01.03.2013 Views

Torp Computing Group ASA

Torp Computing Group ASA

Torp Computing Group ASA

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

5<br />

INFORMATION MEMORANDUM<br />

Merger of Komplett <strong>ASA</strong> and <strong>Torp</strong> <strong>Computing</strong> <strong>Group</strong> <strong>ASA</strong><br />

1.3 The Merger and Merger Consideration<br />

100% of the consideration to the shareholders in TCG shall be settled with new shares in Komplett.<br />

The merger consideration shall thus be settled by the issuance of 0.336134 new shares in Komplett<br />

for each share in TCG.<br />

1.4 Selected Financial Information<br />

The selected consolidated financial data set forth in this Information Memorandum should be read<br />

in conjunction with the relevant consolidated financial statements and the notes to those<br />

statements which are attached to the Merger Plan and which may also be inspected at i) Komplett’s<br />

website www.komplett.com or be obtained, free of charge at the offices of Komplett at Østre<br />

Kullerød 4, Sandefjord, Norway; or ii) TCG’ website www.tcg.no, or be obtained, free of charge, at<br />

the offices of TCG, at Østre Kullerød 5, Sandefjord, Norway. The selected consolidated financial<br />

data presented in this section was derived from the audited consolidated financial statements as of<br />

and for the three years ended December 31, 2006, 2005 and 2004. And interims financial data<br />

presented for 1H and Q2 2006 and 2007 are not audited.<br />

1.4.1 Komplett<br />

Below is an extract of the consolidated financial statements of Komplett. For more detailed financial<br />

information, please see section 6.19.<br />

Figures in NOK<br />

1,000<br />

2004<br />

IFRS<br />

(audited)<br />

2005<br />

IFRS<br />

(audited)<br />

2006<br />

IFRS<br />

(audited)<br />

1H 2006<br />

IFRS<br />

(unaudited)<br />

1H 2007<br />

IFRS<br />

(unaudited)<br />

Q2 2006<br />

IFRS<br />

(unaudited)<br />

Q2 2007<br />

IFRS<br />

(unaudited)<br />

Total<br />

operating<br />

revenues<br />

1,794.0 1,973.9 2,249.4 997.1 1,296.8 437.3 633.5<br />

Operating<br />

profit<br />

45.7 63.4 85.9 37.3 33.0 15.9 13.0<br />

Ordinary pretax<br />

profit<br />

51.8 70.7 94.5 40.2 36.2 17.5 14.4<br />

Net profit 31.2 49.3 66.1 27.5 24.3 11.7 8.7<br />

Earnings per<br />

share<br />

2.6 4.1 5.5 2.3 2.0 1.0 0.7<br />

Total fixed<br />

assets<br />

38.8 40.1 43.5 39.4 187.9 39.4 187.9<br />

Total current<br />

assets<br />

511.3 476.7 574.0 425.7 531.0 425.7 531.0<br />

TOTAL<br />

ASSETS<br />

550.1 516.8 617.5 465.2 718.9 465.2 718.9<br />

Total equity 325.0 288.3 339.3 299.0 467.0 299.0 467.0<br />

Total liabilities 225.1 228.5 278.2 166.1 251.9 166.1 251.9<br />

TOTAL<br />

LIABILITIES<br />

AND EQUITY<br />

550.1 516.8 617.5 465.2 718.9 465.2 718.9

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!