Lysaker, 27 October 1998  

The Norman Group had net revenues of NOK 34.9 million in the 3rd quarter 1998 and NOK 110.8 million for the year to date, increases of 34% and 44% on the equivalent periods in 1997. The increase for this quarter was lower than expected, and combined with marginally increased operating costs, resulted in an operating loss of NOK 9.8 million for the 3rd quarter 1998 and NOK 17.9 million for the year to date. This is nevertheless a notable improvement on the operating loss of NOK 45.4 million for the equivalent year to date period in 1997. Although the Board is disappointed with this quarter’s result, it emphasises the annual increase in net revenues of 44% which is in line with market growth, as well as the increasing share of export and access control sales. This is evidence that Norman is succeeding in its strategy of diversification away from Norwegian based sales.

Analysing the 3rd quarter 1998 revenue figures in more detail, Managing Director Gunnel B. Wullstein, explains that Norman’s focus on larger projects continues to give a high degree of revenue volatility. This, combined with a slower start-up than anticipated in Sweden and the UK as well as lower than expected data recovery sales, are the main reasons for the revenue shortfall. However, Norman’s strong cash position ensures that action will continue to be taken to sustain high revenue growth over the long term.

Norman maintains its forecast of an operating profit in the 4th quarter 1998 but foresees an operating loss for the year as a whole.

_______________________________

Enclosed is a summary of the unaudited financial statements for the 3rd quarter 1998.

For further information, please contact Gunnel B. Wullstein, Managing Director, Norman Data Defense Systems Holding ASA, tel +47 67 10 97 00 / http://www.norman.no/

 

Norman Data Defense Systems is one of the world’s leading companies within the field of computer security. With products for risk analysis, virus control, access control, encryption, back-up, firewalls and data recovery, the company plays an important role in the data industry. Norman’s products have more than 6 million users. Norman Data Defense Systems has approximately 200 employees and is represented by subsidiaries and strategic alliances in USA, Europe, Asia and Australia. The company is headquarted at Lysaker outside Oslo, Norway.

 

Consolidated income statements
(NOK 1 000)

3Q98

3Q97

Jan-Sep98

Jan-Sep97

1997

 

unaudited

unaudited

unaudited

unaudited

audited

Net revenues

34,919

26,057

110,833

76,905

112,289

Cost of net revenues

3,321

2,612

11,190

9,148

12,669

Personnel costs

20,999

18,302

60,882

50,817

70,741

Other operating & administrative expenses

16,050

15,683

45,852

55,454

68,438

Depreciation & amortisation

3,980

2,302

10,459

6,066

7,932

Bad debt expenses

342

105

413

658

730

Total operating expenses

44,692

39,004

128,796

122,143

160,510

Operating result

-9,773

-12,947

-17,963

-45,238

-48,221

Share of result in affiliated companies

-692

-7,013

-4,873

-13,851

-11,447

Net financial items

-4,710

-6,800

1,433

-10,137

-14,076

Result before tax

-15,175

-26,760

-21,403

-69,226

-73,744

Analysis of net financial items
(NOK 1 000)

3Q98

3Q97

Jan-Sep98

Jan-Sep97

1997

 

unaudited

unaudited

unaudited

unaudited

audited

Profit/(loss) on sale of investments

-2,576

-3,643

5,317

-2,714

-6,784

Other financial income

563

430

883

5,359

5,525

Expenses relating to stock exchange listing

-

-

-

-8,891

-8,891

Other financial expenses

-2,697

-3,587

-4,767

-3,891

-3,926

Net financial items

-4,710

-6,800

1,433

-10,137

-14,076

Analysis of research & development costs included in total operating expenses
(NOK 1 000)

3Q98

3Q97

Jan-Sep98

Jan-Sep97

1997

 

unaudited

unaudited

unaudited

unaudited

audited

Research & development costs

5,981

10,144

16,204

29,687

37,142

Total operating expenses

44,692

39,004

128,796

122,143

160,510

Consolidated balance sheets
(NOK 1 000)

30 Sep 98

30 Sep 97

31 Dec 97

 

unaudited

unaudited

audited

Current assets      
Cash

56,356

30,936

20,920

Shares and other investments

23,251

14,322

11,302

Accounts receivable

26,725

17,366

19,873

Other short term receivables

5,301

13,365

7,950

Inventory

3,265

3,083

2,976

 

114,898

79,072

63,021

Long term assets      
Shares in affiliated companies

69

37,604

36,300

Other shares

-

9,490

14,413

Other long term receivables

360

107

5,914

Tangible fixed assets

19,669

20,408

20,481

Goodwill

38,747

9,736

9,556

Other intangible assets

6,749

823

1,085

 

65,594

78,168

87,749

Total assets

180,492

157,240

150,770

       
Current liabilities      
Short term loan

847

-

-

Accounts payable

7,419

7,156

5,250

Provisions for expenses

4,512

7,543

7,285

Taxes payable

857

571

1,131

Deferred income - current

13,847

11,890

12,199

Other current liabilities

10,810

10,352

11,815

 

38,292

37,512

37,680

Long term liabilities      
Deferred income - long term

328

1,056

100

Other long term liabilities

2,223

1,394

1,438

 

2,551

2,450

1,538

Minority interest

1,771

1,633

2,043

Equity      
Share capital

98,905

80,000

80,000

Other reserves

38,973

35,645

29,509

 

137,878

115,645

109,509

Total liabilities and equity

180,492

157,240

150,770

Lysaker, 27 October 1998

The Board of Directors of Norman Data Defense Systems Holding ASA

J. Arthur Olafsen

Gunnel Berdal Wullstein

Chairman

Managing Director