2013-11-21 08:00:01 CET

2013-11-21 08:00:04 CET


REGULATED INFORMATION

Finnish English
Efore - Interim report (Q1 and Q3)

GROUP INTERIM REPORT NOVEMBER 1, 2012 – OCTOBER 31, 2013 (12 MONTHS)


Espoo, Finland, 2013-11-21 08:00 CET (GLOBE NEWSWIRE) -- EFORE PLC  Interim
Report   November 21, 2013  9.00 a.m. 

Figures in brackets, unless otherwise stated, refer to the same period in the
previous year 

November - October in brief
- Net sales totaled EUR 66.6 million (EUR 78.1 million)
- Results from operating activities amounted to EUR -6.4 million (EUR -2.6
million) 
- Results from operating activities without one-time items were EUR -4.8
million (EUR -1.3 million) 
- Result before taxes was EUR -6.5 million (EUR -3.0 million)
- Result for the period was EUR -6.2  million (EUR -2.3 million)
- Earnings per share were EUR -0.15 (EUR -0.06)
- Roal Group has been consolidated to Efore Group from July 1, 2013

August - October in brief
- Net sales totaled EUR 21.3 million (EUR 22.8 million)
- Results from operating activities amounted to EUR -1.2 million (EUR -0.7
million) 
- Results from operating activities without one-time items were EUR -1.1
million (EUR 0.8 million) 
- Result before taxes was EUR -1.3 million (EUR -0.5 million)
- Result for the period was EUR -1.2 million (EUR -0.1 million)
- Earnings per share were EUR -0.03 (EUR 0.00)

Vesa Vähämöttönen, Efore's President and CEO:
“Efore's (without Roal) profitability and efficiency improvement program has
progressed as planned and Efore's (without Roal) fourth quarter was on
break-even level. 

Demand of the Group's industrial sector was clearly lower than forecasted
during the fourth quarter and the company has started a profitability and
efficiency improvement program in this sector for matching the cost base with
the demand. 

Work to achieve synergy benefits started during the fourth quarter. Short term
target is to achieve annual savings of EUR 1.5 million in material purchases
via increased purchasing power and  wider utilization of product platforms.” 

NOVEMBER - OCTOBER NET SALES AND FINANCIAL DEVELOPMENT

Net sales for the period under the review totaled EUR 66.6 million (EUR 78.1
million). Net sales by customer group were as follows: Telecommunication 60.8 %
(76.6 %) and industrial 39.2 % (23.4 %). Geographically Efore's deliveries were
to the following areas: EMEA EUR 34.7 million (EUR 42.0 million), APAC EUR 17.6
million (EUR 23.8 million), Finland EUR 9.3 million (EUR 11.1 million) and the
Americas EUR 4.9 million (EUR 1.3 million) which totaled EUR 66.6 million (EUR
78.1 million). Final geographical distribution of Efore's products deviates
from the before mentioned as Efore's customers distribute further the products
from the logistics centres to other markets. 

Roal Group has been consolidated to Efore Group from July 1, 2013.

The results from operating activities amounted to EUR -6.4 million (EUR -2.6
million). 

Results from operating activities include one-time items related to the
profitability and efficiency improvement program as well as costs of the
acquisition EUR 1.6 million. 

AUGUST - OCTOBER NET SALES AND FINANCIAL DEVELOPMENT

Net sales for the fourth quarter totaled EUR 21.3 million (EUR 22.8 million).
Net sales by customer group were as follows: Telecommunication 51.1 % (71.0 %)
and industrial 48.9 % (29.0 %). Geographically Efore's deliveries were to the
following areas: EMEA EUR 10.2 million (EUR 12.3 million), APAC EUR 5.8 million
(EUR 5.7 million), Finland EUR 2.1 million (EUR 4.3 million) and the Americas
EUR 3.2 million (EUR 0.4 million) which totaled EUR 21.3 million (EUR 22.8
million). Final geographical distribution of Efore's products deviates from the
before mentioned as Efore's customers distribute further the products from the
logistics centres to other markets. 

The results from operating activities amounted to EUR -1.2 million (EUR -0.7
million). 

