
Operating expenses -74 -78 -148 -157 -302
EBITA before
one-time items 14 3 26 7 21
% 16.4 3.7 15.0 4.1 6.4
One-time items 0 -5 1 -5 -7
Shares in profit of associates 0 0 0 0 0
EBITA 14 -2 27 2 14
% 16.4 -1.9 15.4 1.4 4.2
Amort./impairment of surplus values 0 0 0 0 0
Operating profit 14 -2 27 2 14
Net financial items -1 -1 -2 -2 -5
Profit before tax 13 -3 25 0 9
Income tax expense 0 0 0 0 0
Profit/loss for the period 13 -3 25 0 9
Balance sheets 30 June 30 June 31 Dec
SEK M 2008 2007 2007
Goodwill 0 0
0
Other intangible assets 0 0
0
Tangible assets 205 149 140
Financial assets 12 20 20
Inventories, etc. 0 0 0
Current receivables 59 57 64
Cash, cash equiv. and short-term invest. 19 1 6
Total assets 295 227 230
Equity 122 89 98
Provisions 2 1 2
Long-term liabilities 90 56 39
Current liabilities 81 81 91
Total equity and liabilities 295 227 230
Key figures
SEK M
Q2
2008
2007 2008 2007 Q2 6 mths 6 mths Full year
2007
Growth, % 9 -2 6 0 -1
Of which organic growth, % 11 -2 7 0 -1
*
Operating cash flow 11 0 -27 13 27
Equity/assets ratio, % 42 39 43
Net loan debt (-) / receivable (+) -111 -95 -81
Average number of employees 337 403 387
Value added per employee,
rolling 12 months 496 366 415

* Adjusted for sold unit, growth in 2007 was 1.3 per cent.

  • n Net sales for the second quarter improved by 9 per cent to SEK 88M (81). For the first six months of 2008, net sales rose by 6 per cent to SEK 174M (164).
  • n EBITA for the second quarter was SEK 14M (-2). For the six-month period, EBITA reached SEK 27M (2).
  • n In the second quarter Textilia was awarded a new contract by the Örebro County Council. The contract runs for at least three years and is effective as of 1 October 2008. At the same time, the Dalarna Council announced an intention to start textile services under its own management. Textilia's contract with Dalarna is due to expire on 28 February 2009.
  • n The start-up of new six-year contract with Jämtland County Council took place on 1 May. The contract is a full-service undertaking and includes automated garment dispensers at Östersund Hospital.
  • n On 30 June 2008 Textilia acquired properties that have been leased for many years from an external property owner. The acquisition, which has led to an increase of approximately SEK 67M in net borrowing, is expected to have a positive impact on Textilia's profitability.
  • n In August Bure signed an agreement for the sale of Textilia to the of Litorina owned company.

Textilia is Sweden's leading supplier of textile services to the public sector, and provides primarily the medical, health care and military sectors with textile service solutions such as textile rental and laundering and departmental and personally-labelled textiles. Operations are conducted at four laundry facilities in Karlskrona, Rimbo, Örebro and Långsele, Sweden.

textiliaab.se

Chairman: Carl Backman President: Tomas Bergström

CELEMI

Income statements Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Net sales 16 13 29 26 48
Operating expenses -14 -14 -26 -26 -49
EBITA before
one-time items 2 -1 3 0 -1
% 10.3 -7.8 11.4 1.8 -1.6
One-time items 0 0 0 0 0
Shares in profit of associates 0 0 0 0 0
EBITA 2 -1 3 0 -1
% 10.3 -7.8 11.4 1.8 -1.6
Amort./impairment of surplus values 0 0 0 0 0
Operating profit 2 -1 3 0 -1
Net financial items 0 0 0 0 0
Profit before tax 2 -1 3 0 -1
Income tax expense 0 0 0 0 0
Profit/loss for the period 2 -1 3 0 -1
Balance sheets
SEK M
2008 30 June 30 June 31 Dec
2007
2007
Goodwill 5 5 4
Other intangible assets 0 0 0
Tangible assets 2 1 2
Financial assets 0 0 0
Inventories, etc. 5 2 3
Current receivables 20 18 19
Cash, cash equiv. and short-term invest. 2 4 1
Total assets 34 30 29
Equity 24 23 21
Provisions 0 -1 0
Long-term liabilities 0 0 0
Current liabilities 10 8 8
Total equity and liabilities 34 30 29
Key figures Q2 Q2 6 mths 6 mths Full year
SEK M 2008 2007 2008 2007 2007
Growth, % 23 -20 12 -6 -19
Of which organic growth, % 23 -20 12 -6 -19
Operating cash flow 2 -4 3 -3 -6
Equity/assets ratio, % 71 75 74
Net loan debt (-) / receivable (+) 2 4 1
Average number of employees 30 30 30
Value added per employee,
rolling 12 months 946 1,005 866

n Net sales for the second quarter increased by 23 per cent to SEK 16M (13). For the six-month period, net sales rose by 16 per cent to SEK 29M (26).

n EBITA for the second quarter was SEK 2M (-1). For the first six months, EBITA amounted to SEK 3M (0).

n Celemi reported a positive cash flow of SEK 2M for the period.

