2011-08-11 09:00:00 CEST
2012-02-03 12:08:13 CET
REGULATED INFORMATION
Leverator - Interim report (Q1 and Q3)
LEVERATOR PLC INTERIM REPORT 1 JANUARY – 30 JUNE 2011
Leverator Plc Stock Exchange Release 11 August 2011 at 10:00 a.m. EET LEVERATOR PLC INTERIM REPORT 1 JANUARY - 30 JUNE 2011 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 11.3% of the original loan capital, equivalent to EUR 21,701,760, in accordance with the terms of loan on 21 June 2011. Leverator has repaid 11% of the original loan capital, equivalent to EUR 21,120,000, on 21 December 2010. Consequently the outstanding bond loan totalled EUR 149,178,240 on 30 June 2011. Issued tranches and Leverator's financial performance -------------------------------------------------------------------------------- | Issued tranches (trading code LEVJ816216) | -------------------------------------------------------------------------------- | Tranche | Issue date | Size of the | Date of | Subscription | | | | tranche, | listing | price, % | | | | MEUR | | | -------------------------------------------------------------------------------- | 1st tranche | 12 July 2004 | 8.0 | 13 July 2004 | 100.00 | -------------------------------------------------------------------------------- | 2nd tranche | 5 June 2006 | 40.0 | 13 June 2006 | 99.137 | -------------------------------------------------------------------------------- | 3rd tranche | 28 March 2007 | 48.0 | 13 April 2007 | 98.290 | -------------------------------------------------------------------------------- | 4th tranche | 28 April 2009 | 36.0 | 5 May 2009 | 97.389 | -------------------------------------------------------------------------------- | 5th tranche | 18 June 2009 | 60.0 | 25 June 2009 | 98.468 | -------------------------------------------------------------------------------- Leverator's turnover for the review 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 39,934 (EUR 31,866 for the review period 1 January - 30 June 2010) and financial income and expenses totalled EUR 113,592 (EUR 143,352). The result for the review period was EUR 54,474 (EUR 82,501). 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 be able to 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 2011 -------------------------------------------------------------------------------- | | MEUR | -------------------------------------------------------------------------------- | Outstanding balance to Leverator | 149.2 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | CMM IV's mezzanine loans and associated options and shares: | | -------------------------------------------------------------------------------- | - acquisition cost* | 138.7 | -------------------------------------------------------------------------------- | - value appreciation* | -5.7 | -------------------------------------------------------------------------------- | Net cash assets | | -------------------------------------------------------------------------------- | - bank deposits | 11.4 | -------------------------------------------------------------------------------- | - outstanding interest receivables** | 4.8 | -------------------------------------------------------------------------------- | - accumulated interest receivables** | 2.3 | -------------------------------------------------------------------------------- | - Leverator/accumulated interest | -0.3 | -------------------------------------------------------------------------------- | Commitments at call from Limited Partners | 10.0 | -------------------------------------------------------------------------------- | Clawback at call | 10.9 | -------------------------------------------------------------------------------- | Total | 172.1 | -------------------------------------------------------------------------------- * Figures reported by CMM IV's management company. ** 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. As CMM IV's financial assets exceed the total loan receivables of Leverator, the latter's receivable due from CMM IV presented below can be booked in full. The values given above are reported by CMM IV's management company. Net cash assets MEUR 18.2 include MEUR 4.8 interest receivables, which CMM IV's portfolio companies have been unable to pay in accordance with original loan terms to CMM IV due to restrictions in the portfolio companies' senior loan agreements. 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 2011 -------------------------------------------------------------------------------- | | MEUR | -------------------------------------------------------------------------------- | Balance of bonds at nominal value | 149.2 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Leverator's receivable from CMM IV at nominal value | 149.2 | -------------------------------------------------------------------------------- | Net cash assets | 0.5 | -------------------------------------------------------------------------------- | Total | 149.7 | -------------------------------------------------------------------------------- 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 4 May 2011 the shareholders of Leverator Plc elected the following members to the Company's Board of Directors: Mr Karri Alameri, Mr Tatu Hemmo, Mrs. Nina Härkönen, Mr Harri Lemmetti, Mr Olli Liitola, Mr Tommi Mäkelä, Mr Jyrki Orpana, Mr Jorma Tammenaho and Mr Kyösti Ylikortes. The members elected Mr Jyrki Orpana 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. The amount of unpaid interest receivables mentioned under CMM IV's solvency is expected to rise during 2011. These, in turn, might weaken the fund's ability to meet in full its debt to Leverator Plc, which would affect Leverator Plc's solvency. It is highly probable that the Company's interest earnings will cover its interest payable and other expenses in 2011. Leverator Plc will publish its Interim Report 1 January - 30 September 2011 on 3 November 2011. Helsinki 11 August 2011 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 Helsinki Exchanges Principal media Bondholders APPENDIX 1. Income statement, balance sheet, statement of changes in equity and cash flow statement Interim Report 1 January - 30 June 2011 has been prepared in compliance with International Financial Reporting Standards (IFRS) and the accounting principles applied in the Financial Statements Bulletin are the same as in the financial statements for 2010. The information presented in the Interim Report is un-audited. -------------------------------------------------------------------------------- | INCOME STATEMENT, IFRS | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | EUR | 1.4.- | 1.1.- | 1.4.- | 1.1.- | 1.1.