GEOSENTRIC OYJ Q1 2012 INTERIM REPORT 24.5.2012 at 11:20
INTERIM REPORT 1-3/2012
Contents
1. Summary of key figures and results
2. Operational overview
3. Material events in the period
4. Material events after the end of the period
5. Review of the financial position and the financial results
6. Sufficient liquidity
7. Future outlook
8. Assessment of significant operational risks
9. Review of R&D activities
10. Investments
11. Personnel and organization
12. Financing and structural arrangements
13. Board authorization
14. Company’s shares and shareholders
15. About the Company
16. Financial Statements, Q1 2012 (not audited)
1. Summary of key figures and results
The key figures summarizing the Company’s financial position and financial results from continuing operations were as follows (teuros unless indicated otherwise):
| In period | 1-3/2012 | 1-3/2011 | 2011 | ||
| Net sales | 0 | 29 | 49 | ||
| Operating Result | -155 | -1500 | 12739 | ||
| Basic earnings per share (eur) | -0.00 | -0.00 | 0.01 | ||
| At the end of the period | |||||
| Total assets | 971 | 1335 | 1171 | ||
| Shareholders’ equity | 663 | -17163 | 931 | ||
| Total liabilities | 308 | 18498 | 240 |
2. Operational overview
The Company has not had direct operational activities of its own since disposing of the TWIG business at the end of 2010 and all of its indirect operational activities since August 4, 2011 were under its former Dutch subsidiary, GeoSolutions Holdings N.V. (“GHNV”) and its respective subsidiaries, the Company acting as a holding company. On August 4, 2011, the Company became a minority shareholder in its former subsidiary GHNV with a current holding of approximately 24%.
GHNV carries on its indirect business as a developer and provider of solutions, products and technologies for location based services and LBS-enabled social networks through its 40% holding in the Joint Venture (“JV”) with a major Chinese public media company, Sina Corp (“Sina”) focusing on the Chinese market.
The Company had net sales in the reporting period was 0 euros compared to 29 teuros in period 1-3/2011, all from GHNV´s operations.
The total operating expenses from continuing operations were significantly lower in the reporting period compared to the prior period, decreasing to 155 teuros in 1-3/2012, from 1529 teuros in 1-3/2011. This was mainly driven by the de-consolidation of the GHNV sub-group, as mentioned above, on August 4, 2011.
The Company´s result from the reporting period 1-3/2012 also includes its proportional share of GHNV`s result, which was -133 teuros (0 teuros in 1-3/2011).
As a result of the above factors, the total result before taxes from continuing operations was -288 teuros in 1-3/2012, compared to -2305 teuros in 1-3/2011, a significant improvement resulting from downsizing the Company’s operations to a holding company level and related decrease of the operational costs. Earnings per share from continuing operations in the reporting period were -0.00 euros per share.
3. Material events in the period
The main events in the period 1-3/2012 were as follows:
The Company continued to act as a holding company to its approximately 24% shareholding in GHNV.
The Company released on January 16, 2012 that the amount of €1,026,000, raised in a directed offering closed in November 2011, was €224,000 short of the Company’s targeted amount to be raised in the offering of €1.25 million and that it had been continuing to explore all options available to it to ensure that it had sufficient liquidity to secure its operations through 2012 and beyond and as previously announced, Company’s then current cash resources were sufficient to finance the business into Q1 2012 and any alternative funding options should therefore be completed by the end of Q1 2012. As announced on February 20, 2012, the Company tried to raise a convertible loan note of at minimum €350,000 and at maximum €500,000 from its major shareholders. However, as reported on February 20 and 27 and further on March 6 and 9, the major holders were not interested to subscribe for the secured loan note offered by the Company.
Then on March 6, 2012, as first announced to the markets, the Company received a non-binding funding offer of €250,000 from an independent advisory business representing a number of individual investors. The Company continued financing negotiations with the independent advisory business through March. Then on March 26, 2012 the Company reported that it had received a response to its counter proposal, and was continuing active discussions to secure the funding under the best possible terms, and that the Company was aiming to finalize a definitive investment agreement in the next few days. The Company completed the discussions and received a signed revised proposal from the independent advisory business for a funding of €350,000. The proposal required certain pre-conditions be satisfied before the Company could receive the funding. This included certain terms to agreed by existing Company’s largest shareholders.
