ADVANCE REPORT 1-12/2007

Print
| Source: GeoSentric Oyj
multilang-release
This report contains advance information regarding financial year 2007. The     
financial results are not based on annual accounts approved by the Board of     
Directors but the Company does not expect material changes in the information.  
The Company will release the annual accounts on March 27th 2008.                


SUMMARY HIGHLIGHTS                                                              

Company financing arrangements completed                                        
Company name change finalised                                                   
GyPSii development is accelerating                                              
Full International Multi-lingual releases                                       
GyPSii Symbian application accredited by Nokia                                  
Launch of GyPSii on Blackberry Devices                                          
GyPSii announces launch of China Mobile Social Network with Dopod Club GyPSii   
announces India distribution agreement with Broadway                            
GyPSii announces partnership with NAVTEQ                                        
GyPSii announces partnership in China with China Unicom and Shanghai Rannuo     
GyPSii announces launch on Apple iPhone devices                                 
Listing prospectus supplement publicised in January                             
A convertible loan converted into shares                                        



Overview                                                                        

GeoSentric's performance in the fourth quarter was solid with strong adoption of
TWIG mobile phone products and development of GyPSii services continuing across 
multiple market sectors and geographies, including enterprise and consumer      
market segments in Asia, Europe and the America's. GeoSentric and its partners  
continue to execute our business plans effectively. The Company is pleased to   
see continuing growth amongst business and consumer users, with the GyPSii      
platform being deployed for a widening range of markets, and is also pleased    
with the solid TWIG sales results achieved in Asian and European markets        
throughout the quarter.                                                         

The GyPSii platform and mobile lifestyle application has proved to be desirable 
with global partners and the Company is pleased to see its business momentum    
continuing in the New Year. The gradual takeoff in net subscriber accounts      
expected in the New Year has occurred ahead of forecasts and the focused        
execution with partners has continued to produce strong feedback and results    
within the consumer segment.                                                    



1. Highlights of the last quarter 10-12/2007                                    

Company financing arrangements completed                                        

On November 14, 2007, the Company informed that it had decided to raise the     
remaining part of the 9.575 million euros financing package announced on        
September 10, 2007 by offering new investment series shares of the Company and a
convertible loan as agreed with the committed investors and to accept the       
related subscriptions. Horizon Group subscribed for 9,929,555 shares and a      
convertible loan of 446,830.00 euros and Schroders Private Bank 10,626,000      
shares and a convertible loan of 478,170.00 euros. As a result of the share     
subscriptions, the Company´s share capital was increased by 205,555.55 euros and
the invested distributable equity account by 3,494,444.35 euros. The convertible
loans entitle their holders to subscribe for a total maximum of 82,222,221 new  
investment series shares of the Company until 31.12.2012. As a result of such   
subscriptions, the Company´s share capital may increase further by 822,222.21   
euros.                                                                          

By accepting the financing of 9,575,000 euros, according to its terms, the      
Company had committed to issue new investment series shares, special rights and 
options rights in free issues directed to GeoHolding B.V. to increase its fully 
diluted holding share. Therefore, the maximum amount of issued new investment   
series shares is 264,785,555 comprising 1) 127,308,932 new investment series    
shares, 2) 102,171,068 special rights according to the Companies´ Act chapter 10
section and 3) 35,305,555 option rights. The Company´s share capital was        
simultaneously increased by 0.01 euros for each issued share by transferring a  
corresponding amount from share premium account into share capital. As a result,
the Company´s share capital was increased by 1,273,089.32 euros and the share   
premium account was decreased correspondingly. Each special right entitles its  
bearer to subscribe for one new investment series share of the Company such that
a subscription price of one euro entitles to subscribe for 100,000 new          
investment series shares in the share subscription period of                    
19.10.2007-2.1.2013. Each option right entitles its holder to subscribe for one 
new investment series share at a subscription price of 0.045 euros per share in 
the subscription period that began on 19.10.2007 and will end on 2.1.2013. As a 
result of the special rights and the options rights, the Company´s share capital
may increase by a total maximum of 1,374,766.23 euros.                          

