Lysaker, 22 April 1999  

Norman shows clear improvement

The Norman Group had net revenues of NOK 44.1 million in the 1st quarter 1999. This represented an increase of 31% on the 1st quarter 1998, and 8% on the 4th quarter 1998 which is traditionally the strongest quarter of the year. The operating loss of NOK 4.9 million and the loss before tax of NOK 1.8 million for the 1st quarter 1999 were down sharply from the 1st quarter 1998 when the operating loss was NOK 8.7 million and the loss before tax NOK 10.2 million. Cashflow from operations for the 1st quarter 1999 was close to breakeven.

The following action has been taken in the 1st quarter 1999 to secure sustainable revenue growth and improve profitability. Headcount reductions have been made at Norman’s loss-making international subsidiaries and the board of directors are actively driving internal processes to focus attention on Norman’s international distribution strategy, on key accounts customers, on a market-driven product strategy and on detailed cost control. In addition, the Norwegian organisation has been streamlined and Bjørn Fosli has started as the new CEO.

Moving forward, Norman’s objectives for the 2nd quarter 1999 will be to maintain the momentum of these processes and, more specifically, to build revenue through distribution partners and from Norman’s access control product line. Furthermore, additional focus will be given to increasing revenue and profitability from Norman’s sales subsidiaries in Germany and the US. Continued attention will be given to cost control and to operational cashflow.


Enclosed is a summary of the preliminary financial statements for the 1st quarter 1999. Figures for 1st quarter 1998 and 31st December 1998 have been restated and reclassified in accordance with the new Norwegian Accounting Law effective from 1st January 1999.

For further information, please contact Svein Ramsay Goli, Chairman of the Board of Norman ASA, tel +47 67 10 97 00 / www.norman.no

Norman ASA is one of the world’s leading companies within the field of computer security. With products for virus control, access control, encryption, network security and data recovery, the company plays an important role in the data industry. Norman’s products have more than 6 million users. Norman 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)

1Q99

1Q98 (*)

1998

 

unaudited

unaudited

audited

Net revenues

44 090

33 703

151 638

       
Cost of materials

4 266

4 044

17 382

Personnel costs

24 612

20 484

60 882

Depreciation/amortisation

3 593

2 539

17 943

Other operating expenses

16 621

15 451

94 833

Bad debt expenses

-67

-94

4 498

Restructuring costs

-

-

21 835

Total operating expenses

49 025

42 424

217 373

       
Operating result

-4 935

-8 721

-65 735

Result from affiliates

-10

-2 083

-4 951

Net financial items

3 177

562

4 178

Result before tax

-1 768

-10 242

-66 508

* Results from SHARK BV, ESaSS BV and NDDS AB have been consolidated from 1 March 1998, 1 April 1998 and 1 August 1998 respectively.

Analysis of restructuring costs

(NOK 1 000)

1Q99

1Q98

1998

 

unaudited

unaudited

audited

Writedown of goodwill

-

-

16 307

Other restructuring costs

-

-

5 528

Restructuring costs

-

-

21 835

Analysis of net financial items

(NOK 1 000)

1Q99

1Q98

1998

 

unaudited

unaudited

audited

Sale of investments

1 501

487

5 834

Other financial income

1 862

151

1 856

Other financial expenses

186

76

-3 512

Net financial items

3 177

562

4 178

Analysis of research & development costs included in total operating expenses

(NOK 1 000)

1Q99

1Q98

1998

 

unaudited

unaudited

audited

R&D costs

5 864

5 120

22 951

Total operating expenses

49 025

42 424

217 373

Consolidated balance sheets

(NOK 1 000)

31 Mar 99

31 Mar 98

31 Dec 98

 

unaudited

unaudited

audited

Long term assets      
Intangible assets (excluding goodwill)

4 433

7 665

4 776

Goodwill

21 179

39 068

22 077

Tangible fixed assets

19 583

22 526

20 630

Investments in affiliated companies

69

34 602

69

Investments in shares

-

14 285

-

Other long term receivables

-

1 943

-

 

45 264

120 089

47 552

Current assets      
Inventory

2 828

3 179

2 710

Accounts receivable

22 511

16 374

18 995

Other short term receivables

7 277

14 398

6 360

Shares and other investments

5 895

9 240

12 342

Cash

69 133

16 841

71 921

 

107 644

60 032

112 328

       
Total assets

152 908

180 121

159 880

       
Equity      
Share capital

98 905

86 905

98 905

Other reserves

-6 076

35 864

-3 517

Minority interest

2 294

2 718

2 078

 

95 123

125 487

97 466

Long term liabilities      
Pension liabilities

1 964

776

2 024

Bank loan

-

-

3 000

Deferred income - long term

2 108

386

885

Other long term liabilities

517

1 112

1 477

 

4 589

2 274

7 386

Current liabilities      
Bank overdraft and short term loan

2 114

-

2 103

Accounts payable

10 169

10 343

9 364

Taxes payable

-

1 085

-

Payroll taxes, VAT, social security etc

8 348

5 965

10 217

Deferred income - current

18 385

17 023

17 486

Restructuring reserve

3 422

-

5 528

Other current liabilities

10 758

17 944

10 330

 

53 196

52 360

55 028

       
Total equity and liabilities

152 908

180 121

159 880

Lysaker, 21 April 1999 The Board of Directors of Norman ASA

Svein Ramsay Goli Chairman