AI assistant
DocCheck AG — Interim / Quarterly Report 2006
Nov 30, 2006
4574_10-q_2006-11-30_025f7efa-db31-46df-b7c2-39bbd0704684.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

1 Overview
Quick Figure
- 33 % increase in sales when compared to the same quarter in the previous year
- 140 % increase in EBIT in the fi rst nine months when compared to the same period in the previous year
- 10 cent profi t per share in the fi rst nine months
- Increase in the sales forecast for 2006, rising from 12.3 million euro to 12.8 – 13 million euro. This corresponds to an increase of 14 – 16 % when compared to 2005.
Highlights
- Internationalisation: DocCheck co-operation France
- DocCheck.de: third largest online medical information provider in Germany (IVW-Ranking)
- DocCheck Newsletter: most read electronic publication for German doctors (LA-MED)
- antwerpes + partner: more well-known pharmaceutical companies have been added to the list of key accounts
- antwerpes + partner becomes a GWA member (Gesamtverband Kommunikationsagenturen)
- 2 Golds with the annual report 2005 at the ARC Awards, New York, the top international design prize for annual reports
Company in brief
DocCheck AG has specialised in the growth market that is healthcare. The agency, portal and trading business is managed under the two brands DocCheck and antwerpes + partner. In 2005 the corporate group, with about 120 employees in Cologne, Basle and Stuttgart, generated sales totalling 11.2 million euro. DocCheck AG is listed in the Prime Standard of the Frankfurter stock exchange (ISIN: DE0005471007 // Symbol: 547100).
Financial Calender
| 28 November 2006 | Analysts' Conference in Frankfurt / Main | |||||
|---|---|---|---|---|---|---|
| Quarterly Report | 01/07/2006 -30/09/2006 |
01/07/2005 -30/09/2005 |
Change | |||
| € | € | % | ||||
| Sales | 3,269,111 | 2,450,801 | 33% | |||
| of which antwerpes + partner sales | 1,708,355 | 1,378,589 | 24% | |||
| of which DocCheck sales | 1,560,367 | 1,072,212 | 46% | |||
| Overall performance | 3,328,289 | 2,499,809 | 33% | |||
| EBITDA | 308,342 | 224,051 | 38% | |||
| EBIT | 201,309 | 137,552 | 46% | |||
| Consolidated annual net income | 174,143 | 174,199 | 0% | |||
| Annual net income per share | 0.03 | 0.03 | 0% | |||
| Liquid assets/securities | 15,439,846 | 15,748,289 | -2% | |||
| Number of employees as at 30.09.2006 |
113 | 78 | 45% |
Indicators (Position as at 30/09/2006)

Share facts ISIN: DE0005471007 Segment: Prime Standard Reuters: ANWG.G Sector: Software Bloomberg: AJ9 Price: 3.90 EUR Internet: www.doccheck.de Number of shares: 5.90 Mio. High/Low 3rd Quarter: 4.35/3.63 EUR MarketCap: 23.03 Mio. EUR
Shareholder structure
| Shareholders | % |
|---|---|
| Free Float* | 31.17 |
| Dr. Frank Antwerpes | 47.56 |
| Jan Antwerpes | 13.95 |
| Dr. Johannes Kersten | 7.32 |
* Calculation according to the German Stock exchangee
| Nine-month Report | 01/07/2006 -30/09/2006 |
01/07/2005- 30/09/2005 |
Change |
|---|---|---|---|
| € | € | € | |
| Sales | 9,433,929 | 7,956,123 | 19% |
| of which antwerpes + partner sales | 4,855,093 | 3,816,210 | 27% |
| of which DocCheck sales | 4,577,803 | 4,139,913 | 11% |
| Overall performance | 9,655,687 | 8,019,738 | 20% |
| EBITDA | 923,502 | 523,460 | 76% |
| EBIT | 616,169 | 256,960 | 140% |
| Consolidated annual net income | 551,812 | 393,336 | 40% |
| Annual net income per share | 0.10 | 0.07 | 42% |
| Liquid assets/securities | 15,439,846 | 15,748,289 | -2% |
| Number of employees as at 30.09.2006 |
113 | 78 | 45% |

Orders on hand
The orders on hand total 2 million euro as at 30 September 2006.