4. Material events after the end of the period
As announced to the markets on April 3, 2012, the Company did not receive approval from one of its largest shareholders, which was a crucial pre-condition for the revised funding proposal announced to the markets on March 30, 2012 and therefore the Company could not complete the signed proposal for the funding. In the absence of securing any viable alternatives, the Board of Directors decided to call an Extraordinary General Meeting to decide on the placing of the company into liquidation and applied for immediate suspension of trading with the Company’s shares on NASDAQ OMX Helsinki. On the same day, Company’s CFO that was acting on a contractual basis, left the Company.
The Company released an invitation to the Extraordinary General Meeting to be held on May 3, 2012 to decide on any funding proposals put on table or putting the Company into liquidation. Meanwhile the Company continued financing negotiations with the independent advisory business that had already provided the Company with two rejected funding proposal, and, as announced on April 23, 2012, the Company succeeded to receive a further revised funding proposal of €350,000. This revised funding proposal removed the pre-conditions that had previously prevented the Company from completing the proposal. Subsequently, the Company has received the first tranche of funds (short term loan) from this funding source. The Company is continuing to develop the formal funding documents for the loan with longer term, which are based upon a secured pledge on the GHNV shares owned by the Company.
As a result of the prolonged and complicated funding negotiations and negotiations with some of the major shareholders, the Company’s Financial Statements 2011 were published on April 30, 2012 and the Board of Directors decided to cancel the Extraordinary General Meeting already invited and call the Annual General Meeting to be held on June 5, 2012 to decide on confirmation of the funding proposal, reverse share split and the regular matters on the agenda of an Annual General Meeting.
5. Review of the financial position and the financial results
The Company has during the period retained solidity and liquidity.
The key figures summarizing the Company’s financial position and financial results from continuing operations were as follows (teuros unless indicated otherwise):
| In period | 1-3/2012 | 1-3/2011 | 2011 | ||
| Net sales | 0 | 29 | 49 | ||
| Operating Result | -155 | -1500 | 12739 | ||
| Basic earnings per share (eur) | -0.00 | -0.00 | 0.01 | ||
| At the end of the period | |||||
| Total assets | 971 | 1335 | 1171 | ||
| Shareholders’ equity | 663 | -17163 | 931 | ||
| Total liabilities | 308 | 18498 | 240 | ||
| Cash | 74 | 737 | 131 |
6. Sufficient liquidity
The Company has, during the reporting period, retained sufficient liquidity.
The Company is continuing to explore all options available to it to ensure that it can retain sufficient liquidity in the future. As announced on April 23, 2012, the Company has now succeeded to secure a commitment for an additional €350,000 secured funding from an independent advisory business that secures the Company´s funding through 2012 and into 2013, which funding is still to be confirmed by the Annual General Meeting on June 5, 2012. Provided that the Annual General Meeting confirms the funding proposal, securing sufficient liquidity beyond Q1 2013 most likely requires further external funding as the Company is not likely to generate any revenue of its own in the next twelve months and is not expecting to receive any revenue from GHNV either during this time period.
7. Future Outlook
Market Outlook
Due to forming the Joint Venture (“JV”) with a major Chinese media company, Sina Corp (“Sina”) and refocus of the GHNV development, sales and marketing activities into China, the future business outlook of the Company’s associate company, GHNV, is currently almost completely focused on the China market. In partnership with Sina, China’s third largest internet company, the immediate focus is to leverage the now very large +200M Sina user base to spread the use of the GyPSii platform and applications to as many mobile phone users as possible over the next few years. The JV will combine the IP of GeoSolutions B.V., a 100% owned subsidiary of GHNV, with Sina’s large user base, marketing and sales activities to develop the China market for the Tuding and Weilingdi products and the GyPSii Location Based Services Platform. Seeding this market should give rise to opportunities in 2013 and beyond for income to the JV based on advertising, IP licensing and small to medium business subscriptions. The China market for mobile technology is experiencing extremely rapid growth compared to the rest of the world. This is expected to continue alongside China’s economic expansion well into the decade. This strong growth of mobile technology is a natural pull for the Sina and GyPSii products.
Outside of China, GHNV is exploring opportunities to leverage its IP and products in other developing countries with similar user demographics and similarly strong smart phone growth as China. This involves creating other potential partnerships with a business model similar to the JV with Sina.