Through business simulations and customised solutions, Celemi helps large enterprises to rapidly and efficiently communicate key messages that motivate and mobilise people to act in line with company objectives.

celemi.se Chairman: Göran Havander President: Lars Ynner

PARENT COMPANY HOLDINGS AT 30 JUNE 2008 % of
capital
% of
votes
Book value,
SEK M
Unlisted holdings
Anew Learning1 100.00 100.00 109
Mercuri International1 100.00 100.00 358
Citat1 100.00 100.00 111
Scandinavian Retail Center SRC 100.00 100.00 12
EnergoRetea1 92.25 92.25 101
Textilia1 100.00 100.00 190
Celemi 30.13 30.13 9
Business Communication Group 100.00 100.00 19
Sancera 100.00 100.00 42
Cindra 100.00 100.00 5
CR&T Holding 100.00 100.00 31
CR&T Ventures2 100.00 100.00 2
Gårda Äldrevård Holding 100.00 100.00 9
Other dormant companies 2
Total 1,000
Listed holdings
AcadeMedia (248,525 class A shares, 1,953,095 class B shares) 38.28 49.78 185
Total 1,185
Other net assets according to the Parent Company balance sheet 1,501
Equity in the Parent Company 2,686
Equity per share divided between 92,639,637 shares 29.00

Ownership diversification programmes have been carried out in the subsidiaries Anew Learning, Mercuri, Citat, EnergoRetea and Textilia. See also information about dilution on page 16.

2 Equity amounts to SEK 36M and is equal to liquidity placements.

Comments on the table:

The bulk of Bure's investments consist of unlisted holdings, which means that revaluation gains are not recognised. Unlisted companies are carried at book value. The previously used term "net asset value" may be misinterpreted as meaning the market value of Bure's holdings. To avoid any possible misunderstanding, Bure now uses the term "equity per share". The readers are instead given the opportunity to form their own opinions on the value of the respective holdings based on the provided information about the earnings and financial positions of the individual portfolio companies.

Bure performs ongoing cash flow valuations of all its holdings to determine the need for adjustment of book values. If a discounted cash flow valuation indicates a value that shows that the market value of a holding has fallen below its carrying amount, an impairment loss is recognised. Correspondingly, a previous impairment loss may be reversed if the value of the holding is recovered. For obvious reasons, a more critical assessment is made before deciding to reverse a value.

Valuation of a company is always uncertain, since it is based on an assessment of future development. The values determined in the cash flow valuations are based on the management's estimates of the future cash flows generated in the respective portfolio company.

INTERIM REPORT

PARENT COMPANY Results for the second quarter

The Parent Company's profit after tax for the second quarter amounted to SEK 175M (170), and included exit gains of SEK 8M (4). Reversal of a previous impairment loss on the holding in Textilia (Länia Material) had a positive impact of SEK 170M on profit for the period. Administrative expenses for the second quarter totalled SEK 14M (15), and included a provision for termination benefits of SEK 8M (0) and project-specific costs of SEK 0M (3).

Results for the first six months

The Parent Company's profit after tax for the first six months was SEK 187M (570), and included exit gains of SEK 9M (393). Reversal of a previous impairment loss on the holding in Textilia (Länia Material) had a positive impact of SEK 170M (147) on profit for the period. Administrative expenses for the period totalled SEK 23M (23), and included a reversal of provision for termination benefits of SEK 8M (0) and project-specific costs of SEK 0M (3). Bonus provisions amounted to SEK 2M (4). Bure has sold its participations in hedge funds, which provided an annualised return of just over 3 per cent.

Financial position

Equity in the Parent Company at the end of the period totalled SEK 2,686M (3,224) and the equity/assets ratio was 98 per cent (98). At 30 June 2008 the Parent Company had cash and cash equivalents and short-term investments of SEK 1,380M (2,171). At the end of the period, the Parent Company had a reported net loan receivable of SEK 1,502M (2,155), which had a positive impact on net financial items.

Composition of net loan receivable

Net loan receivable/debt
SEK M
30 June
2008
30 June
2007
31 Dec
2007
Interest-bearing assets
Receivables from subsidiaries 142 11 24
Other interest-bearing receivables 8 7 40
Cash and cash equivalents 1,380 2,171 1,423
1,530 2,189 1,487
Interest-bearing liabilities
Liabilities to subsidiaries 28 34 25
28 34 25
Net loan receivable 1,502 2,155 1,462

Placement of excess liquidity

Bure may normally place excess liquidity in fixed-income investments secured by collateral with counterparties such as the Swedish Government, Swedish banks or Swedish residential mortgage institutions. Furthermore, an investment advisor appointed by the Bure's Board of Directors may decide on certain alternative investments. At 30 June, an amount of SEK 1,050M was placed in short-term deposits and the remaining SEK 330M in bank accounts.

Investments

In the second quarter Bure purchased Scandinavian Retail Center, SRC, from the subsidiary Citat at book value, SEK 12M.

Divestitures – exits

In the second quarter of 2008, an option agreement regarding school properties was sold for capital gain of SEK 8M. In addition, a small share of Bure's holding in EnergoRetea was sold to the company's senior executives for SEK 1M.

Reported equity per share

Fully diluted equity per share at the end of the period was SEK 29.00, compared to SEK 28.02 at year-end 2007.

The Bure share

From year-end 2007 to 30 June 2008, the price of the Bure share has risen by 1 per cent, while the OMX Nordic Exchange Stockholm fell 21 per cent over the same period. Bure's market capitalisation at the end of the period was SEK 3,557M, compared to SEK 3,533M at year-end 2007. According to the decision of the AGM in April, the shareholders received a dividend of SEK 1 per share. Shares were repurchased for approximately SEK 20M (see section on capital distribution below) in the first quarter. The repurchased shares were cancelled by decision of the AGM. The total number of shares outstanding at 30 June 2008 was 92,639,637.

