CENCORP CORPORATION’S FINANCIAL STATEMENT RELESE 2013

New Post Public Reply Private Reply Replies (0) Message Board
News Desk 2018
CENCORP CORPORATION’S FINANCIAL STATEMENT RELESE 2013

Cencorp Corporation     Financial Statement Release  19 February 2014 at 13.45 Finnish time

CENCORP CORPORATION’S FINANCIAL STATEMENT RELESE 2013

The net sales of Cencorp Corporation’s (“Cencorp”) continuing operations for the reporting period January – December 2013 was EUR 11.1 million (EUR 15.4 million in 2012). The operating profit of continuing operations was EUR -5.2 million (-3.9), profit for the period EUR -7.0 million (-4.8), earnings per share were EUR -0.02 (-0.01) and EBITDA was EUR -2.7 million (-1.6).

Major part of the loss (EUR 2.6 million) comes from the Beijing entity that is part of the Cencorp Clean Energy segment. Production volumes of mobile phone components and RFID antennas have decreased continuously and were clearly on too low level in 2013. At the Beijing factory the company is trying to exit production of all other products, except Conductive Back Sheets (CBS), as soon as possible.

In 2013 the company wrote down EUR 0.4 million in LAS business goodwill and a total of EUR 0.1 million in inventories.

GENERAL

Cencorp belongs to the Finnish Savcor Corporation (“Savcor”). Savcor Group companies owned approximately 78.0 % of the Cencorp shares on 31 December 2013.  

More information on principle activities and events during the reporting period can be found in the stock exchange releases published on Cencorp’s website at www.cencorp.com.

The Financial Statement Release has been drawn up in compliance with the IAS 34 Interim Financial Reporting standard. In the Interim Report Cencorp has applied the same accounting principles as in the annual report 2012. The Interim Report has not been audited.

FINANCIAL DEVELOPMENT  

14 May 2013 Cencorp announced that the company changes its reporting system to comply with the company’s Cleantech strategy.  As from 1 January 2013 Cencorp reports of three business segments. The segments are Laser and Automation Applications (LAS), Life Cycle Management (LCM) and Cencorp Clean Energy (CCE). CCE also includes the former Special Components segment. The comparison figures for the corresponding period in 2012 are only available of the net sales. Other figures that would be comparable and reliable enough are not available. Cencorp’s new segment information is based on the management’s internal reporting and on the organisation structure of the company.

The figures in brackets are comparison figures for the corresponding period in 2012, unless stated otherwise. 29 May 2012 Cencorp announced that it exits from its unprofitable decoration business and closes down its plant in Guangzhou, China, producing components for decorative applications. Thus, comparison figures for the last year do not include operations in Guangzhou.

October - December 2013 (continuing operations)

   - Cencorp Group’s net sales decreased by 34.1 per cent to EUR 2.2 million (EUR 3.3 million).

- EBITDA was EUR -1.3 million (EUR -0.8 million). - Operating profit was EUR -2.3 million (EUR -1.5 million).

- The Group’s profit before taxes was EUR -3.0 million (EUR -1.9 million).

- Profit for the period was EUR -3.0 million (EUR -1.9 million). - Earnings per share were EUR -0.01 (EUR -0.005) and diluted earnings per share EUR -0.01 (EUR -0.005).

- Net sales of the Laser and Automation Applications segment (LAS) decreased by 39.1 per cent to EUR 0.8 million (EUR 1.3 million) and operating profit was EUR -0.9 million. The segment’s EBITDA was EUR -0.4 million.

- Net sales of the Life Cycle Management segment (LCM) decreased by 10.2 per cent to EUR 0.8 million (EUR 0.9 million) and operating profit was EUR -0.02 million. The segment’s EBITDA was EUR 0.1 million.

- Net sales of the Cencorp Clean Energy segment (CCE) decreased by 42.1 per cent to EUR 0.7 million (EUR 1.1 million) due to reduction in antenna production at the Beijing factory and operating profit was EUR -1.4 million. The segment’s EBITDA was EUR -1.0 million.

January - December 2013 (continuing operations)

   - Cencorp Group’s net sales decreased by 27.9 per cent to EUR 11.1 million (EUR 15.4 million).

- EBITDA was EUR -2.7 million (EUR -1.6 million). - Operating profit was EUR -5.2 million (EUR -3.9 million).

- The Group’s profit before taxes was EUR -7.0 million (EUR -4.8 million).

- Profit for the period was EUR -7.0 million (EUR -4.8 million). - Earnings per share were EUR -0.02 (EUR -0.01) and diluted earnings per share EUR -0.02 (EUR -0.01).

- Net sales of the Laser and Automation Applications segment (LAS) decreased by 17.4 per cent to EUR 4.9 million (EUR 5.9 million) and operating profit was EUR -2.1 million. The segment’s EBITDA was EUR -1.1 million.

- Net sales of the Life Cycle Management segment (LCM) decreased by 16.4 per cent to EUR 3.1 million (EUR 3.7 million) and operating profit was EUR 0.1 million. The segment’s EBITDA was EUR 0.3 million.

- Net sales of the Cencorp Clean Energy segment (CCE) decreased by 43.1 per cent to EUR 3.3 million (EUR 5.9 million) and operating profit was EUR -3.2 million. The segment’s EBITDA was EUR -1.9 million.

MANAGING DIRECTOR IIKKA SAVISALO’S REVIEW

In the near future Cencorp’s success will depend on the development of the Cencorp Clean Energy segment and on Photovoltaic (PV) related business, in particular. There are high expectations for this business, however, they did not yet realized in 2013. Cencorp’s traditional laser and automation business (LAS and LCM) will be continuously developed and streamlined to improve its profitability and to enable structural changes.

The company has reduced both fixed and operational costs during the financial year 2013. The company used a lot of effort to improve profitability particularly in the traditional LAS and LCM segments. In September and October Cencorp carried out statutory negotiations in order to further focus its business model and to decrease costs. The targeted savings were achieved with lay-offs carried out in phases, by adding flexibility in working time and by decreasing certain allowances as well as by outsourcing ramp up functions. The lay-offs did not concern the Cencorp Clean Energy (CCE) segment. Cencorp intended to further increase profitability by adding more resources to improved service for key customers. Arrangements for exit from low-profit or unprofitable operations were made and costs in support functions were decreased.

Investments in products for Cencorp’s industrial automation customers will from now on be focused on the company’s key areas: solutions for depaneling, odd-form assembly for special components, laser applications and final assembly. By focusing on these core business areas Cencorp believes it can provide its customers with automation offering that is one of the most modern and most competitive in the world, and further, with less costs than earlier.

REVIEW BY SEGMENTS

The net sales for the reporting period October - December decreased by 34 per cent to EUR 2.2 million compared to the corresponding period in 2012. The EBITDA decreased to EUR -1.3 million from the previous year’s EUR -0.8 million.

CENCORP CLEAN ENERGY (CCE)

In the CCE segment deliveries of the mobile phone components continued to decrease. In the financial year 2013 the delivery volumes were clearly below the break-even point. As Cencorp has previously announced the production of the mobile phone components is no longer part of the company’s core business. Cencorp is reviewing its options to exit the production of these components as soon as possible.

Test deliveries of Cencorp’s Conductive Back Sheets (CBS) for solar modules, produced at the Beijing factory were continued for Chinese module manufacturers but the CBS business did not yet generate any remarkable net sales during the reporting period. Since the end of the reporting period CBS deliveries to Cencorp’s own module factory in Mikkeli have started.

 The Cencorp Clean Energy segment is the key factor of the company’s growth strategy and the company continued its significant investments according to its strategy.  In the reporting period the gross investments in the Cencorp Clean Energy totaled EUR 3.0 million as the other investments amounted to EUR 0.4 million. The company expects to generate remarkable net sales from the new business in the financial year 2014. The company has had a good start in building a partnership network. On the third quarter Cencorp and ProxEnergy signed a distribution agreement on selling photovoltaic modules, manufactured by Cencorp, in Cape Verde and the Netherlands. The first order based on the distribution agreement values for ca. EUR 0.15 million. Since the end of the reporting period Cencorp has signed another cooperation agreement, which got a lot of attention in global business journals, with Vikram Solar that is one of the biggest module manufacturers in India.