Financial and Business Development Outlook
The Company’s currently remaining business comprises solely its 24% minority holding in GHNV. This in turn currently is focussed mainly on its 40% holding in the JV. The current projections indicate that the JV will not be profitable in its initial phase and it may be several years before there may be dividends flowing from the JV to the Company via GHNV. Unless the Company decides to start some new operational activities of its own, it is likely that the Company will not generate any income of its own and will not recognise dividend income from the JV until the JV turns profitable or becomes liquid through merger or acquisition and starts to distribute profits. Therefore, despite minimized operational costs, the Company is likely to make losses through this period. The Company may also sell part or all of its holding in GHNV in the future, which may generate an accounting and distributable profit.
8. Assessment of significant operational risks
As a result of the financial arrangements, the Company became a minority shareholder in GHNV with its currently approximately 24% holding. As a minority shareholder of GHNV the Company does not have the control over the activities of GHNV and is dependent on the actions of the other shareholders of GHNV. The Company’s future value and cash flow is highly dependent on the success of JV in China. There is no certainty that these efforts will succeed. As agreed in Subscription and Shareholders’ Agreement between GHNV and its shareholders, GHNV has decided to issue an option pool to its Board and management of up to 15% of its issued share capital. This may decrease the Company´s current ownership of GHNV down to approximately 21%.
The global financial crisis and current global recession have had and may continue to have a negative impact also on the GyPSii business although the business is now almost exclusively focussed on China, which continues to enjoy strong economic growth.
There is no certainty of the success regarding the implementation and realisation of the GHNV business plan. According to the business strategy, GHNV is pursuing entrance also to new business segments with competitive situations new to it, or which may be only in the early market phase. Unless GHNV is able to successfully respond to these developments it may significantly impair its operating results.
A key driver of the GHNV business model is sufficient and sufficiently rapid growth of users of the services, and the speed of adoption of mobile, UGC and location based advertising of which there is no certainty.
Since 1997, the Company has not paid dividends and, in the future, there may be restrictions on the ability to distribute dividends. Regarding future dividend payments, there is also uncertainty about the ability of the Company to accrue distributable capital. According to the financial statements of the Company, there was no distributable capital in the latest balance sheet of the Company.
The Company´s business plan has been prepared by assuming that the Company can derive long term value from its holding in GHNV but this potential value creation is uncertain. The Company’s financing plan assumes that the additional €350K external financing is required to fund the Company through 2012 and into 2013. In addition, the Company will need further external funding in the long term and to enable possible further investments in GHNV. Should the new funding be delayed or prove to be unavailable, this could cause an insolvency risk and/or further dilution of Company’s holding in GHNV. The Company’s going forward budget and cash sufficiency estimates have been prepared assuming further decreased cost levels. Should the actual cost levels be higher, the Company would need to raise additional external capital and the availability of this additional capital is uncertain.
There are significant financial risks related to the Company’s business, competition and industry and it is possible that investors may lose all or a part of their invested capital.
Schroders & Co Limited and investor groups led by Horizon Group, have influence on GeoSentric. As a result of the directed share offering closed in November 2011, Jeffrey Crevoiserat, a Board member of the Company, has a substantial holding in the Company. The Company trusts that the regulation and information obligation binding public companies, supported by the compliance with the corporate governance recommendations, together with the continuous external auditing activity maintained by a skilled and reputable auditing firm suffice to pre-empt a misuse of control power.
9. Review of R&D-activities
The Company did not have any R&D-activities in the reporting period.
10. Investments
The Company did not make any investments in the reporting period (23 teuros in period 1-3/2011).
11. Personnel and organization
The number of employed personnel in the Company in period 1-3/2012 averaged 3 in addition to the managing director (72 in period 1-3/2011).
12. Financing and structural arrangements
The financing arrangements and latest developments have been described above in section ”Material events after the end of the period”.
13. Board authorization
The Annual General Meeting convened on June 29, 2011 as extended to July 1, 2011 authorized the Board to increase the share capital by maximum of 5,000,000 euros and share amount by maximum of 5,000,000,000 new shares, option rights or special rights. The authorization is valid for two (2) years from the date of the Annual General Meeting. At the same time all the other authorizations were terminated.
At the end of the reporting period the remaining amount of Board’s authorization, as granted by the extended meeting on July 1, 2011, was 5,000,000 euros and 2,434,410,000 shares corresponding to 69.75 % of the currently registered share amount and 68.0 % shares after all shares and instruments entitled to shares, effecting a corresponding immediate dilution to existing shareholdings (including current authorization).
