Download PDF version - Bisnode

More documents

Recommendations

Info

58 2009 Date of acquisition share of capital Operation Inter Dialog AS 15/05/2009 20.0% Acquisition of minority. Kauppalehti 121 Oy (name change to 121 Media Oy) 02/11/2009 100.0% Finnish leader in direct marketing services. One Holding AS 07/12/2009 9.9% Acquisition of minority. TA Teleadress Information AB (name change to Relevant information Sverige AB) 14/12/2009 80.1% Has a leading position on the Swedish market for direct marketing information. RAAD Research (asset deal) 29/10/2009 100.0% German operator in market research and analysis for the IT sector. Purchase price Relevant Information 121 Media Other acquisitions Total Cash paid 58,670 72,175 6,566 137,411 Direct costs relating to acquisitions 46 2,307 111 2,464 Contingent purchase consideration paid 9,220 9,220 Utilisation of contingent purchase consideration -9,195 -9,195 Total 58,716 74,482 6,702 139,900 Fair value of acquired net assets -6,356 -6,667 -1,053 -14,076 Goodwill due to step acquisition 13,840 13,840 Revaluation of contingent purchase consideration 8,900 8,900 Negative goodwill – transferred to the income statement 1,533 1,533 Total Goodwill 66,200 67,815 16,082 150,097 Cash flow effect Relevant Information 121 Media Other acquisitions Total Cash paid 58,670 72,175 6,566 137,411 Direct costs relating to acquisitions 46 2,307 111 2,464 Contingent purchase consideration paid 9,220 9,220 Cash and cash equivalents in acquired subsidiaries -17,624 -8,036 -25,660 Change in cash and cash equivalents 41,092 66,446 15,897 123,435 Supplementary information Revenue since acquisition date 58,836 16,777 75,613 Revenue in 2009 58,836 85,775 144,611 Profit before tax since acquisition date 6,097 492 6,589 Profit before tax in 2009 6,097 5,730 11,827 Fair value of acquired assets and liabilities Relevant Information 121 Media Other acquisitions Total Carrying amount Fair value Carrying amount Fair value Carrying amount Fair value Carrying amount Assets Intangible assets 531 531 531 531 Property, plant and equipment 240 240 819 819 294 294 1,353 1,353 Deferred tax assets 221 221 104 104 325 325 Trade and other receivables 9,765 9,765 12,100 12,100 1 1 21,866 21,866 Cash and cash equivalents 17,624 17,624 8,036 8,036 25,660 25,660 Total assets 27,850 27,850 21,059 21,059 826 826 49,735 49,735 Liabilities Non-controlling interests 671 671 -227 -227 444 444 Provisions for pensions 2,862 2,862 197 197 3,059 3,059 Borrowings 311 311 311 311 Deferred tax liabilities 346 346 346 346 Tax liabilities 5 5 5 5 Trade and other payables 17,610 17,610 13,884 13,884 31,494 31,494 Total liabilities 21,494 21,494 14,392 14,392 -227 -227 35,659 35,659 Net identifiable assets and liabilities 6,356 6,356 6,667 6,667 1,053 1,053 14,076 14,076 Fair value
note 39. sale of subsidiaries Date of sale Subsidiaries divested 2010 2009 Office Team Holding AS 19/04/2010 <strong>Bisnode</strong> Holding B.V. 25/05/2010 Svenskt Byggregister AB 01/06/2010 Emric AB 09/06/2010 PAR Graphics (sale of assets) 01/05/2010 Nomi Sweden, Norway, Finland, Denmark 30/06/2009 ICC Ireland, United Kingdom, etc 28/08/2009 Finfo Information AB 08/12/2009 Sverige Bygger AB 30/12/2009 Inter Dialog AS (sale of assets) 26/05/2009 Capital gains/losses 2010 2009 Cash received 34,510 135,912 Net assets sold -46,152 -110,183 Provisions in connection to sale 214 Estimated contingent purchase consideration to recieve 3,504 Contingent purchase consideration received 779 4,625 Provision/Reversal of contingent purchase consideration -1,838 -4,625 Exchange differences -123 Capital gains/losses -9,320 25,943 Net assets divested 2010 2009 Assets Intangible assets 66,686 98,406 Property, plant and equipment 5,250 2,557 Available-for-sale financial assets 5 267 Deferred tax assets 2 1,062 Inventories 458 