|
|||
![]() |
|||
2014-08-07 09:00:42 CEST 2014-08-07 09:01:43 CEST REGULATED INFORMATION Leverator - Interim Management statementLEVERATOR PLC INTERIM REPORT 1 JANUARY – 30 JUNE 2014Leverator Plc Interim Report 7 August 2014 at 10.00 a.m. EEST LEVERATOR PLC INTERIM REPORT 1 JANUARY - 30 JUNE 2014 Business Leverator Plc's (Leverator) business consists of the issue of bonds and the grant of loans to CapMan Mezzanine IV L.P. mezzanine fund (CMM IV). Leverator's result is formed by the difference between interest received from CMM IV's loans and interest paid to bondholders. The issued bonds are listed on the Helsinki Exchanges (Nasdaq OMX Helsinki). Bonds Leverator has issued a serial loan with a fixed coupon interest of 8.162%. The bonds were issued in five tranches in accordance with the loan capital needed by CMM IV, and investors subscribed all five tranches according to their commitments. The final size of the bond totalled MEUR 192 on 18 June 2009. The final loan maturity is 21 June 2016. Leverator has a call option to repay the bonds or part thereof not earlier than 22 June 2009. Leverator repaid 13.5%, equivalent of EUR 26,000,256, in accordance with the terms of the loan on 23 June 2014. The outstanding bond loan totalled EUR 70,313,856 on 30 June 2014. Issued tranches and Leverator's financial performance Issued tranches (trading code LEVJ816216) Tranche Issue date Size of the tranche, Date of Subscription MEUR listing price, % -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 1st 12 July 2004 8.0 13 July 2004 100.00 tranche 2nd 5 June 2006 40.0 13 June 2006 99.137 tranche 3rd 28 March 48.0 13 April 98.290 tranche 2007 2007 4th 28 April 36.0 5 May 2009 97.389 tranche 2009 5th 18 June 2009 60.0 25 June 2009 98.468 tranche Leverator's turnover for the accounting period was EUR 0, because the Company's interest earnings and interest expenses are presented as financial items in the income statement. Leverator's operating loss was EUR 28,165 (EUR 28,529 for the review period 1 January - 30 June 2013) and financial income and expenses totalled EUR 118,768 (EUR 140,553). The result for the accounting period was EUR 72,482 (EUR 84,578). Leverator's solvency and risks The security for the bonds is Leverator's receivable from CMM IV. The security for this receivable to Leverator is CMM IV's mezzanine loan receivables from portfolio companies as well as associated options and portfolio company shares that are possibly subscribed on the basis of those options. Leverator's solvency to pay the bonds' interest and principal is based on CMM IV's solvency to pay the loan receivable and interest to Leverator. CMM IV's solvency is dependent on its mezzanine loan receivables from portfolio companies and on the value of associated options or shares as well as on CMM IV's right to call the commitments and clawback of the Fund's Limited Partners. The most significant risks or uncertainty factors in Leverator's operations are that the portfolio companies would not be able to pay their debt to the fund, that the fund's Limited Partners would not fulfil their obligations in accordance with fund agreement or that the fund's solvency would be put at risk due to some other cause. An examination of CMM IV's solvency to manage the loan receivable to Leverator is first carried out in order to determine Leverator's solvency. CMM IV's solvency 30 June 2014 MEUR Outstanding balance to Leverator 70.3 CMM IV's mezzanine loans and associated options and shares: - acquisition cost* 39.8 - value appreciation* 12.0 Net cash assets - bank deposits 3.3 - accumulated interest receivables** 0.5 - Leverator/accumulated interest -0.1 Commitments at call from Limited Partners 10.0 Clawback at call 10.9 ----- ----- Total 76.4 * Figures by CMM IV's management company, as reported or with a discount. ** Excludes interest receivables that are outstanding or have accumulated that are not booked in the Fund's accounts because of the uncertainty whether they can be collected. CMM IV's financial assets exceed the total loan receivables of Leverator by €6.1 million on 30 June 2014 and therefore the latter's receivable due from CMM IV presented below can be booked in full. CMM IV's financial assets exceeded the total loan receivables of Leverator by €10.1 million on 30 June 2013 and by €7.0 million on 31 March 2014. The values given above are reported by CMM IV's management company. The management company's assessment of the value appreciation of mezzanine loans and associated options and shares is based on reporting principles common to the private equity industry. These principles aim at take into account risk factors caused by the general economic environment. The amount of commitments and clawback that the fund has a right to call from the Fund's Limited Partners is based on CMM IV's fund agreement. Leverator's solvency 30 June 2014 MEUR Balance of bonds at nominal value 70.3 Leverator's receivable from CMM IV at nominal value 70.3 Net cash assets 1.0 ----- ----- Total 71.3 Leverator's solvency exceeds the balance of the bonds. Leverator's more detailed financial position is presented in the income statement, balance sheet, statement of changes in equity and cash flow statement in Appendix 1. There are no exceptional liabilities of Leverator or CMM IV in the knowledge of Leverator's Board of Directors that should be considered in the above calculations. Leverator's ownership The owners of Leverator Plc are CapMan Plc, Etera Mutual Pension Insurance Company, Foundation for Economic Education, Ilmarinen Mutual Pension Insurance