Efore's (without Roal) profitability and efficiency improvement program has
progressed as planned and Efore's (without Roal) fourth quarter was on
break-even level. As a result of ROAL acquisition amortization of the
intangible assets and selling of fair valued finished goods inventory without
margin reduced the result of the fourth quarter by EUR 0.3 million. 

Demand of the Group's industrial sector was clearly lower than forecasted
during the fourth quarter and the company has started a profitability and
efficiency improvement program in this sector for matching the cost base with
the demand. 

BUSINESS DEVELOPMENT

Investment in product and technology development during the period under review
was EUR 6.5 million (EUR 7.3 million) representing 9.7 % (9.4 %) of net sales. 

There was no significant improvement in demand of telecom sector.

Industrial sector net sales were nearly at the same level with telecom sector
during the fourth quarter. 

Efore's (without Roal) profitability and efficiency improvement program started
in March 2013 is progressing as planned. Efore is targeting to annual cost base
reduction of total EUR 1.8 million by the end of the year. 

Annual estimated synergy benefits from material purchases are EUR 1.5 million
and are estimated to materialize fully during the second half of 2014. 

BUSINESS ACQUISITIONS

Efore Group acquired the entire share capital of Roal Electronics S.p.A. in
July 2013. Roal is established in 1985 and it employs approximately 350 people.
Roal Group's headquarters and R&D are based in Italy and the production unit in
Tunisia. Sales and marketing operations are located in Europe, United States
and China. The Roal Group's net sales amounted to EUR 39.5 million in 2012. 

Roal acquisition matches well to Efore's strategic goals as Roal designs and
manufactures similar products with Efore but for different customers and
segments. Roal has a strong expertise and close customer relationships in LED
drivers which is the fastest growing power products market. Other segments are
power products for instrumentation devices, medical equipment and household
appliances. 

Similarity of products and operation models enables to reach synergy benefits.
Production capacities, production locations and supply chains can be optimized.
In addition, the transaction generates synergy benefits in procurement,
logistics, IT and in other support functions. Annual estimated synergy benefits
from material purchases are EUR 1.5 million and can be materialized after 12
months. No significant integration costs are expected. 

The purchase price amounted to EUR 9.7 million. 60 per cent of the purchase
price was paid in cash and 40 per cent in Efore shares. Shares were valued at
EUR 0.74 per share. Purchase price paid in Efore shares was equivalent to 5 243
243 Efore shares. Efore board decided to use the AGM authorization to assign
the shares to the sellers. 

The deal was financed with long and short term loans and cash reserves.

Other details concerning the acquisition are shown in table section.

INVESTMENTS

Group investments without Roal acquisition in fixed assets during the period
under review amounted to EUR 2.4 million (EUR 1.7 million) of which product
development costs were EUR 0.4 million. 

At the end of the period under review capitalized product development costs
(incl. Roal)  amounted to EUR 2.6 million (EUR 0.6 million). 

FINANCIAL POSITION

Interest-bearing liabilities exceeded the consolidated interest-bearing cash
reserves by EUR 5.0 million (EUR -2.3 million) at the end of the period under
review. The consolidated net financial expenses were EUR -0.2 million (EUR -0.4
million). The cash flow from business operations was EUR -1.7 million (EUR 2.6
million). The cash flow after investments was EUR -7.3 million (EUR 1.0
million). 

The Group's solvency ratio was 39.5 % (47.7 %) and the gearing was 21.6 %
(-11.3 %). 

The Group's financial position was strengthened by EUR 5.5 million equity raise
in October 2013. 

Liquid assets excluding undrawn credit facilities totaled EUR 7.9 million (EUR
4.5 million) at the end of the period under review.  The balance sheet total
was EUR 59.1 million (EUR 43.3 million). 

PERSONNEL

The number of the Group's own personnel including temporary personnel averaged
817 (888) during the period under review and at the end of the period under
review it was 945 (804). 

EXTRAORDINARY GENERAL MEETING

Efore's extraordinary general meeting was held on August 26, 2013 in Helsinki.

A separate stock exchange release about the authorisations given and other
decisions made by the Extraordinary General Meeting was published on August 27,
2013. 

SHARES, SHARE CAPITAL AND SHAREHOLDERS

Efore's Board of Directors used an autohorization granted by Extraordinary
General Meeting on August 26, 2013 and executed a share issue directed for
subscription by the public in Finland in order to strengthen company's
financial position. 