In addition, by virtue of authorization granted to it by the Extraordinary      
General Meeting on September 10, 2007, the Board of the Company decided to      
arrange a set-off issue of a total maximum of 265,000.00 euros directed to      
certain creditors as follows. The set-off issue consisted of a maximum of       
1,177,777 new investment series shares and of a convertible loan of 53,000.00   
euros, entitling its bearer to subscribe for a total maximum of 4,711,111 new   
investment series shares. 1,100,000 shares and convertible loan of 49,500 euros 
entitling to subscribe for a maximum of 4,400,000 shares were offered for       
subscription to Jean-Francois Cristau and 77,777 shares and a convertible loan  
of 3,500 euros entitling to subscribe for a maximum of 311,111 shares were      
offered for subscription to Ashland Capital Management. The subscription price  
of the shares was 0.18 euros per share, of which 0.01 euros was booked in share 
capital and the rest in the distributable equity account. The total subscription
price of shares therefore was 211,999.86 euros. As a result of the share        
subscriptions, the Company´s share capital was increased by 11,777.77 euros and 
the distributable equity account by 200,222.09 euros. The capital of the        
convertible loan is 53,000.00 euros and each 0.01125 euros entitles its bearer  
to subscribe for one new investment series share such that the entire capital   
entitles subscription of a maximum of 4,711,111 shares. In conversion of the    
convertible loan, the Company´s share capital may increase by a maximum of      
47,111.11 euros and the distributable equity account by a maximum of 5,888.89   
euros.                                                                          

Company name change finalised                                                   

The Extraordinary General Meeting of Benefon Oyj of November 16, 2007, resolved 
in accordance with proposal of the Board to alter the Articles of Association in
its entirety and at the same change the Company's business name to GeoSentric   
Oyj. The official registration of the altered Articles of Association with the  
name change was received on December 10, 2007, from which date the official name
of the Company has been GeoSentric Oyj.                                         



2. Operating review                                                             

GeoSolutions/GyPSii overview                                                    

GyPSii development accelerates                                                  

The Company accelerated its engineering efforts and geo-social engineering      
platform focus in the quarter. Deliverables were accomplished in interoperable  
mobile device support and extended development of the GyPSii platform. Data     
center architecture and development was ramped to include the full-live public  
beta of the GyPSii social networking site. Further plans and specifications were
made for additional data center support in the Company's Shanghai location and  
in India.                                                                       

Full International Multi-lingual releases                                       

On November 9, 2007, the Company announced that its GyPSii webtop client is     
available for users in ten different languages - US English, UK English, German,
Spanish, French, Italian, Korean, Russian, Simplified Chinese and Traditional   
Chinese. The GyPSii webtop's extended language support comes as consumer demand 
increases for the GyPSii application and service from users in different        
countries around the world. Subscribers can now use the site for social         
networking, sharing user-generated content, friend-finding and accessing        
location based content, services and points of interest - all in their own      
language.  The current public beta Microsoft-Certified Windows Mobile client is 
accessible in English and Simplified Chinese, with the other languages rolling  
out over the coming quarter. GyPSii rolled out the Windows Mobile client in     
September in a public beta program, for users to test the application in the    
real world. The Symbian & J2ME Blackberry mobile clients are currently being    
user tested in private beta, with impending announcements.  GyPSii is current in
testing with several large telecomm OEM's and network operators on various      
mobile operating platforms, in global geographies.                              

GyPSii Symbian application accredited by Nokia                                  

On November 23, 2007, the Company announced that its GeoSolutions Business Unit 
had confirmed that the Symbian version of its flagship GyPSii application had   
been accredited by Nokia for its N95 and 6110 Navigator mobile phones. GyPSii   
combines - in a web-based application - a social networking platform,           
location-based news and services such as search and friend-finder, and user     
generated content-creation and sharing. Designed specifically for use on a      
mobile phone, the GyPSii platform is already compatible with Windows Mobile     
devices and by adding Symbian and Nokia support, GyPSii is now available on the 
vast majority of mobile phones and almost any Internet connected device. GyPSii 
for Nokia and Windows Mobile is available for download at the Company's website 
(www.gypsii.com).                                                               



TWIG overview                                                                   

In 2007, focus points of the Company´s TWIG business unit operations and product
development were continuing market launches of TWIG Discovery Pro and TWIG      
Locator products and further upgrading of their functionalities, on one hand,   
and introduction of TWIG Web Finder on the other hand.                          

