CEO Heikki Westerlund comments the financial performance in the review period and future prospects:
“The profit for the period was clearly lower than in the comparable period last year, largely due to the high volume real estate portfolio sale in the first quarter of 2007. Such large quarterly fluctuations are typical in our business operations.
CapMan’s operational outlook for the longer term remains favourable, as the demand for alternative assets has continued its growth. An increasing number of institutional investors are allocating a growing proportion of their investments to this asset class. Our new product development projects in Russia and on publicly listed markets have made concrete progress and are now in the fundraising phase.
It can be seen in the investment and exit activities of our funds that the effects of the international credit crunch are emerging in CapMan operating areas. We believe, however, that our investment teams will continue to have a good basis for making new investments. Nevertheless, the impact on the exit market will be reflected in lower prices and longer times to exit. If the exit market continues to slow, we expect the carried interest income to fall below the 2007 figure.”
Business operations
CapMan is an alternative asset manager with two business areas: CapMan Private Equity, which manages funds that invest in portfolio companies, and CapMan Real Estate, which manages funds that invest in real estate and also provides real estate consulting. The guiding principle for funds’ investment activities is to directly and actively work towards increasing the value of investments. Information about each business area is reported in a separate segment in the company’s interim reports.
CapMan Plc’s income is derived from management fees paid by funds, from carried interest received from funds, from returns on fund investments made from CapMan Plc’s own balance sheet, and from income generated by real estate consulting. There can be considerable quarterly fluctuation in carried interest as well as in the fair value of fund investments. For this reason CapMan’s financial performance should be analysed over a longer time span than the quarterly cycle.
Turnover and profit in January–March 2008
CapMan’s turnover for the review period was MEUR 7.2 (MEUR 28.1 for Jan–Mar 2007). The main factors affecting turnover and profit are described in more detail in the relevant sections of this Interim Report.
The Group’s operating profit totalled MEUR 0.4 (25.4). Profit before taxes amounted to MEUR 0.7 (26.7) and the profit after taxes to MEUR 0.5 (19.9).
The parent company shareholders’ share of the profits was MEUR 0.5 (14.3), and earnings per share based on it were 0.6 (18.5) cents.
The quarterly breakdown of turnover and profit as well as turnover and profit by segment are presented in the tables section of this Interim Report.
Management fees, real estate consulting income and operating expenses
The amount of management fees grew during the review period to MEUR 6.3 (5.8). Growth in management fees was largely due to establishment of the new CapMan Hotels RE real estate fund during the review period. Management fees also increased through the fundraising for CapMan Technology 2007 fund and investments made by the CapMan RE II fund.
Income from real estate consulting totalled MEUR 0.7 (0.6). The aggregate total of management fees and income from real estate consulting was MEUR 7.0 (6.4), and covered the operating expenses of MEUR 6.7 (MEUR 6.8 taking into results-linked bonuses for the comparable period). Comparable expenses rose slightly as a result of the organisation’s growth.
Carried interest
CapMan receives carried interest income from funds that have already repaid paid-in capital to their investors and paid an annual preferential return on the capital. No exits were made from funds generating carried interest during the review period and no carried interest was generated. Carried interest for the comparison period amounted MEUR 21.2, which accrued primarily through the sale of CapMan Real Estate I fund’s real estate portfolio.
There were no exits during the review period that would have moved funds closer to generating carried interest. The status of funds managed by CapMan is presented in more detail in Appendix 1.
Income from CapMan’s own fund investments and investment commitments
During the first quarter of 2008 the fair value changes of fund investments produced a slight loss. The weak market early in 2008 was reflected in returns from fund investments through the decreasing market valuations of the investment targets’ listed peer groups. Funds’ portfolios also saw positive value adjustments for individual companies.
Fair value changes related to fund investments were MEUR -0.1 (4.1). The change in fair value during the comparable period was exceptionally large and broadly attributable to a value adjustment in CapMan Equity VII fund’s portfolio company Moventas, from which there was a partial exit during the comparison period. There were no exits by funds from their investments during the review period, and consequently no realised returns (comparable period: MEUR 0.3). Fund investments made from CapMan’s own balance sheet had an overall impact of MEUR -0.1 (4.4) on profit for the period. CapMan Plc’s financial target is a 15% annual return to fund investors.