The share 26 Aug 30 June
2008 2008 2007
Share price development, SEK 39.50 38.40 37.90
Change since year-end, % 4 1 13

GROUP

Because Bure is an investment company, the Group's composition of subsidiaries and associated companies varies in pace with acquisitions and divestitures. Since this makes the consolidated income statement difficult to analyse, it is more meaningful to look at development in the portfolio companies on an individual basis. More detailed information about the portfolio companies can be found on pages 3–6.

Results for the second quarter

Consolidated operating profit including discontinued operations for the second quarter is reported at SEK 156M (43). Consolidated operating profit in continuing operations for the second quarter was SEK 129M (33), and includes exit gains of SEK 7M (0). Profit for the period was affected by the reversal of previously recognised impairment losses of SEK 62M (0) on Textilia's properties. No impairment losses on shareholdings affected profit for the period (0). Of total operating profit, SEK 120M (54) was attributable to the existing subsidiaries and SEK 24M (7) to subsidiaries discontinued or held for sale. The remainder consists of the Parent Company's administrative expenses and group adjustments, as well as shares in profit of associates. Consolidated profit after financial items was SEK 144M (61).

Results for the first six months

Consolidated operating profit including discontinued operations for the first half of 2008 is reported at SEK 263M (803). Consolidated operating profit in continuing operations for the same period was SEK 169M (127), and included exit gains of SEK 7M (0). Profit for the period was affected by the reversal of previously recognised impairment losses of SEK 62M (0) on Textilia's properties. Profit for the period was affected by no reversals of previously recognised impairment losses on shares (0). Of total operating profit, SEK 169M (155) was attributable to profit in the existing subsidiaries and SEK 87M (670) to subsidiaries discontinued or held for sale. The remainder consists of the Parent Company's administrative expenses and group adjustments, as well as shares in profit of associates. Consolidated profit after financial items was SEK 256M (824).

Financial position

Shareholders' equity at the end of the period amounted to SEK 2,900M (3,309) and the equity/assets ratio was 77 per cent (78). Fully diluted equity per share was SEK 31.30 (31.09). At 30 June 2008 the Group had a reported net loan receivable of SEK 1,540M (2,033), which consisted of interest-bearing assets of SEK 1,802M (2,432) and interest-bearing liabilities of SEK 262M (399).

BURE'S LOSS CARRYFORWARDS

At year-end 2007 the Bure Group had total loss carryforwards of SEK 1,143M. Of this amount, SEK 368M refers to the Parent Company and can be offset against taxable profits in certain wholly owned subsidiaries in the event that Bure's tax status as an investment company ceases. The deferred tax asset based on these loss carryforwards is valued at SEK 95M, which corresponds to SEK 325M of the total loss carryforward of SEK 1,143M. The loss carryforward was increased by an additional SEK 93M when Bure's Annual General Meeting approved the Board's proposed dividend. On completion of the merger between Anew Learning and AcadeMedia, SEK 276M of the loss carryforward will be acquired by AcadeMedia.

RISKS

Bure has a number of basic principles for management of risks. Bure's finance policy states that the Parent Company shall be essentially debt-free. Furthermore, each portfolio company shall be financially independent from the Parent Company, which means that the Parent Company is not financially liable for obligations in the portfolio companies and that the portfolio companies are responsible for making their own financing arrangements. Financing of the respective portfolio companies shall be well adapted to each company's individual situation, where total risk is managed through a balanced spread between operating and financial risk. For more information see the administration report in Bure's 2007 annual report.

CURRENCY EXPOSURE

Most of the Group's revenue is denominated in Swedish kronor, which means that exchange rate movements have a limited impact on Bure's profit and financial position. The underlying costs are normally generated in the same currency as revenue. Another important currency in the Group is euro.

CAPITAL DISTRIBUTION AND SHARE BUYBACKS

The Parent Company's cash available for distribution, after earlier buybacks and dividends in connection with the Annual General Meeting, amounts to SEK 2,199. At an Extraordinary General Meeting this autumn, the Board will propose a "Lex Asea" distribution of the shares in AcadeMedia, provided that the merger is carried out, which will utilise SEK 900M of the available cash. At the same Extraordinary General Meeting, the Board will propose that the remaining cash of approximately SEK 1,300M be distributed in 2008. The Board will provide further details about the capital distribution at a later time. In the first quarter of 2008 Bure repurchased 585,000 shares for a total of SEK 20M. All of the repurchased shares have been cancelled by decision of the Annual General Meeting. The Annual General Meeting approved a shareholder dividend of SEK 1 per share, equal to SEK 92M.

Total capital distribution 2007/2008,
SEK M 2008 2007
Repurchase
Shares 20 302
Subscription warrants 490
Lost proceeds from the exercise of
repurchased warrants (SEK 0.75 each) 131
Voluntary redemption programme 569
Dividend 92
Total capital distribution 112 1 492

FINANCIAL TARGETS AND DIVIDEND POLICY

  • n The Bure share shall provide a total return of at least 10 per cent over time.
  • n Administrative expenses are low and shall not exceed 1.5 per cent of the company's total assets.
  • n Organic and acquisition-driven growth should together amount to at least 15 per cent over time.
  • n The Bure share shall have a dividend, over time, that reflects growth in equity. It should be possible to supplement dividends with measures such as share buybacks, redemption programmes and distribution of shareholdings.
  • n The Parent Company shall be essentially debt-free and the portfolio companies shall have a level of debt over time that is adequate in relation to their assessed operating risk.