TWIG Discovery Pro GSM/GPRS/GPS handset is targeted for safety and security     
market and TWIG Locator tracking unit for asset and vehicle tracking market.    
Both products were successfully launched in various European countries during   
2007.                                                                           

The TWIG Web Finder is a service for tracking vehicles and other mobile assets  
as well as for securing persons. The location of mobile objects can be seen on  
detailed street maps on three continents. The service enables users of TWIG     
products also to receive locations on normal mobile phones as address           
information. Further features include alarm reception, history functions,       
sending of SMS and GPRS messages and workstation operation from multiple sites. 
The TWIG tracking solutions are made with easy use and competitive prices in    
mind. No extra installation is required. Further credits and service extensions 
can be conveniently purchased at the TWIG eShop (www.twigworld.com).            


Shanghai Operations overview                                                    

The Shanghai subsidiary has a primary focus for market development in Asia.     
Further, product quality assurance, testing, and multi-lingual review is        
assisted by the Shanghai team, led by Jeff Lin, Managing Director, China        
Operations.                                                                     



3. Outlook for 2008                                                             

The outlook for 2008 appears to be strong for the GyPSii platform, both in its  
ability to drive subscribers and in the ability to generate partnerships. More  
detail is covered in the next section, Developments after the end of the        
reporting period. The GyPSii Business team has a focus in 2008 of generating    
significant volumes of users on a global basis. Revenue generation is planned to
come via embedded licensing of IPR in terms of software technology and branded  
trademarks, and downstream advertising revenue generation from the platform in  
partnerships with mobile operators and carriers.                                

TWIG product demand at this point, appears to be steady state focused on TWIG   
Discovery Pro GSM/GPRS/GPS handset which is targeted for safety and security    
market and the TWIG Locator tracking unit for asset and vehicle tracking market.

The market continues to develop in both of the focused sectors, and, activity   
after the reporting period has generated business potentials that may have a    
material positive impact on 2008 results.                                       



4. Developments after the end of the reporting period                           

Launch of GyPSii on Blackberry Devices                                          

A bulletin was released 06 February 2008 announcing the availability of the     
GyPSii mobile application on the Blackberry smartphone product family from      
Research in Motion (RIM).                                                       

GyPSii announces launch of China Mobile Social Network with Dopod Club          

A bulletin was released on 07 February 2008 announcing the partnership with     
China's leading online community, Dopod Club, (www.club.dopod.com).             

GyPSii announces India distribution deal with Broadway                          

A bulletin was released 11 February 2008 announcing a signed agreement with     
India's Broadway Pvt Ltd., to offer the full suite of GyPSii services and       
applications into the Indian market. With over 233 million mobile subscribers   
and growing at over 8 million per month, India is the world's second largest and
fastest growing mobile market.                                                  

GyPSii announces partnership with NAVTEQ                                        

A Bulletin was released on 12 February, 2008, announcing the signing of an      
agreement between the world's leading mapping data provider, NAVTEQ, and        
GeoSentric.                                                                     

GyPSii announces partnership in China with China Unicom and Shanghai Rannuo     

A Bulletin was released 20 February, 2008, announcing the signing of an         
agreement between GyPSii, China Unicom and Shanghai Rannuo, for the largest     
mobile social networking global launch on-record, the 2008 Beijing Olympics.    

GyPSii announces launch on Apple iPhone devices                                 

A bulleting was released 05 March 2008, announcing the availability of the      
GyPSii applications on the innovative industry-leading Apple iPhone product     
line.                                                                           

Listing prospectus supplement publicized                                        

The Company announced on January 23, 2008, that it is publicising the listing   
prospectus supplement, needed for listing for public trading of the shares that 
were issued in the financing arrangements of autumn 2007 as detailed above. With
the same, the Company released some information in the said supplement not made 
public before, and informed that the said shares will be applied for public     
trading on approximate January 25, 2008.                                        

A convertible loan converted into shares                                        

On January 29, 2008, the Company informed that by virtue of convertible loan    
2007G-J a total of 93,653,333 new shares of the Company have been subscribed    
for, and that the shares will be registered on approximate January 31, 2008, and
applied for public trading at Helsinki Exchanges as soon as practically         
possible. After the registration, the total number of GeoSentric shares is      
618,236,440.                                                                    



5. Financial Review                                                             

Financial Performance in the Period                                             

All year 2007 numbers presented in this section are preliminary and they are not
based on annual accounts approved by the Board of Directors.                    

The net sales of the company in period 10-12/2007 were 892 teuros and in period 
1-12/2007 4435 teuros. The comparable net sales in period 10-12/2006 were 3055  
teuros and in period 1-12/2006 6959 teuros.                                     