CapMan made new investments in its funds during the review period amounting to MEUR 10.8 (7.4). Most of these investments were made in CapMan Buyout VIII and CapMan Hotels RE funds. The aggregate fair value of CapMan’s fund investments from its own balance sheet was MEUR 53.5 on 31 March 2008 (MEUR 38.4 on 31 March 2007).
CapMan committed MEUR 5 to the CapMan Hotels RE funds during the review period. The amount of outstanding investment commitments at the end of the review period was MEUR 50.9 (58.1). The aggregate fair value of existing investments and outstanding investment commitments on 31 March 2008 was MEUR 104.4 (MEUR 96.4 on 31 March 2007).
Investments in portfolio companies are valued at fair value in accordance with the guidelines of the European Private Equity & Venture Capital Association (EVCA) and real estate assets are valued in accordance with the value appraisements of external experts, as detailed in Appendix 1.
Balance sheet and financial position on 31 March 2008
There were no significant changes in CapMan’s balance sheet in January–March 2008, and the balance sheet totalled MEUR 121.7 the end of the review period (MEUR 114.2 on 31 March 2007). Non-current assets increased during the review period to MEUR 88.9 (60.6), mainly due to growth in investments made in funds and receivables. Long-term receivables amounted to MEUR 20.3 (12.1), of which MEUR 16.1 (9.0) was loan receivables from the Maneq funds. Current assets declined to MEUR 32.9 (53.7) owing to dividend payments made to minority shareholders and investments made in funds. Liquid assets (cash and bank plus other financial assets at fair value through profit and loss) amounted to MEUR 19.4 (43.7). In the comparison period liquid assets were exceptionally high due to the carried interest income received from CapMan Real Estate I fund as a result of its real estate portfolio sale.
Interest-bearing liabilities increased to MEUR 19.0 (10.0), as CapMan pursued its strategy of using debt financing to finance some of its investments in funds. The amount of trade and other payables rose to MEUR 43.0 (28.1), partly due to tax reserves and dividend payment liabilities. The Group’s interest-bearing net debts amounted to MEUR -0.4 (-33.7).
Key figures
CapMan’s equity ratio on 31 March 2008 was 47.6% (61.9% on 31 March 2007). The equity ratio fell below the 50% target level owing to a dividend liability. If the dividend had been paid in the first quarter, the equity ratio would have been 53.5%. Return on equity was 0.8% (32.0%) and return on investment was 1.6% (36.7%). The company aims for a return on investment of over 25%.
|
|
31 Mar 08 |
31 Mar 07 |
31 Dec 07 |
|
|
|
|
|
|
Earnings per share, cents |
0.6 |
18.5 |
23.8 |
|
Diluted, cents |
0.6 |
18.2 |
23.7 |
|
Shareholders' equity / share, cents |
69.1 |
79.5 |
86.4 |
|
Share issue adjusted number of shares |
79,968,818 |
77,158,698 |
78,142,867 |
|
Number of shares at the end of period |
79,968,818 |
77,158,698 |
79,968,819 |
|
Number of shares outstanding |
79,968,818 |
77,158,698 |
79,968,819 |
|
Return on equity, % |
0.8 |
32.0 |
38.9 |
|
Return on investment,% |
1.6 |
36.7 |
44.2 |
|
Equity ratio, % |
47.6 |
61.9 |
57.6 |
|
Net gearing, % |
-0.7 |
-50.0 |
-27.5 |
New products and product development
On 18 January 2008 CapMan Plc established CapMan Hotels RE Ky, a new private equity real estate fund that invests in hotel properties. The size of this hotel fund was MEUR 834.9 on the establishment date, and can rise to a maximum EUR 1.1 billion. In conjunction with its establishment, the fund acquired a total of 39 hotel properties worth altogether MEUR 805 from Northern European Properties Ltd (NEPR). Seven professionals in the hotels business transferred to the CapMan Group’s employment. CapMan Hotels RE Ky’s management company is CapMan Hotels RE Oy, of which CapMan Plc owns 80%. Establishment of the fund is forecast to have a slightly positive impact on CapMan’s profit for the current year, as a result of the management fees paid by the fund.