OWNERSHIP STRUCTURE

Bure's largest shareholder at 30 June 2008 was Skanditek, with a holding of 17.6 per cent, followed by Catella with 17.1 per cent. Since year-end 2007, the number of shareholders has decreased from 21 ,179 to 18,874 at 30 June 2008. For more information about Bure's shareholders visit www.bure.se under the heading "Investor Relations/Shareholders".

SUBSEQUENT EVENTS

  • n The sale of Bure's subsidiary Citat was completed in July.
  • n In August Bure and AcadeMedia AB (publ) signed a Letter of intent for a merger between Bure's independent school group Anew Learning and AcadeMedia.
  • n Bure's Board of Directors will call an Extraordinary General Meeting and propose that the entire holding in AcadeMedia AB (publ) be distributed to the shareholders, provided that the merger is carried out.
  • n The Board will propose to the Extraordinary General Meeting that the cash surplus in the Parent Company be distributed during the autumn.
  • n In August Bure sold its entire holding in the subsidiary Textilia.

The Board of Directors and the CEO give their assurance that this interim report provides a true and fair picture of the business operations, financial position and operating results of the Parent Company and the Group, and presents the significant risks and uncertainties to which the Parent Company and the Group companies are exposed.

Göteborg, 27 August 2008

Patrik Tigerschiöld Björn Björnsson Håkan Larsson Chairman

Ann-Sofi Lodin Kjell Duveblad Martin Henricson President & CEO

This report has not been reviewed by the company's auditors.

FINANCIAL CALENDAR

Interim report January – September 2008 24 October 2008 Year-end report 2008 20 February 2009

FOR ADDITIONAL INFORMATION CONTACT

Martin Henricson, President & CEO +46 31- 708 64 20 Jonas Alfredson, Chief Financial Officer +46 31- 708 64 41 Pia-Lena Olofsson, Group Accounting Director +46 31- 708 64 49

PARENT COMPANY INCOME STATEMENTS

SEK M Q2 2008 Q2 2007 6 mths, 2008 6 mths, 2007 Full year 2007
Financial investments
Exit gains 8.0 3.9 9.0 393.3 451.9
Exit losses
Dividends 3.3 3.3 3.3
Impairment losses
Reversal of previously recognised impairment losses 170.0 147.4 170.0 147.4 201.7
Profit before financial items 178.0 154.6 179.0 544.0 656.9
Administrative expenses -14.4 -15.2 -23.3 -23.0 -37.8
Profit before financial items 163.6 139.4 155.7 521.0 619.1
Net financial items 11.3 31.0 31.6 48.9 66.1
Profit after financial items 174.9 170.4 187.3 569.9 685.2
Income tax expense
Profit for the period 174.9 170.4 187.3 569.9 685.2
Average number of shares, thousands 92,640 70,707 92,694 67,441 84,465
Average number of shares after full dilution, thousands 92,640 101,605 92,694 107,829 107,782
Basic earnings per share, SEK 1,89 2.41 2,02 8.44 8.11
Fully diluted earnings per share, SEK 1,89 1.68 2,02 5.28 6.36
Average number of employees 9 9 9 9 9

PARENT COMPANY BALANCE SHEETS

SEK M 30 June 2008 30 June 2007 31 Dec 2007
Assets
Tangible assets 0.4 0.7 0.5
Financial assets 1,185.7 1,072.8 1,105.3
Current receivables 172.8 28.6 165.6
Cash and cash equivalents and short-term investments 1,380.4 2,171.3 1,423.1
Total assets 2,739.3 3,273.4 2,694.5
Equity and liabilities
Equity 2,686.4 3,223.8 2,612.4
Provisions
Long-term liabilities
Current liabilities 52.9 49.6 82.1
Total equity and liabilities 2,739.3 3,273.4 2,694.5
Of which, interest-bearing liabilities 28.4 34.0 25.8
Pledged assets and contingent liabilities
Pledged assets
Contingent liabilities 2.8 75.6 72.9

The Parent Company's contingent liabilities consist of loan insurance and guarantee commitments of SEK 2.8M on behalf of subsidiaries. Aside from these, Bure has no remaining investment commitments in the form of follow-on share acquisitions in subsidiaries (0). Bure was previously guarantor for finance leases in Textilia. Subsequent to the acquisition of these properties, there are no remaining commitments.

PARENT COMPANY CASH FLOW STATEMENTS

SEK M Q2 2008 Q2 2007 6 mths, 2008 6 mths, 2007 Full year 2007
Profit after financial items 174.9 170.4 187.3 569.9 685.2
Adjusting items -169.1 -169.2 -179.0 -560.0 -665.8
Cash flow from operating activities
before change in working capital 5.8 1.2 8.3 9.9 19.4
Change in working capital -85.5 25.7 4.7 -104.5 -113.2
Cash flow from operating activities -79.7 26.9 13.0 -94.6 -93.8
Investments -12.4 0.0 -12.4 -29.2 -248.7
Sale of subsidiaries and associated companies 1.7 8.5 1.7 1,430.9 1,582.6
Cash flow from investing activities -10.7 8.5 -10.7 1,401.7 1,333.9
Cash flow from financing activities -124.8 53.3 -45.0 -321.4 -995.5
Cash flow for the period -215.1
1,605.4
88.7
2,064.8
-42.7 985.7 244.6
Cash and cash equivalents at beginning of period 1,423.1 1,166.3 1,166.3