Change in the management structure of antwerpes + partner ag
The following changes in the management structure of the subsidiary antwerpes + partner ag were implemented with effect from 15 July 2006. The chairman of the Board of Directors to date, Dr. Frank Antwerpes, has moved over from the Board of Directors to the Advisory Board. Tanja Antwerpes takes over the chairmanship of the Board of Directors and Jan Antwerpes becomes a Board member. The composition of the Board of Directors of DocCheck AG is not affected by this.
Share buy-backs
In an ad hoc press release on 7 September 2006, DocCheck AG announced that it was repurchasing up to a maximum of 100,000 of its own shares exclusively via the stock exchange. This equates to 1.7 per cent of the capital stock. The basis for the share buy-back is the resolution passed at the annual general meeting on 31 May 2006 when, under Point 8 on the agenda, the company was empowered to purchase up to 590,431 of its own shares.
Authorisation became effective on 13 June 2006 and is valid until 30 November 2007. The purchase price paid per share (excluding incidental purchase costs) must not go more than 10 per cent above or below the price of a company share in Xetra as determined by the opening auction on the same trading day. The shares are purchased via a bank which guarantees adherence to the Safe Harbour Regulations of the German Securities Trading Act and to the EU Directive 2273/2003. The purchase of the shares began on 11 September 2006.
2 Management Report
DocCheck Division
With over 450,000 registered members and over 1200 cooperation partners from the whole of the health sector, DocCheck is the largest and fastest growing portal for medical specialist groups in Europe. DocCheck is constantly developing new services which allow transactions between users and the industry: online market research, ePublishing, Customer Relationship Management, IPTV and paid content are currently the most important business models. In addition, the affi liated DocCheck Shop sells medical supplies to doctors in private practice via the mail order business, the Internet Shop under www.doccheckshop.de and through its own sales force. Under the DocCheck label, the Shop has its own product line with over 100 items available.
Sales for the DocCheck Division reached 4.58 million euro in the fi rst nine months which represents an 11 per cent increase when compared to the same period in the previous year. In future the DocCheck Division will benefi t from the radical changes taking place in the pharmaceutical market. Politically induced cost reductions as well as the expiry of the patent protection of the socalled "Blockbusters" (medicines with an annual turnover of over one billion dollars) present pharmaceutical companies with a new situation. With new marketing and sales approaches on the Internet, DocCheck is able to offer its customers a solution when faced with these challenges.
antwerpes + partner Division (Communication)
antwerpes + partner ag represents the agency business of the DocCheck Group. The agency develops integrated communications solutions for the healthcare sector. Marketing know-how in the healthcare market and expertise in classical and digital communications enable antwerpes + partner to work for customers cross-medially and to implement multi-channel strategies.
As an integrated service provider, antwerpes + partner is fully prepared for the future. The "Frankfurter Allgemeine Zeitung" declared in a market review that only agencies with this strategic orientation will grow and expand and that traditional advertising agencies will become old hat. The fi gures for antwerpes + partner also confi rm this. A sales increase of 27 per cent, taking the fi gures to 4.86 million euro in the fi rst nine months, obviously exceeds the rate of growth for the sector which is expected to be 4.2 per cent.
The integrated work of DocCheck and antwerpes + partner enables the DocCheck Group to manage the complete communications value chain of the healthcare market – from development of innovative products and services, via appropriate communications concepts through to the target group, using cross media communications. This enables the DocCheck Group to create its unique selling proposition to the healthcare market. In terms of sales, it is the largest owner-managed provider of communications services in this sector ensuring it is in an optimal position to benefi t from growth and expansion within the pharmaceutical market in the future.
According to IMS Health, this growth rate will be fi ve to eight per cent per annum.

