Interim Report 2009/10 Q4

1 January–31 March 2010 (fourth quarter)

  • An improvement in the business climate was seen. Action taken during prior periods had an increasingly positive effect during the financial year, especially with respect to earnings and cash flow.
  • Net revenue for the fourth quarter amounted to MSEK 435 (528).
  • Operating profit was MSEK 22 (10) and the operating margin was 5.1 percent (1.9), where the fourth quarter of the previous year was affected by items affecting comparability in an amount of MSEK –17.
  • Cash flow from operations amounted to MSEK 42 (56) during the fourth quarter and the Group showed a net cash position of MSEK 11, not including pension liabilities, at the end of the period.
  • Norwesco AB was acquired after the end of the quarter under review.

1 April 2009–31 March 2010 (Year-end Report 12 months)

  • Net revenue for 2009/10 amounted to MSEK 1,720 (2,138).
  • Operating profit amounted to MSEK 67 (105), equivalent to an operating margin of 3.9 percent (4.9). This result includes items affecting comparability in a total amount of MSEK –1 (MSEK –21).
  • Profit after financial items amounted to MSEK 58 (94) and the after-tax result was MSEK 42 (68).
  • Earnings per share amounted to SEK 1.91 (3.05). The return on equity was 8 percent (14).
  • Cash flow from operating activities amounted to MSEK 87 (137), equivalent to cash flow per share of SEK 3.96 (6.15).
  • The equity ratio was 56 percent (49).
  • The Board of Directors proposes a dividend of SEK 1.50 per share (1.50).

Statement of the Chief Executive Officer

The year behind us

The 2009/10 operating year was marked by financial crisis and recession. With a clear start in November 2008, business volumes in most of the Group’s units began to fall. Customers’ planning horizon was shortened, many customers wanted to cancel orders already placed and some encountered financial problems. This trend was accentuated during the first six calendar months of 2009. We reacted early in Lagercrantz Group. Plans for a negative scenario were drafted business unit by business unit and these plans were implemented in lockstep with the deteriorating situation. At this stage our decentralised structure with relatively small and easy-to-grasp units with purposeful, responsible managers constituted a considerable strength. The plans were drafted locally and implemented by the subsidiary chief executives, forcefully and with good judgment, which meant a minimum of conflicts and costs.

All in all, the business volume declined by just over 20 percent from the peak in autumn of 2008 and we reduced our staff and our costs by as much. In total, we were forced to let go of approximately 200 persons from the Group, which has contributed to a reduction of the cost load by about MSEK 80 compared to the preceding financial year.

Focus during the decline was also to strengthen cash flows and reduce risk by freeing up capital tied up in inventories and trade receivables. We introduced stricter routines for follow-up and collection of outstanding accounts receivable and intensified our efforts to reduce inventories. We therefore managed to end the year without significant bad debt losses and we reduced capital tied up in inventories and trade receivables by about MSEK 70.

During the second half of the operating year we began to see a gradual improvement in the market situation. Action taken took effect simultaneously and we regained the balance between revenue and costs. In terms of profit we have not yet returned to pre-recession levels, but the situation still feels stable and hopeful for the future.

I also wish to say an extra big thank you to all of the Group’s employees. I do express my gratitude every year in my comments, but last year called for something extra and everybody put their hearts into it.

Future

Looking forward, we now see great potential for developing Lagercrantz Group along the course entered upon. This means that we will continue to focus on increasing value added, in part by increasing the proportion of solution based sales, system integration and proprietary products.

The proportion of proprietary products has now reached a level of more than 20 percent of the total business volume, from having been almost non-existent a few years ago. Our most recent acquisition of Norwesco will increase the proportion further.

The Group’s strategy is also to broaden operations into new technology areas. Here high tension current and electro-mechanics have been examples during the past few years, but we have also looked into segments such as camera surveillance and technical security, with a clear niche strategy. Other new areas may be considered as we see that our decentralised organisational model and niche strategy can be put to good use in several technology areas.

We intend to accomplish the transformation of Lagercrantz Group by organic growth and acquisitions. Projects are in progress in several companies for increased value creation, including a larger portion of systems sales. We are also focusing on winning back the business volume we have lost. With lower costs, higher volume will have beneficial effects on profit. In the current situation we will also increase the rate of acquisitions. During the recession we pursued a wait-and-see policy with respect to acquisitions, but now we intend to increase the activities. In an extended perspective Lagercrantz Group shall consist of a number of well managed, profitable, clearly niched technology companies, each a leader in its respective area.

