Neomarkka
Main | Contacts | Search | Feedback | Site map | Disclaimer
Suomi |

NEOMARKKA PLC

INVESTMENTS

INVESTORS

RELEASES
Stock Exchange Releases
Other information
Print this page

Neomarkka Plc STOCK EXHANGE REVIEW February 18, 2010 at 13.05

RESTATEMENT TO NEOMARKKA´S INTERIM REVIEWS 2009

Neomarkka acquired OAO Expokabel in August 2008 and its share in January 2009. The original purchase price allocation had been partially faulty. The relative minority share had not been considered in the net assets according to IFRS 3.

Both the Stock Exchange Review regarding closing of the books and the Financial Statement 2009 show the faulty and restated preliminary purchase price allocation presented in Financial Statement 2008. The Closing of the books Stock Exchange Review will be published Februay 18, 2010.

The restatements to the interim reports in 2009 are presented below. The Consolidated Balance Sheet of each interim report is presented with both published and restated figures and the effects of restatement is shown.

In Q3 2009 interim report´s balance sheet there was also a false transfer within non-current assets. However, Neomarkka´s shares in associates has been zero since the Q1 2009. The incorrect booking has been corrected to the Consolidated Balance Sheet Q3 below.

CONSOLIDATED BALANCE SHEET (IFRS) Published Restated Restatement
EUR 1,000 31.3.2009 31.3.2009 effects
       
ASSETS      
       
NON-CURRENT ASSETS      
Goodwill 4,530 4,530 0
Other intangible assets 6,582 7,269 686
Tangible assets 33,544 34,351 807
Receivables 414 414 0
Deferred tax assets 1,175 1,175 0
Total non-current assets 46,246 47,739 1,493
       
Current assets      
Inventories 17,981 17,981 0
Available-for-sale financial assets 3,733 3,733 0
Sales receivables and other receivables 11,588 11,588 0
Tax receivables from the profit 351 351 0
Cash and cash equivalents 19,041 19,041 0
Total current assets 52,694 52,694 0
       
Total assets 98,940 100,433 1,493
       
SHAREHOLDERS' EQUITY AND LIABILITIES      
       
Shareholders' equity      
Share capital 24,082 24,082 0
Premium fund 66 66 0
Reserve fund 1,221 1,221 0
Retained profit 3,319 3,300 -19
Other unrestricted equity 21,327 21,327 0
Equity attributable to shareholders of the parent company 50,015 49,996 -19
Minority interest 105 1,205 1,101
Total shareholders' equity 50,120 51,201 1,081
       
Non-current liabilities      
Deferred tax liabilities 3,729 4,141 413
Provisions 810 810 0
Interest-bearing liabilities 21,083 21,083 0
       
Current liabilities      
Tax liabilities from the profit 140 140 0
Reserves 163 163 0
Short-term interest-bearing liabilities 10,341 10,341 0
Accounts payable and other liabilities 12,554 12,554 0
Total liablities 48,820 49,232 412
       
Shareholders' equity and liabilities 98,940 100,433 1,493

CONSOLIDATED BALANCE SHEET (IFRS) Published Restated Restatement
EUR 1,000 30.6.2009 30.6.2009 effects
       
ASSETS      
       
NON-CURRENT ASSETS      
Goodwill 3,354 3,354 0
Other intangible assets 6,752 7,456 704
Tangible assets 31,702 32,490 789
Receivables 403 403 0
Deferred tax assets 1,315 1,315 0
Total non-current assets 43,526 45,019 1,493
       
Current assets      
Inventories 18,157 18,157 0
Available-for-sale financial assets 3,733 3,733 0
Sales receivables and other receivables 12,910 12,910 0
Tax receivables from the profit 130 130 0
Cash and cash equivalents 18,214 18,214 0
Total current assets 53,143 53,143 0
       
Total assets 96,669 98,162 1,493
       
SHAREHOLDERS' EQUITY AND LIABILITIES      
       
Shareholders' equity      
Share capital 24,082 24,082 0
Premium fund 66 66 0
Reserve fund 1,221 1,221 0
Translation differences -2,486 -2,486 0
Retained profit 2,317 2,242 -75
Other unrestricted equity 21,327 21,327 0
Equity attributable to shareholders of the parent company 46,527 46,453 -74
Minority interest 94 1,286 1,192
Total shareholders' equity 46,621 47,739 1,118
       
Non-current liabilities      
Deferred tax liabilities 3,879 4,254 375
Provisions 820 820 0
Interest-bearing liabilities 19,727 19,727 0
       
Current liabilities      
Tax liabilities from the profit 448 448 0
Reserves 163 163 0
Short-term interest-bearing liabilities 11,215 11,215 0
Accounts payable and other liabilities 13,796 13,796 0
Total liablities 50,048 50,423 375
       
Shareholders' equity and liabilities 96,669 98,162 1,493

CONSOLIDATED BALANCE SHEET (IFRS) Published Restated Restatement
EUR 1,000 30.9.2009 30.9.2009 effect
       
ASSETS      
       
NON-CURRENT ASSETS      
Goodwill 3,517 3,588 71
Other intangible assets 6,565 7,429 864
Tangible assets 31,359 32,075 716
Shares in associates 202 0 -202
Receivables 338 338 0
Deferred tax assets 1,616 1,616 0
Total non-current assets 43,596 45,046 1,449
       
Current assets      
Inventories 16,897 16,897 0
Available-for-sale financial assets 3,733 3,733 0
Sales receivables and other receivables 16,278 16,278 0
      0
Tax receivables from the profit 98 98 0
Other financial assets 4,970 4,970 0
Cash and cash equivalents 7,092 7,092 0
Total current assets 49,068 49,068 0
      0
Total assets 92,664 94,113 1,449
       
SHAREHOLDERS' EQUITY AND LIABILITIES      
       
Shareholders' equity      
Share capital 24,082 24,082 0
Premium fund 66 66 0
Reserve fund 1,221 1,221 0
Translation differences -2,413 -2,413 0
Retained profit 1,111 1,057 -54
Other unrestricted equity 21,327 21,327 0
Equity attributable to shareholders of the parent company 45,394 45,340 -54
Minority interest 57 1,239 1,181
Total shareholders' equity 45,452 46,579 1,127
       
Non-current liabilities      
Deferred tax liabilities 2,936 3,257 322
Provisions 629 629 0
Interest-bearing liabilities 19,533 19,533 0
Muut velat 0   0
       
Current liabilities      
Tax liabilities from the profit 817 817 0
Reserves 163 163 0
Short-term interest-bearing liabilities 8,682 8,682 0
Derivative contracts      
Accounts payable and other liabilities 14,452 14,452 0
Total liablities 47,212 47,534 322
       
Shareholders' equity and liabilities 92,664 94,113 1,449

Neomarkka Oyj

Sari Tulander
CFO

Further information:
Sari Tulander, CFO, Tel. +358 20 720 9192

www.neomarkka.fi

Neomarkka Plc is an investment company that invests mainly in industrial companies with similar synergic benefits. The aim of investments is with active ownership to develop the purchased companies and establish additional value. Returns are sought both through dividend flow and an increase in value. The company may also invest in listed and unlisted securities and in real estates. Neomarkka's B shares are listed on the NASDAQ OMX Helsinki Oy main market.


Copyright Neomarkka 2003