3 Balance Sheet
Group Balance Sheet in accordance with IFRS
| Assets | 01/01/2006 -30/09/2006 |
01/01/2005 -31/12/2005 |
|---|---|---|
| € | € | |
| Short-term assets | ||
| Liquid funds | 729,863 | 2,230,712 |
| Current-asset securities | 14,709,983 | 14,868,800 |
| Trade debtors | 2,227,859 | 1,403,455 |
| Amounts owed by group undertakings | 0 | 41,528 |
| Stocks | 950,117 | 405,986 |
| Prepaid expenses and deferred charges | 31,196 | 24,114 |
| Total short-term assets | 18,649,018 | 18,974,595 |
| Tangible fi xed assets | 1,486,496 | 1,219,433 |
| Intangible fi xed assets | 94,274 | 92,144 |
| Participating interests | 119,350 | 70,694 |
| Goodwill | 697,617 | 697,617 |
| Other assets | 783,826 | 581,267 |
| Deferred taxes | 29,000 | 3,300 |
| Total assets | 21,859,582 | 21,639,050 |
| Equity and liabilities | 01/01/2006 -30/09/2006 |
01/01/2005 -31/12/2005 |
|---|---|---|
| € | € | |
| Short-term liabilities | ||
| Short-term loans and short-term share in long-term loans |
0 | 4,022 |
| Trade creditors | 383,672 | 410,656 |
| Payments received on account | 978,047 | 1,070,170 |
| Other provisions for liabilities and charges | 618,855 | 523,598 |
| Tax provisions | 251,391 | 66,273 |
| Deferred income and other short-term li abilities |
627,913 | 626,912 |
| Amounts owed to group undertakings | 40,267 | 12,462 |
| Total short-term liabilities | 2,900,144 | 2,714,093 |
| Deferred taxes | 66,000 | 101,600 |
| Capital and reserves | ||
| Subscribed capital | 5,904,312 | 5,904,312 |
| Capital reserve | 13,328,524 | 13,328,524 |
| Net earnings/net loss | 2,953,290 | 2,878,859 |
| Revenue reserves | 71,700 | 71,700 |
| Capital adjustment items | -3,245,570 | -3,245,570 |
| Other comprehensive income | -38,945 | 32,509 |
| Own shares | -396,144 | -411,449 |
| Minority shareholdings | 316,271 | 264,472 |
| Total capital and reserves | 18,893,438 | 18,823,357 |
| Total equity and liabilities | 21,859,582 | 21,639,050 |
Explanatory notes on the balance sheet
The nine-month report as at 30 September 2006 has been prepared on the basis of the International Financial Reporting Standards (IFRS) of the International Accounting Standards Board (IASB), London, which were in force on the cut-off date, as well as on the basis of the interpretations of the
International Financial Reporting Interpretations Committee (IFRIC) of the IASB, London. The accounting and evaluation methods from the annual fi nancial statements as at 31 December 2005 were used with no changes made.
-
- During the 3rd quarter of 2006, liquid funds were invested for the most part as time deposits with variable terms.
-
- As at 30 September 2006, the current-asset security holdings consist of two mortgage bonds and two loans against promissory notes. According to IAS 39, securities falling within the category "available for sale" are to be evaluated at fair value (market price). The fair value changes are fi rst of all recorded in the capital and reserves in a special revaluation reserve with no effect on the operating result until that point in time when the securities are taken out of the accounts.
-
- With the exception of DocCheck TV GmbH, whose shares were offset in accordance with the acquisition method pursuant to IFRS 3, the shares in the fully consolidated subsidiaries were offset, pro rata to their holding in accordance with the book value method, against the capital of the companies at the time of the initial consolidation. This resulted in the following goodwill:
| Company | Goodwill from the initial consolidation |
Book value as at 30/09/2006 |
Book value as at 30/09/2005 |
|---|---|---|---|
| € | € | € | |
| DocCheck Medical Services GmbH |
29,340 | 17,238 | 17,238 |
| DocCheck Medizinbedarf und Logis tik GmbH |
755,956 | 401,990 | 401,990 |
| medicalpicture GmbH | 92,452 | 81,666 | 81,666 |
| medizinstudent.de GmbH | 181,609 | 50,523 | 50,523 |
| DocCheck TV GmbH | 154,572 | 146,200 | 146,200 |
| 1,213,929 | 697,617 | 697,167 |
-
- DocCheck Medizinbedarf und Logistik GmbH, Weil im Schönbuch, a subsidiary of DocCheck AG, has on 27.04.2006 increased its share in Albert Geisselmann Medizinbedarf GmbH, Eilenburg, from 33.3 per cent to 84.6 per cent with fi nancial effect from 01.07.2006. The purchase price for the acquisition of the shares was paid in cash. The acquisition costs amounted to 182 thousand euro. Consequently, the nine-month fi nancial statements for DocCheck Medizinbedarf und Logistik GmbH were prepared with the inclusion for the fi rst time of the consolidation of Albert Geisselmann Medizinbedarf GmbH, Eilenburg.
-
- Other assets are largely made up of deferred interest and taxes.