In the share issue, a maximum of 8,000,000 new shares in the Company  were
offered for subscription, at the subscription price of 0.69 euros per share.
New shares corresponding to subscriptions have been entered into the Trade
Register on 18 October 2013. The new shares will be traded on the main list of
the NASDAQ OMX Helsinki Ltd together with the old shares as of 21 October 2013. 

Moreover, trading of the 5,243,243 new shares entered into the Trade Register
on 12 July, 2013 begun at the same time. These shares were assigned as a part
of the acquisition published on 10 July, 2013 when Efore acquired the entire
share capital of Roal Electronics S.p.A.  The shares are subject to a lock-up
period of 12 months after the closing of the deal as announced on 10 July,
2013. 

At the end of the period under review the number of the Group's own shares was
1.143.753. In addition to this Efore Management Oy, a company belonging to
Efore group owned 2.358.242 pcs of Efore shares. 

The highest share price during the period under review was EUR 0.80 and the
lowest price was EUR 0.66. The average price during the period under review was
EUR 0.72 and the closing price was EUR 0.72. The market capitalization
calculated at the final trading price during the period under review was EUR
37.6 million. 

The total number of Efore shares traded on the Nasdaq OMX Helsinki during the
period under review was 6.8 million and their turnover value was EUR 4.9
million. This accounted for 12.2 % of the total number of shares 55,772,891
pcs.  The number of shareholders totaled 3054 (3235) at the end of the period
under review. 

FLAGGING NOTIFICATIONS

Following the directed share issue, the following changes in holdings exceeding
the notification limit have taken effect. 

Evli Pankki Oyj's share of the total number of shares and voting rights in
Efore Plc went below 10 per cent on October 10, 2013. 

Sievi Capital Oyj's share of the total number of shares and voting rights in
Efore Plc went over 15 per cent on October 10, 2013. 

ACCOUNTING POLICIES

The report has been drawn up in accordance with IAS 34 Standard on Interim
Financial Reporting and the Group's accounting principles presented in the 2012
annual report. The information in this release is unaudited. 

All the figures in the report have been rounded up/down, for which reason the
total of the individual figures when added together may be different from the
total shown. In addition, Efore Plc. has adopted new and or amended
IFRS-standards that have been presented in the previous Financial Statements.
These changes have no any major effect on the Interim Report. 

SHORT-TERM RISKS AND FACTORS OF UNCERTAINTY

The market typical fluctuation in demand can cause rapid changes in Efore's
business.  Business risks are related to the success of key customers in their
markets and to Efore's delivery capability for the key customers. 

Progress of Efore's product development projects depends on the customers' own
project schedules and the establishment of the whole market. 

Expanding the company's product range to standard products in industrial sector
means growth of product liability risk. Progress of the EV power products sales
 depends on the development of the whole market. 

It has been recognized that global economic development may have an effect on
Efore's business environment 

A more comprehensive report on risk management is presented on the company's
web-sites. 

LONG TERM TARGETS

Efore Pls published its long term financial targets on September 10, 2013.

Efore Group's long term financial target is to reach 10% EBIT level and an
average annual net sales growth of 5-10%. Target is to grow especially in
industrial sector. Market driven product platforms and better R&D investment
utilization are key factors to support company's target to improve
profitability. 

On short term Efore is focusing to improve its profitability. Target is to
reach at least 6% EBIT level at the end of 2015. 

OUTLOOK

Long-term demand of wireless network equipment is expected to grow depending
however on global economic development. Industrial sector offers several growth
areas for Efore. Roal acquisition is a key part of Efore's strategy to grow
industrial business sector and balance its businesses. 

Achieving the synergy benefits from Roal acquisition and getting new products
into volume deliveries as forecasted are essential for the growth and
profitability improvement of the company. 

In the near future, Efore is concentrating to materialize synergy benefits
after the acquisition and to complete the profitability and efficiency
improvement program. 

FINANCIAL ESTIMATE FOR THE FISCAL YEAR 2013

Net sales of new Efore Group for fiscal year 2013 is estimated to be at least
EUR 80 million. 

EVENTS AFTER THE PERIOD UNDER REVIEW

Efore has an Extraordinary General Meeting on December 3, 2013. A notice of 
the meeting was published on November 11, 2013. 

