Pihlajalinna Oyj - Company Announcement

Pihlajalinna Plc:Pihlajalinna pays contingent consideration in relation to the Itä-Suomen Lääkärikeskus Oy acquisition

Pihlajalinna Plc, Stock Exchange Release 6 July 2016 at 9.00

Pihlajalinna pays contingent consideration in relation to the Itä-Suomen
Lääkärikeskus Oy acquisition

Pihlajalinna pays contingent consideration of EUR 1.5 million in relation to the
acquisition of Itä-Suomen Lääkärikeskus Oy. Also the net cash 0.4 million euros
will be paid at the same time.

The contingent consideration is based on the company's adopted Annual Accounts
2015 which turned out better than anticipated. The contingent consideration will
be paid on 6 July 2016.

The additional purchase price was registered on 31 March 2016 as contingent
consideration and the payment of it has no effect on Pihlajalinna's profit.



+-----------------------------+------+------+------+
|P&L summary, Itä-Suomen      |      |      |      |
|Lääkärikeskus Oy (FAS)       |      |      |      |
+-----------------------------+------+------+------+
|€ 000                        | FY13A| FY14A| FY15A|
+-----------------------------+------+------+------+
|Net sales                    |11 396|11 753|13 105|
+-----------------------------+------+------+------+
|Other operating income       |   133|   113|    70|
+-----------------------------+------+------+------+
|Materials and supplies       |-6 548|-6 799|-7 637|
+-----------------------------+------+------+------+
|Personnel expenses           |-2 052|-2 114|-2 168|
+-----------------------------+------+------+------+
|Other operating expenses     |-1 331|-1 498|-1 577|
+-----------------------------+------+------+------+
|EBITDA                       | 1 598| 1 456| 1 793|
+-----------------------------+------+------+------+
|Depreciation and amortization|  -275|  -466|  -469|
+-----------------------------+------+------+------+
|EBIT                         | 1 323|   991| 1 323|
+-----------------------------+------+------+------+
|Financial income             |   181|   111|   181|
+-----------------------------+------+------+------+
|Financial expenses           |   -17|   -48|   -28|
+-----------------------------+------+------+------+
|Taxes                        |  -366|  -212|  -301|
+-----------------------------+------+------+------+
|Profit for the year          | 1 121|   841| 1 176|
+-----------------------------+------+------+------+


+---------------------------------+----------+----------+----------+
|Balance sheet summary, Itä-Suomen|          |          |          |
|Lääkärikeskus Oy  (FAS)          |          |          |          |
+---------------------------------+----------+----------+----------+
|€ 000                            |31.12.2013|31.12.2014|31.12.2015|
+---------------------------------+----------+----------+----------+
|Intangible assets                |     1 680|     1 595|     1 311|
+---------------------------------+----------+----------+----------+
|Tangible assets                  |       374|       329|       325|
+---------------------------------+----------+----------+----------+
|Investments                      |     3 792|     5 049|     5 832|
+---------------------------------+----------+----------+----------+
|Non-current assets               |     5 846|     6 972|     7 468|
+---------------------------------+----------+----------+----------+
|Loan receivables                 |        54|        54|         0|
+---------------------------------+----------+----------+----------+
|Inventories                      |       343|       328|       304|
+---------------------------------+----------+----------+----------+
|Short-term receivables           |       799|       855|      1012|
+---------------------------------+----------+----------+----------+
|Short-term investments           |       405|       191|        10|
+---------------------------------+----------+----------+----------+
|Cash and cash equivalents        |       133|       115|       297|
+---------------------------------+----------+----------+----------+
|Total assets                     |     7 579|     8 515|     9 091|
+---------------------------------+----------+----------+----------+
|                                 |          |          |          |
+---------------------------------+----------+----------+----------+
|Equity                           |     6 775|     7 104|     7 795|
+---------------------------------+----------+----------+----------+
|Long-term loans                  |        27|       609|       451|
+---------------------------------+----------+----------+----------+
|Short-term loans                 |       777|       802|       845|
+---------------------------------+----------+----------+----------+
|Total equity and liabilities     |     7 579|     8 515|     9 091|
+---------------------------------+----------+----------+----------+


Further information

Terhi Kivinen, SVP, Communications, Marketing and IR, Pihlajalinna Plc,
+358 40 848 4001, terhi.kivinen@pihlajalinna.fi

Distribution

Nasdaq Helsinki Oy

Major media

investors.pihlajalinna.fi


[HUG#2025778]