2010 9 months and III quarter consolidated unaudited interim report


MANAGEMENT REPORT


General information

The company was formed after the demerger from AS Järvevana, as a result of
which the complete set of assets related to the business activities of the
construction company was separated and transferred to AS Merko Ehitus,
including all concluded construction contracts, subcontracts and supply
contracts, machinery, equipment and employees, all professional know-how
and cash flows from uninterrupted, continuous economic activities, except
for liabilities arising from the criminal case no. 05913000055, including
compensations for damage, penalties and other payables, legal expenses and
liquid assets to cover potential liabilities arising from the criminal
proceedings in the amount of EEK 250 million. The company does not have
ordinary economic activities and the only objective of its activities is
to protect the interests of the company and shareholders in the
long-lasting criminal proceedings related to the land swap.


Operating activities
 
The public limited company does not have active business operations.
The Company's only income is generated from finance income earned on the
investment of the Company's liquid funds. Between 01.01.2010 and 30.09.2010,
AS Järvevana earned finance income in the amount of EEK 2.4 million. The
most significant cost item was the legal expenses related to the “land swap”
criminal case; these expenses constitute 39% of the general administrative
costs in 2010 9 months. EEK 209 million of the assets constitutes the claim
against AS Merko Ehitus from cooperation agreement (http://www.merko.ee/
upload/File/Restruktureerimise%20dokumendid/Koost%F6%F6leping%20ENG.pdf).
As of 30 September 2010, the sole member of AS Järvevana's Management Board
is Toomas Annus. The company's operation does not have a seasonal and cyclic
nature.

The trial over the land swap charges started on 12 November 2009, at the
Harju County Court. For an overview of the trial, please visit:
http://www.nasdaqomxbaltic.com/market/?pg=details&instrument=EE3100003559&
list=3&tab=news&news_id=238437. In the statement of charges, AS Järvevana
has been accused of five counts of bribery. The proceedings are conducted
at the Harju County Court. The evidence required to substantiate the charges
of bribery consists of three elements and the absence of even one element
invalidates the charges of criminal offence. The three elements to be
proved are: (i) giving, or promising to give, a tangible asset or benefit
to a public official; (ii) an illegal act by a public official for the
benefit of the bribing party; (iii) a correlation between the first and
second elements, i.e. providing a benefit to a public official for
a favourable act. In case of AS Järvevana, it also needs to be proved
that (i) the offence was committed by a senior official of the legal
entity, and that (ii) the offence was committed in the interests of the
legal entity. AS Järvevana has not conducted any of the land swap
transactions described in the statement of charges. Instead, these
transactions were made - and the hypothetical benefits were gained - by
the company's subsidiaries, who are independent legal entities and who are
not being prosecuted. It is also clearly obvious that the activities cannot
have been illegal since they are allowed under section 19 of the Nature
Conservation Act - this calls the bribery charges into question.

By 8 April 2010, the court had heard nearly 80 prosecution witnesses, and
none of the witnesses have testified about a promise to give or the giving
of a bribe, or about illegal activities. Proceedings in the criminal case
continued at the Harju County Court on 5 October 2010, after a summer
hiatus. Thirteen court dates have been scheduled for the period from October
to December, in order to examine the last prosecution witness and for the
prosecution to present documentary evidence. The 2011 schedule for the
trial has been fixed until 28 April 2011, with 14 court dates planned to
examine dozens of defence witnesses and for the defence to present a great
amount of documentary evidence. Presumably the ruling of the court of first
instance will be reached during the year 2011. The legal proceedings may
prove to be very prolonged due to the fact that the Estonian court system
consists of three instances and additionally, it is possible to go to the
European Court of Human Rights.

The company considers the brought charges to be groundless. The Supervisory
Board and Management Board of AS Järvevana are convinced that the activities
of the company and its governing bodies have been conducted properly and in
conformity with the laws of the Republic of Estonia, and are also able to
supply relevant proof in the court.


STATEMENT OF COMPREHENSIVE INCOME 9M 2010
unaudited, in thousand EEK and EUR

                                           EEK                   EUR
                                   9M 2010     9M 2009    9M 2010    9M 2009

Administrative and general expenses (2 717)     (7 989)      (174)      (510)
Other operating expenses                (3)          -         (0)         -

Operating profit                    (2 720)     (7 989)      (174)      (510)

Financial income and expenses        2 389       5 934        153        379
  incl. other financial income       2 391       5 936        153        379
        other financial expenses        (2)         (2)        (0)        (0)

Net profit for current period         (331)     (2 055)       (21)      (131)
  incl. equity holders of the parent  (331)     (2 055)       (21)      (131)

Comprehensive income                  (331)     (2 055)       (21)      (131)
  incl. equity holders of the parent  (331)     (2 055)       (21)      (131)

Earnings per share for profit attributable
to the equity holders of the parent
(basic and diluted, in EEK and EUR)  (0,02)      (0,12)     (0,00)     (0,01)


STATEMENT OF COMPREHENSIVE INCOME Q3 2010
consolidated, unaudited, in thousand EEK and EUR

                                           EEK                   EUR
                                   Q3 2010     Q3 2009    Q3 2010    Q3 2009

Administrative and general expenses   (640)     (6 973)       (41)      (446)

Operating profit                      (640)     (6 973)       (41)      (446)

Financial income and expenses          718       1 310         46         84
  incl. other financial income         718       1 310         46         84

Net profit for current period           78      (5 663)         5       (362)
  incl. equity holders of the parent    78      (5 663)         5       (362)

Comprehensive income                    78      (5 663)         5       (362)
  incl. equity holders of the parent    78      (5 663)         5       (362)

Earnings per share for profit attributable
to the equity holders of the parent
(basic and diluted, in EEK and EUR)   0,00       (0,32)      0,00      (0,02)


STATEMENT OF FINANCIAL POSITION AS OF 30.09.2010
unaudited, in thousand EEK and EUR

                                       EEK                      EUR
                             30.09.2010   31.12.2009  30.09.2010  31.03.2009
ASSETS
Current assets
Cash and cash equivalents        20 079       30 425       1 283       1 944
Short-term deposits              20 000       10 000       1 278         639
Trade and other receivables     209 663      209 890      13 400      13 415

Total current assets            249 742      250 315      15 961      15 998

Non-current assets
Property, plant and equipment        28           40           2           2
Total non-current assets             28           40           2           2

TOTAL ASSETS                    249 770      250 355      15 963      16 000

LIABILITIES AND OWNERS' EQUITY
Current liabilities
Trade and other payables            276          530          18          34
Short-term provisions            17 500       17 500       1 118       1 118
Total current liabilities        17 776       18 030       1 136       1 152

Equity
Share capital                   177 000      177 000      11 312      11 312
Statutory reserve capital        17 700       17 700       1 131       1 131
Retained earnings                37 294       37 625       2 384       2 405
Total equity                    231 994      232 325      14 827      14 848

TOTAL LIABILITIES AND EQUITY    249 770      250 355      15 963      16 000


Toomas Annus
Member of Management Board
+372 6 805 400
toomas.annus@merko.ee

Attachments

9 months 2010 eng - jarvevana.pdf