During the review period CapMan continued to explore opportunities for expanding operations into Russia, and for establishing a fund for investing in publicly listed markets. At the end of March the transfer of Jukka Ruuska, President of the OMX Nordic Exchanges and the Stockholm Stock Exchange, to CapMan was announced. Mr Ruuska will head CapMan’s business development project to establish an equity fund investing in Nordic companies listed on public markets. The fund will create value with active ownership, for example by utilising methods and tools from the private equity environment. Ruuska will start at CapMan in September 2008 at the latest. The company expects to finalise both of the aforementioned projects during 2008.
Reporting of capital under management as from 1 January 2008
CapMan Plc will change the principles for reporting capital under management. In future capital under management or assets under management will refer to funds’ remaining investment capacity and capital already invested valued at acquisition cost. The figure excludes capital from which the funds have already exited. The capital under management increases with new funds raised and declines through exits. Return expectations are directed to the capital under management both in the form of management fees and any possible carried interest.
In future the terms funds under management or original capital of a fund will be used to refer to the original size of a fund, including capital from which the fund has already exited. The tables below set out the development of capital under management and of funds under management in euro terms since 2003.
CapMan’s target is to increase the capital under management by an average 15% a year.
|
Capital and funds under management 2003 – 31 March 2008, MEUR |
|
|
|
|
|
|
|
|
Capital under |
|
Funds under |
|
|
|
management |
Growth, % |
management |
Growth, % |
|
31 Dec 2003 |
980.1 |
|
1,153.0 |
|
|
31 Dec 2004 |
1,051.4 |
7.3% |
1,274.1 |
10.5% |
|
31 Dec 2005 |
1,844.9 |
75.5% |
2,173.4 |
70.6% |
|
31 Dec 2006 |
2,115.8 |
14.7% |
2,544.4 |
17.1% |
|
31 Dec 2007 |
2,190.5 |
3.5% |
3,016.7 |
18.6% |
|
31 Mar 2008 |
3,016.7 |
37.7% |
3,853.6 |
27.8% |
Capital under management has grown between 2003 and 2007 by an average 24.9% a year. The foreign currency items in the funds’ capital under management have been transferred for the entire period at the average exchange rate of 31 March 2008.
Capital under management on 31 March 2008
Capital under management grew by some 38% in January–March as a result of the establishment of the CapMan Hotels RE fund, and amounted to MEUR 3,016.7 on 31 March 2008 (MEUR 2,190.5 on 31 December 2007 and MEUR 2,237.6 on 31 March 2007). Of this sum MEUR 1,386.2 (MEUR 1,442.0) was in funds making investments in portfolio companies and MEUR 1,630.5 (MEUR 795.6) in real estate funds. Capital was raised during the review period as follows:
|
Fund |
Established |
Capital |
Capital |
CapMan |
CapMan |
|
|
|
31 Dec 2007 |
31 Mar 2008 |
Group’s |
Group’s |
|
|
|
|
|
commitment |
carried |
|
|
|
|
|
|
interest |
|
|
|
|
|
|
(net*) |
|
CapMan Technology 2007 |
9.2.2007 |
140.3 |
142.3 |
15.0 |
10% |
|
CapMan Hotels RE Ky |
18.1.2008 |
0.0 |
834.9 |
5.0 |
12% |
* Taking into account carried interest due to management companies’ other owners and investment teams after the fund has started generating carried interest.
More detailed information about managed funds and their investment activities is presented in Appendices 1 and 2.
Funds and mandates managed by associated company Access Capital Partners
The aggregate size of funds and private equity mandates managed by Access Capital Partners rose during the review period to MEUR 2,498.5 (MEUR 1,662.1 on 31 March 2007). The funds’ capital has grown since the review period, largely due to growth in private equity mandates and the establishment of the new fund, ACF IV Growth Buy-out Europe. The fund’s fundraising will continue in 2008. The funds managed by Access Capital Partners are described in more detail in Appendix 3.
CapMan Plc owns 35% of the capital stock of Access Capital Partners. The shares are valued in the balance sheet at their acquisition cost.
Personnel
On 31 March 2008 CapMan employed altogether 119 (101) people, of whom 94 (74) worked in Finland and the remainder worked in other Nordic countries. The establishment of the new hotel fund in particular contributed to growth in the number of personnel. A breakdown of personnel by country and by team is presented in the tables section of this Interim Report.