-
- In other provisions, transfers essentially took place within provisions for holidays, bonuses and shares in profi ts. In addition, provisions were made for end-of-year accounting and audit costs. As they stand now, these provisions ensure that there is a realistic deferment of expenditure for the current fi nancial year.


-
- Other liabilities are mainly made up of tax liabilities (sales tax, income tax and church tax), contributions relating to salaries and wages and doctors' fees which are still to be paid.
-
- The adjusting item concerns own shares as held by DocCheck AG.
Following the resolution passed at the annual general meeting on 31 May 2006, the company was empowered to buy back up to 590,431 of its own shares. On the basis of this resolution, the company purchased 5,098 of its own share certifi cates in the 3rd quarter of 2006. The holdings of own shares as at
30 September 2006 consist of 96,598 individual share certifi cates and account for a total of 96,598 euro of the capital stock. As at 30 September 2006 the market price was 376,732 euro. In accordance with IAS 32.33, own shares are to be shown in the balance sheet at cost and as a deduction from equity capital. When selling own shares, the profi t is not to be shown in the profi t and loss account but as a change to the capital and reserves.
- The other comprehensive income amounting to -39 thousand euro contains the fair value changes from the current-asset securities netted out by the deferred taxes apportionable to them.
4 Group Profi t and Loss Account
| Group Profit and Loss Account in accordance with IFRS | 01/07/2006 -30/09/2006 |
01/07/2005 -30/09/2005 |
01/01/2006 -30/09/2006 |
01/01/2005 -30/09/2005 |
|---|---|---|---|---|
| € | € | € | € | |
| 1. Sales (net) | 3,269,111 | 2,450,801 | 9,433,929 | 7,956,123 |
| 2. Other operating income | 25,071 | 29,770 | 102,991 | 112,596 |
| 3. Differences between opening and closing stocks of fi nished and unfi nished goods | 59,178 | 49,008 | 221,759 | 63,615 |
| 4. Cost of materials | ||||
| a) Cost of raw materials and supplies and purchased goods | 767,517 | 579,971 | 2,397,951 | 2,225,513 |
| b) Cost of external services | 316,533 | 301,059 | 1,094,771 | 920,554 |
| Total cost of materials | 1,084,050 | 881,030 | 3,492,722 | 3,146,067 |
| 5. Staff costs | ||||
| a) Wages and salaries | 1,092,044 | 831,690 | 2,991,304 | 2,547,414 |
| b) Social security contributions | 194,798 | 153,582 | 510,834 | 432,925 |
| Total staff costs | 1,286,842 | 985,272 | 3,502,138 | 2,980,339 |
| 6. Amortisation of intangible fi xed assets and depreciation of tangible fi xed assets | 107,033 | 86,499 | 307,333 | 266,499 |
| 7. Other operating expenses | 663,356 | 439,226 | 1,838,414 | 1,482,468 |
| 8. Income from participating interests | -10,769 | 0 | -1,902 | 0 |
| 9. Operating result (EBIT) | 201,309 | 137,552 | 616,169 | 256,960 |
| for information: EBITDA | 308,342 | 224,051 | 923,502 | 523,460 |
| 10. Interest and similar income | 132,259 | 111,552 | 411,669 | 416,346 |
| 11. Write-downs on long-term investments and current-asset securities | 13,455 | 13,788 | 39,926 | 41,490 |
| 12. Interest and similar expenses | 1,627 | 2,290 | 4,803 | 6,022 |
| 13. Result before tax (and minority shareholdings) | 318,487 | 233,026 | 983,109 | 625,795 |
| 14. Personal income tax and tax on earnings | 144,060 | 76,991 | 399,774 | 250,721 |
| 15. Other taxes | 162 | 312 | 649 | 1,604 |
| 16. Result before minority shareholdings | 174,264 | 155,723 | 582,686 | 373,470 |
| 17. Minority shareholdings | 122 | -18,475 | 30,874 | -19,866 |
| 18. Consolidated annual net income | 174,143 | 174,199 | 551,812 | 393,336 |
| 19. Net earnings per share in accordance with IAS 33 (undiluted) | 0,03 | 0,03 | 0,10 | 0,07 |
| 20. Net earnings per share in accordance with IAS 33 (diluted) | 0,03 | 0,03 | 0,06 | 0,07 |
| 21. Average shares currently in circulation (undiluted) | 5,812,370 | 5,842,163 | 5,807,152 | 5,875,800 |
| 22. Average shares currently in circulation (diluted) | 5,813,870 | 5,852,163 | 5,814,163 | 5,885,800 |
-
- Net sales are showing an increase of 19 per cent to 9,434 thousand euro when compared to the fi rst nine months of the previous year (previous year: 7,956 thousand euro). According to IAS 11 in conjunction with IAS 18, turnover includes order projects estimated as being 375 thousand euro (previous year: 341 thousand euro) in accordance with the Percentage of Completion Method.