LASER AND AUTOMATION SOLUTIONS SEGMENT (LAS)

In the LAS segment the equipment sales did not materialize in the summer 2013 as expected due to which the amount of deliveries did not reach the target level set for the fourth quarter. This was mainly consequence of delayed customer projects.

The renewal of Cencorp’s automation product families launched in the last quarter of 2013 brought totally new and significantly improved depaneling solutions and odd-form assembly for special components in the market. This product development has tied a lot of recourses. In the last quarter of 2013 Cencorp’s organization was rewarded for its efforts; the company received more orders for new machines than in any other quarter since the first quarter of 2011. The new products have got very good feedback in the market and there is no need to further develop Cencorp’s traditional key products for now. Thus, the research and development resources can be focused on customer projects improving the company’s utilization of capacity and the profitability as well.

LIFE CYCLE MANAGEMENT (LCM)

The net sales of the LCM segment decreased slightly on annual level but the EBITDA stayed profitable. Notably, in the financial year 2013 Cencorp’s subsidiary in North America succeeded in its operations and its EBITDA was profitable.

OPERATING ENVIRONMENT

Cencorp operates in industries applying electronics and Cleantech technology.

Cencorp’s operating environment is global. The company’s traditional customers in the electronics industry as well as new CCE customers are companies that provide products and services worldwide. 93.2 per cent of Cencorp’s automation products and services are either exported from Finland or they are manufactured by Cencorp in the US and in China.

MARKET OUTLOOK

In Cencorp’s LAS segment the short and middle-term outlook has improved. The new orders received in the last quarter of 2013 will mainly be delivered in the first half of the year 2014. The amount of Cencorp’s quotations has clearly risen compared to the last year and opportunities for growth can been seen in odd-form assembly applications, in particular.

The new industrial automation solutions Cencorp brought in the market in the last quarter of 2013 give Cencorp’s long-term customers a good opportunity to bring the automation applications the customers have bought at the beginning of the 21st century up to date and to meet the latest technological requirements. There are still hundreds of these automation applications that are coming to the end of their life cycle in the market. The high quality and long economical life time of Cencorp’s automation applications have created reasonable large and loyal customer base for Cencorp. The company believes it will renew major part of these applications within the next five years. Thus, the LAS segment’s future growth will be driven by taking maximum advantage of this “new” customer potential. 

Even though the LCM segment’s operation has been profitable it has not yet succeeded to meet the growth and profitability targets. The demand has stayed on a reasonable level. The company’s organization and products are ready to meet the growing demand.

The company will pay a special attention to increasing the volume of the business and to focusing the resources to increase the LCM sales, in particular.

Cencorp has its biggest growth expectations for the CCE segment. Cencorp’s key products and services have been designed for the photovoltaic market. Cencorp has its own “recipe” for module manufacturing including detailed material selection and process parameters. With its module recipe and automated production Cencorp is able to manufacture modern next generation solar modules based on conductive back sheet.

In the market general attitude towards solar energy investments was clearly improving towards the end of the financial year. Many solar module manufacturers with solid market position have started to plan investing in capacity, partially to increase the amount of their production capacity and partially to replace old production capacity for old H-pattern solar modules. Vikram Solar, India’s leading solar module manufacturer, is one of these manufacturers. On 7 February 2014 Cencorp published that it has signed a Term Sheet with Vikram Solar on reviewing business and partnership opportunities. Cencorp continues negotiating with other companies too. 

Many new local operators are entering the industry as well. Their interest towards the latest production automation and Cencorp’s module recipe is increasing. Cencorp is actively negotiating with several new operators on technology transfer agreements. Cencorp and its offering are very well prepared to meet the demand. According to the information available to the company at the moment there is no other provider for full-scale offering with turnkey delivery.

The first phase of Cencorp’ pilot production line for solar modules has been started in Mikkeli. The first commercial sample modules have been delivered to partners. However, Cencorp emphasizes that the focus of the company’s future strategy is in delivering production technology to the global markets. In the near future the developing markets will be among the most interesting market areas for the company. The company is having negotiations on technology transfer to India, Japan, China, Dominican Republic and to several African countries.

For about two years Cencorp has been developing fully automated production technology for CBS modules. The technology has been introduced to almost all of the most significant solar module manufacturers. Innovations relating to the technology have been protected by applying several patents. There is only a limited amount of competitors in the market and the customer feedback on Cencorp’s production technology has been positive. Cencorp’s production technology has special features: production lines have high level of automation, they are easy to use and require only little space. Start-up cost for setting up solar module production from zero amounts to only EUR 6 – 15 million depending on the existing level of the infrastructure and required capacity. Cencorp is negotiating with several existing module manufacturers as well as with companies planning to establish local module production. Cencorp’s first full-size production plant, based on the company’s own design, planned to operate as the company’s sample factory, is expected to be opened in Mikkeli in 2014, provided the company has sufficient capital for the project.

Cencorp’s Cleantech strategy, if realized, will remarkably change the company’s cost structure and the targets set for the near future. As Cencorp is now in a strong transition phase, following the new strategy, Cencorp cannot assess how the change in company’s business focus will impact to the company and Cencorp has decided not to give any financial guidance for the time being, as stated in the release of 21 August 2012. As the transition phase is still continuing Cencorp does not give any financial guidance either for the 2014. 

Cencorp informed of its Cleantech strategy in more detail in a separate release of 13 November 2013.

Cencorp’s future outlook will be highly dependent on the company’s ability to reach the targeted market position in the global photovoltaic module market as well as on the company’s long-term and short-term financing. Risks are handled in more detail in the item Risk management, risks and uncertainties of this Interim Report.

LONG-TERM OBJECTIVES FOR MANAGING DIRECTOR

On 21 August 2012 Cencorp’s Board of Directors published its long-term financial and other objectives for Managing Director as follows:

   -          Thorough but fast transition from a company manufacturing only production automation systems and special components into a company that develops and provides Cleantech applications using laser and automation technology, a company with a strong market position as a provider, of locally, produced, high-quality photovoltaic modules and a company operating in various geographical markets.

-          Cencorp’s goal is to increase its shareholder value with growth and profitability. Cencorp aims for growth in Cleantech business where the company has good possibilities to achieve a strong global position and faster growth.

-          Laser and Automation Applications segment has its main focus on the Life Cycle Management of systems and on equipment with growth expectations for service business.

-          In the long run Cencorp is aiming for remarkable growth in its net sales with net sales target of more than EUR 200 million for 2016, with growth coming mainly from Cleantech operations, especially from solar photovoltaic and fuel cell applications, provided the company has sufficient capital.

The long-term objectives set for the Managing Director involve also risks and the long-term objectives should not be considered as the company’s financial guidance. Even though the objectives are based on market knowledge and technical surveys, the risks are significant and it is not certain if the Managing Director reaches all or part of the targets set for him.

FINANCING

Cash flow from business operations before investments in January – December was EUR -0.7 million (EUR -0.5 million). Trade receivables at the end of the reporting period were EUR 1.6 million (EUR 2.0 million). Net financial items amounted to EUR -1.8 million (EUR -0.8 million).

At the end of December, the equity ratio was -6.9 per cent (25.2 %) and equity per share was EUR -0.000004 (EUR 0.00001). The equity ratio including capital loans was 17.1 per cent (38.0 %). At the end of the reporting period, the Group’s liquid assets totaled EUR 0.1 million (EUR 0.6 million) unused export credit limits, bank guarantee limits and factoring loans amounted to EUR 1.1 million (EUR 1.7 million).

Keskinäinen Eläkevakuutusyhtiö Etera and Oy Ingman Finance Ab subcribed all of the convertible bond I/2013 of EUR 2.1 million, issued by Cencorp 17 May 2013.

As previously announced, Cencorp’s financing position has been tight and it involves risks. As the investments are still continuing and the company is preparing for significant increase in its net sales, working capital is probably to be tight until the operations turn into profit in terms of EBITDA. However, the company will have a deficit in its working capital until the first delivery of production technology for solar modules will start to generate cash flow.