Shares and share capital
There were no changes in CapMan Plc’s share capital or number of shares during the review period. Share capital on 31 March 2008 was MEUR 771,586.98 (MEUR 771,586.98 on 31 March 2007). The number of listed B shares was 73,968,819 and the number of unlisted A shares 6,000,000. The company’s B shares have one vote per share and A shares 10 votes per share.
No shares were subscribed for by exercising 2003A or 2003B options during the review period. Another 575,572 B shares can still be subscribed for with 2003A options 625,000 B shares with 2003B options. The subscription period for 2003A options expires on 31 October 2008, and for 2003B options on 31 October 2009. The subscription prices of the shares will be entered in the invested unrestricted shareholders’ equity.
Shareholders
CapMan Plc had 4,490 shareholders on 31 March 2008 (4,813 on 31 March 2007). There were no significant changes in the ownership of the company during the review period and no flagging notices were issued. Neither CapMan Plc nor any of its subsidiaries held the company’s own shares.
Market capitalisation and trading
CapMan Plc’s B shares had a closing price of EUR 2.55 on 31 March 2008 (EUR 3.48 on 31 March 2007). The average price during the review period was EUR 2.79 (3.20). The highest price was EUR 3.40 (3.64) and the lowest EUR 2.40 (2.86). The trading of the company’s shares, in terms of volume and value, declined appreciably with respect to the comparable period. Altogether 4.2 million (8.8 million) CapMan Plc B shares were traded during the review period for a total of MEUR 11.6 (28.2).
The market capitalisation of CapMan Plc B shares on 31 March 2008 was MEUR 188.6 (242.1). The market capitalisation of all shares, in which the A shares are valued at the closing price for the review period of B shares, was MEUR 203.9 (269.9).
Decisions adopted by the Annual General Meeting
CapMan Plc’s Annual General Meeting (AGM) was held in Helsinki on 27 March 2008. The meeting confirmed the 2007 financial statements and granted discharge from liability to the Board of Directors and the CEO for the 2007 financial year.
The AGM accepted the Board’s proposal that a dividend of EUR 0.16 per share be distributed to shareholders for the 2007 financial year. The dividend was paid on 8 April 2007. CapMan Plc’s target is to distribute at least 50 per cent of the net profit as dividend, and the dividend paid corresponds to 67% of the profit per share.
The AGM confirmed that the Board consists of six members. Sari Baldauf, Tapio Hintikka, Lennart Jacobsson, Teuvo Salminen and Ari Tolppanen will continue as Board members. Conny Karlsson was elected as a new member to the Board of Directors.
PricewaterhouseCoopers Oy, authorised public accountants, with Jan Holmberg, APA as the Lead Auditor, was elected as CapMan Plc’s auditor. Terja Artimo, APA, from the same auditing firm, was elected as deputy auditor.
The AGM decided to issue stock options to the key personnel of the company and its subsidiaries (Stock Option Program 2008). The Board of Directors will decide on distributing the stock options to key personnel already employed by, or to be recruited by, the company. The maximum total number of stock options issued within the Stock Option Program 2008 will be 4,270,000 and the stock options entitle their owners to subscribe for a maximum total of 4,270,000 new B-shares in the company. Of the stock options, 2,135,000 will be marked with the symbol 2008A and 2,135,000 with the symbol 2008B. The subscription price of a share will be based on the prevailing market price of the B share on the OMX Nordic Exchange Helsinki during the May–June 2008 period plus a 10% surcharge (for 2008A options) and during the May-June 2009 period plus a 10% surcharge (for 2008B options). The subscription period for the shares with 2008A options is 1 May 2011–31 December 2012 and with 2008B options is 1 May 2012–31 December 2013. The share subscription price will be entered into the invested unrestricted shareholders’ equity.
Authorisations granted by the Annual General Meeting
The AGM authorised the Board to decide on a share issue that includes the right to issue new shares or to reissue existing B shares in the company, as well as to issue stock options and other entitlements to B shares referred to in chapter 10, paragraph 1 of the Finnish Companies Act. The authorisation covers a maximum total of 20,000,000 of the company’s B shares, and can be used to finance and implement acquisitions, or other business transactions and investments, or employee incentive plans. The authorisation includes: the right to deviate from the shareholders' pre-emptive right to the company’s shares, provided that weighty financial reasons exist pursuant to the Finnish Companies Act; the right to resolve to issue shares without payment provided that particularly weighty financial reasons exist pursuant to the Finnish Companies Act; and the right to issue shares to the company itself without payment. In a share issue, however, the maximum amount of shares issued to the company itself must be less than 10% of the company’s total number of shares. The authorisation includes the right for the Board to determine the terms and conditions of the issue and re-issue of shares, share option rights and other entitlements referred to in chapter 10, paragraph 1 of the Finnish Companies Act, as well as to determine other matters pertaining to these actions in accordance with the Finnish Companies Act, including the right to resolve how the subscription price is entered in the accounts. The authorisation is valid until 30 June 2009.