-
- Other operating income is mainly made up of rent income and income from the release of provisions.
-
- The marked increase in employees when compared to the same period in the previous year is causing the increase in staff costs.
-
- The increase in other operating expenses when compared to the same period in the previous year mainly results from trade fair and advertising costs.
-
- The profi t per share for the fi rst nine months of 2006 was, in accordance with IAS 33, 10 cent (previous year: 7 cent).

5 Statement of sources and application of funds
| (in euro) | Statement of sources and application of funds | 01/01/2006 -30/09/2006 |
01/01/2005 -30/09/2005 |
|---|---|---|---|
| € | € | ||
| Surplus for the period before extraordinary profi t |
551,812 | 393,336 | |
| of which funds received from interest | 411,669 | 416,346 | |
| of which funds paid as interest | 4,803 | 6,022 | |
| + | Amortisation of intangible fi xed assets and depreciation of tangible fi xed assets |
307,333 | 266,499 |
| + | Loss from the addition and disposal of fi xed assets |
2,709 | 0 |
| +/- | Increase/decrease in provisions | 280,375 | -120,815 |
| -/+ | Increase/decrease in trade debtors | -782,876 | -299,960 |
| -/+ | Increase/decrease in other assets | -202,559 | 133,465 |
| -/+ | Increase/decrease in stocks | -544,131 | -229,393 |
| -/+ | Increase/decrease in prepaid expenses and deferred charges |
-7,082 | 22,679 |
| +/- | Increase/decrease in deferred income | 55,258 | 38,131 |
| -/+ | Increase/decrease in deferred taxes reported as assets |
-25,700 | 1,718 |
| -/+ | Reduction/increase in deferred taxes reported as liabilities |
-35,600 | 61,960 |
| +/- | Increase/decrease in trade creditors and other liabilities |
-93,760 | 10,956 |
| Cash fl ow from current business activities | -494,222 | 278,576 | |
| +/- | Proceeds/outgoings for disinvestments/ investments in tangible fi xed assets, intangible fi xed assets, participating interests and goodwill |
-627,891 | -164,503 |
| +/- | Proceeds/outgoings from the sale/purchase of securities |
0 | 252,750 |
| Cash fl ow from investment activities | -627,891 | 88,247 | |
| - | Repayment of loans | -4,022 | -4,869 |
| - | Payment to shareholders ensuing from capital reduction |
-14,780,760 | |
| - | Disbursement from dividend payments | -464,345 | -469,549 |
| +/- | Proceeds/outgoings from the sale/purchase of own shares |
2,268 | -342,332 |
| Cash fl ow from fi nancing activities | -466,099 | -15,597,510 | |
| Change in funds to hand which affects payment | -1,588,212 | -15,483,436 | |
| + | Change in funds to hand due to evaluation (special revaluation reserve) |
-71,454 | 26,485 |
| + Funds at the start of the period | 17,099,512 | 31,205,241 | |
| Funds at the end of the period | 15,439,846 | 15,748,290 | |
| - | Cash and cash equivalent | 729,863 | 728,674 |
| - | Securities | 14,709,983 | 15,019,615 |
-
- The change in cash fl ow from investment activities when compared to the same period in the previous year is mainly due to the expansion and reconstruction of the premises in Cologne, as well as to the investments in new hardware.
-
- The change in cash fl ow from fi nancing activities when compared to the same period in the previous year mainly ensues from the special dividend paid in the fi rst quarter of 2005 within the framework of the capital reduction.
-
- Funds to hand as at 30/09/2006 contain borrowed money totalling 28 thousand euro (previous year: 37 thousand euro). These are outstanding doctors' fees which DocCheck AG cannot dispose of in any other way.
5
- The liquid assets and current-asset securities totalled 15.4 million euro as at 30 September 2006 (previous year: 15.7 million euro).