Based on an authorisation given to Cencorp’s Board of Directors on 4 December 2013 by the extraordinary general meeting, the Board of Directors resolved on 9 December 2013 on a share issue to the shareholders of the company and to the holders of the convertible bonds of I/2010, I/2012 and I/2013 with maximum number of 508,151,045 new shares to be issued. The subscription period ended on 24 January 2014.

According to the final result of the Share Issue, the total amount of subscriptions was 627.064.325 shares, which represents 123 per cent of the 508.151.045 shares offered in the Share Issue. Due to the oversubscription, the Board had to reject part of the subscriptions made on the basis of the secondary subscription rights in accordance with the terms of the Share Issue. As a result of the Share Issue, the number of the Company's shares shall increase by 508.151.045 to 854.312.315 shares. In total, 2.413 subscribers participated in the Share Issue.

The Company collected 4,911,973 Euros of new equity through the Share Issue. Approximately 2.4 million Euros of the total subscription price was paid by the capital and/or interest receivables related to loans with interest that the Company owed to the respective subscribers. This includes the subscription of approximately 2.1 million Euros by Savcor Group Oy. The subscription price of 4,911,973 Euros for the Share Issue shall be in whole entered into the fund of the invested unrestricted equity of the Company. The Share Issue has no effects to the registered share capital of the company. The new shares were registered with the Trade Register on 4 February 2014 and were entered into public trading on 5 February 2014.

Cencorp agreed with its financiers on amendment of the financial agreements and announced on 10 January 2014 that:

   - Danske Bank Oyj’s financial facility agreement totaling EUR 4 million was continued until 31 March 2015. However, the extension is subject to Finnvera extending accordingly its guarantee connected to the facility agreement. Finnvera's current guarantee, connected to the facility agreement, is valid until 29 June 2014. If Finnvera does not extend its guarantee, Danske Bank's facility agreement signed on 10 January 2014 will be valid until 27 June 2014.

- The maturity date of a convertible bond of some EUR 1.2 million from Savcor Group Oy was extended until 31 March 2015 provided Danske Bank's facility agreement shall be valid until 31 March 2015. Should Danske Bank's facility agreement be due already on 27 June 2014, Savcor Group Oy's loan shall be due 27 June 2014 accordingly.  

- The maturity date of a loan of EUR one million from Savcor Invest BV, a daughter company of Savcor Group Oy, was extended until 31 March 2015 provided Danske Bank's facility agreement shall be valid until 31 March 2015. Should Danske Bank's facility agreement be due already on 27 June 2014, Savcor Invest B.V.'s loan shall be due 27 June 2014 accordingly.    

Based on the current information available to the Company, the Company believes that the cash flow of the business operations of the Company will turn positive during the second half of the year 2014 with the Company's current costs structure, provided that the Company achieves its minimum turnover objective for 2014 the likelihood of which is in the Company's view reasonable given its previous turnover levels, recent order book and tender activity.

In case the cash flow of the Company will not turn positive at the latest during the second half of the year 2014 pursuant to the objective of the Company; and/ or the Company does not have at least the credit limits corresponding to the current limits of 4.0 million Euros; or the Company does not manage to negotiate postponement of the maturity dates for its maturing loans; and/or the Company does not manage to acquire separate financing for its investments pursuant to the investment program of the Company (from clients, partners, venture capital investors or from other third parties such as Tekes - the Finnish Funding Agency for Technology and Innovation), the Company may be obliged to reconsider the scope of its clean energy business and to lower its growth target for the future. As other alternatives, the Company has considered, and will consider in the future, the possibilities to divest such business operations that do not belong to its key business operations pursuant to the current strategy of the Company. Such business operations are i.e. RFID and flexible electronics for mobile phones businesses. At the moment, the Company is investigating possible buyers for these business operations as disclosed previously.

RESEARCH AND DEVELOPMENT

The Group’s research and development costs during the January – December period amounted to EUR 2.0 million (EUR 1.5 million) or 18.0 (9.4) per cent of net sales.

INVESTMENTS

Gross investments during the January – December period amounted to EUR 3.4 million (EUR 1.8 million). The largest investments were EUR 2.8 million in development costs.

PERSONNEL

At the end of December the Group employed 149 (168) people, out of which 55 persons worked in Finland, 81 persons in China and 13 persons in other countries. During the reporting period, salaries and fees totalled EUR 4.2 million (EUR 5.1 million).

SHARES AND SHAREHOLDERS

Cencorp’s share capital amounted to EUR 3 425 059.10 at the end of the reporting period. The number of shares was 346 161 270. The company has one series of shares, which confer equal rights in the company. Cencorp did not own any of its own shares at the end of the reporting period.

The company had a total of 5017 shareholder at the end of December 2013, and 0.8 per cent of the shares were owned by foreigners. The ten largest shareholders held 88.3 per cent of the company’s shares and voting rights on 31 December 2013.

The largest shareholders on 31 December 2013 

  Shares Votes
1. SAVCOR GROUP LIMITED 133 333 333 38,5
2. SAVCOR GROUP OY 119 235 078 34,4
3. SAVCOR INVEST BV  17 499 999 5,1
4. KESKINÄINEN ELÄKEVAKUUTUSYHTIÖ ETERA  16 394 735 4,7
5. GASELLI CAPITAL OY   8 830 000 2,6
6. NORDEA PANKKI SUOMI OYJ   4 053 911 1,2
7. GASELLI CAPITAL PARTNERS OY   2 050 000 0,6
8. JOKELA MARKKU   1 804 728 0,5
9. PARPOLA VILLE   1 478 759 0,4
10. FRATELLI OY     877 000 0,3
OTHERS  40 603 727 11,7
TOTALLY 346 161 270 100,0

The members of the Board of Directors and the President and CEO, either directly or through companies under their control, held a total of 270 068 410 shares in the company on 31 December 2013, representing about 78.0 per cent of the company’s shares and voting rights. Iikka Savisalo, Cencorp’s Managing Director, either directly or through companies under his control, held a total of 270 068 410 shares in the company, 8,931,000 options connected to bond I/2010 and 21,428,571 options connected to bond I/2012.

The price of Cencorp’s share varied between EUR 0.03 and 0.09 during the January – December period. The average price was EUR 0.07 and the closing price at the end of December EUR 0.04. A total of 31.4 million Cencorp shares were traded at a value of EUR 2.1 million during the January – December period. The company’s market capitalization at the end of December stood at EUR 13.8 million.

No share options were granted to the company’s management during the reporting period. On 31 December 2013, the company had 8,931,000 options connected to bond I/2010 with a subscription period ending on 25 May 2015. Savcor Group Oy holds the options connected to bond I/2010. On 31 December 2013 the company hold 21,428,571 options connected to bond I/2012 with subscription period ending on 7 December 2014. Options connected to bond I/2012 are held by SCI Invest Oy and Savcor Group Oy. On 31 December 2013 the company had 30,000,000 options connected to bond I/2013 with a subscription period ending on 2 June 2015. The options connected to bond I/2013 are held by Keskinäinen Vakuutusyhtiö Etera and Oy Ingman Finance Ab.  

The aforesaid information presented in this section corresponds to the situation at the end of the reporting period on 31 December 2013. Cencorp’s oversubscribed share issue that has been described in the item “Financing” of this Financial Statement Release and that ended on 24 January 2014 has changed remarkably the company’s shareholding at the end of the reporting period.  

SHARE ISSUE AUTHORIZATIONS IN FORCE

Cencorp’s Extraordinary General Meeting held on 30 January 2012 decided to authorize the Board of Directors to issue 100,000,000 new shares. 48,571,429 shares remain under the authorization. 4,000,000 shares, under the authorization, were issued on 28 November 2013 in a directed share issue for Sunweb Solar Energy Holding to pay part of the purchase price of the transaction carried out in January. There remain 44,571,429 shares under the authorisation.  