TABLES
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME                                  
EUR million                                       Aug./1  Aug./1  Nov./1  Nov./1
                                                  3-      2-      2-      1-    
                                                  Oct./1  Oct./   Oct./   Oct./ 
                                                  3        12      13      12   
                                                       3       3      12      12
                                                  months  months  months  months
Net sales                                           21,3    22,8    66,6    78,1
Change in inventories of                                                        
finished goods and work in progress                 -1,1     0,2     0,0     2,3
Work performed for own purposes and                                             
capitalised                                          0,2     0,0     0,3     0,0
Other operating income                               0,3     0,0     0,7     0,6
Materials and services                             -13,3   -15,5   -46,9   -55,9
Employee benefits expenses                          -4,9    -4,4   -15,5   -15,9
Depreciation                                        -0,9    -0,8    -2,6    -3,0
Impairment                                          -0,1     0,0    -0,1     0,0
Other operating expenses                            -2,7    -2,9    -8,9    -8,8
RESULTS FROM OPERATING ACTIVITIES                   -1,2    -0,7    -6,4    -2,6
%  net sales                                        -5,8    -3,0    -9,6    -3,3
Financing income                                     0,3     0,7     1,4     1,7
Financing expenses                                  -0,4    -0,5    -1,5    -2,1
RESULT  BEFORE TAX                                  -1,3    -0,5    -6,5    -3,0
% net sales                                         -6,0    -2,3    -9,8    -3,9
Tax on income from operations                        0,1     0,4     0,3     0,7
RESULT FOR THE PERIOD                               -1,2    -0,1    -6,2    -2,3
OTHER COMPREHENSIVE INCOME:                                                     
   Items that may be reclassified subsequently to profit or loss                
Translation differences                             -0,4    -0,5    -0,5     1,4
Total comprehensive income                          -1,6    -0,7    -6,7    -0,9
NET PROFITT/lOSS ATTRIBUTABLE                                                   
To equity holders of the parent                     -1,2    -0,1    -6,2    -2,3
To non-controlling interest                          0,0     0,0    -0,1    -0,1
TOTAL COMPREHENSIVE  INCOME                                                     
ATTRIBUTABLE TO:                                                                
Equity holders of the parent                        -1,6    -0,7    -6,6    -0,9
Non-controlling interest                             0,0     0,0    -0,1    -0,1
EARNINGS PER SHARE CALCULATED ON PROFIT                                         
 ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT:                                  
Earnings per share, basic,eur                      -0,03    0,00   -0,15   -0,06
Earnings per share, diluted, eur                   -0,03    0,00   -0,15   -0,06
INFORMATION ABOUT GEOGRAPHICAL                    Aug./1  Aug./1  Nov./1  Nov./1
                                                      3-      2-      2-      1-
AREAS, EUR million                                Oct./1   Oct./   Oct./   Oct./
                                                       3      12      13      12
                                                       3       3      12      12
                                                  months  months  months  months
Americas                                             3,2     0,4     4,9     1,3
EMEA                                                10,2    12,3    34,7    42,0
FINLAND                                              2,1     4,3     9,3    11,1
APAC                                                 5,8     5,7    17,6    23,8
Total                                               21,3    22,8    66,6    78,1