We now have an excellent platform on which to continue building Lagercrantz. We have some 20 strong, well-functioning units, we have growing volumes and results and we have a financial position that makes pursuing an active acquisitions policy possible.

May 2010

Jörgen Wigh

President & CEO

Net revenue and profit

Lagercrantz Group’s net revenue for the financial year 2009/10 (1 April 2009–31 March 2010) amounted to MSEK 1,720 (2,138). For the fourth quarter (1 January–31 March 2010) revenue amounted to MSEK 435 (528). The lower revenue during the financial year is a consequence of the weak economy during most of the period and of the action taken in the Group to restructure certain businesses. A better business climate was seen in the third quarter than previously during the year. This trend was reinforced during the fourth quarter. The improvement was particularly noticeable from certain export-oriented customers during the second half of the year. Towards the end of the fourth quarter stronger demand was also noted from customers in power and electricity distribution. Demand from customers in the public sector, which among other things affects the Group’s digital image/technical security area, was stable during the year.

The effects of realignment of the Group’s businesses were seen in gradually strengthened margins during the year. Action taken has included closing of the Norwegian Access business and restructuring of the businesses in Finland and Poland. In division Electronics concentration of the businesses to the larger markets was carried out. In all, action taken resulted in items affecting comparability in an amount of MSEK –1 (–21) during the year, mainly related to personnel reductions. With these measures the headcount has declined by about 200 persons since autumn 2008 and operating expenses have declined by about MSEK 80 compared to the preceding financial year.

In addition to cost-cutting measures, focus has been on strengthening cash flows by reducing the Group’s working capital. Streamlining action implemented contributed to lowering inventories and trade receivables by MSEK 70 during the financial year, MSEK 54 of which constitutes inventory reductions.

Operating profit for 2009/10 amounted to MSEK 67 (105), equivalent to an operating margin of 3.9 percent (4.9). The result was impacted by foreign exchange effects arising in conversion of operating receivables and liabilities in the amount of MSEK –4 (5), aside from the aforementioned items affecting comparability.

The operating margin during the fourth quarter was 5.1 percent (1.9) when the operating profit was MSEK 22 (10). The preceding year contains items affecting comparability in the amount of MSEK –17. Foreign exchange effects amounted to MSEK –1 (0) during the fourth quarter.

Profit after net finance items amounted to MSEK 58 (94) and MSEK 19 (5) during the fourth quarter. The net of finance items was affected by changes in foreign exchange rates applied to convert financial receivables and liabilities in the amount of MSEK –1 (–2) for the financial year and MSEK 0 (0) during the fourth quarter.

Profit for the year after taxes amounted to MSEK 42 (68), equivalent to earnings per share of SEK 1.91 (3.05). During the fourth quarter the corresponding figures were MSEK 13 (4) and SEK 0.59 (0.18), respectively.

Profitability and financial position

The return on capital employed for the financial year was 11 percent as against 17 percent for the previous year. The corresponding figures for return on equity were 8 percent and 14 percent, respectively.

Equity per share stood at SEK 22.50, compared to SEK 23.60 at the beginning of the financial year. The equity was 56 percent compared to 49 percent at the beginning of the financial year.

At the end of the period the Group’s financial net liability stood at MSEK 38 (78), including a pension liability in the amount of MSEK 49 (52). The Group’s net debt equity ratio was 0.1 (0.2).

Cash flow and capital expenditures

Cash flow from operating activities amounted to MSEK 87 (137) during the financial year. Cash flow was affected in a positive direction by measures taken to reduce working capital. Capital investments in non-current assets declined to a gross amount of MSEK 17 (23). No shares were repurchased during the quarter.

Distribution of revenue

Revenue by country
12 months 2009/10


Revenue by business type
12 months 2009/10


Segment and group reconciliation

Segment and group reconciliation                  
  Net revenue Operating result
MSEK 3 months 2009/10 3 months 2008/09 12 months 2009/10 12 months 2008/09   3 months 2009/10 3 months 2008/09 12 months 2009/10 12 months 2008/09¹

Electronics
135 187 552 727   7 7 17 24
Operating margin - -
    5,2% 3,7% 3,1% 3,3%

Mechatronics
124 140 511 628   8 4 30 49
Operating margin - -
    6,5% 2,9% 5,9% 7,8%

Communications
176 201 657 783   11 7 34 52
Operating margin - -
    6,3% 3,5% 5,2% 6,6%
Parent company/Consolidation items 0 0 0 0   -4 -8 -14 -20
Group total 435 528 1 720 2 138   22 10 67 105
Operating margin           5,1% 1,9% 3,9% 4,9%
Financial items           -3 -5 -9 -11
PROFIT BEFORE TAXES   19 5 58 94

¹ Operating profit and operating margin for 2008/09 are shown including items affecting comparability in the amount of MSEK –21.