14. Company’s shares and shareholders
The shares of GeoSentric Oyj are listed on the NASDAQ OMX Helsinki (NASDAQ OMX: GEO1V) and issued in the book entry system held by Euroclear Finland, address PL 1110, FIN-00101 Helsinki, Finland. The ISIN-code of the share is FI 0009004204. The Company’s shares have been on the surveillance list since February 11, 2003. Since April 3, 2012 the trading with Company´s shares has been suspended on the request of the Company.
The Company does not have any Company´s shares owned by or administered on behalf of the Company.
At the end of the reporting period the Company’s registered share capital was 8,955,761.65 Euros, consisting of 3,490,246,354 shares.
15. About the Company
GeoSentric is an investor in a business GeoSolutions Holdings N.V., a former subsidiary of GeoSentric, and a Dutch company which together with its subsidiaries and affiliates is a developer of location-based technologies, delivering products and services with a market-leading mobile digital lifestyle application and geo-mobility social networking platform: connecting people, places and communities across networks and devices. GyPSii provides a geo-location social networking platform and services for mobile and web Internet-connected devices, and provides applications and bundled ODM/OEM solutions, built on the convergence of location based services, social networking, search, mobile & Web 2.0 technologies. For more information, visit www.geosentric.com or www.gypsii.com or www.gypsii.com.cn.
© 2011 GeoSentric Oyj. All rights reserved.
The Company is based in Salo, Finland.
GeoSentric (NASDAQ OMX Helsinki-GEO1V) is listed on the NASDAQ OMX Exchange in Helsinki. The Company has been on the surveillance list since February 2003.
GEOSENTRIC OYJ
For more information, please contact: investors@gypsii.com
Distribution:
NASDAQ OMX Helsinki
Principal news media
GEOSENTRIC OYJ INTERIM REPORT 1Q/2012 (Unaudited)
GROUP STATEMENT OF COMPREHENSIVE INCOME
| 1000 EUR | Note | 1Q/2012 | 1Q/2011 | 2011 |
| Continuing operations | ||||
| Net sales | 0 | 29 | 49 | |
| Cost of goods sold | 0 | 0 | 0 | |
| Gross margin | 0 | 29 | 49 | |
| Other operating income | 4 | 0 | 0 | 16690 |
| General & Administrative expenses | 5 | 155 | 570 | 1969 |
| Research & Development expenses | 5 | 0 | 573 | 1224 |
| Sales & Marketing expenses | 5 | 0 | 386 | 807 |
| Operating result | -155 | -1500 | 12739 | |
| Financial income | 6 | 0 | 1 | 4265 |
| Financial expenses | 0 | -806 | -2066 | |
| Share of Associate Company result | 7 | -133 | 0 | -231 |
| Result before taxes | -288 | -2305 | 14707 | |
| Income taxes | 0 | 116 | 129 | |
| Result for the period | -288 | -2189 | 14836 | |
| Translation difference | 0 | -4 | -34 | |
| Comprehensive income | -288 | -2193 | 14802 | |
| Earnings per share, eur: | ||||
| Basic earnings per share, | -0,00 | -0,00 | 0,01 | |
| Diluted earnings per share, | -0,00 | -0,00 | 0,01 |
GROUP STATEMENT OF FINANCIAL POSITION
| 1000 EUR | Note | 31.3.2012 | 31.3.2011 | 31.12.2011 |
| ASSETS | ||||
| Non-current assets | ||||
| Property, plant and equipment | 1 | 70 | 2 | |
| Goodwill | 0 | 216 | 0 | |
| Other intangible assets | 0 | 1 | 0 | |
| Investment in Associate Company | 7 | 855 | 0 | 988 |
| Other financial assets | 0 | 5 | 0 | |
| Deferred tax assets | 0 | 0 | 0 | |
| 856 | 292 | 990 | ||
| Current assets | ||||
| Inventories | 0 | 0 | 0 | |
| Trade receivables and other receivables | 41 | 306 | 50 | |
| Prepaid expenses | 0 | 0 | 0 | |
| Cash and cash equivalents | 74 | 737 | 131 | |
| 115 | 1043 | 181 | ||
| Total assets | 971 | 1335 | 1171 | |
| EQUITY AND LIABILITIES | ||||
| Shareholders´equity | ||||
| Share capital | 8 | 8956 | 8956 | 8956 |
| Share premium account | 8 | 13631 | 13631 | 13631 |
| Translation difference | 0 | 118 | 0 | |