CONSOLIDATED STATEMENT OF FINANCIAL POSITION                                    
EUR million                                           Oct. 31,  Oct. 31,  change
                                                          2013      2012  %     
ASSETS                                                                          
NON-CURRENT ASSETS                                                              
Intangible assets                                          5,9       0,9        
Goodwill                                                   1,1       0,0        
Tangible assets                                            8,2       6,1        
Avaiable-for-sale-investments                              0,0       0,0        
Trade receivables and other receivables, non-current       0,0       0,6        
Other long-term investments                                0,0       0,0        
Deferred tax asset                                         2,5       0,9        
NON-CURRENT ASSETS                                        17,7       8,6   106,8
CURRENT ASSETS                                                                  
Inventories                                               16,6      14,2        
Trade receivables and other receivables                   15,9      16,0        
Tax receivable, income tax                                 0,9       0,0        
Cash and cash equivalents                                  7,9       4,5        
CURRENT ASSETS                                            41,3      34,7    19,2
ASSETS                                                    59,1      43,3    36,4
EQUITY AND LIABILITIES                                                          
EQUITY                                                                          
Share capital                                             15,0      15,0        
Treasury shares                                           -2,4      -2,5        
Other reserves                                            29,1      19,8        
Translation differences                                    1,5       2,0        
Retained earnings                                        -20,0     -13,9        
Equity attributable to equity holders of the parent       23,1      20,4        
Equity attributable to non-controlling interests           0,2       0,2        
EQUITY                                                    23,3      20,7    12,8
NON-CURRENT LIABILITIES                                                         
Deferred tax liabilities                                   1,0       0,0        
Interest-bearing liabilities                               5,5       1,5        
Interest-free liabilities                                  0,0       0,0        
Pension liabilities                                        1,6       0,0        
Ohter provisions                                           0,1       0,0        
NON-CURRENT LIABILITIES                                    8,3       1,5   445,0
CURRENT LIABILITIES                                                             
Interest-bearing liabilities                               7,5       0,6        
Trade payables and other liabilities                      19,6      20,4        
Tax liabilities                                            0,3       0,0        
Provisions                                                 0,0       0,1        
CURRENT LIABILITIES                                       27,4      21,1        
LIABILITIES                                               35,8      22,6        
TOTAL EQUITY AND LIABILITIES                              59,1      43,3    36,4




GROUP KEY FIGURES, EUR million          Aug./13-  Aug./12-  Nov./12-   Nov./11- 
                                        Oct./13   Oct./ 12  Oct./ 13   Oct./ 12 
                                        3 months  3 months  12 months  12 months
Earnings per share, basic,eur              -0,03      0,00      -0,15      -0,06
Earnings per share, diluted, eur           -0,03      0,00      -0,15      -0,06
Equity per share, eur                       0,44      0,52       0,44       0,52
Solvency ratio,%                            39,5      47,7       39,5       47,7
Return on equity-%(ROE)                    -22,5      -2,7      -28,2      -10,5
Return on investment-%(ROI)                -11,6      -7,5      -19,6       -9,9
Gearing, %                                  21,6     -11,3       21,6      -11,3
Net interest-bearing liabilities             5,0      -2,3        5,0       -2,3
Investments (intangible and tangible         0,9       0,4        2,4        1,8
 assets)                                                                        
as percentage of net sales                   4,1       1,6        3,6        2,4
Average personnel                            945       864        817        888



CONSOLIDATED STATEMENT OF CASH FLOWS                  Nov./12-  Nov./11-  change
EUR million                                           Oct./13   Oct./12   %     
Cash flows from operating activities                                            
Cash receipts from customers                              79,8      83,9        
Cash paid to suppliers and employees                     -81,3     -81,3        
Cash generated from operations                            -1,4       2,7        
Interest paid                                             -0,3      -0,3        
Interest received                                          0,0       0,0        
Other financial  items                                     0,1       0,5        
Income taxes paid                                         -0,1      -0,2        
Net cash from operating activities (A)                    -1,7       2,6  -163,4
Cash flows from investing activities                                            
Purchase of tangible and intangible assets                -1,9      -1,7        
Proceeds from sale of tangible and intangible assets       0,4       0,2        
Acquisition of subsidiaries, net of cash acguired         -4,1       0,0        
Purchase of investments                                    0,0       0,0        
Loans granted                                              0,0       0,0        
Proceeds from repayments of loans                          0,0       0,0        
Income taxes paid                                          0,0       0,0   
Net cash used in investing activities (B)                 -5,7      -1,6   260,0
Cash flows from financing activities                                            
Proceeds from issue of share capital                       5,4       0,0        
Capital invest by the minority                             0,0       0,0        
Repurchase of own shares                                   0,0      -0,5        
Proceedings from short-term borrowings                     8,7       1,8        
Repayment of short-term borrowings                        -4,8      -5,5        
Proceeds from long-term borrowings                         2,6       0,0        
Repayment of long-term borrowings                         -0,7      -1,7        
Financial leasing repayment                               -0,1      -0,2        
Repayment of capital to shareholders                       0,0      -2,1        
Net cash used in financing activities (C)                 11,0      -8,1        
Net increase/decrease in cash and cash                                          
equivalents (A+B+C)                                        3,7      -7,1        
Cash and cash equivalents at beginning of period on        4,5      11,2        
 Nov.1                                                                          
Net increase/decrease in cash and cash equivalents         3,7      -7,1        
Effects of exchange rate fluctuations on cash held        -0,3       0,4        
Cash and cash equivalents at end of period on Oct.         7,9       4,5        
 31                                                                             
GROUP CONTINGENT LIABILITIES                          Oct. 31,  Oct. 31,        
EUR million                                               2013      2012        
Security and contingent liabilities                                             
For others                                                                      
Other contingent liabilities                               0,1       0,1        
Operating lease commitments                                                     
Group as lessee                                                                 
Non-cancellable minimum operating lease                                         
payments:                                                                       
Less than 1 year                                           1,0       0,7        
                                           1-5 years       0,5       0,5        
Fair values of derivate financial instruments                                   
Currency derivatives, not hedge                                                 
Option contract                                                                 
Nominal amount                                             0,0       0,8        
Negative fair value                                        0,0       0,0        