Change in value of hedge fund 9.9 17.9 0.0 19.3 12.2 Cash and cash equivalents at end of period 1,380.4 2,171.3 1,380.4 2,171.3 1,423.1

CONSOLIDATED INCOME STATEMENTS
SEK M Q2 2008 Q2 2007 6 mths, 2008 6 mths, 2007 Full year 2007
Continuing operations
Net sales
Note 1
607.8 474.9 1 140.7 936.2 1 854.6
Operating expenses -493.1 -441.7 -986.3 -855.4 -1 743.4
Of which, impairment losses
Of which, reversal of previously recognised impairment losses 61.7 61.7
Exit gains 6.6 6.6 45.8 122.8
Exit losses
Shares in profit of associates 8.1 -0.3 8.1 5.6
Goodwill impairments
Operating profit
Note 1
129.4 32.9 169.1 126.6 239.6
Net financial items 6.5 34.2 26.6 52.2 64.6
Profit after financial items 135.9 67.1 195.7 178.8 304.2
Income tax expense -15.9 -13.4 -26.7 -24.2 13.5
Profit for the period from continuing operations 120.0 53.7 169.0 154.6 317.7
Profit from discontinued operations
Note 2
23.6 7.0 86.9 669.6 729.4
Profi t for the period 143.6 60.7 255.9 824.2 1 047.1
Profit attributable to minority interests 0.4 0.0 0.6 0.2 0.2
Profit attributable to equity holders of the Parent Company 143.2 60.7 255.3 824.0 1 046.9
Total profit for the period 143.6 60.7 255.9 824.2 1 047.1
Average number of shares, thousands 92,640 70,707 92,694 67,441 84,465
Average number of shares after full dilution, thousands 92,640 101,605 92,694 107,829 107,782
Basic earnings per share in continuing operations, SEK 1.30 0.76 1.82 2.29 3.76
Basic earnings per share in discontinued operations, SEK 0.25 0.10 0.93 9.93 8.64
Basic earnings per share, SEK 1.55 0.86 2.75 12.22 12.39
Fully diluted earnings per share in continuing operations, SEK 1.30 0.53 1.82 1.43 2.95
Fully diluted earnings per share in discontinued operations, SEK 0.25 0.07 0.93 6.21 6.78
Fully diluted earnings per share, SEK 1.55 0.60 2.75 7.64 9.71
Average number of employees (adjusted for discontinued operations) 2,212 1,772 2,218 1,759 1,922

CONSOLIDATED BALANCE SHEETS

SEK M 30 June 2008 30 June 2007 31 Dec 2007
Assets
Intangible assets 704.1 714.7 777.8
of which, goodwill 692.7 708.0 766.9
Tangible assets 108.3 265.2 267.0
Financial assets 305.1 349.5 323.5
Inventories, etc. 21.9 10.8 11.6
Current receivables 370.9 515.2 550.8
Cash and cash equivalents and short-term investments 1,701.9 2,409.7 1,816.1
Total assets in continuing operations 3,212.2 4,265.1 3,746.8
Non-current assets held for sale Note 3 571.6
Total assets 3,783.8 4,265.1 3,746.8
Equity and liabilities
Equity attributable to equity holders of the Parent Company 2,891.3 3,301.0 2,746.2
Equity attributable to minority interests 8.9 7.7 7.7
Total equity 2,900.2 3,308.7 2,753.9
Non-current liabilities 143.8 365.1 327.9
Current liabilities 470.9 591.3 665.0
Total liabilities in continuing operations 614.7 956.4 992.9
Liabilities directly connected to non-current assets held for sale Note 3 268.9
Total equity and liabilities 3,783.8 4,265.1 3,746.8
Of which, interest-bearing liabilities 262.3 398.3 356.9
Pledged assets and contingent liabilities
Pledged assets 202.9 445.4 533.2
Of which, pledged assets in discontinued operations 196.7
Contingent liabilities
Of which, contingent liabilities in discontinued operations

CONSOLIDATED CASH FLOW STATEMENTS

SEK M Q2 2008 Q2 2007 6 mths, 2008 6 mths, 2007 Full year 2007
Profit after financial items from continuing operations 135.9 72.8 195.7 194.6 383.3
Profit after financial items from discontinued operations 26.7 3.8 93.2 658.5 662.6
Adjusting items -61.1 -6.6 -88.4 -693.8 -761.0
Cash flow from operating activities
before change in working capital 101.5 70.0 200.5 159.3 284.9
Change in working capital -1.3 -60.5 -18.7 -80.8 -19.0
Cash flow from operating activities 102.8 9.5 181.8 78.5 265.9
Investments -87.6 -43.2 -96.0 -88.9 -381.7
Sale of non-current assets 11.6 7.2 78.2 1 155.7 1 379.1
Cash flow from investing activities -76.0 -36.0 -17.8 1 066.8 997.4
Cash flow from financing activities -164.0 105.6 -196.1 -304.4 -1 010.3
Cash flow for the period -137.2 79.2 -32.1 841.0 253.0
Cash and cash equivalents at beginning of period 1,920.6 2,312.1 1,816.1 1,546.7 1,546.7
Exchange rate differences and change in value of hedge fund - 18.5 -0.6 22.1 16.4
Cash and cash equivalents at end of period (incl. non-current assets held for sale) 1,783.4 2,409.8 1,783.4 2,409,8 1,816.1