Company, OP Life Assurance Company Ltd, Pharmacy Pension Fund, Mandatum Life Insurance Company Limited, Varma Mutual Pension Insurance Company and Yleisradio Pension Fund with equal holdings. Leverator's Board of Directors On 8 May 2014 the shareholders of Leverator Plc elected the following members to the Company's Board of Directors: Mr Tatu Hemmo, Mrs Nina Härkönen, Mr Staffan Jåfs, Mr Harri Lemmetti, Mr Olli Liitola, Mr Tommi Mäkelä, Mrs Katja Salovaara, Mr Tomi Viia, and Mr Kyösti Ylikortes. The members elected Mr Tatu Hemmo as Chairman of the Board. Future outlook Developments in the general market environment in the next few years may continue to cause difficulties in the ability of fund's portfolio companies to pay interest on their mezzanine loans and repay principal to the fund in accordance with original loan terms. Restrictions in the portfolio companies' senior loan agreements may in certain cases prevent the companies from meeting their interest payments in accordance with the original loan terms during 2014. The aforementioned issues might, in turn, weaken the fund's ability to meet its debt to Leverator Plc in full, which would affect Leverator Plc's solvency. It is possible that the fund's solvency weakens further during 2014. It is probable that Leverator Plc's interest earnings will cover its interest payable and other expenses in 2014. Leverator Plc will publish its Interim Report 1 January-31 September 2014 on 6 November 2014. Helsinki 7 August 2014 LEVERATOR PLC Board of Directors For further information, please contact: Olli Liitola, CEO, tel. +358 207 207 506 or mobile +358 400 605 040 DISTRIBUTION NASDAQ OMX Helsinki Principal media Bondholders www.leverator.fi APPENDIX 1. Income statement, balance sheet, statement of changes in equity and cash flow statement The Interim Report 1 January-30 June 2014 has been prepared in compliance with International Financial Reporting Standards (IFRS) and the accounting principles applied are the same as in the financial statements for 2013. The information presented is unaudited. APPENDIX 1. Income Statement, Balance Sheet, Statement of Changes in Equity and Cash Flow Statement LEVERATOR PLC INCOME STATEMENT, IFRS EUR 1.4.- 30.6.2014 1.1.- 1.4.- 30.6.2013 1.1.- 1.1.- 30.6.20 30.6.20 31.12.2 14 13 013 -------------------------------------------------------------------------------- Turnover 0 0 0 0 0 Personnel expenses 0 0 0 0 -24,000 Other operating -10,860 -28,165 -18,327 -28,529 -69,632 expenses Operating loss -10,860 -28,165 -18,327 -28,529 -93,632 Financial income 58,571 118,768 70,277 140,553 280,196 and expenses Profit before taxes 47,711 90,602 51,950 112,024 186,564 Income taxes -9,542 -18,120 -12,728 -27,446 -45,708 Profit for the 38,169 72,482 39,222 84,578 140,856 financial year Total comprehensive income, IFRS The company does not have items included in comprehensive income. Earnings per share: Earnings per share, 0.0371 0.0705 0.0381 0.0822 0.1369 € LEVERATOR PLC BALANCE SHEET, IFRS EUR 30.6.2014 30.6.2013 31.12.2013 ASSETS Non-current assets Investments Other investments 70,313,856 112,442,112 96,314,112 Total non-current assets 70,313,856 112,442,112 96,314,112 Current assets Current receivables 190,655 286,184 230,712 Cash and bank 968,833 830,506 911,301 Total current assets 1,159,488 1,116,691 1,142,013 TOTAL ASSETS 71,473,344 113,558,803 97,456,124 EUR 30.6.2014 30.6.2013 31.12.2013 SHAREHOLDERS' EQUITY AND LIABILITIES Shareholders' equity Share capital 102,857 102,857 102,857 Retained earnings 840,673 699,817 699,817 Profit for the financial year 72,482 84,578 140,856 Total shareholders' equity 1,016,012 887,252 943,530 Liabilities Non-current liabilities 70,313,856 112,442,112 96,314,112 Current liabilities 143,475 229,438 198,482 Total liabilities 70,457,331 112,671,550 96,512,594 TOTAL SHAREHOLDERS' EQUITY 71,473,344 113,558,803 97,456,124 AND LIABILITIES LEVERATOR PLC STATEMENT OF CHANGES IN EQUITY, IFRS Share Other Retained Total capital reserves earnings equity -------------------------------------------------------------------------------- Equity on 31.12.2013 102,857 0 840,673 943,530 Profit for the 72,482 72,482 financial year Equity on 30.6.2014 102,857 0 913,155 1,016,012 -------------------------------------------------------------------------------- Share Other Retained Total capital reserves earnings equity -------------------------------------------------------------------------------- Equity on 31.12.2012 102,857 0 699,817 802,674 Profit for the 84,578 84,578 financial year Equity on 30.6.2013 102,857 0 784,395 887,252 -------------------------------------------------------------------------------- LEVERATOR PLC CASH FLOW STATEMENT, IFRS EUR 1-6/2014 1-6/2013 1-12/2013 --------------------------------------------------------------------------- Cash flow from operations Operating profit 72,482 84,578 140,856 Other adjustments to operating profit -135,343 -143,607 -259,641 Interest paid -3,930,579 -4,588,763 -9,177,525 Interest received 4,050,972 4,729,315 9,458,630 Cash flow from operations 57,531 81,523 162,319 Cash flow from investments Change in long-term loan receivables 26,000,256 0 16,128,000 Cash flow from investments 26,000,256 0 16,128,000 Financial cash flow Change in long-term liabilities -26,000,256 0 -16,128,000 Financial cash flow -26,000,256 0 -16,128,000 Change in cash funds 57,531 81,523 162,319 Cash funds at start of the period 911,301 748,982 748,982 Cash funds at end of the period 968,833 830,505 911,301 Olli Liitola, CEO, tel. +358 207 207 506 or mobile +358 400 605 040 |
|||
|