Net revenue and profit by division – fourth quarter

Electronics

Net revenue for the fourth quarter amounted to MSEK 135 (187). Sales were lower, as a result of the state of the market, restructuring of businesses with low profitability and the move of the electronics operations in Finland to the Finnish trading operations in division Mechatronics. This business was included in an amount of about MSEK 13 in fourth quarter business volume last year.

Sales volumes stabilised during the latter part of the year for most of the businesses within the division. Increased activity has been seen in some of the division’s customer segments. This has had a gradual positive effect on demand.

Adaptation of the businesses has been carried out, which increased the margins during the year. Measures taken have included concentration of businesses to the Nordic markets, Germany and Poland as well as product line development with focus on gross margins, cost-cutting measures and shrinking the organisation.

Operating profit for the fourth quarter amounted to MSEK 7 (7), which is equivalent to an operating margin of 5.2 percent (3.7).

Mechatronics

Net revenue for the fourth quarter amounted to MSEK 124 (140). The drop in revenue is predominantely explained by the state of the market. Growing demand was seen from the division’s customers during the quarter, both in industry and power and electricity distribution.

Efforts to reduce costs and streamline operations continued during the quarter. Action was taken in the form of personnel reductions and working capital reduction, as well as integration of the Finnish electronics trading activities.

Fourth quarter operating profit amounted to MSEK 8 (4), equivalent to a margin of 6.5 percent (2.9).

Communications

Net revenue amounted to MSEK 176 (201). Demand was strong in the area of digital image/technical security in several customer segments, especially from the public sector. The software area recorded lower sales compared to last year. On the other hand, a stabilisation of the business climate was seen during the fourth quarter, particularly in the area’s main business, which is selling CAD software. Weak demand continued to be seen in the Access area.

Measures have been implemented to adapt the businesses in the division. Closing of the Access business in Norway was completed as planned.

Fourth quarter operating profit amounted to MSEK 11 (7), which is equivalent to an operating margin of 6.3 percent (3.5).

Other financial information

Parent Company and other consolidation items

The Parent Company’s internal net revenue for the financial year amounted to MSEK 22 (26) and profit after finance items was MSEK 60 (77). This result includes exchange rate adjustments on intra-Group lending in the amount of MSEK –3 (3). Dividend income from subsidiaries amounted to MSEK 86 (140). Investments in non-current assets were made in a net amount of MSEK 0 (0). The Parent Company has a credit facility of MSEK 250. Utilisation at the end of the period was MSEK 22, as against a positive balance of MSEK 7 at the beginning of the financial year. There were liquid funds in the amount of MSEK 0 at the end of the period as compared with MSEK 0 at the beginning of the financial year. The Parent Company’s equity ratio stood at 76 percent at the end of the period as against 65 percent at the beginning of the year.

Employees

At the end of the period the number of employees in the Group was 608, which can be compared to 742 at the beginning of the financial year and just over 800 persons in the autumn of 2008. The decrease of just over 20 percent compared to this point in time is the result of action taken in the Group.

Share distribution and repurchases

The share capital at the end of the period amounted to MSEK 48.9. The distribution on classes of shares is as follows:

Classes of shares  
Class A shares 1 094 654
Class B shares 22 078 655
Repurchased B shares -1 195 500
Total 21 977 809

Lagercrantz owns 1,195,500 class B shares, equivalent to 5.2 percent of the number of shares outstanding and 3.6 percent of the votes in Lagercrantz. Shares held in treasury cover, inter alia, the Company’s obligations under outstanding option programmes, where a total of 665,500 options have been acquired by members of senior management (awards 2007, 2008 and 2009) with a strike price of SEK 44.40, SEK 36.80 and SEK 31.10, respectively, per call option. The average acquisition cost for repurchased shares amounts to SEK 25.57 per share. The quotient value per share is SEK 2.11. At the end of December 2009 the incentive programme was terminated with the 2006 award. The strike price was higher than the share price at the time of redemption so the call options expired without value.

