The net sales of Viisnurk AS in the first nine months of 2005 amounted to 165.8 mil. Estonian kroons (10.6 mil. euros) and net profit to 6.8 mil. kroons (436 thousand euros). In the 3rd quarter of the accounting year, the net sales amounted to 47.3 mil. kroons (3 mil. euros) and net profit to 0.4 mil. kroons (25 thousand euros). The outcomes of the 3rd quarter were affected by the annual collective vacation of the divisions in July. The net profit of nine months has almost doubled compared to the previous year. The net profit of the nine month of last year was 3.5 mil. kroons (226 thousand euros).
As of 30.09.2005 the total assets of Viisnurk AS amounted to 153.5 mil. kroons (9.8 mil. euros). The liabilities of the company accounted for 58% thereof, i.e. 89.3 mil. kroons (5.7 mil. euros). The enterprise has reduced its liabilities by 61.8 mil. kroons (3.9 mil. euros) compared to the beginning of the year. At the beginning of the accounting year the debt to equity ratio of Viisnurk was 72.5 %.
Divisional review:
(Thousand kroons)
|
Net sales
|
Profit
|
||
|
2005 9m
|
2004 9m
|
2005 9m
|
2004 9m
|
Furniture Division
|
89 574
|
119 127
|
4 395
|
3 336
|
Building Materials Division
|
76 132
|
73 062
|
11 025
|
14 991
|
Terminated business activities
|
162
|
83 619
|
-1 445
|
-9 581
|
Other activities
|
0
|
524
|
0
|
4 936
|
TOTAL
|
165 868
|
276 332
|
13 975
|
13 682
|
Unallocated expenses
|
|
|
4 586
|
6 728
|
OPERATING PROFIT
|
|
|
9 389
|
6 954
|
Net financial expenses
|
|
|
2 563
|
3 421
|
NET PROFIT
|
|
|
6 826
|
3 533
|
(Thousand euros)
|
Net sales
|
Profit
|
||
|
2005 9m
|
2004 9m
|
2005 9m
|
2004 9m
|
Furniture Division
|
5 725
|
7 614
|
281
|
213
|
Building Materials Division
|
4 866
|
4 670
|
705
|
958
|
Terminated business activities
|
10
|
5 344
|
-93
|
-612
|
Other activities
|
0
|
33
|
0
|
316
|
TOTAL
|
10 601
|
17 661
|
893
|
875
|
Unallocated expenses
|
|
|
293
|
430
|
OPERATING PROFIT
|
|
|
600
|
445
|
Net financial expenses
|
|
|
164
|
219
|
NET PROFIT
|
|
|
436
|
226
|
Furniture Division
The nine-month net sales of Viisnurk AS Furniture Division were 89.6 mil. kroons (5.7 mil. euros) and the economic result 4.4 mil. kroons (281 thousand euros) as a profit. Compared to the same period last year, the turnover of the division has decreased by 29.5 mil. kroons (1.9 mil. euros) but the profit has increased by 1 mil. kroons (68 thousand euros). The division finished the 3rd quarter with a profit of 1.3 mil. kroons (82 thousand euros).
The current situation of the furniture division corresponds to the plan. The division has a stable client portfolio and a considerably improved cost structure that enables to earn profit even in case of reduced sales volumes. Today Viisnurk AS is finishing restructuring the product portfolio, which means that the company will stop co-operation with customers of lower profitability and unprofitable customers, in addition to that contracts with new clients to gradually increase the volume of production and sales during the year 2006 have been concluded.
The Furniture Division continues the implementation of development plans related to increasing the percentage of sale of the division’s own products and expanding the retail business of furniture. Among the division’s own products the new product line of pine was successfully introduced at Barntrup furniture fair in Germany; within the project for expanding the retail business, preparations were made for opening a furniture store of the subsidiary Skano OÜ in Riga in November this year. This will be the third retail store of the Furniture Division in addition to Pärnu and Tallinn.
Skano is the trademark for own brands of the Furniture Division of Viisnurk AS and the retail furniture stores of the enterprise bare the same name.
Building Materials Division
The nine-month net sales of the Building Materials Division amounted to 76.1 mil. kroons (4.9 mil. euros) and profit to 11 mil. kroons (705 thousand euros). Last year, the turnover of the division totalled 73.1 mil. kroons (4.7 mil. euros) and the profit 15 mil. kroons (958 thousand euros) within the same period.
The drop in the profitability of the division is due to some stiffening of competition of one of our main products – building boards – both in Estonia and in other target markets. In previous periods, the fibreboard producers in Europe have significantly raised their production capacity and this has caused temporary increase in the stock of the producers. For restoring profitability the Building Materials Division will continue taking measures to increase the output of Isotex interior finishing boards of higher margin by entering new markets in the neighbourhood in Sweden, Ukraine and Russia and by actively developing products and technology.
The divisions of Viisnurk AS that were closed in 2004 resulted in a loss of 1.5 mil. kroons (93 thousand euros) during the first nine months of 2005. This was mainly due to the storage of the divisions’ assets prior to sales and costs related to the sales process.