The operating profit in period 10-12/2007 was -3550 teuros and in period        
1-12/2007 -18726 teuros. The comparable operating profit in period 10-12/2006   
was -7713 teuros and in period 1-12/2006 -11543 teuros.                         

The total of the balance sheet at the end of year 2007 was 17360 teuros. The    
total of the balance sheet at the end of the previous year 2006 was 17397       
teuros.                                                                         

The total shareholders´ equity at the end of year 2007 was 12737 teuros, or     
about 73.3 % of the balance sheet, when at the end of the previous year 2006 it 
was 10421 teuros, or about 59.9% of the balance sheet.                          

The book value of interest-carrying debt at the end of year 2007, including the 
capital loans, was 940 teuros. The total liabilities at the end of year 2007    
were 4623 teuros, whereas they were 6976 teuros at the end of previous year     
2006. Cash and cash equivalents at the end of year 2007 was 6520 teuros of which
373 teuros were pledged.                                                        




Report on sufficient liquidity in period 01/2008-03/2009                        


The below cash flow statement assumes that sales targets set in financial       
projections for financial years 2008 and 2009 are met. These projections are    
highly dependent on timely deliveries and sales success of the Company's        
products and services.                                                          


--------------------------------------------------------------------------------
| Cash Flow Statement 01/2008-03/2009                  | million euros         |
--------------------------------------------------------------------------------
| Cash flow from operations                            |    -4.6               |
--------------------------------------------------------------------------------
| Share subscription payments                          |     0.0               |
--------------------------------------------------------------------------------
| Investments                                          |    -0.5               |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Change in cash                                       |    -5.1               |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash in the beginning of the period                  |     6.5               |
--------------------------------------------------------------------------------
| Cash at the end of the period                        |     1.4               |
--------------------------------------------------------------------------------




5. Company information                                                          

Founded in 1988 in Finland by early mobile phone pioneers, GeoSentric is a      
leader in devising means for exploitation of the service potential offered by   
GSM networks, the Internet and the GPS system. GeoSentric is at forefront of    
research and innovation in this domain.                                         

GeoSentric currently provides solutions, products and technologies for location 
based services and social networks. Its products include the GyPSii mobile      
social networking and geo-location based services platform. GyPSii is a         
market-leading mobile lifestyle application, connecting people, places and      
communities across networks and devices. GyPSii provides a geo-location social  
networking platform and services for mobile, web & set-top box devices, and is  
headquartered in Amsterdam, The Netherlands. (www.gypsii.com).                  


These products, together with ready-to-use integrated GPS/GSM devices for       
navigation and object tracking and customisable software solutions for industry 
specific uses, provide a full solution for customers. In addition, the Company  
offers Internet-based locating service enabling the user to locate other        
GeoSentric devices.                                                             

The number of personnel in period 10-12/2007 averaged 87, of whom 42 persons    
were affected by alternate forced leaves.                                       

GeoSentric share (GEO1V) is listed on the small cap -list of OMX Nordic Exchange
in Helsinki.                                                                    