 The Extraordinary General Meeting of Cencorp Corporation held on 4 December 2013 authorized the Board of Directors of the company to decide on a share issue to the shareholders of the company and to the holders of the convertible bonds of the company, so that the maximum number of new shares to be issued based on the authorization is 510 000 000 new shares of the company. The Board of Directors is entitled to resolve on any other terms and conditions of the share issue. The authorization is in force until further notice, however, in maximum for five years as of the resolution of the General Meeting. The authorization does not revoke the earlier authorizations. 508,151,045 shares, under the authorization, were issued in the share issue ended on 24 January 2014. There remain 1,848,955 shares under the authorization.

EVENTS ON THE FINANCIAL YEAR 2013

Decisions at the annual general meeting

Cencorp Corporation's Annual General Meeting held on 29 April 2013 approved the 2012 financial statements. According to the Board' proposal, it was decided that no dividend for the financial year 2012 will be distributed. It was also decided that the loss for the financial period that ended on 31 December 2012 will be entered in retained earnings.

The members of the Board and the President and CEO were discharged from liability for the financial year 2012.

Mrs Marjukka Karttunen, Hannu Savisalo and Iikka Savisalo were elected to the Board of Directors of Cencorp Corporation. At its organizing meeting followed the AGM, Cencorp's Board of Directors elected Hannu Savisalo as the Chairman and Marjukka Karttunen as the Vice Chairman of the Board. The AGM decided that an annual remuneration of EUR 40,000 will be paid to the Chairman and to the Vice Chairman of the Board, and EUR 30,000 to the members of the Board of Directors.

Ernst & Young Oy, Authorized Public Accounting Firm, was elected as the Company auditor and Mikko Rytilahti, APA, as the responsible auditor.

Change in the company’s reporting system

On 14 May 2013 the company announced it changes its reporting system to comply with its Cleantech strategy and reports of three business segments. The business segments are Cencorp Clean Energy (CCE) (including also the former Special Components segment), Laser and Automation Applications (LAS) and Life Cycle Management (LCM). The two latter segments formed previously the former Laser and Automation Applications segment. Cencorp's new segment information complies with the management's internal reporting and the organization structure.

Negotiations with Avery Dennison closed

On 21 August 2012 Cencorp announced that the company and Avery Dennison Corporation, a US based company, have signed a Memorandum of Understanding (MOU) according to which Cencorp acquires Avery Dennison Corporation’s conductive back sheet business and related intellectual property rights. The MOU was non-binding. On 21 August 2013 the company announced that the negotiations between Avery Dennison and Cencorp have been closed for now.

The Memorandum of Understanding with a major Chinese photovoltaic module manufacturer on delivering conductive back sheets

On 5 November 2012 Cencorp announced that the company has signed a Memorandum of Understanding on delivering Conductive Back Sheets (CBS) to one of the leading Chinese PV (photovoltaic) module manufacturers. The Memorandum of Understanding is non-binding. According to the customer's written estimate received from the customer at the end of January 2013 CBS mass deliveries should have commenced during the first half of 2013. Commencing of the mass production always requires customer's internal evaluating process which still continues and the customer has not yet started mass production. However, CBS components have passed Cencorp´s internal technical requirements. The risks related to the non-binding MOU signed with the Chinese solar photovoltaic module manufacturer have been handled in more detail in the item “Risk management, risks and uncertainties” of this Interim Report.

Convertible Bond I/2013

On 27 May 2013 the company received subscription forms and payments from Keskinäinen Eläkevakuutusyhtiö Etera and Oy Ingman Finance Ab in connection with the convertible bond I/2013. Cencorp's Board of Directors approved the subscriptions. Keskinäinen Eläkevakuutusyhtiö Etera subscribed a convertible bond for EUR 1.5 million and Oy Ingman Finance Ab for EUR 0.6 million. The total amount of the subscriptions equaled to the maximum amount of the convertible bond i.e. EUR 2.1 million. The company issued totally 30,000,000 stock options against the subscriptions free of charge.  One stock option was issued against each subscribed loan capital amount of EUR 0.07.

The terms of the TEKES loan were fulfilled

On 20 December 2012 Cencorp announced that the Finnish Funding Agency for Technology and Innovation - Tekes gave Cencorp a loan, of ca. EUR 3 million, to develop business and production model relating to the design and production of cost effective photovoltaic modules as well as to the development of module components. The loan was subject to capital investments, amounting totally to EUR 3 million at the minimum, to be made in Cencorp during the period from 20 September 2012 to 30 June 2013. The loan term was fulfilled as the company secured investments of EUR 3.6 million with the convertible bonds I/2012 and I/2013 between 3 December 2012 and 25 May. 

Decisions of the extraordinary general meeting held on 4 December 2013

The Extraordinary General Meeting of Cencorp Corporation held on 4 December 2013 in Mikkeli, authorized the Board of Directors of the company to decide on a share issue to the shareholders of the company and to the holders of the convertible bonds of the company, so that the maximum number of new shares to be issued based on the authorization is 510 000 000 new shares of the company. The Board of Directors is entitled to resolve on any other terms and conditions of the share issue. The authorization is in force until further notice, however, in maximum for five years as of the resolution of the General Meeting. The authorization does not revoke the earlier authorizations.  

    

Share issue

On 9 December 2013 the company’s Board of Directors resolved on a share issue to its shareholders and to the holders of its convertible bonds in order to strengthen the capital structure of the company and to carry out investments related to the business plan for clean energy. The company offers at the most 508,151,045 new shares of the company for subscription to its shareholders and to the holders of its convertible bonds with a subscription price of EUR 0.01 per share. The share issue amounted totally to approximately EUR 4.9 million taking into account the discount given to certain subscribers of the new shares under the terms of the share issue and the subscription period was from 17 December 2013 to 24 January 2014. The subscription period ended on 24 January 2014 and it was oversubscribed  

Reverse stock split

The Board of Directors has commenced preparations for convening an extraordinary general meeting to decide on reduction of the number of the shares without reducing the value of the shares (so called reverse stock split). The purpose of the reverse stock split is to boost trading and pricing of the shares of the company. According to the current knowledge the issue will be handled either in an extraordinary general meeting to be held during the spring 2014 or in Cencorp’s general meeting that will take place on 29 April 2014.

Share issue to Sunweb Solar Energy Holding

Cencorp Corporation issued 4.000.000 new shares of the company to Sunweb Solar Energy Holding B.V. on 28 November 2013. The ground for the directed share issue was the acquisition of photovoltaic module business disclosed on 29 January 2013 pursuant to the strategy of the Company from Sunweb Solar Energy Holding B.V. in which the purchase price has been agreed, pursuant to the Assets Purchase Agreement, to be paid partly by issuing a directed share issue of 4,000,000 (four million) shares to Sunweb Solar Energy Holding B.V. The purchase of the photovoltaic module business consisted of the business and related pilot production line, the Sunweb trademark as well as the patents and other intellectual property rights relating to the business.

Liquidity providing in Cencorp Corporation’s share ended

FIM Pankki Oyj's liquidity providing in Cencorp Corporation's share ended on 29 November 2013. On the date of this Financial Statement Release there is no liquidity providing in the company’s share.

Approval of the Registration Document and the Securities Note

On 9 December 2013 the company’s Board of Directors approved the Registration Document and the Securities Note as well as the Summary.

EVENTS SINCE THE END OF THE FINANCIAL YEAR 2013

Cencorp’s share issue oversubscribed

In Cencorp’s share issue, ended on 24 January 2014, the total amount of subscriptions was 627,064,325 shares, which represents 123 per cent of the 508,151,045 shares offered in the Share Issue. Due to the oversubscription, the Board had to reject part of the subscriptions made on the basis of the secondary subscription rights in accordance with the terms of the Share Issue. As a result of the Share Issue, the number of the Company's shares shall increase by 508,151,045 to 854,312,315 shares. In total, 2,413 subscribers participated in the Share Issue.

The Company collected 4,911,973 Euros of new equity through the Share Issue. Approximately 2.4 million Euros of the total subscription price was paid by the capital and/or interest receivables related to loans with interest that the Company owed to the respective subscribers. This includes the subscription of approximately 2.1 million Euros by Savcor Group Oy. The subscription price of 4,911,973 Euros for the Share Issue shall be in whole entered into the fund of the invested unrestricted equity of the Company. The Share Issue has no effects to the registered share capital of the company. The new shares were registered with the Trade Register on 4 February 2014 and were entered into public trading on 5 February 2014.