PARENT COMPANY STATEMENT OF CHANGES IN EQUITY

SEK M Q2 2008 Q2 2007 6 mths, 2008 6 mths, 2007 Full year 2007
Opening balance, equity 2,604.6 2,965.1 2,612.4 2,935.6 2,935.6
Shareholder contributions received/paid 37.0
Repurchase of shares -95.2 -20.2 -199.3 -301.7
Repurchase of warrants -199.3 -490.2 -490.2
Completed redemption programme -569.7
Cash dividend -92.6 -92.6
Provision to fair value reserve 35.0 62.9 50.1
Reversal of fair value reserve -23.2 -99.8
Subscription for new shares 348.2 368.5 368.5
Costs related to new share issue and redemption programme -0.5 -0.4 -0.5 -0.4 -2.6
Profit for the period 174.9 170.4 187.3 569.9 685.2
Closing balance, equity 2,686.4 3,223.8 2,686.4 3,223.8 2,612.4

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

SEK M 6 mths, 2008 6 mths, 2007 Full year 2007
Attributable to Attributable Attributable to Attributable Attributable to Attributable
equity holders of to equity holders of to equity holders of to
Parent Company minority TOTAL Parent Company minority TOTAL Parent Company minority TOTAL
Opening balance, equity 2,746.2 7.7 2,753.9 2,729.8 7.0 2,736.8 2,729.8 7.0 2,736.8
Acquisitions/divestitures1 0.7 0.6 1.3 0.5 0.5 0.5 0.5
Cash dividend -92.6 -92.6
Provision to fair value reserve2 87.4 87.4 50.1 50.1
Reversal of fair value reserve2 -23.2 -23.2 -99.8 -99.8
Repurchase of shares -20.2 -20.2 -199.3 -199.3 -301.7 -301.7
Repurchase of warrants -490.2 -490.2 -490.2 -490.2
Subscription for new shares 368.5 368.5 368.5 368.5
Costs related to new share issue
and redemption programme -0.5 -0.5 -0,4 -0,4 -2.6 -2.6
Completed redemption programme -569.7 -569.7
Translation difference recognised
in income statement -1.0 -1.0 -1.0 -1.0
Translation difference 2.5 2.5 5.4 5.4 15.9 15.9
Profit for the period 255.3 0.6 255.9 824.0 0.2 824.2 1,046.9 0.2 1,047.1
Closing balance, equity 2,891.3 8.9 2,900.2 3,301.0 7.7 3,308.7 2,746.2 7.7 2,753.9

1 This item consists of follow-on acquisitions in (-) and divestitures of (+) subsidiaries.

2 The provision refers to fair value valuation of Bure's holdings in Grontmij and Jeeves. The reversal in the first half year of 2007 refers to parts of the holding Grontmij, which was sold during the period.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

SEK M Q 2008 Q2 2007
Attributable to Attributable Attributable to Attributable
equity holders of to equity holders of to
Parent Company minority TOTAL Parent Company minority TOTAL
Opening balance, equity 2,838.5 7.9 2,846.4 3,130.3 4.7 3,135.0
Acquisitions/divestitures1 0.2 0.6 0.8 3.0 3.0
Cash dividend -92.6 -92.6
Provision to fair value reserve2 59.6 59.6
Reversal of fair value reserve2
Repurchase of shares -95.2 -95.2
Repurchase of warrants -199.3 -199.3
Subscription for new shares 348.2 348.2
Costs related to new share issue and redemption programme -0.5 -0.5
Issue expenses -0.4 -0.4
Translation difference 2.5 2.5 -2.9 -2.9
Profit for the period 143.2 0.4 143.6 60.7 0.0 60.7
Closing balance, equity 2,891.3 8.9 2,900.2 3,301.0 7.7 3,308.7

1 This item consists of follow-on acquisitions in (-) and divestitures of (+) subsidiaries.

2 The provision refers to fair value valuation of Bure's holdings in Grontmij and Jeeves. The reversal in the first quarter of 2007 refers to parts of the holding Grontmij, which was sold during the period.

NOTE 1 – SEGMENT REPORTING (PRIMARY SEGMENT: COMPANIES)

Net sales Operating profit1
SEK M 6 mths, 2008 6 mths, 2007 Full year 2007 6 mths, 2008 6 mths, 2007 Full year 2007
Subsidiaries
Anew Learning2 561.0 408.1 841.4 59.2 40.9 69.8
Mercuri 423.8 404.1 769.5 37.7 48.6 58.1
EnergoRetea 136.0 104.1 205.2 13.6 10.0 10.1
SRC 20.3 20.5 40.4 1.1 1.7 3.3
Subtotal 1,141.1 936.8 1,856.5 111.6 101.2 141.3
Shares in profit of associates 8.1 -0.2 5.6
Acquired companies
Reversals of previously recognised impairment losses 61.7
Impairment losses
Parent Company administrative expenses -23.3 -23.0 -37.8
Exit gains/losses3 6.6 45.8 122.8
Other -0.4 –0.6 -1.9 5.5 2.8 7.7
Profit from continuing operations 1,140.7 936.2 1,854.6 169.1 126.6 239.6
Profit from discontinued operations 385.3 398.6, 793.2 93.9 676.8 746.4
Total 1,526.0 1,334.8 2,647.8 263.0 803.4 986.0