| Invested distributable equity account | 8 | 29056 | 30912 | 29056 |
| Retained earnings | -50980 | -70780 | -50712 | |
| Total shareholders´ equity | 663 | -17163 | 931 | |
| Non-current liabilities | ||||
| Deferred tax liabilities | 0 | 0 | 0 | |
| Interest-bearing debt | 10 | 0 | 15086 | 0 |
| 0 | 15086 | 0 | ||
| Current liabilities | ||||
| Trade payables and other payables | 195 | 3299 | 127 | |
| Provisions | 0 | 0 | 0 | |
| Interest bearing debt | 10 | 113 | 113 | 113 |
| 308 | 3412 | 240 | ||
| Total liabilities | 308 | 18498 | 240 | |
| Total shareholders´ equity and liabilities | 971 | 1335 | 1171 |
GROUP CASH FLOW STATEMENT
| 1000 EUR | 1Q/2012 | 1Q/2011 | 2011 |
| Cash flow from operations | |||
| Result for the period | -288 | -2189 | 14836 |
| Adjustments | 154 | 264 | -16282 |
| Changes in working capital: | |||
| Change of trade and other receivables | 9 | -82 | 174 |
| Change of inventories | 0 | 0 | 0 |
| Change of trade and other liabilities | 68 | 80 | -3092 |
| Paid interests | 0 | 0 | 0 |
| Received interest payments | 0 | 1 | 501 |
| Cash flow from operations, net | -57 | -1926 | -3863 |
| Cash flow from investments, net | 0 | -23 | -1043 |
| Cash flow from financing | |||
| Proceeds from issue of share capital | 0 | 0 | 1026 |
| Transaction expenses of share issues | 0 | 0 | 0 |
| Transaction expenses of loans | 0 | -6 | -31 |
| Proceeds from long term borrowings, equity | 0 | 0 | 0 |
| Proceeds from long term borrowings, liability | 0 | 1800 | 3150 |
| Net cash flow from financing | 0 | 1794 | 4145 |
| Change in cash | -57 | -155 | -761 |
| Cash at beginning of period | 131 | 892 | 892 |
| Cash at end of period | 74 | 737 | 131 |
GROUP STATEMENT OF CHANGES IN SHAREHOLDERS´ EQUITY
| Share capital (1000 eur) | Translation difference (1000 eur) | Share premium account (1000 eur) | Inv. distributed equity account (1000 eur) | Accrued result (1000 eur) | Total (1000 eur) | |
| Shareholders´ equity 31.12.2010 | 8956 | 122 | 13631 | 30912 | -68645 | -15024 |
| Items booked directly into shareholders´ equity | 0 | -4 | 0 | 0 | 0 | -4 |
| Result for the period | 0 | 0 | 0 | 0 | -2189 | -2189 |
| Comprehensive income | 0 | -4 | 0 | 0 | -2189 | -2193 |
| Booked expense of stock options to key personnel and partners | 0 | 0 | 0 | 0 | 54 | 54 |
| Equity portions of liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Shareholders´ equity 31.3.2011 | 8956 | 118 | 13631 | 30912 | -70780 | -17163 |
| Shareholders´ equity 31.12.2011 | 8956 | 0 | 13631 | 29056 | -50712 | 931 |
| Items booked directly into shareholders´ equity | 0 | 0 | 0 | 0 | 0 | 0 |
| Result for the period | 0 | 0 | 0 | 0 | -288 | -288 |
| Comprehensive income | 0 | 0 | 0 | 0 | -288 | -288 |
| Booked expense of stock options to key personnel and partners | 0 | 0 | 0 | 0 | 20 | 20 |
| Equity portions of liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Shareholders´ equity 31.3.2012 | 8956 | 0 | 13631 | 29056 | -50980 | 663 |
KEY FIGURES
| 1Q/2012 | 1Q/2011 | 2011 | |
| Net sales, 1000 EUR | 0 | 29 | 49 |
| Operating result, 1000 EUR | -155 | -1500 | 12739 |
| Result before taxes, 1000 EUR | -288 | -2305 | 14707 |
| Gross investments, 1000 EUR | 0 | 23 | 1043 |
| Average personnel | 3 | 72 | 44 |
| Earnings per share, EUR | -0,00 | -0,00 | 0,01 |
| Equity per share, EUR | 0,00 | -0,02 | 0,00 |
| Weighted average number of shares in period, 1000 pcs | 3490246 | 624462 | 1031507 |
| Number of shares at the end of the period, 1000 pcs | 3490246 | 924656 | 3490246 |
1. BASE INFORMATION OF THE COMPANY