Risks and uncertainty factors

The most important risk factors for the Group are the state of the economy, structural changes in the market, supplier and customer dependence, the competitive situation and foreign exchange trends. A broad and general downward economic trend and increased uncertainty have affected demand for most of the Group’s companies. The Group has therefore taken a number of steps with respect to costs, working capital and capital expenditures and there is growing vigilance concerning the future development. Reference is made to the 2008/09 Annual Report for additional detail. The Parent Company is affected by the above mentioned risks and uncertainty factors by virtue of its function as owner of its subsidiaries.

Related party disclosures

Transactions between Lagercrantz and related parties that have had a significant effect on the Group’s financial position and profit have not occurred.

Annual General Meeting 2010

The 2010 Annual General Meeting will be held 31 August 2010 at IVA konferenscenter, Grev Turegatan 16, Stockholm. In order to bring a matter before the Annual General Meeting, a request must be received from the shareholder not later than by 18 June 2010. Such request should be sent to the Company for forwarding to the Board of Directors.

The Annual Report will be published at the end of June 2010 and will be available on the website.

Notice for the Annual Meeting will be advertised not later than six weeks before the Meeting in Dagens Industri and Post- och Inrikes Tidningar, and will also be published on the Company’s website. All shareholders whose names are entered in the share register five days before the Annual Meeting may participate in person or by proxy. Notice must be given in accordance with instructions contained in the notice.

The Annual Meeting appoints the Company’s Board of Directors and determines the fees to be paid. The Annual Meeting also adopts the financial statements and resolves the disposition of earnings and discharge form liability for the Board of Directors and the chief executive. The Annual Meeting also resolves the form of how a nomination committee should be appointed and also resolves any mandates or authorisations for the Board of Directors.

Dividend

The Board of Directors propose a dividend of SEK 1.50 (1.50) per share. This is equivalent to a total of MSEK 33 (33).

Accounting policies

This Interim Report for the Group has been prepared in accordance with IAS 34 Interim Financial Reporting. The interim report for the Parent Company has been prepared in accordance with the Swedish Annual Accounts Act and the Swedish Securities Market Act, which is accordance with the provisions of RFR 2.2 Accounting for legal entities. For the Group and the Parent Company the same accounting principles and calculation methods have been applied as in the most recent Annual Report.

Starting in 2009/10, the Group applies IFRS 8 Operating segments and amendments to IAS 8 Presentation of Financial Statements, IAS 23 Borrowing Costs and IAS 27, which deals with matters such as reporting of dividend income from subsidiaries. None of these have a significant effect on the Group’s reports or any effect on profit and financial position.

Events after the balance sheet date

Swedish company Norwesco AB was acquired on 3 May 2010. Norwesco develops, manufactures and markets a niche line of products for the electronics and construction industries. Norwesco had sales of approximately MSEK 50 in 2009 with good profitability. The company is headquartered in Täby and production takes place in Öregrund. The company will be a part of division Mechatronics. The acquisition is expected to make a small positive contribution to the group’s earnings per share during the financial year 2010/11.

Jörgen Wigh

President & Chief Executive Officer

This information is published in accordance with the Swedish securities market act, the Swedish act on trading in financial instruments, or the body of regulations at Nasdaq OMX Stockholm. The information was submitted for publication at 12:30 p.m., 2010-05-11.

Review Report

We have performed a review of the twelve-month period covered by the interim report for Lagercrantz Group AB as of 31 March 2010. The preparation and presentation of this interim report in accordance with IAS 34 and the Swedish Annual Accounts Act are the responsibility of the Board of Directors and the President. Our responsibility is to express an opinion on the basis of our review.

Focus and scope of the review

We have performed our review in accordance with the Standard for Review, SÖG 2410 Review of interim financial information performed by the company’s elected auditor. A review comprises making inquiries, primarily of individuals responsible for financial and accounting matters, and performing analytical procedures and other review procedures. A review has a different focus and significantly smaller scope compared with an audit in accordance with Auditing Standards in Sweden (RS) and generally accepted auditing standards in other respects. Given the procedures performed in a review, it is not possible for us to obtain such a degree of assurance that we would become aware of all important circumstances which could have been identified had an audit been performed. Therefore, the opinion expressed on the basis of a review does not have the assurance of an opinion based on an audit.

Conclusion

Based on our review, no circumstances have come to our attention which would give us reason to consider that this interim report has not, in all material respects, been prepared, as far as the group is concerned, in accordance with IAS 34 and the Swedish Annual Accounts Act and, as far as the parent company is concerned, in accordance with the Swedish Annual Accounts Act.