6 Devisional Reporting as at 30/09/2006
| antwerpes + partner |
DocCheck | Holding | Total | |
|---|---|---|---|---|
| € | € | € | € | |
| Net sales for the divisions | 4,855,093 | 4,577,803 | 1,032 | 9,433,929 |
| Intra-group sales | 52,972 | 303,857 | 1,946,375 | 2,303,203 |
| EBIT | 770,403 | -186,250 | 32,016 | 616,169 |
| Result before taxes on earnings |
770,346 | -182,684 | 395,447 | 983,109 |
| Total assets | 1,877,278 | 3,318,595 16,663,709 21,859,582 | ||
| Total liabilities | 1,425,696 | 893,179 | -366,358 | 1,952,517 |
| Depreciation of tangible fi xed assets |
19,517 | 57,445 | 230,372 | 307,333 |
| Investments in tangible and intangible fi xed assets |
14,855 | 47,149 | 123,017 | 185,021 |
| Employees | 46 | 56 | 11 | 113 |
As at 30/06/2006 DocCheck AG has changed and standardised the descriptions of its business segments so that they are in line with brand strategy. To date, the descriptions "Communication" and "antwerpes + partner" were used concurrently for the agency business. In future the segment will just be called "antwerpes + partner".
In future the segment "DocCheck, Commerce & Logistic" will just be called "DocCheck". The actual composition of the segments remains unaffected by this.
Total assets include the fi xed assets, the current assets and the prepaid expenses and deferred charges. The segment, antwerpes + partner, (formerly Communication) comprises antwerpes + partner ag, Cologne, with its business premises in Basle, Switzerland. DocCheck Medical Services GmbH, Albert Geisselmann Medizinbedarf GmbH, DocCheck Medizinbedarf und Logistik GmbH, medicalpicture GmbH, medizinstudent.de GmbH and DocCheck TV GmbH together form the DocCheck Division (formerly DocCheck, Commerce & Logistic). The segment Holding, incorporates the whole of the administrative and service Division of DocCheck AG. Since the activities of these companies are currently located in the same area, a geographical segmentation was waived. Supplies and services within the combined group were valued at purchase price plus a mark-up and cost sharing within the Group was valued at purchase price plus interest.
7 Statement of Changes in Equity Capital Statement of Equity Capital in accordance with IAS 1 Subsections 96-101
| Subscribed capital |
Capital reserve |
Statutory reserve |
Reserve in accordance with the company's Articles of asociation |
Other revenue reserves |
Other compre hensive income |
Net earnings |
Capital adjustment items |
Own shares |
Minority Share holdings |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| € | € | € | € | € | € | € | € | € | € | € | |
| Balance as at 31/12/2004 | 5,904,312 | 13,331,816 | 39,253 | 0 | 32,448 | 88,567 | 2,705,703 | -3,245,570 | 0 | 229,645 | 19,086,174 |
| Additional acquisition of shares DocCheck TV GmbH |
5,338 | 5,338 | |||||||||
| Purchase of own shares | -157,083 | -157,083 | |||||||||
| Revaluation of securities | 91,566 | 91,566 | |||||||||
| Distribution of dividends | -469,549 | -469,549 | |||||||||
| Annual net income as at 30/09/2005 |
219,137 | -1,391 | 217,746 | ||||||||
| Balance as at 30/09/2005 | 5,904,312 | 13,331,816 | 39,253 | 0 | 32,448 | 180,133 | 2,455,291 | -3,245,570 | -157,083 | 233,592 | 18,774,192 |
| Balance as at 31/12/2005 | 5,904,312 | 13,328,523 | 39,253 | 0 | 32,448 | 32,509 2,878,858 | -3,245,570 | -411,449 | 264,472 | 18,823,358 | |
| Purchase of shares in Albert Geisselmann Medizinbedarf GmbH, Eilenburg |
20,924 | 20,924 | |||||||||
| Revaluation of securities | -71,454 | -71,454 | |||||||||
| Sale of own shares | -13,036 | 35,646 | 22,610 | ||||||||
| Purchase of own shares | -20,342 | -20,342 | |||||||||
| Distribution of dividends | -464,345 | -464,345 | |||||||||
| Annual net income as at 30/09/2006 |
551,812 | 30,874 | 582,686 | ||||||||
| Balance as at 30/09/2006 | 5,904,312 | 13,328,523 | 39,253 | 0 | 32,448 | -38,945 | 2,953,290 | -3,245,570 | -396,145 | 316,271 | 18,893,437 |

8 Shareholder structure
The shareholder structure of DocCheck AG consists of the following as at quarter-end:
| Share | Number | |
|---|---|---|
| € | ||
| Dr. Frank Antwerpes, CEO* | 47.56 | 2,807,858 |