INCOME STATEMENT
|
|
|
|
|
consolidated
|
|
|
|
|
thousand kroons
|
III quarter
|
III quarter
|
9 months
|
9 months
|
|
2005
|
2004
|
2005
|
2004
|
|
|
|
|
|
RETURN ON SALES
|
47 333
|
81 294
|
165 868
|
276 332
|
|
|
|
|
|
Cost of production sold
|
(40 458)
|
(72 239)
|
(137 920)
|
(249 681)
|
|
|
|
|
|
Gross profit
|
6 875
|
9 055
|
27 948
|
26 651
|
|
|
|
|
|
Marketing expenses
|
(4 589)
|
(3 824)
|
(14 784)
|
(16 525)
|
|
|
|
|
|
General administrative expenses
|
(1 463)
|
(2 129)
|
(4 586)
|
(6 728)
|
|
|
|
|
|
Other income
|
146
|
167
|
2 424
|
4 790
|
|
|
|
|
|
Other expenses
|
(39)
|
(451)
|
(1 613)
|
(1 234)
|
|
|
|
|
|
Operating profit
|
930
|
2 818
|
9 389
|
6 954
|
|
|
|
|
|
Financial income and financial expenses
|
(544)
|
155
|
(2 563)
|
(3 421)
|
|
|
|
|
|
NET PROFIT FOR THE PERIOD
|
386
|
2 973
|
6 826
|
3 533
|
|
|
|
|
|
Basic earnings per share
|
0,09
|
0,66
|
1,52
|
0,79
|
Diluted earnings per share
|
0,09
|
0,66
|
1,52
|
0,79
|
INCOME STATEMENT
|
|
|
|
|
consolidated
|
|
|
|
|
thousand euros
|
III quarter
|
III quarter
|
9 months
|
9 months
|
|
2005
|
2004
|
2005
|
2004
|
|
|
|
|
|
RETURN ON SALES
|
3 025
|
5 196
|
10 601
|
17 661
|
|
|
|
|
|
Cost of production sold
|
(2 586)
|
(4 617)
|
(8 815)
|
(15 957)
|
|
|
|
|
|
Gross profit
|
439
|
579
|
1 786
|
1 704
|
|
|
|
|
|
Marketing expenses
|
(293)
|
(245)
|
(945)
|
(1 056)
|
|
|
|
|
|
General administrative expenses
|
(93)
|
(136)
|
(293)
|
(430)
|
|
|
|
|
|
Other income
|
9
|
11
|
155
|
306
|
|
|
|
|
|
Other expenses
|
(2)
|
(29)
|
(103)
|
(79)
|
|
|
|
|
|
Operating profit
|
60
|
180
|
600
|
445
|
|
|
|
|
|
Financial income and financial expenses
|
(35)
|
10
|
(164)
|
(219)
|
|
|
|
|
|
NET PROFIT FOR THE PERIOD
|
25
|
190
|
436
|
226
|
|
|
|
|
|
Basic earnings per share
|
0,01
|
0,04
|
0,10
|
0,05
|
Diluted earnings per share
|
0,01
|
0,04
|
0,10
|
0,05
|
BALANCE SHEET
|
|
|
|
|
consolidated
|
Thou. Kr.
|
Thou. Kr.
|
Thou. eur
|
Thou. eur
|
|
30.9.2005
|
31.12.2004
|
30.9.2005
|
31.12.2004
|
|
|
|
|
|
Cash and bank
|
13 658
|
3 870
|
873
|
247
|
Customer receivables
|
24 217
|
27 645
|
1 548
|
1 767
|
Other receivables
|
58
|
85
|
4
|
5
|
Prepayments
|
1 912
|
2 576
|
122
|
165
|
Inventories
|
38 197
|
40 419
|
2 441
|
2 583
|
Tangible fixed assets for sell
|
0
|
50 943
|
0
|
3 256
|
Total current assets
|
78 042
|
125 538
|
4 988
|
8 023
|
|
|
|
|
|
Long-term financial investments
|
1
|
1
|
0
|
0
|
Investment property
|
15 371
|
15 636
|
982
|
999
|
Tangible fixed assets
|
58 014
|
64 466
|
3 708
|
4 120
|
Intangible fixed assets
|
2 075
|
2 884
|
133
|
185
|
Total fixed assets
|
75 461
|
82 987
|
4 823
|
5 304
|
|
|
|
|
|
TOTAL ASSETS
|
153 503
|
208 525
|
9 811
|
13 327
|
|
|
|
|
|
|
|
|
|
|
Debt obligations
|
2 349
|
76 061
|
150
|
4 861
|
Customer prepayments
|
2 484
|
11 187
|
159
|
715
|
Supplier payables
|
18 150
|
20 998
|
1 160
|
1 342
|
Taxes payable
|
2 821
|
3 443
|
181
|
220
|
Accrued expenses
|
6 243
|
8 756
|
399
|
560
|
Short-term provisions
|
445
|
445
|
28
|
28
|
Total current liabilities
|
32 492
|
120 890
|
2 077
|
7 726
|
|
|
|
|
|
Non-current debt obligations
|
56 829
|
30 279
|
3 632
|
1 935
|
Total non-current liabilities
|
56 829
|
30 279
|
3 632
|
1 935
|
|
|
|
|
|
Total liabilities
|
89 321
|
151 169
|
5 709
|
9 661
|
|
|
|
|
|
Share capital (nominal value)
|
44 991
|
44 991
|
2 875
|
2 875
|
Issue premium
|
11 332
|
11 332
|
724
|
724
|
Mandatory capital reserve
|
4 499
|
4 499
|
288
|
288
|
Retained profits
|
(3 466)
|
13 383
|
(221)
|
856
|
Net profit for the year
|
6 826
|
(16 849)
|
436
|
(1 077)
|
Total equity
|
64 182
|
57 356
|
4 102
|
3 666
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY
|
153 503
|
208 525
|
9 811
|
13 327
|
Andrus Aljas
Member of Management Board
+372 447 8355
Member of Management Board
+372 447 8355