Vikram Solar and Cencorp consider opportunities for business and partnership collaboration

    

Vikram Solar Pvt, Ltd ("Vikram Solar"), an Indian company, and Cencorp have started to review collaboration opportunities for using Cencorp's MWT (Metal Wrap Through) technology for photovoltaic modules in Vikram Solar's solar energy projects. MWT technology refers to Conductive Back Sheet (CBS) based module structure.

The parties have signed a Term Sheet on collaboration on 7 February 2014. As agreed in the Term Sheet consideration of collaboration options shall take six months, at the most. During that time the parties negotiate both business opportunities in photovoltaic module business and opportunities for ownership arrangements between the companies.

Vikram Solar is the leading provider of solar energy projects in India and it belongs to a technology group Vikram Group (www.vikram.in).

The non-binding Term Sheet Cencorp has signed with Vikram Solar involves risks which have been handled in the item “Risk management, Risks and Uncertainties” of this Financial Statement Release.

RISK MANAGEMENT, RISKS AND UNCERTAINTIES

Cencorp’s Board of Directors is responsible for the control of the company’s accounts and finances. The Board is responsible for internal control, while the President and CEO handles the practical arrangement and monitors the efficiency of internal control. Business management and control are taken care of using a Group-wide reporting and forecasting system.

The purpose of risk management is to ensure that any significant business risks are identified and monitored appropriately. The company’s business and financial risks are managed centrally by the Group’s financial department, and reports on risks are presented to the Board of Directors as necessary.

Due to the small size of the company and its business operations, Cencorp does not have an internal auditing organization or an audit committee.

The sufficiency of the company’s financing and working capital involve risks that are handled in more detail in the item “Financing” of this Financial Statement Release. Pursuant to the understanding of the management of the company on the date hereof, with the share issue and the extension of the financial agreements described in the item “Financing”, the company has ensured the sufficiency of its working capital for the period of next twelve months, provided that the Company has at its disposal at least the credit limits corresponding to the current limits of 4.0 million Euros; the aforesaid Finnvera guarantee will be extended and will be valid also after 29 June 2014; the company has in its use separate financing for the investments pursuant to its investment program as planned; and the cash flow of the business operations of the company will turn positive during the second half of the year 2014, at the latest. However, the company will have a deficit in its working capital until the first delivery of production technology for solar modules will start to generate cash flow.

Based on the current information available to the company, the company believes that the cash flow of the business operations of the company will turn positive during the second half of the year 2014 with the company's current costs structure, provided that the company achieves its minimum turnover objective for 2014 the likelihood of which is in the company's view reasonable given its previous turnover levels, recent order book and tender activity.

In case the cash flow of the company will not turn positive at the latest during the second half of the year 2014 pursuant to the objective of the company; and/ or the company does not have at least the credit limits corresponding to the current limits of 4.0 million euros; or the company does not manage to negotiate postponement of the maturity dates for its maturing loans; and/or the company does not manage to acquire separate financing for its investments pursuant to the investment program of the company (from clients, partners, venture capital investors or from other third parties such as Tekes - the Finnish Funding Agency for Technology and Innovation), the company may be obliged to reconsider the scope of its clean energy business and to lower its growth target for the future. As other alternatives, the company has considered, and will consider in the future, the possibilities to divest such business operations that do not belong to its key business operations pursuant to the current strategy of the Company. Such business operations are i.e. RFID and flexible electronics for mobile phones businesses. The company is investigating possible buyers for these business operations as disclosed previously.

As it is difficult to make forecasts in an industry that is dependent on economic cycles, the biggest business risks are related to fluctuations in the demand for products and to the adjustment of operations to meet demand.

In terms of profitability, the most essential risks are related to the achievement of a sufficient invoicing volume in all three business segments and the success achieved with the programs underway at Cencorp to improve profitability, such as improvements in productivity and business flexibility through outsourcing production.

Cencorp has announced that its objective is to transform from a company manufacturing only production automation systems and special components into a company that develops and provides cleantech applications using laser and automation technology as well as into a company that has a strong market position as a provider of, in various geographical areas, locally produced high-quality photovoltaic modules. Achievement of the objectives as well as realization of the transformation involves risks. Even though Cencorp's strategy and objectives are based on market knowledge and technical surveys, the risks are significant and it is not certain if the company reaches all or part of the targets set for it. Cencorp's future outlook will be highly dependent on the company's ability to reach the targeted market position in the global photovoltaic module market as well as on the company's long-term financing.

The execution of the non-binding Memorandum of Understanding signed with a major Chinese photovoltaic module manufacturer involves risks. The final terms of an agreement are still under negotiations, thus execution of the agreement is not yet guaranteed. Additionally, the agreement is subject to Cencorp's short-term and long-term financing. Thus, Cencorp is not yet able to estimate the agreement's possible execution, effective date neither the agreement's impact in Cencorp nor the final risks relating to it. However, in regard to the Memorandum of Understanding on delivering CBS to the Chinese photovoltaic module manufacturer, the estimated minimum value of EUR 20 million for three years’ period from the start of mass production will probably stay non-binding even though the actual Memorandum of Understanding turns into a binding supply contract. In this business customers do not give binding order estimations.

The execution of the non-binding cooperation agreement signed between Cencorp and Vikram Solar involves risks. The negotiations for business and partnership collaboration between the parties, including detailed terms, are still under negotiations, thus it is not yet certain that the transactions will be materialized. Further, realization of the transactions defined in the non-binding Term Sheet is subject to several issues such as due diligence and especially to Cencorp's short and long term financing. Therefore, Cencorp is not yet able to estimate possible realization and effective date of the transactions, the transactions' influence in Cencorp or risks relating to them. Cencorp will announce further information as soon as the negotiations have been finished.

The long-term objectives set for the Managing Director involves also risks and the long-term objective should not be considered as the company’s financial guidance. Even though the objectives are based on market knowledge and technical surveys, the risks are significant and it is not certain if the Managing Director reaches all or part of the targets set for him.

Other risks connected to Cencorp have been presented in more detail in the Share Issue Registration Document and its appendixes published on 9 December 2013.

GOVERNANCE PRINCIPLES

Cencorps Board of Directors handled and approved the company’s Corporate Governance Statement on 18 February 2014. The statement describes the main features of the internal control and risk management related to the company’s financial reporting process, and the operations and composition of the Board of Directors, including information on the President and CEO.

The Annual Report for the financial year 2013 will be published on 25 March 2014 at www.cencorp.com and will include the Financial Statements, the Report of the Board of Directors and the Auditors Report.

The company’s Corporate Governance Statement will be published as a separate report in the same connection. It is also available on the company’s website.

THE BOARD OF DIRECTORS’ PROPOSAL CONCERNING THE DISTRIBUTION OF PROFIT

The Board of Directors proposes to the Annual General Meeting that the loss for the period ended on 31 December 2013 be entered in retained earnings and that no dividend be paid.