| Jan Antwerpes, CFO* | 13.95 | 823,477 |
| Dr. Johannes Kersten, Supervisory Board member of antwerpes + partner ag |
7.32 | 432,031 |
| Free fl oat** | 31.17 | 1,840,946 |
| Hermann Korte, Supervisory Board member, antwerpes + partner ag |
0.95 | 56,038 |
| Roland Ortloff, Managing Director of DocCheck Medizinbedarf und Logistik GmbH |
0.76 | 44,312 |
| Michael Thiess, Chairman of the Supervisory Board | 0.11 | 6,060 |
| Dr. Joachim Pietzko, Supervisory Board member | 0.01 | 866 |
| Winfried Leimeister, Supervisory Board member | 0.00 | 0 |
| Helmut Rieger, e-commerce Board of Directors* | 0.01 | 400 |
| DocCheck AG | 1.64 | 96,598 |
* The shares of the family were allocated to Messrs. Antwerpes on a 50% basis. In addition, the shares of Dr. Frank Antwerpes' wife were included and the same applied to Mr. Helmut Rieger. **Calculation according to the German Stock exchange
9 Stock Options
In accordance with the resolution passed at the annual general meeting on 16 May 2001, the company offers, by means of an options contract, subscription rights to certain employees regarding the acquisition of DocCheck AG shares. As at 30 September 2006, 30,500 (in the previous year: 42,000) stock options had been issued. The reduction in the stock options portfolio is because some employees who were entitled to subscribe left the company and also because 8,500 share certifi cate options from the 3rd tranche were exercised in the 2nd quarter of 2006. The average share price on the day that the options were exercised was 4.05 euro. The shares used for the subscription right were taken from DocCheck AG's holdings of own shares.
Exercising a subscription right depends on whether at the time the following performance goals were met:
- The market price of the DocCheck AG share has performed better than the Nemax All Share Index (now Technology All Share Index)
- The current market price of the share must be higher than the comparative market price and the comparative market price of the share is
-
for subscription rights granted up to fi ve days before the initial public offering, the initial public offering price as determined in the bookbuilding process for the DocCheck AG share for the purposes of the initial public offering
-
for one or two subscription rights granted during an acquisition period, the average of the Xetra closing prices for the 20 trading days before the fi rst day of the respective acquisition period..
- The employee has an employment contract with a DocCheck AG company and notice to terminate this has not been served, nor has it been terminated in some other way.
Exercising the options granted is only permissible at any time during the following periods:
- On the respective fourth and the 19 subsequent bank working days following a DocCheck AG Ordinary Annual General Meeting.
- On the respective fourth and the 19 subsequent bank working days following the publication of the DocCheck AG quarterly report covering the 3rd quarter of a fi nancial years.
Issued stock options balance as at 30/09/2006
| Issued stock options balance as at 31/12/2005 | 42,000 |
|---|---|
| Options granted in the 1st nine months of 2006 | 0 |
| Options exercised in the 1st nine months | 8,500 |
| Options which have lapsed in the 1st nine months | 3,000 |
| Issued stock options balance as at 30/09/2006 | 30,500 |
| The fi rst tranche (Issue: April 2000, issue price: 18.50 €, term: 7 years) |
27,000 |
| of which to management exercisable on 30/09/2006 | 22,000 |
| of which to employees exercisable on 30/09/2006 | 5,000 |
| The second tranche (Issue: December 2000, issue price: 15.46 €, term: 7 years) |
2,000 |
| of which to employees exercisable on 30/09/2006 | 2,000 |
| The third tranche (Issue: May 2002, issue price: 2.66 €, term: 7 years) |
1,500 |
| of which to management | 1,500 |
| of which with a waiting period up until the fi rst implementation on 31/05/2007 |
1,500 |
Investor Relations
DocCheck AG Tanja Mumme, Corporate Communication Manager
Vogelsanger Straße 66, 50823 Köln fon: +49(0)221-92053-139, fax: +49(0)221-92053-133 www.doccheck.de
7