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

A Share capital
B Treasury shares
C Unrestricted equity reserve
D Other reserves
E Translation differences
F Retained earnings
G Equity holders of the parent
H Non-controlling interests
I Total



EUR million                 A     B     C     D    E     F      G     H     I   
Equity                      15,0  -2,1  20,9  1,0   0,6  -11,6  23,8   0,3  24,1
Nov.1, 2011                                                                     
Comprehensive income         0,0   0,0   0,0  0,0   1,4   -2,3  -0,9  -0,1  -1,0
Repayment of capital to      0,0   0,0  -2,1  0,0   0,0    0,0  -2,1   0,0  -2,1
 shareholders                                                                   
Capital invest by the        0,0   0,0   0,0  0,0   0,0    0,0   0,0   0,0   0,0
 minority                                                                       
Repurchase of own shares     0,0  -0,5   0,0  0,0   0,0    0,0  -0,5   0,0  -0,5
Disposal of treasury         0,0   0,1   0,0  0,0   0,0    0,0   0,1   0,0   0,1
 shares                                                                         
Equity                      15,0  -2,5  18,8  1,0   2,0  -13,9  20,4   0,2  20,7
Oct. 31, 2012                                                                   
EUR million                 A     B     C     D    E     F      G     H     I   
Equity                      15,0  -2,5  18,8  1,0   2,0  -13,9  20,4   0,2  20,7
Nov.1, 2012                                                                     
Comprehensive income         0,0   0,0   0,0  0,0  -0,5   -6,2  -6,6  -0,1  -6,7
Share-based incentive        0,0   0,0   0,0  0,0   0,0    0,0   0,0   0,0   0,0
 programme                                                                      
Disposal of own shares       0,0   0,1   0,0  0,0   0,0    0,0   0,1   0,0   0,1
Directed share issue         0,0   0,0   9,4  0,0   0,0    0,0   9,4   0,0   9,4
Transaction costs for        0,0   0,0  -0,1  0,0   0,0    0,0  -0,1   0,0  -0,1
 equity                                                                         
Equity                      15,0  -2,4  28,0  1,0   1,5  -20,0  23,1   0,2  23,3
Oct. 31, 2013                                                                   



BUSINESS ACQUISITIONS

The purchase price amounted to EUR 9.7 million. 60 per cent of the purchase
price was paid in cash and 40 per cent in Efore shares. Shares were valued at
EUR 0.74 per share. Purchase price paid in Efore shares was equivalent to 
5 243 243 Efore shares. Efore board decided to use the AGM authorization to
assign the shares to the sellers. 

Roal acquisition is a key part of Efore's strategy to grow industrial business
sector and balance its businesses. 

Intangible assets arising from business combinations have been recognized
separately from goodwill at fair value at the time of acquisition. The Group
has allocated EUR 2.0 million to intangible assets mainly related to customer
base and product rights. Estimated fair value of the real estate in Italy is
EUR 0.9 million lower than the book value was in the acquired company. The
goodwill of EUR 1.1 million arose from the acquisition based on the
anticipatory synergy benefits. 

The Group has recognized EUR 1.0 million advisory fees related to the
transaction. Fees are included in other operating costs. 