In Mikkeli, 19 February 2014

Cencorp Corporation

BOARD OF DIRECTORS

For more information please contact:

Cencorp: Iikka Savisalo, President and CEO, tel. +358 40 521 6082, iikka.savisalo@savcor.com

Distribution:

NASDAQ OMX, Helsinki

Main media

www.cencorp.com

Consolidated statement of comprehensive income  
(unaudited)          
           
           
1 000 EUR   10-12/2013 10-12/2012 1-12/2013 1-12/2012
Continuing operations        
Net sales   2 182 3 312 11 126 15 441
Cost of sales -2 275 -3 335 -10 662 -14 731
Gross profit -94 -23 464 710
           
Other operating income 1 365 933 1 791
Product development expenses -631 -470 -2 002 -1 458
Sales and marketing expenses -288 -619 -1 512 -2 072
Administrative expenses -508 -595 -1 945 -2 669
Other operating expenses -821 -179 -1 103 -235
           
Operating profit -2 341 -1 520 -5 165 -3 932
           
Financial income 159 -875 460 380
Financial expenses -781 523 -2 247 -1 224
           
Profit before taxes from continuing operations -2 963 -1 871 -6 953 -4 776
           
Income taxes 3 -1 -11 26
           
Profit/loss for the period from continuing operations -2 960 -1 872 -6 964 -4 750
           
Discontinued operations        
Profit/loss after tax for the period from discontinued operations 0 473 -44 -8 606
           
Profit/loss for the period -2 960 -1 399 -7 008 -13 356
           
Profit/loss attributable to:        
Shareholders of the parent company -2 960 -1 399 -7 008 -13 356
           
Earnings/share (diluted), eur -0,009 -0,004 -0,02 -0,04
Earnings/share (basic), eur -0,009 -0,004 -0,02 -0,04
           
Continuing operations:        
Earnings/share (diluted), eur -0,009 -0,005 -0,02 -0,01
Earnings/share (basic), eur -0,009 -0,005 -0,02 -0,01
           
Profit/loss for the period -2 960 -1 399 -7 008 -13 356
           
Other comprehensive income        
Translation difference 96 34 155 93
Net other comprehensive income to be reclassified to       
profit or loss in subsequent periods 96 34 155 93
           
Total comprehensive income for the period -2 864 -1 366 -6 853 -13 263
           
Total comprehensive income attributable to:        
Shareholders of the parent company -2 864 -1 366 -6 853 -13 263
           
Consolidated statement of financial position  
(unaudited)      
       
       
1 000 EUR   31.12.2013 31.12.2012
       
ASSETS      
       
Non-current assets    
Property, plant and equipment 5 604 6 688
Consolidated goodwill 2 538 2 967
Other intangible assets 5 512 2 979
Available-for-sale investment 9 10
Deferred tax assets 7 9
Total non-current assets 13 670 12 652
       
Current assets      
Inventories   2 198 2 693
Trade and other non-interest-bearing receivables 2 514 2 695
Cash and cash equivalents 116 583
Total current assets 4 828 5 971
       
Assets classified as held for sale 0 79
       
Total assets   18 498 18 702
       
       
EQUITY AND LIABILITIES    
       
Equity attributable to shareholders of the parent company    
       
Share capital   3 425 3 425
Other reserves   44 568 43 691
Translation difference 833 677
Retained earnings   -50 095 -43 091
Total equity   -1 269 4 703
       
Non-current liabilities    
Non-current loans   3 222 2 095
Deferred tax liabilities 7 26
Total non-current liabilities 3 229 2 121
       
Current liabilities      
Current interest-bearing liabilities 6 795 4 731
Trande and other payables 9 594 6 850
Current provisions   150 257
Total current liabilities 16 538 11 839
       
Liabilities directly associated with assets classified as held for sale 0 40
       
Total liabilities   19 768 14 000
       
Equity and liabilities total 18 498 18 702
       
Consolidated statement of cash flows    
(unaudited)      
         
         
1 000 EUR   1-12/2013 1-12/2012
         
Cash flow from operating activities      
Income statement profit/loss from continuing operations before taxes   -6 953 -4 776
Income statement profit/loss from discontinued operations before taxes   -44 -8 606
Income statement profit/loss before taxes   -6 997 -13 382
Non-monetary items adjusted on income statement      
  Depreciation and impairment  + 2 463 8 682
  Gains/losses on disposals of non-current assets  +/- -8 -655
  Unrealized exchange rate gains (-) and losses (+)  +/- 259 108
  Other non-cash transactions  +/- 21 -1 181
  Financial income and expense  + 1 564 845
Total cash flow before change in working capital   -2 698 -5 583
         
Change in working capital      
  Increase (-) / decrease (+) in inventories   319 827
  Increase (-) / decrease (+) in trade and other receivables   161 4 863
  Increase (+) / decrease (-) in trade and other payables   2 248 -210
  Change in provisions   -108 48
Change in working capital   2 620 5 529
         
Adjustment of financial items and taxes to cash-based accounting      
  Interest paid  - -361 -257
  Interest received  + 2 4
  Other financial items  - -300 -258
  Taxes paid  - -11 18
Financial items and taxes   -670 -492
NET CASH FLOW FROM BUSINESS OPERATIONS   -748 -547
         
         
CASH FLOW FROM INVESTING ACTIVITIES      
Investments in tangible and intangible assets  - -2 963 -1 757
Proceeds on disposal of tangible and intangible assets  + 55 4 465
Repayment of loan receivables  + 0 0
NET CASH FLOW FROM INVESTMENTS   -2 875 2 708
         
         
CASH FLOW FROM FINANCING ACTIVITIES      
Proceeds from  non-current borrowings  + 2 425 1 559
Stock options of the convertible bond  + 432 347
Proceeds from current borrowings  + 5 399 5 404
Repayment of current borrowings  - -5 102 -9 174
Dividends paid  - 0 0
NET CASH FLOW FROM FINANCING ACTIVITIES   3 141 -1 865
         
         
INCREASE (+) OR DECREASE (-) IN CASH FLOW   -483 296
         
         
Consolidated statement of changes in equity    
(unaudited)            
             
             
1 000 EUR Share capital Other reserves Translation difference Distributable non-restricted equity fund Retained earnings Total
31.12.2012 3 425 4 908 677 38 783 -43 091 4 703
Stock options of the convertible bond       432   432
Share related payments - - - 480 0 480
Decrease from share issue - - - -34 - -34
Translation difference, comprehensive income - - 155   3 158
Profit/loss for the period - - - - -7 008 -7 008
31.12.2013 3 425 4 908 833 39 661 -50 095 -1 269
             
             
             
             
             
1 000 EUR Share capital Other reserves Translation difference Distributable non-restricted equity fund Retained earnings Total
31.12.2011 3 425 4 908 584 38 436 -29 735 17 618
Stock options of the convertible bond - - - 347 0 347
Translation difference, comprehensive income - - 93 - - 93
Profit/loss for the period - - - - -13 356 -13 356
31.12.2012 3 425 4 908 677 38 783 -43 091 4 703
             
             
             
             
Segment information    
(unaudited)      
         
14 May 2013 Cencorp announced that the company changes its reporting system to comply with the company's Cleantech strategy and as from 1 January 2013 Cencorp reports of three business segments. The segments are Laser and Automation Applications, Life Cycle Management and Clean Energy Solutions (including also the former Special Components segment).  The comparison figures for the corresponding period in 2012 concern only the net sales. Other figures that would be compareble and reliable enough are not available. Cencorp's new segment information is based on the management's internal reporting and on the organisation structure.
         
The segment information include only continuing operations. Information regarding discontinued operations is given in attachment "Discontinued operations".  
       
1 000 EUR   1-12/2013 1-12/2012
Net sales      
  Laser and Automation Applications 4 881 5 909
  Life Cycle Management of Laser and Automation Applications 3 101 3 708
  Clean Energy Solutions   3 340 5 865
  Eliminations   -196 -41
  Total   11 126 15 441
Operating profit      
  Laser and Automation Applications -2 063 -
  Life Cycle Management of Laser and Automation Applications 94 -
  Clean Energy Solutions   -3 197 -
  Eliminations   2 -
  Total   -5 165 -
EBITDA      
  Laser and Automation Applications -1 129 -
  Life Cycle Management of Laser and Automation Applications 281 -
  Clean Energy Solutions   -1 856 -
  Eliminations   2 -
  Total   -2 703 -
Depreciation      
  Laser and Automation Applications 492 -
  Life Cycle Management of Laser and Automation Applications 138 -
  Clean Energy Solutions   1 288 -
  Total   1 919 -
Impairment      
  Laser and Automation Applications 442 -
  Life Cycle Management of Laser and Automation Applications 49 -
  Clean Energy Solutions   53 -
  Total   544 -
         
         
         
Segment information      
(unaudited)      
         
When the comparison figures that would be comparable and reliable enough are not available for the corresponding period in 2012, Cencorp reports the segment information also according the old reporting system with two segments. The segment information include only continuing operations.
         
The Group had two reporting segments till 31 December 2012: Laser and Automation Applications, and Special Components. The Laser and Automation Applications segment comprised Cencorp’s former business and the Special Components segment the business acquired through the Face transaction in 2010.  
 