Stockholm, 11 May 2010

KPMG AB

Joakim Thilstedt

Authorised Public Accountant

Segment information per quarter                  
NET REVENUE 2009/10   2008/09
MSEK Q4 Q3 Q2 Q1   Q4 Q3 Q2 Q1
Electronics 135 132 136 149   187 181 176 183
Mechatronics 124 149 120 118   140 163 159 166
Communications 176 167 147 167   201 213 186 183
Parent company/Consolidation items - - 0 -   - - - -
GROUP TOTAL 435 448 403 434   528 557 521 532
                   
OPERATING PROFIT 2009/10   2008/09
MSEK Q4 Q3 Q2 Q1   Q4 Q3 Q2 Q1
Electronics 7 5 2 3   7 3 6 8
Mechatronics 8 9 8 5   4 13 17 15
Communications 11 10 5 8   7 17 16 12
Parent company/Consolidation items -4 -4 -3 -3   -8 -3 -7 -2
GROUP TOTAL 22 20 12 13   10 30 32 33
Consolidated income statement      
  3 months 3 months Financial year Financial year
MSEK Jan–Mar 2009/10 Jan–Mar 2008/09 Apr–Mar 2009/10 Apr–Mar 2008/09
Net revenue 435 528 1 720 2 138
Cost of goods sold -317 -398 -1 265 -1 576
GROSS PROFIT 118 130 455 562
Selling costs -67 -76 -257 -302
Administrative expenses -26 -45 -120 -157
Research and development expenses -5 -4 -13 -10
Other operating income and operating expenses 2 5 2 12
OPERATING PROFIT 22 10 67 105
(of which depreciation) (-6) (-7) (-25) (-25)
Net finance items -3 -5 -9 -11
PROFIT AFTER FINANCE ITEMS 19 5 58 94
Taxes -6 -1 -16 -26
NET PROFIT FOR THE PERIOD 13 4 42 68
 
 
 
Earnings per share, SEK 0, 59 0,18 1,91 3,05
Earnings per share after dilution, SEK 0, 59 0,18 1,91 3,05
 
 
 
Number of shares outstanding after repurchases (’000) 21 978 21 978 21 978 22 287
Weighted number of shares outstanding after repurchases (’000) 21 978 21 978 21 978 22 287
Number of shares outstanding after period's repurchases (’000) 21 978 21 978 21 978 21 978

In view of the strike price on outstanding call options during the period (SEK 44.00, SEK 36.80 and SEK 31.60) and the average market price of the share (SEK 27.59) during the most recent 12-month period when the option programmes where outstanding, there was no dilutive effect during the most recent 12-month period. Nor was there any dilutive effect during the latest quarter as the average market price (SEK 29.88) was lower than the strike price.

Consolidated statement of recognised income and expense      
  3 months 3 months Financial year Financial year
MSEK Jan–Mar 2009/10 Jan–Mar 2008/09 Apr–Mar 2009/10 Apr–Mar 2008/09
Net profit for the period 13 4 42 68
Other total profit
 
 
Change in fair value of hedging reserve 0 -1 1 -3
Change in translation reserve -16 -1 -34 39
RECOGNISED RESULT FOR THE PERIOD -3 2 9 104
Statement of consolidated financial position        
         
MSEK   2010-03-31 2009-03-31  
ASSETS  
   
Goodwill   179 192  
Other intangible non-current assets   104 114  
Tangible non-current assets   51 56  
Financial non-current assets   17 23  
Inventories   177 240  
Short-term receivables   326 364  
Cash and cash equivalents   29 60  
TOTAL ASSETS   883 1 049  
   
   
SHAREHOLDERS’ EQUITY AND LIABILITIES    
Shareholders’ equity   494 518  
Long-term liabilities   81 162  
Current liabilities   308 369  
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES   883 1 049
   
 
Interest-bearing assets   29 60  
Interest-bearing liabilities   67 138  
Consolidated cash flow statement        
  3 months 3 months Financial year Financial year
MSEK Jan–Mar 2009/10 Jan–Mar 2008/09 Apr–Mar 2009/10 Apr–Mar 2008/09
Operating activities
 
 
Result after finance items 19 5 58 94
Adjustment for paid taxes, items not included in cash flow, etc. 3 10 -2 1
Cash flow from operating activities before changes in working capital 22 15 56 95
Cash flow from changes in working capital
 