Roal's assets and liabilities used in a provisional purchase calculation are
based on the situation on June 30, 2013 and on preliminary valuations. The
final goodwill can deviate from the goodwill value shown in the provisional
purchase calculation. It is supposed that there are no remarkable deviations
between the final and provisional purchase calculations. 

If Roal Group had been consolidated to Group financial statements as from
November 1, 2012, net sales of the Group would have been 70 EUR million and the
earlier consolidation as from November 1, 2012 would not have had any major
effect on Efore Group's result. 



Consideration transferred             EUR million                               
Cash                                                                         5,8
Fair value of shares issued                                                  3,9
Total acquisition costs                                                      9,7
Acquired assets and liabilities       Fair values used in consolidation, EUR    
                                       million                                  
Intangible assets                                                            4,5
Tangible assets                                                              3,1
Deferred tax assets                                                          1,6
Inventories                                                                  7,3
Trade receivables and other                                                  7,7
 receivables                                                                    
Cash and cash equivalents                                                    1,7
ASSETS  TOTAL                                                               25,9
Deferred tax liability                                                       1,1
Pension obligations                                                          1,6
Interest-bearing liabilities                                                 4,7
Trade payables and other liabilities                                         9,9
LIABILITIES TOTAL                                                           17,3
Total identifiable net assets                                                8,6
Goodwill                                                                     1,1
Total                                                                        9,7



                                                               31.10.2013       
CALCULATION OF                                                                  
 KEY                                                                            
FIGURES AND                                                                     
 RATIOS                                                                         
Return on          =  Profit before taxes+interest and other financing     x 100
 investment            expenses /                                               
 (ROI), %             (Equity + interest-bearing liabilities, average )         
Return on Equity   =  Profit/loss for the period / Equity (average )       x 100
 (ROE), %                                                                       
Current ratio      =  Current assets / Current liabilities                      
Solvency ratio, %  =  Equity / (Total assets - advance payments received   x 100
                       - own shares*)                                           
Net                =  Interest-bearing liabilities - financial assets at        
 interest-bearing      fair value through profit or loss - cash and cash        
 liabilities           equivalents                                              
Gearing, %         =  Net interest-bearing liabilities / Equity            x 100
Earnings per       =  Profit or loss attributable to ordinary equity            
 share                 holders of the parent entity/ The weighted average       
                       number of ordinary shares outstanding                    
Dividend per       =  Dividend for the financial year / (Number of shares - own 
 share                 shares*)                                                 
Dividend payout    =  Dividend per share / Earnings per share           x 100   
 ratio, %                                                                       
Effective          =  Dividend per share /Adjusted share price at       x 100   
 dividend yield,       balance sheet date                                       
 %                                                                              
Equity per share   =  Equity - own shares* /Number of shares at                 
                       balance sheet date                                       
P/E-ratio          =  Adjusted share price at balance sheet date /              
                       Earnings per share                                       
Market             =  Adjusted share price at balance sheet date x              
 capitalization =      outstanding number of shares at balance sheet            
                       date                                                     
Average personnel  =  The average number of employees at the end of             
                       each calendar month during the accounting                
                       period                                                   
All share-specific figures are based on the issue-adjusted number of            
 shares.                                                                        
When calculating per share performance measures equity is the equity            
 attributable to the shareholders of the parent company, when                   
 calculating other performance measures equity includes equity                  
 attributable to the shareholders of the parent company and                     
 non-controlling interests.                                      
* There were own shares held by company October 31, 2013.                       



EFORE PLC
Board of Directors

For further information please contact Mr.Vesa Vähämöttönen, President and CEO,
on November 21, 2013 at 9 - 11 a.m., tel. +358 9 4784 6312 

Efore Plc will hold a news conference regarding the report for analysts and
media on November 21, 2013 at 11 a.m. at Hotel Scandic Simonkenttä, Simonkatu
9, Helsinki. 

DISTRIBUTION

Nasdaq OMX Helsinki Oy
Principal media

Efore Group

Efore Group is an international company which develops and produces demanding
power products. Efore's head office is based in Finland and its production
units are located in China and Tunis. Sales and marketing operations are
located in Europe, United States and China. In the fiscal year ending in
October 2012, consolidated net sales totaled EUR 78,1 million and the Group's
personnel averaged 888. The company's share is quoted on the Nasdaq OMX
Helsinki Ltd. 
www.efore.com