1 000 EUR   1-12/2013 1-12/2012
Net sales      
  Laser and Automation Applications   7 924 9 624
  Special Components   3 272 5 858
  Eliminations   -70 -41
  Total   11 126 15 441
Operating profit      
  Laser and Automation Applications   -2 740 -3 221
  Special Components   -2 436 -712
  Eliminations   11 1
  Total   -5 165 -3 932
EBITDA      
  Laser and Automation Applications   -1 581 -2 401
  Special Components   -1 133 812
  Eliminations   11 1
  Total   -2 703 -1 588
Profit/loss for the period      
  Laser and Automation Applications   -4 074 -3 644
  Special Components   -2 893 -1 120
  Eliminations   3 14
  Total   -6 964 -4 750
Assets      
  Laser and Automation Applications   16 050 27 995
  Special Components   9 337 10 964
  Assets classified as held for sale   0 79
  Eliminations   -6 888 -20 336
  Total   18 498 18 702
Liabilities      
  Laser and Automation Applications   16 946 11 873
  Special Components   9 699 8 003
  Liabilities directly associated with assets held for sale 0 40
  Eliminations   -6 876 -5 917
  Total   19 768 14 000
Gross investments      
  Laser and Automation Applications   2 272 849
  Special Components   1 122 989
  Assets classified as held for sale   0 4
  Total   3 394 1 842
Depreciation      
  Laser and Automation Applications   668 675
  Special Components   1 250 1 434
  Total   1 919 2 109
Impairment      
  Laser and Automation Applications   491 145
  Special Components   53 90
  Total   544 235
Discontinued operations    
(unaudited)    
       
29 May 2012 Cencorp announced that it exits from its unprofitable decoration business and closes down its plant in Guangzhou, China, producing decoration applications. In consequence of the closing down of the Guangzhou plant and the exit from decoration business Cencorp reports the financial figures relating to the Guangzhou plant’s decoration business as discontinued operations from now on.
       
The assets of Savcor Face (Guangzhou) Technologies Co., Ltd, reported as discontinued operation, were written- off at fair value in the second quarter of 2012 and sold in the fourth quarter of 2012. 
       
The results and major classes of assets and liabilities of Savcor Face (Guangzhou) Technolgies Co., are as follows:
       
1 000 EUR 1-12/2013 1-12/2012
       
Revenue 0 1 878
Expenses -8 -5 620
Other opeating income 0 1 031
Loss recognised on the remeasurement to fair value 0 -5 833
Operating profit -8 -8 544
Finance costs -36 -62
Profit/loss before tax from discontinued operation -44 -8 606
Income tax 0 0
Profit/loss after tax from discontinued operation -44 -8 606
       
Assets    
Property, plant and equipment 0 0
Other intangible assets 0 0
Inventories 0 0
Trade and other non-interest-bearing receivables 0 39
Cash and cash equivalents 0 40
Assets classified as held for sale 0 79
       
Liabilities    
Trande and other payables 0 40
Provisions 0 0
Liabilities directly associated with assets classified as held for sale 0 40
Net assets directly associated with disposal group 0 39
       
       
       
Savcor Face (Guangzhou) Technolgies Co., Ltd:n net cash flow:    
       
1 000 EUR 1-12/2013 1-12/2012
       
Operating -41 17
Investing 0 -20
Financing 0 0
Net cash flow -41 -3
       
Earnings/share (basic), from discontinued operations -0,0001 -0,03
Earnings/share (diluted) from discontinued operations -0,0001 -0,03
       
       
Key figures        
(unaudited)        
         
         
1 000 EUR 10-12/2013 10-12/2012 1-12/2013 1-12/2012
         
Net sales 2 182 3 312 11 126 15 441
Operating profit -2 341 -1 520 -5 165 -3 932
% of net sales -107,3 -45,9 -46,4 -25,5
EBITDA -1 318 -803 -2 703 -1 588
% of net sales -60,4 -24,3 -24,3 -10,3
Profit before taxes -2 963 -1 871 -6 953 -4 776
% of net sales -135,8 -56,5 -62,5 -30,9
         
Balance Sheet value 18 498 18 702 18 498 18 702
Equity ratio, %  -6,9 25,2 -6,9 25,2
Net gearing, % -779,9 132,7 -779,9 132,7
Gross investments 436 690 3 394 1 842
% of net sales 20,0 20,8 30,5 11,9
Research and development costs 631 470 2 002 1 458
% of net sales 28,9 14,2 18,0 9,4
         
Order book 3 703 1 438 3 703 1 438
         
Personnel on average 150 171 155 241
Personnel at the end of the period 149 168 149 168
         
Non-interest-bearing liabilities 9 594 6 850 9 594 6 850
Interest-bearing liabilities 10 017 6 825 10 017 6 825
         
Share key indicators        
Earnings/share (basic) -0,01 -0,004 -0,02 -0,04
Earnings/share (diluted) -0,01 -0,004 -0,02 -0,04
Earnings/share (basic), from continuing operations -0,01 -0,005 -0,02 -0,01
Earnings/share (diluted) from continuing operations -0,01 -0,005 -0,02 -0,01
Equity/share -0,003706 0,01374 -0,003706 0,01374
P/E ratio -4,64 -14,67 -1,96 -1,54
Highest price 0,09 0,09 0,09 0,12
Lowest price 0,03 0,05 0,03 0,05
Average price 0,05 0,07 0,07 0,08
Closing price 0,04 0,06 0,04 0,06
Market capitalisation, at the end of the period, MEUR 13,8 20,5 13,8 20,5
         
         
Calculation of Key Figures        
         
         
EBITDA, %: Operating profit + depreciation + impairment
  Net sales      
         
Equity ratio, %: Total equity x 100    
  Total assets - advances received  
         
Net gearing, %: Interest-bearing liabilities - cash and cash equivalents  
  and marketable securities x 100  
  Shareholders' equity + minority interest   
         
Earnings/share (EPS): Profit/loss for the period to the owner of the parent company
  Average number of shares adjusted for share issue 
  at the end of the financial year  
         
Equity/share: Equity attributable to shareholders of the parent company
  Undiluted number of shares on the balance sheet date
         
         
P/E ratio: Price on the balance sheet date  
  Earnings per share    
         
         
         
Related party transactions      
(unaudited)          
             
Cencorp Corporation is part of Savcor Group Oy. The Group has purchased goods and services from companies in which the majority holding and/or power of decision granting control of the company is held by members of the Group's related parties. Sales of goods and services carried out with related parties are based on market prices.
             
The Group entered into the following transactions with related parties:  
             
1 000 EUR         1-12/2013 1-12/2012
             
Sales of goods and services        
Savcor companies       175 120
Others         9 0
Yhteensä         184 120
             
Purchases of goods and services        
Savcor companies       474 548
Savcor Face Ltd       81 4
Idem Finland Oy       15 0
Others         2 2
Total         571 552
             
Interest income          
Savcor companies       2 1
             
Interest expenses and other financial expenses      
Savcor companies       354 348
SCI Invest Oy       60 10
Iikka Savisalo       2 0
Total         416 358
             
Discontinued operations        
Sales of goods and services        
Savcor companies       0 143
             
Purchases of goods and services        
Savcor companies       0 20
             
             
Other non-current liabilities to related parties   185 519
Convertible subordinated loan from related parties   2 598 2 400
Interest payable to related parties     795 480
Other current liabilities to related parties   1 455 1 000
Trade payables and other non-interest-bearing liabilities to related parties 916 685
             
Trade receivables from related parties   136 87
             
SCI Invest Oy is a company under control of Iikka Savisalo, Cencorp's CEO.  
             
             
1 000 EUR         1-12/2013 1-12/2012
             
Wages and remuneration        
Salaries of the management and Board   730 807
             
Fair values    
(unaudited)    
     
  Carrying amount Fair value
1 000 EUR 31.12.2013 31.12.2013
     
Financial assets    
Available-for-sale investments 9 9
Trade and other receivables 2 514 2 514
Cash and cash equivalents 116 116
     
The fair value of trade and other receivables is expected to correspond to the carrying amount due to their short maturity.
     