Prior to August 4, 2011, GeoSentric wholly owned its subsidiary, GeoSolutions Holdings NV ("GHNV"). On August 4, 2011, its holding in GHNV became a minority holding and GeoSentric´s sole business then became holding its minority investment in GHNV. GHNV is a developer and provider of solutions, products and technologies for location based services and LBS-enabled social networks. It develops a leading geo-integration platform for mobile devices, personal navigation devices, web browsers, and other internet-connected devices, which provides applications and bundled ODM/OEM solutions for consumer and B2B markets, built on the convergence of location based services, social networking, search, mobile & Web 2.0 technologies. Its intellectual property is delivered as software and services in products which include the GyPSii product platform ("GyPSii"). It has deep expertise and technology IP in User Generated Content Management, Location Based Services, Open Social Networking, Ad-Targeting and Integration, for Social Media markets and users on mobile phones, the web, personal navigation and internet connected devices. GeoSentric is based in Salo, Finland. GeoSentric is listed in NASDAQ OMX Helsinki Ltd (NASDAQ OMX: GEO1V). Trading has been suspended as of April 3, 2012. The parent company of the group is GeoSentric Oyj. The registered domicile is Salo, Finland, with street address Meriniitynkatu 11, 24100 Salo, Finland, and mail address PL 84, FIN-24101 Salo, Finland. A copy of the group financial statements is available at the internet address www.geosentric.com or at the company head office at address Meriniitynkatu 11, FIN-24100 Salo, Finland.
2. ACCOUNTING PRINCIPLES FOR THE FINANCIAL STATEMENTS
Accounting principles:
The group interim report has been prepared in accordance with International Financial Reporting Standards ("IFRS") and has been prepared to the accounting standard IAS 34, Interim Reports. An interim report shall be read together with the financial statements for year 2011.
Accounting principles:
The utilised principles of preparation are identical with those utilised by the Group in financial statements for year 2011. IASB has published new standards and interpretations and changes in existing standards, application of which is mandatory on 1.1.2012 or thereafter, and which the group has not adopted earlier voluntarily. The group will adopt the following standards (and their amendments) and interpretations from 1.1.2012 onwards:
Change to IFRS 7, Financial instruments: Disclosures (in force 1.7.2011 or in beginning account period after it). Change bring more transparence regarding transaction presentation of disposal of financial instruments. Change is not yet accepted to apply in EU.
Change to IAS 12, Income taxes (in force 1.1.2012 or in beginning account period after it). Change concern valuation method effects of selected assets to deferred taxes. Change is not yet accepted to apply in EU. No effect on the group.
Change to IAS 1, Presentation of financial statements (in force 1.7.2012 or in beginning account period after it). Central change is demand for grouping of other comprehensive income items according if they will possible carry later to earnings acting with filling certain condition. Change is not yet accepted to apply in EU.
3. SEGMENT INFORMATION
The Company has only one distinct segment, location based services. Its share of net sales has been 100% in the period and in the reference period.
4. OTHER OPERATING INCOME
As a result of the de-consolidation of GHNV, the Company realized in year 2011 a one time, non cash gain of 16690 teuros.
5. COSTS BY CATEGORY
| 1000 EUR | 1Q/2012 | 1Q/2011 | 2011 |
| Total expense of indirect employees | 51 | 1002 | 2370 |
| Depreciations | 0 | 35 | 66 |
| Other operating expenses | 104 | 492 | 1564 |
| Expenses by cost category, total | 155 | 1529 | 4000 |
6. FINANCIAL INCOME
As a result of the repayment of CBL2008B, the Company realized in year 2011 a one time, non cash gain of 4264 teuros.