1 Including any impairment losses on consolidated goodwill.

2 Including IT-Gymnasiet and Framtidsgymnasiet in 2007.

3 For 2008, adjustment in consolidated result on the sale of Appelberg.

NOTE 2 – PROFIT FROM DISCONTINUED OPERATIONS1

SEK M Q2 2008 Q2 2007 6 mths, 2008 6 mths, 2007 Full year 2007
Net sales 187.4 200.6 385.3 398.6 793.2
Operating expenses -163.1 -193.7 -338.5 -380.3 -740.9
Shares in profit -0.1 0.2
Exit gains 2.6 3.8 47.1 658.5 693.9
Operating profit 26.8 10.7 93.9 676.8 746.4
Net financial items -0.1 -1.2 -0.7 -2.5 -4.7
Profit after financial items 26.7 9.5 93.2 674.3 741.7
Income tax expense -3.1 -2.5 -6.3 -4.7 -12.3
Profit from discontinued operations 23.6 7.0 86.9 669.6 729.4
Basic earnings per share, SEK 0.37 0.10 0.94 9.93 8.64
Fully diluted earnings per share, SEK 0.37 0.07 0.94 6.21 6.78
Cash flow from operating activities 78.9 14.1 76.8 35.9 100.9
Cash flow from investing activities -71.7 -7.8 -14.2 983.0 1,006.7
Cash flow from financing activities 53.9 -1.9 56.3 -10.1 -34.2
Net cash from discontinued operations 61.1 4.4 6.3 1,008.8 1,073.4

1 Discontinued operations refer to Textilia and the Citat group excluding Scandinavian Retail Center AB, as well as Cygate and Systeam where agreements for sale were signed in

December 2006. The divestitures of the latter two were completed in the first quarter of 2007.

2 In cash flow from discontinued operations, investing activities include the acquisition of properties in Textilia, which were previously held under a finance lease by another company in the Bure Group.

NOTE 3 – NON-CURRENT ASSETS HELD FOR SALE

At 30 June 2008, Textilia and the Citat group excluding Scandinavian Retail Center AB were classified as non-current assets held for sale.

ACCOUNTING POLICIES

This consolidated interim report has been prepared in accordance with IAS 34, Interim Financial Reporting, and the Swedish Annual Accounts Act. The sections of the report based on these requirements are the financial reports provided on pages 8–16. The accounting policies applied in this interim report are the same as those described in the annual report for 2007, pages 43–46.

DISCLOSURES

Dilutive effects of existing ownership diversification programmes

The following information is provided as a disclosure regarding the dilution effects that exists in the companies where these diversification programmes have been carried out by Bure:

Scope Textilia 3 Anew Learning EnergoRetea Mercuri Citat 3
Holding based on number of warrants/options granted, %1 9.9 3.9 2.1 23.5 7.3
Exercise date for subscription rights Sept 2012 May 2012 May 2012 Aug 2011 Aug 2011
Exercise price calculated on 100% of the company, SEK M2 29 719 176 430 370
Value range for premature exercise of subscription rights2 Period Textilia Anew Learning EnergoRetea Mercuri Citat
Exercise price calculated on 100 % of the company, SEK M2 31 Dec 2008 22 519 128 333 280
31 Dec 2009 24 571 140 366 311
31 Dec 2010 26 629 154 403 346
31 Dec 2011 28 692 170

1 The specified percentage refers to the number of warrants/options sold to date. Further dilution may thus arise. Subscription rights may be exercised prematurely in certain situations, e.g. in connection with an exit. The exercise price then varies with respect to the date.

2 The exercise price will be indexed, normally by 10 per cent annually, with adjustment of the exercise price monthly.

3 Citat and Textilia were sold after the end of the period.

ACQUISITIONS AND DIVESTITURES

Acquisitions during the second quarter

In the second quarter, Anew Learning acquired UVS Gymnasium and Didaktus, which has affected cash and cash equivalents in a total amount of SEK 50M. The purchase price allocations are preliminary.

Total value of acquired assets and liabilities in UVS Gymnasium during the quarter:

SEK M 2008

Tangible assets 1.8
Current assets 0.6
Cash and cash equivalents
Minority interests
Liabilities -3.6
Total acquired net assets 43.2
Goodwill 11.6

In the second quarter Anew Learning also acquired Didaktus, which has affected cash and cash equivalents in a total amount of SEK 39M.

Total value of acquired assets and assumed liabilities in Didaktus during the quarter:

SEK M 2008
Tangible assets 6.0
Current assets 13.1
Cash and cash equivalents 5.2
Minority interests
Liabilities -21.9
Total acquired net assets 2.4
Goodwill 41.9
Total purchase price 44.3
Cash and cash equivalents in acquired subsidiaries -5.2

Effect on the Group's cash and cash equivalents, total net outfl ow 39.1

Aside from this, additional purchase prices were paid for Proteam and Rytmus during the quarter in an amount of SEK 6.7M.

Divestitures during the year

Citat has sold Appelberg Publishing Group during the first quarter, which has affected cash and cash equivalents in a total amount of SEK 66M.