The AGM authorised the Board to purchase the Company's own B shares and accept them as a pledge. The authorisation covers a maximum total of 8,000,000 B shares. The shares in the possession of, or held as pledges by, the company must, however, be less than 10% of the company’s total number of shares. The shares may be purchased or accepted as a pledge in order to finance or implement acquisitions or other business transactions, to develop the company’s capital structure, to improve the liquidity of the company’s shares, to be disposed for other purposes, or to be cancelled. The repurchase of shares will reduce the funds available for the distribution of profits. The repurchases will be carried out through public trading on the OMX Nordic Exchange Helsinki, whereby the shares will be purchased in another proportion than according to the holdings of the shareholders and in accordance with the rules and regulations of the OMX Nordic Exchange Helsinki and the Finnish Central Securities Depository. The repurchase price must be based on the market price of the Company’s shares in public trading. The authorisation is valid until 30 June 2009.
Organisation of Board and independence from company
At the Board’s organisation meeting held immediately after the AGM, Ari Tolppanen was elected Chairman and Teuvo Salminen was elected Deputy Chairman of the Board of Directors. The Board also assessed the independence from the company of the Board members and of the company’s major shareholders. Sari Baldauf, Tapio Hintikka, Conny Karlsson and Teuvo Salminen were declared to be independent members.
Events after the review period
CapMan Plc signed on 7 May 2008 a MEUR 50 loan agreement. The purpose of this five-year agreement is to finance CapMan Plc’s own investments in its future funds.
Business environment
The demand for alternative assets has continued its growth, and an increasing number of institutional investors are allocating a growing proportion of their investments to this asset class. Private equity investment has consolidated its position in financing M&A and growth, and its growth in the Nordic countries is further accelerated by consolidation in various sectors, family successions, privatisation of public services and functions, the strong contribution of R&D in the technology and life science sectors and increasing entrepreneurial activity. Real estate market growth is speeded up by accelerated structural change, in which particularly pension companies transfer real estate investments from their balance sheets into funds.
CapMan will continue to implement its Nordic investment strategy as far as the funds investing in portfolio companies are concerned. The nervousness of debt markets has started to be reflected in CapMan’s operating area also. Nordic banks are still offering financing for middle-market buyouts and real estate transactions, but more moderate debt ratios are being offered and the price of money has risen during the spring. The number of new potential portfolio companies has remained at a good level and our private equity teams are in a good position for making new investments. However, the nervousness of debt markets will be reflected in lower prices and longer times to exit.
The slowdown in growth of the real economy has been seen in our investment targets, especially in those sectors that are linked, for instance, to US consumer demand. Overall, our portfolio companies’ development has been favourable. A steep decline in the listed market valuations was reflected in the fair value of our investment targets.
Instability in debt markets has weakened the liquidity of the real estate market during the first quarter of 2008. Higher interest rates and tighter bank credit will continue to affect both competition and the valuation levels in the real estate sector. Consequently, we expect to see increased use of equity for the financing of real estate transactions. Good core assets will continue to command high prices, but requirements for returns on more opportunistic investments are expected to rise. On the leasing market, the occupancy rate and demand for office and retail are in a good level. Numerous new construction projects are in progress this year, which will in time affect the supply of office premises in particular.
All CapMan’s investment teams are in a good position and have adequate resources to implement their investment strategies in the Nordic countries. The funds investing in portfolio companies have some MEUR 650 for making new and follow-on investments, while the real estate funds have roughly a MEUR 340 investment capacity for identifying new investment targets and developing existing portfolio.
Short-term risks and uncertainties
Should the crisis in the debt market deepen, the consequent credit squeeze could result in both a slowdown in investment activity and a postponement of exits. The reflection of the credit market turbulence on the real economy growth may weaken the business operations of funds’ portfolio companies.