7. INVESTMENT IN ASSOCIATE COMPANY
| 1000 EUR | 1Q/2012 | 1Q/2011 | 2011 |
| Value of investment at beginning of period | 988 | 0 | 463 |
| Additions | 0 | 0 | 1000 |
| Subtractions | 0 | 0 | -244 |
| Share of result in period | -133 | 0 | -231 |
| Value of investment at end of period | 855 | 0 | 988 |
| Domicile of GeoSolutions Holdings N.V. is the Netherlands. | |||
| Company´s interest was 24,34% at the end of March 2012. | |||
| Assets at end of period | 4399 | 0 | 4947 |
| Liabilities at end of period | 170 | 0 | 163 |
| Net sales | 7 | 0 | 17 |
| Result | -554 | 0 | -868 |
8. SHAREHOLDERS´ EQUITY
| Number of shares (1000) | Share capital (1000 eur) | Share premium account (1000 eur) | Invested distributed equity account (1000 eur) |
Total (1000 eur) |
|
| 31.12.2011 | 3490246 | 8956 | 13631 | 29056 | 51643 |
| 31.3.2012 | 3490246 | 8956 | 13631 | 29056 | 51643 |
According to the Company´s articles of association registered there is no maximum for the shares and there is only one category of shares at the Company. Also the clause about maximum amount of share capital has been removed. The shares carry no nominal value. All outstanding shares are fully paid.
9. OPTION RIGHTS
Option program 2008-1: Share subscription period has expired, shares has not subscribed. Cost of options booked in the period according to IFRS 2. Consideration is given as options. The counter-item of costs bookings is income statement is shareholders´ equity.
| 1000 EUR | 1Q/2012 | 1Q/2011 | 2011 |
| Key persons | 21 | 54 | 127 |
10. FINANCIAL LIABILITIES
| 1000 EUR | Nominal loan value 1Q/2012 | 1Q/2012 | 1Q/2011 | 2011 |
| Non-current: | ||||
| Loan 2008 | 0 | 0 | 2196 | 0 |
| Loan 2009 | 0 | 0 | 4965 | 0 |
| Loan 2010 | 0 | 0 | 6066 | 0 |
| Loan 2011 | 0 | 0 | 1859 | 0 |
| Non-current total | 0 | 15086 | 0 | |
| Current: | ||||
| Cbl 2004A | 113 | 113 | 113 | 113 |
Convertible bond loan 2004A:
This loan with a nominal principal of 1130 teuros was raised on year 2004 and was converted during the conversion period before 31.12.2008 in all 1017 teuros. The remaining amount of loan is 113 teuros. The interest is 4%. No interest was paid. The loan capital, interest and other benefit may be paid in case of dismantling or bankruptcy of company only with priority after the other creditors. The principal may be returned otherwise only providing that a full coverage for the bound equity and other non-distributable items in the confirmed financial statements for the latest expired financial year is retained. Interest or other benefits may be paid only in case the paid amount may be used for profit distribution in the confirmed balance sheet for latest expired financial period.
11. COLLATERAL COMMITMENTS AND CONTINGENCIES
| 1000 EUR | 1Q/2012 | 1Q/2011 | 2011 |
| Contingent liability | 0 | 0 | 0 |
| Collateral for own liabilities: | |||
| Pledged non-current financial assets | 0 | 5 | 0 |
12. RELATED PARTY TRANSACTIONS
The parent and subsidiary company relations in the group were until beginning of August 2011 as follows: Parent company GeoSentric Oyj. Subsidiaries with parent company ownership and voting rights of 100 % were GeoSolutions Holdings N.V., and its through (100%) subsidiaries GeoSolutions B.V., GyPSii (Shanghai) Co Ltd. and GyPSii Inc. GeoSentric (UK) Ltd was sold in June 2011. On August 4, 2011 the GeoSentric Oyj´s interest in GHNV was reduced to a minority holding of approximately 15%, and it was 24,34% at the end of March 2012.
Related party transactions have been presented in the Financial Statements from year 2011. No essential changes have taken place in the reporting period.
13. EVENTS AFTER THE END OF THE PERIOD
The Company has received in April 2012 a financing offer for the amount of 350 teuros from an independent advisory business, which proposal the Board of Directors has accepted. The proposal is still subject to final approval by the Company´s Annual General Meeting to be held on June 5, 2012. The Company has already received the first tranche of financing satisfying its immiment working capital needs. The remaining financing will secure Company´s working capital needs through 2012 and into 2013. The financing is secured by the shares of GeoSolutions Holdings N.V. owned by the Company. The investor is in addition entitled to receive special subscription rights entitling to Company´s shares to the amount agreed in the financing terms and a one-off investment fee payable in Company´s shares to be issued to the investor without charge after Annual General Meeting approval.