Tax receivables 2,050 Trade and other receivables 31,645 36,758 Cash and cash equivalents 20,477 39,399 Total assets 124,523 180,499 Liabilities Non-controlling interests 28,116 Provision for pensions 48 Deferred tax liabilities 5,467 2,235 Tax liabilities 493 2,688 Trade and other payables 44,247 65,393 Total liabilities 78,371 70,316 Cash flow from sale of subsidiaries 2010 2009 Cash received 34,510 135,912 Contingent purchase consideration received 779 4,625 Provisions 3,881 Cash and cash equivalents in sold subsidiaries -20,477 -39,399 Cash flow from sale of subsidiaries 14,812 105,019 note 40. Discontinued operations 59 Profit from discontinued operations 2010 2009 Revenue Other operating income 97,104 Total operating income 0 97,104 Goods and services -20,148 Personnel costs -56,183 Depreciation, amortisation and impairment losses -90,817 Other expenses -20,784 Total operating expenses 0 -187,932 Operating profit 0 -90,828 Financial income 30 Financial expenses -304 Net financial items 0 -274 Profit before tax and capital gain 0 -91,102 Capital gain from divestment of operations -20,051 Profit before tax 0 -111,153 Income tax expense 2,916 Profit from discontinued operations 0 -108,237 Cash flow from discontinued operations Cash flow from operating activities 2010 2009 Profit before tax -111,153 Adjustment for items not included in cash flow, etc. 113,400 Income tax paid 559 Cash flow from changes in working capital -4,521 Cash flow from operating activities 0 -1,715 Cash flow from investing activities Investments in property, plant and equipment -761 Sale of subsidiaries, net of cash 99,503 Sale of property, plant and equipment 35 Cash flow from investing activities 0 98,777 Cash flow from financing activities Repayment of borrowings -441 Cash flow from financing activities 0 -441 Cash flow for the year 0 96,621 Capital gains/losses 2010 2009 Cash received minus sales expenses 111,057 Net assets sold -127,107 Provisions in connection with sale -4,001 Capital gains/losses 0 -20,051
Page 1 and 2:
annual report 2010 Bisnode Business
Page 3:
WHAT WE DO Bisnode is a leading pro
Page 6 and 7:
6 WHERE WE ARE TODAY Bisnode operat
Page 8 and 9: 8 TRENDS iN OUR iNDUSTRY An increas
Page 10 and 11: 10 CREDiT SOLUTiONS Bisnode offers
Page 12 and 13: 12 MARKETiNG SOLUTiONS Bisnode is o
Page 14 and 15: 14 BUSiNESS iNFORMATiON SOLUTiONS B
Page 16 and 17: 16 iT’S ALL ABOUT PEOPLE Talent i
Page 18 and 19: 18 claudine knop managing direCtOr
Page 20 and 21: 20 REGiONS AND BUSiNESS AREAS Bisno
Page 22 and 23: 22 region dach eckhard geulen regiO
Page 24 and 25: 24 CORPORATE GOVERNANCE Bisnode’s
Page 26 and 27: 26 DirecTors’ reporT The Board of
Page 28 and 29: 28 consolidated income statement SE
Page 30 and 31: 30 consolidated statement of change
Page 32 and 33: 32 parent company income statement
Page 34 and 35: 34 parent company statement of chan
Page 36 and 37: 36 accounTinG policies anD noTes no
Page 38 and 39: 38 asset’s carrying amount exceed
Page 40 and 41: 40 2.23 Cash flow statement The cas
Page 42 and 43: 42 note 5. operating segments Opera
Page 44 and 45: 44 note 9. Wages, salaries and othe
Page 46 and 47: 46 note 15. financial expenses Grou
Page 48 and 49: 48 note 18. property, plant and equ
Page 50 and 51: 50 note 21. participations in group
Page 52 and 53: 52 note 22. Trade and other receiva
Page 54 and 55: 54 note 27. other provisions Group
Page 56 and 57: 56 note 34. related party transacti
Page 60 and 61: 60 note 40. Discontinued operations
Page 62 and 63: 62 BoarD of DirecTors anD auDiTors
Page 64 and 65: 64 suBsiDiaries Bisnode operates in
Page 66 and 67: 66 five-year suMMary SEK millions 2
Page 68: Mailing address: Bisnode, S168, SE-
show all

Download PDF version - Bisnode

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

Delete template?

Save as template?