 
Increase(–)/Decrease(+) in inventories 19 42 54 17
Increase (–)/Decrease (+) in operating receivables 0 31 16 95
Increase (+)/Decrease (-) in operating liabilities 1 -32 -39 -70
Cash flow from operating activities 42 56 87 137
Investing activities
 
 
Investments in businesses -1 -10 -2 -57
Investment in/disposals of other non-current assets, net -4 -2 -16 -20
Cash flow from investing activities -5 -12 -18 -77
Financing activities
 
 
Dividend & repurchase of own shares 0 0 -33 -45
Financing activities -61 -74 -66 -32
Cash flow from financing activities -61 -74 -99 -77
 
 
 
CASH FLOW FOR THE PERIOD -24 -30 -30 -17
Cash and cash equivalents at the beginning of the period 54 93 60 79
Exchange rate differences in cash and cash equivalents -1 -3 -1 -2
Cash and cash equivalents at the end of the period 29 60 29 60
Consolidated statement of changes in equity    
  Apr–Mar Apr–Mar
MSEK 2009/10 2008/09
Opening balance 518 459
Dividend -33 -34
Repurchase of own shares - -11
Recognised result for the period 9 104
Closing balance 494 518
Key financial indicators        
      Financial year    
  2009/10 2008/09 2007/08 2006/07 2005/06
Revenue 1 720 2 138 2 172 1 974 1 608
Change in revenue, % -19, 6 -1,6 10,0 22,8 5,9
Profit after taxes 42 68 91 65 39
Operating margin,% 3, 9 4,9 6,0 5,0 3,5
Profit margin,% 3, 4 4,4 5,6 4,6 3,4
Equity ratio,% 56 49 44 39 52
Return on capital employed, % 11 17 21 18 13
Return on equity, % 8 14 21 16 10
Debt equity ratio 0, 1 0,3 0,4 0,6 0,1
Net debt equity ratio 0, 1 0,2 0,2 0,4 0,0
Times interest earned 6 7 9 9 14
Net interest-bearing liabilities (+)/receivables (–), MSEK 38 78 93 161 -9
Number of employees at end of period 608 742 763 751 541
Revenue outside Sweden, MSEK 1 155 1 486 1 496 1 352 1 053
           
Per-share data          
      Financial year    
  2009/10 2008/09 2007/08 2006/07 2005/06
Number of shares outstanding at end ofperiod after repurchases ('000) 21 978 21 978 22 478 23 678 23 678
Weighted number of shares outstanding after repurchases ('000) 21 978 22 287 23 212 23 678 23 923
  21 978 22 287 23 212 23 678 23 923
Operating profit per share, SEK 3, 05 4,71 5,64 4,18 2,38
Earnings per share, SEK 1, 91 3,05 3,92 2,75 1,63
  1, 91 3,05 3,92 2,75 1,63
Cash flow from operations per share, SEK 3, 96 6,15 5,17 3,21 3,59
Cash flow per share, SEK -1, 37 -0,76 -0,60 1,69 -1,00
Equity per share, SEK 22, 50 23,60 20,40 18,20 16,60
Latest market price per share, SEK 31, 50 23,50 28,80 33,50 30,10
           
Definitions will be found in the 2008/09 Annual Report.          
Parent company income statement      
  3 months 3 months Financial year Financial year
MSEK Jan–Mar 2009/10 Jan–Mar 2008/09 Apr–Mar 2009/10 Apr–Mar 2008/09
Net revenue 6 6 22 26
Administrative expenses -10 -5 -34 -32
Other operating income and operating expense 0 0 0 0
OPERATING RESULT -4 1 -12 -6
Financial income 0 1 88 146
Financial expense -3 -54 -16 -63
PROFIT AFTER FINANCE ITEMS -7 -52 60 77
  -2 0 -2  
Taxes 2 0 5 3
NET PROFIT FOR THE PERIOD -7 -52 63 80
         
Parent company balance sheet        
         
    2010-03-31 2009-03-31  
ASSETS  
   
Tangible non-current assets   0 0  
Financial non-current assets   586 611  
Short-term receivables   51 52  
Cash and cash equivalents   0 7  
TOTAL ASSETS   637 670  
SHAREHOLDERS’ EQUITY AND LIABILITIES  
 
Shareholders’ equity   485 435  
    3 0  
Long-term liabilities   39 123  
Current liabilities   110 112  
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES   637 670  
   
   
Pledged assets and contingent liabilities   30 50