Total value of sold assets and liabilities in Appelberg during the quarter:

SEK M 2008
Intangible assets 28.4
Tangible assets
Current assets 12.1
Cash and cash equivalents 22.9
Minority interests
Liabilities -18.6
Capital gain 43.2
Total purchase price 88.0
Cash and cash equivalents in divested subsidiaries -22.9

Effect on the Group's cash and cash equivalents, total net outfl ow 65.1

A partial sale to the minority in EnergoRetea took place during the second quarter, which has affected cash and cash equivalents in an amount of SEK 0.7M. In the first half of 2007, the sale of shares to minority interests in EnergoRetea had a total effect on cash and cash equivalents of SEK 1.3M.

FIVE-YEAR OVERVIEW

Data per share 1 2004 2005 2006 2007 6 mths, 2007 6 mths, 2008
Equity (net asset value), SEK2 40.17 33.36 46.73 28.02 30.29 29.00
Equity (net asset value) after full exercise
of outstanding warrants, SEK2 15.80 18.99 26.30 28.02 30.29 29.00
Share price, SEK 17.40 2.38 3.34 37.90 40.80 38.40
Share price as a percentage of equity, % 110 125 127 135 135 132
Parent Company equity per share, SEK 40.17 33.36 46.73 28.02 30.29 29.00
Parent Company fully diluted equity per share, SEK 15.80 18.99 26.30 28.02 30.29 29.00
Consolidated equity per share, SEK3 32.38 32.81 43.57 29.54 31.09 31.30
Consolidated fully diluted equity per share, SEK3 13.55 18.73 24.77 29.54 31.09 31.30
Parent Company earnings per share, SEK
Parent Company fully diluted earnings per share, SEK 4
4.90
1.84
6.22
3.08
13.85
6.99
8.11
6.36
8.44
5.28
2.02
2.02
Consolidated earnings per share, SEK 1.87 9.37 14.21 12.39 12.22 2.75
Consolidated fully diluted earnings per share, SEK 4 0.70 4.63 7.17 9.71 7.64 2.75
Number of shares, thousands 37,458 60,358 62,819 93,225 106,424 92,640
Number of warrants outstanding, thousands 92,263 69,362 66,901
Total number of shares including warrants outstanding, thousands 129,720 129,720 129,720 93,225 106,424 92,640
Fully diluted number of shares according to IAS 33, thousands 98,266 115,772 122,836 93,225 106,424 92,640
Average number of shares, thousands 36,445 54,172 61,071 84,465 67,441 92,694
Average fully diluted number of shares according to IAS 33,
thousands
97,253 109,585 121,086 107,782 107,829 92,694
Key figures
Dividend paid, SEK per share 1.00
Direct yield, % 2.6
Total yield, % 67.3 36.8 40.3 16.6 22.2 4.0
Market capitalisation, SEK M
Fully diluted market capitalisation, SEK M5
652
2,257
1,437
3,087
2,098
4,333
3,533
3,533
4,342
4,342
3,557
3,557
Net asset value, SEK M 1,505 2,014 2,935 2,612 3,224 2,707
Return on equity, % 12.8 19.2 34.2 24.7 21.7 6.3
Return on equity
Exit gains/losses, SEK M 132.2 353.7 625.6 451.9 393.3 9.0
Profit after tax, SEK M 178.7 337.2 846.1 685.2 569.5 187.3
Total assets, SEK M 2,586 2,109 3,112 2,695 3,273 2,739
Equity, SEK M 1,505 2,014 2,935 2,612 3,224 2,686
Equity/assets ratio, % 58.2 95.4 94.3 97.0 98.5 98.1
Net loan debt (-) / receivable (+) -512 404 1,080 1,462 2,155 1,506
Net loan debt (-) / receivable (+) after full
exercise of outstanding warrants 33 854 1,556 1,462 2,155 1,506
Consolidated profit and financial position
Net sales, SEK M 2,148.1 2,022.7 2,147.1 2,647.8 1,334.8 1,526.0
Profit for the period after tax, SEK M 95.9 543.7 884.9 1,047.1 824.2 255.3
Total assets, SEK M 4,505 4,032 3,885 3,747 4,265 3,784
Equity, SEK M 1,213 1,980 2,737 2,754 3,309 2,900
Equity/assets ratio, % 26.9 49.1 70.5 73.5 77.6 76.6
Net loan debt (-) / receivable (+) -1,202 201 1,178 1,514 2,033 1,540
Net loan debt (-) / receivable (+) after full
exercise of outstanding warrants -657 651 1,655 1,514 2,033 1,540

1 All historical data per share has been adjusted for shares in issue with a time-weighting factor as prescribed by IAS 33.

2 Net asset value corresponds to equity per share.

3 The figures for the full year 2004 have been retrospectively restated to IFRS. The comparative information for prior periods has not been restated. As of 1 January 2004, minority interest in equity is included in total equity.

4 In the event of a negative result, the average number of shares before dilution is also used for calculation after dilution.

5 Market capitalisation taking into account the total number of shares after full exercise of outstanding warrants multiplied by share price on the closing date for the period in question.

The information in this Interim Report is subject to the disclosure requirements of Bure Equity AB under the Swedish Securities Market Act. This information has been publicly communicated on 27 August 2008.

Bure

Bure is an investment company whose primary emphasis is on long-term ownership in unlisted companies with a strong and stable earning capacity in sectors where Bure has previous experience. The portfolio consists of six investments. The Parent Company has nine employees working from its office in Göteborg, Sweden.

Bure Equity AB (publ), Box 5419, SE-402 29 Göteborg, Phone +46 31-708 64 00, Fax +46 31-708 64 80 Corporate ID number 556454-8781, www.bure.se

Talk to a Data Expert

Have a question? We'll get back to you promptly.