GeoSentric Oyj                                                                  



--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|       |       |       | GEOSENTRIC OYJ |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|       |       |       | PREMILINARY REPORT 2007 |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|       |       |       | Not   |        |        |         |        |         |
|       |       |       | audit |        |        |         |        |         |
|       |       |       | ed    |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GROUP INCOME          |       |        |        |         |        |         |
| STATEMENT             |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1000  |       |       |       |        | 4Q/200 |    2007 | 4Q/200 |    2006 |
| EUR   |       |       |       |        |      7 |         |      6 |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net   |       |       |       |        |    892 |    4435 |   3055 |    6959 |
| sales |       |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other         |       |       |        |     29 |      61 |     10 |      25 |
| operating     |       |       |        |        |         |        |         |
| income        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Increase (+)/decrease (-) in  |        |        |         |        |         |
| inventories                   |        |        |         |        |         |
--------------------------------------------------------------------------------
| of finished   |       |       |        |   -386 |    -691 |   1939 |    2625 |
| products      |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Production    |       |       |        |      0 |       0 |      0 |       0 |
| for own use   |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Use of raw materials and      |        |   -377 |   -4246 |  -4033 |   -7190 |
| consumables                   |        |        |         |        |         |
--------------------------------------------------------------------------------
| Total expense of      |       |        |  -1567 |   -6429 |  -1484 |   -4915 |
| employees             |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Depreciations |       |       |        |   -775 |   -4013 |   -504 |    -563 |
--------------------------------------------------------------------------------
| Impairment    |       |       |        |      0 |    -440 |   -872 |    -872 |
| loss          |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Other operating       |       |        |  -1366 |   -7403 |  -6324 |  -11775 |
| expenses              |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Capitalised R&D       |       |        |      0 |       0 |    500 |    4163 |
| expenses              |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Operating     |       |       |        |  -3550 |  -18726 |  -7713 |  -11543 |
| result        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial     |       |       |        |     43 |      69 |     41 |     145 |
| income        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Financial     |       |       |        |    -19 |    -353 |    -35 |    -162 |
| expenses      |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Result before |       |       |        |  -3526 |  -19010 |  -7707 |  -11560 |
| taxes         |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Income taxes  |       |       |        |    127 |     382 |      0 |       0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Result for    |       |       |        |  -3399 |  -18628 |  -7707 |  -11560 |
| the period    |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GROUP BALANCE SHEET   |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1000  |       |       |       |        |        | 31.12.2 |        | 31.12.2 |
| EUR   |       |       |       |        |        |     007 |        |     006 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| ASSET |       |       |       |        |        |         |        |         |
| S     |       |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-current   |       |       |        |        |         |        |         |
| assets        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Property, plant and   |       |        |        |     199 |        |     244 |
| equipment             |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Development   |       |       |        |        |       0 |        |    2841 |
| costs         |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Goodw |       |       |       |        |        |     216 |        |       0 |
| ill   |       |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Other         |       |       |        |        |    4531 |        |      32 |
| intangible    |       |       |        |        |         |        |         |
| assets        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Other         |       |       |        |        |      62 |        |      61 |
| financial     |       |       |        |        |         |        |         |
| assets        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Deferred tax  |       |       |        |        |       0 |        |       0 |
| assets        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
|       |       |       |       |        |        |    5008 |        |    3178 |
--------------------------------------------------------------------------------
| Current       |       |       |        |        |         |        |         |
| assets        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Inven |       |       |       |        |        |    2818 |        |    6194 |
| torie |       |       |       |        |        |         |        |         |
| s     |       |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Trade receivables and other   |        |        |    2049 |        |    4585 |
| receivables                   |        |        |         |        |         |
--------------------------------------------------------------------------------
| Prepaid       |       |       |        |        |     965 |        |     898 |
| expenses      |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Cash and cash         |       |        |        |    6520 |        |    2542 |
| equivalents           |       |        |        |         |        |         |
--------------------------------------------------------------------------------
|       |       |       |       |        |        |   12352 |        |   14219 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total assets  |       |       |        |        |   17360 |        |   17397 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EQUITY AND            |       |        |        |         |        |         |
| LIABILITIES           |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Shareholders´ |       |       |        |        |         |        |         |
| equity        |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Share capital |       |       |        |        |    5246 |        |    2634 |
--------------------------------------------------------------------------------
| Share issue   |       |       |        |        |       0 |        |     400 |
--------------------------------------------------------------------------------
| Share premium account |       |        |        |   14652 |        |   15936 |
--------------------------------------------------------------------------------
| Invested distributable equity |        |        |   23695 |        |    4866 |
| account                       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Retained      |       |       |        |        |  -30856 |        |  -13415 |
| earnings      |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total shareholders´   |       |        |        |   12737 |        |   10421 |
| equity                |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-current   |       |       |        |        |         |        |         |
| liabilities   |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Deferred tax  |       |       |        |        |    1148 |        |       0 |
| liabilities   |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Interest      |       |       |        |        |       0 |        |    2319 |
| bearing debt  |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
|       |       |       |       |        |        |    1148 |        |    2319 |
--------------------------------------------------------------------------------
| Current       |       |       |        |        |         |        |         |
| liabilities   |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Trade payables and other      |        |        |    2431 |        |    4500 |
| payables                      |        |        |         |        |         |
--------------------------------------------------------------------------------
| Provi |       |       |       |        |        |     104 |        |     157 |
| sions |       |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
| Interest      |       |       |        |        |     940 |        |       0 |
| bearing debt  |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
|       |       |       |       |        |        |    3475 |        |    4657 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total         |       |       |        |        |    4623 |        |    6976 |
| liabilities   |       |       |        |        |         |        |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total shareholders´equity and |        |        |   17360 |        |   17397 |
| liabilities                   |        |        |         |        |         |
--------------------------------------------------------------------------------