- | | | 30.6.20 | 30.6.20 | 30.6.201 | 30.6.201 | 31.12.20 | | | 11 | 11 | 0 | 0 | 10 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Turnover | 0 | 0 | 0 | 0 | 0 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Personnel expenses | 0 | 0 | 0 | 0 | -23,200 | -------------------------------------------------------------------------------- | Other operating | -26,834 | -39,934 | -23,069 | -31,866 | -61,137 | | expenses | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Operating loss | -26,834 | -39,934 | -23,069 | -31,866 | -84,337 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Financial income and | 58,397 | 113,592 | 71,594 | 143,352 | 281,352 | | expenses | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Profit before taxes | 31,563 | 73,658 | 48,525 | 111,486 | 197,015 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Income taxes | -8,239 | -19,184 | -12,615 | -28,985 | -38,102 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Profit for the | 23,324 | 54,474 | 35,910 | 82,501 | 158,913 | | financial year | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Total comprehensive | | | | | | | income, IFRS | | | | | | -------------------------------------------------------------------------------- | The company does not | | | | | | | have items | | | | | | -------------------------------------------------------------------------------- | included in | | | | | | | comprehensive income. | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share: | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share, € | 0.0227 | 0.0530 | 0.0349 | 0.0802 | 0.1545 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | BALANCE SHEET, IFRS | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | EUR | 30.6.2011 | 30.6.2010 | 31.12.2010 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | ASSETS | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Non-current assets | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Investments | | | | -------------------------------------------------------------------------------- | Other investments | 149,178,24 | 190,756,358 | 170,243,54 | | | 0 | | 5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Total non-current assets | 149,178,24 | 190,756,358 | 170,243,54 | | | 0 | | 5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Current assets | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Current receivables | 365,721 | 495,833 | 391,146 | -------------------------------------------------------------------------------- | Cash and bank | 496,931 | 273,733 | 474,726 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Total current assets | 862,652 | 769,566 | 865,872 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | TOTAL ASSETS | 150,040,89 | 191,525,924 | 171,109,41 | | | 2 | | 7 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | SHAREHOLDERS' EQUITY AND LIABILITIES | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Shareholders' equity | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Share capital | 102,857 | 102,857 | 102,857 | -------------------------------------------------------------------------------- | Retained earnings | 355,995 | 247,548 | 197,082 | -------------------------------------------------------------------------------- | Profit/loss for the financial year | 54,474 | 82,501 | 158,913 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Total shareholders' equity | 513,326 | 432,906 | 458,852 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Liabilities | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Non-current liabilities | 149,178,24 | 190,549,888 | 170,139,85 | | | 0 | | 8 | -------------------------------------------------------------------------------- | Current liabilities | 349,326 | 427,167 | 485,090 | -------------------------------------------------------------------------------- | Deferred tax liabilities | 0 | 115,963 | 25,617 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Total liabilities | 149,527,56 | 191,093,018 | 170,650,56 | | | 6 | | 5 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | TOTAL SHAREHOLDERS' EQUITY | | | | -------------------------------------------------------------------------------- | AND LIABILITIES | 150,040,89 | 191,525,924 | 171,109,41 | | | 2 | | 7 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | STATEMENT OF CHANGES IN EQUITY, IFRS | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | | Share | Other | Retained | Total equity | | | capital | reserves | earnings | | -------------------------------------------------------------------------------- | Equity on 31.12.2010 | 102,857 | 0 | 355,995 | 458,852 | -------------------------------------------------------------------------------- | Profit for the | | | 54,474 | 54,474 | | financial year | | | | | -------------------------------------------------------------------------------- | Equity on 30.6.2011 | 102,857 | 0 | 410,469 | 513,326 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | | Share | Other | Retained | Total equity | | | capital | reserves | earnings | | -------------------------------------------------------------------------------- | Equity on 31.12.2009 | 102,857 | 231,989 | 15,559 | 350,405 | -------------------------------------------------------------------------------- | Other Changes | | -231,989 | 231,989 | 0 | -------------------------------------------------------------------------------- | Profit for the | | | 82,501 | 82,501 | | financial year | | | | | -------------------------------------------------------------------------------- | Equity on 30.6.2010 | 102,857 | 0 | 330,049 | 432,906 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | CASH FLOW STATEMENT, IFRS | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | EUR | 1-6/2011 | 1-6/2010 | 1-12/2010 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash flow from operations | | | | -------------------------------------------------------------------------------- | Operating profit/loss | 54,474 | 82,501 | 158,913 | -------------------------------------------------------------------------------- | Other adjustments to | -245,869 | -127,817 | -243,250 | | operating profit | | | | -------------------------------------------------------------------------------- | Interest paid | -6,973,613 | -7,835,520 | -15,671,040 | -------------------------------------------------------------------------------- | Interest received | 7,187,213 | 8,075,520 | 16,151,054 | -------------------------------------------------------------------------------- | Cash flow from operations | 22,205 | 194,684 | 395,677 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Cash flow from investments | | | | -------------------------------------------------------------------------------- | Investments in other | 21,701,760 | 0 | 21,120,000 | | placements | | | | -------------------------------------------------------------------------------- | Cash flow from investments | 21,701,760 | 0 | 21,120,000 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Financial cash flow | | | | -------------------------------------------------------------------------------- | Change in long-term | -21,701,760 | -600,000 | -21,720,000 | | liabilities | | | | -------------------------------------------------------------------------------- | Financial cash flow | -21,701,760 | -600,000 | -21,720,000 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Change in cash funds | 22,205 | -405,316 | -204,323 | -------------------------------------------------------------------------------- | Cash funds at start of the | 474,726 | 679,049 | 679,049 | | period | | | | -------------------------------------------------------------------------------- | Cash funds at end of the | 496,931 | 273,733 | 474,726 | | period | | | | --------------------------------------------------------------------------------
© 2024 Nasdaq, Inc. All Rights Reserved |