     
     
Financial liabilities    
R&D loan, non-current 1 216 1 216
Other liabilities, non-current 2 006 2 006
Loans from financial institutions, current 2 596 2 596
Other liabilities, current 4 199 4 199
Trade payables and other non-interest-bearing liabilities 8 553 8 553
     
The fair value of non-current liabilities is expected to correspond to the carrying amount as the loans were withdrawn in late 2012 and in 2013 and recognized to their fair value when recorded. There has been no significant change in common interest rate after the withdrawal of the loans.
     
     
     
Change in intangible and tangible assets  
(unaudited)    
     
     
1 000 EUR 31.12.2013 31.12.2012
     
Includes tangible assets, consolidated goodwill and other intangible assets    
     
Carrying amount, beginning of period 12 634 22 609
  Depreciation and impairment -2 221 -2 109
  Additions 3 691 1 838
  Disposals -356 -2 989
  Discontinued operations 0 -6 654
  Exchange rate difference -94 -61
Carrying amount, end of period 13 654 12 634
     
     
     
     
     
     
Commitments and contingent liabilities  
(unaudited)    
     
     
1 000 EUR 31.12.2013 31.12.2012
     
Loans from financial institutions 1 245 1 247
 Promissory notes secured by pledge 12 691 12 691
 Mortgages on real estate 0 0
     
Factoring loan and export credit limit 1 338 1 090
 Trade receivables 499 695
 Promissory notes secured by pledge 12 691 12 691
     
Operating leases    
 Payable within one year  17 50
 Payable over one year 1 38
     
Commitments    
 Payable within one year  948 922
 Payable over one year 830 849
     
     
     
     
Scroll down for more posts ▼

Top 10 Most Recent News Articles

Service Pros Adds Windshield Repair to Lineup

Updated Category News Views 27

Revving Up the Service Engine Alright, folks, buckle up because Service Pros Auto Glass, our local go-to for windshield replacements, is cranking up their game. They're stepping into the windshield repair arena across Florida and South Carolina, aiming to save you a buck and keep you safe behind the wheel. That's a double win if you ask me. A Closer Look at the Details...

Continue Reading
Direxion Targets Anthropic's IPO with Bold New ETFs

Updated Category News Views 40

Anthropic's IPO Sparks Direxion's Latest ETF Moves Alright, folks, Anthropic's public filing for an IPO isn't just turning heads—it's lighting up the trading floor! Following this buzz, Direxion grabs its chance to unleash two new ETFs designed to seize on Anthropic's rollercoaster debut. We're talking about the Direxion Daily Anthropic Bull 2X ETF (ANTO) and the...

Continue Reading
Study Reveals Stark Disparities in Education Equity

Updated Category News Views 56

Are We Dropping the Ball on Future Talent? Listen, there’s a harsh truth screaming at us from the NWEA’s latest study, and it’s not pretty. We’re talking about a serious gap here, folks—one that shows lower-income kids are getting the short end of the stick in education yet again. When more than half of U.S. students come from lower-income families but only 20%...

Continue Reading
ChinaMarket: Linyi's Gateway for Global Buying Delegations

Updated Category News Views 0

Unlocking Trade Potential in Linyi, China Linyi, in Shandong province, has flipped the switch on the sourcing circuit with one powerful invite to global buying delegations. As we sit perched on the fence of an economically tangled world, China's open arms to Southeast and Central Asian buyers mark a significant shift towards more fluid trade connections. The Fourth Linyi...

Continue Reading
Scientology Ministers Train First Responders in Philippines

Updated Category News Views 43

Boots on the Ground: Scientology's Goodwill Tour In a world where chaos often reigns supreme, it's refreshing to see someone step up to support those who stare down danger daily. The Scientology Volunteer Ministers have taken it upon themselves to empower those on the front lines in the Philippines. From bustling Manila to the calmer waves of Davao City, these ministers...

Continue Reading
Jay Group Expands to Houston with New Fulfillment Hub

Updated Category News Views 67

Jay Group's Bold Move in the Logistics Arena In a no-holds-barred expansion, Jay Group's got themselves a brand new sprawling 250,000-square-foot fulfillment hub deep in the heart of Houston. Now, folks, this isn’t just another warehouse. We're talking a 3PL powerhouse that allows coast-to-coast delivery, hitting 90% of U.S. consumers in just a couple of days. If you're...

Continue Reading
Stora Enso Plans Bold Demerger; Bergslagets Skogar to List

Updated Category News Views 33

Stora Enso's Strategic Split: Bold Move or Risky Bet? There's something almost audacious about Stora Enso's decision to separate Bergslagets Skogar into its own publicly listed company. The board has given this demerger plan the green light, aiming to unravel a more refined operation out of Stora Enso's labyrinthine portfolio. It's a move that should have the suits on...

Continue Reading
Picturing Grief: Scoville's Visual Journey in Loss

Updated Category News Views 67

Let Images Speak the Unspeakable So, here's the deal: grief isn't something you can just wrap up in a neat little package of words. It's jagged, messy—and for many, untouchable by a traditional self-help roadmap. Enter Picturing Grief, the book by Michelle Scoville that smashes the mold with its arresting mix of imagery and reflection. Freshly on the scene courtesy of...

Continue Reading
Broadway.com Instagram Reaches Million Followers Milestone

Updated Category News Views 54

Broadway.com's Instagram Ascends to Iconic Status There it is, folks—Broadway.com's Instagram just threw down the gauntlet with a clean, million-follower milestone. That's right, a hefty chunk of people now have a front-row seat to Broadway's electric world, straight from their phones. If you're a Broadway buff or just a casual admirer of glitz and glam, these numbers...

Continue Reading
FuelCell Energy Faces Legal Scrutiny After Stock Plunge

Updated Category News Views 56

FuelCell Energy's Troubling Stock Dive FuelCell Energy's recent plummet isn't just a sobering reality for traders—it comes wrapped in controversy. With NASDAQ:FCEL suffering a 15.69% nosedive after revelations from their fiscal third-quarter results, the ticker’s future hangs precariously. Even for those who've braved the market’s caprices, seeing shares drop $2.68...

Continue Reading

Top 5 Most Recently Viewed Articles

Intalio Revolutionizes Education Administration Efficiency in Kuwait

Updated Category News Views 211

Transforming the Ministry of Higher Education in Kuwait Intalio, a leader in Intelligent Information Management, has joined forces with the Ministry of Higher Education to revolutionize the way correspondence and document handling occurs within the government. This collaboration is paving the way for enhanced efficiency and secure processes, making the operations smoother...

Continue Reading
Osisko Development Secures $24.2 Million in Funding via Placement

Updated Category News Views 108

Osisko Development’s Major Funding Achievement Osisko Development Corp. is thrilled to report the successful completion of the first tranche of its non-brokered private placement. This strategic move has garnered approximately US$24.2 million through the issuance of 13,426,589 units at a price of US$1.80 per unit. These funds mark a significant advancement for the...

Continue Reading
Progress Software Set to Acquire ShareFile for Real Growth

Updated Category News Views 99

Progress Software's Strategic Acquisition of ShareFile Progress Software (NASDAQ: PRGS) is making waves with its recent announcement about acquiring ShareFile, a unit of Cloud Software Group, for an impressive $875 million. This strategic decision is designed to enhance Progress' enterprise product lineup, especially in the rapidly changing world of cloud-enabled...

Continue Reading
Insights into the Growing Water Quality Sensor Market Dynamics

Updated Category News Views 217

Understanding the Water Quality Sensor Market Landscape The water quality sensor market, valued at USD 5.72 billion, is poised for significant growth. With projections indicating it will reach USD 9.47 billion by 2032 at a compound annual growth rate (CAGR) of 6.51%, the sector is increasingly vital. The surge in water pollution incidents and stringent regulatory...

Continue Reading
MSIG USA Triumphs with 2025 Celent Award for Innovation

Updated Category News Views 146

MSIG USA Triumphs: A 2025 Celent Model Insurer Award Winner MSIG USA proudly announces its recognition as a 2025 Celent Model Insurer Award recipient. This prestigious award honors the company's outstanding achievements in Legacy and Ecosystem Transformation. It reflects their commitment to modernization and strategic data utilization for driving profitable growth....

Continue Reading