Future outlook
CapMan’s strategy is to exploit growth opportunities within the alternative asset class. In addition to CapMan’s existing business areas (Private Equity and Real Estate) the alternative asset class includes, among others, infrastructure investment, forestry investment and funds actively operating in public securities markets. CapMan’s projects for expanding operations geographically in Russia and to establish a fund investing in public markets based on CapMan’s value creation expertise have made concrete progress and are now in the fundraising phase. The aim is to finalise the projects during 2008. CapMan will invest in its future funds 2–10 per cent of their original capital depending on the fund’s demand and CapMan’s own investment capacity.
Management fees and returns on real estate consulting cover CapMan’s fixed expenses. The Group’s full-year result for 2008 will depend on how many new exits are made by funds already generating carried interest, on whether new funds start generating carried interest, and on how the value of investments develops in those funds in which CapMan is a substantial investor. According to our understanding the CapMan Equity VII A, B and Sweden funds, Finnventure Fund IV fund and Finnmezzanine III A and B funds will start generating carried interest in 2008 and 2009. The funds have several exit processes underway. If the exit market continues to slow, we expect the carried interest income to fall below the 2007 figure.
We believe that our portfolio companies and real estate assets will develop favourably in 2008. However the prevailing instability in financial markets may be reflected in the fair value of the funds’ investment targets as a result of changes in listed peers’ valuations, and thus also in the fair value of CapMan Group Plc’s fund investments in 2008.
CapMan Plc’s Interim Report for 1 January – 30 June 2008 will be published on Wednesday 8 August 2008.
Helsinki, 7 May 2008
CAPMAN PLC
Board of Directors
Press conference:
A press conference for analysts and the media will be held today at 12 noon in CapMan’s offices at Korkeavuorenkatu 32, Helsinki, Finland. CapMan’s CEO Heikki Westerlund will present the quarter’s result and review the market situation. A light lunch will be served at the event.
Presentation material for the press conference will be published in Finnish and English on CapMan Plc Group’s internet website once the conference has started.
Further information:
Heikki Westerlund, CEO, tel. +358-207-207 504 or +358-50-559 6580
Kaisa Arovaara, CFO, tel. +358-207-207 583 or +358-50-370 3715
Distribution:
Helsinki Stock Exchange
Principle media
www.capman.com
GROUP BALANCE SHEET (IFRS) |
|
|
|
|
€ ('000) |
31.3.08 |
31.3.07 |
31.12.07 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
Tangible assets |
809 |
642 |
819 |
|
Goodwill |
5,305 |
4,845 |
4,845 |
|
Other intangible assets |
1,098 |
683 |
1,001 |
|
Investments in associated companies |
3,515 |
2,866 |
3,407 |
|
Investments at fair value through profit and loss |
|
|
|
|
Investments in funds |
53,496 |
38,378 |
44,230 |
|
Other financial assets |
825 |
846 |
878 |
|
Receivables |
20,296 |
12,062 |
16,191 |
|
Deferred income tax assets |
3,547 |
230 |
3,547 |
|
|
88,891 |
60,552 |
74,918 |
|
|
|
|
|
|
Current assets |
|
|
|
|
Trade and other receivables |
13,487 |
9,988 |
7,837 |
|
Other financial assets at fair value |
|
|
|
|
through profit and loss |
7,275 |
19,654 |
14,857 |
|
Cash and bank |
12,100 |
24,053 |
19,741 |
|
|
32,862 |
53,695 |
42,435 |
|
|
|
|
|
|
Total assets |
121,753 |
114,247 |
117,353 |
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
|
Capital attributable the Company's |
|
|
|
|
equity holders |
|
|
|
|
Share capital |
772 |
772 |
772 |
|
Share premium account |
38,968 |
38,968 |
38,968 |
|
Other reserves |
2,961 |
1,235 |
2,961 |
|
Translation difference |
166 |
216 |
133 |
|
Retained earnings |
12,343 |
20,155 |
24,676 |
|
|
55,210 |
61,346 |
67,510 |
|
|
|
|
|
|
Minority interest |
74 |
6,036 |
34 |
|
Total equity |
55,284 |
67,382 |
67,544 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Deferred income tax liabilities |
3,702 |