Lysaker, 26th October 1999  

The Norman Group had net revenues of NOK 49.6 million in the 3rd quarter 1999. This represents an increase of 42% in net revenues on the 3rd quarter 1998, which included a one-off contract sale of NOK 2.6 million. The loss before tax of NOK 1 million and the operating loss of NOK 2.8 million for the 3rd quarter 1999 are a substantial improvement on the same period in 1998 when the loss before tax was NOK 15.2 million and the operating loss was NOK 9.8 million. Cashflow from on-going operations for 1999 to date was NOK 4.2 million to date, before working capital adjustments.

In the 3rd quarter 1999, the focus has been to maintain the growth in revenue compared to previous years, as well as to build the distribution of Norman’s products in new markets. The latter has resulted in distribution agreements with SecurAX, a company in the Al Batha Group, in the United Arab Emirates, and AEC Ltd, in the Czech Republic. Both of these distributors are in markets that are experiencing a rapid growth in IT investment, and are therefore of strategic importance for Norman.

In this period it has also been necessary to change management and restructure Norman’s operations in the UK. Costs are now under control and we are beginning to see a steady stream of income from Wick Hill plc, of our main distributors in the UK market.

The Norwegian operations, including Ibas, have had a very encouraging quarter with revenue growth of 40% compared to the same period in 1998. Norman’s international sales subsidiaries have shown steady growth and results in the period, and Norman’s export share of total net revenues now exceeds 60%.

During the course of the 3rd quarter, Norman was awarded yet another "100% award" from Virus Bulletin, and is still one of only two companies in the world that has been awarded the most "100% awards" over time - a demonstration of Norman’s leading technology in identifying and repairing viruses.

The priorities for the next quarter will be to continue to build the infrastructure to support Norman’s growth strategy via partners. Further attention will also be given to R&D to maintain the technologically leading edge products within the data security market segments that Norman has chosen to exploit.

The board and company management are convinced that the company’s positive trend will also continue in the forthcoming quarter. Although the company has not yet experienced any marked "year 2000-effect", Norman could also be influenced by market uncertainties as the year end approaches.

Enclosed is a summary of the preliminary financial statements for the 3rd quarter 1999.

For further information, please contact Svein Ramsay Goli, Chairman of the Board of Norman ASA or Bjørn Fosli, President and CEO of Norman ASA, tel +47 67109700/ www.norman.no

Norman 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 12 million users. Norman has approximately 220 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 statement

(NOK 1 000) 3Q99 3Q98 Jan-Sep 99 jan-Sep 98 1998
unaudited unaudited unaudited unaudited audited
Net revenues 49 600 34 919 139 828 110 833 151 638
Cost of materials 3 979 3 321 12 139 11 190 17 382
Personnel costs 24 821 20 999 71 989 60 882 60 882
Depreciation/amortisation 3 517 3 980 10 657 10 459 17 943
Other operating expenses 16 197 16 050 50 300 45 852 94 833
Bad debt expenses 3 926 342 4 102 413 4 498
Restructuring costs -809 21 835
Total operating expenses 52 440 44 692 148 378 128 796 217 373
Operating result -2 840 -9 773 -8 550 -17 963 -65 735
Result from affiliates -11 -692 -32 -4 873 -4 951
Net financial items 1 851 -4 710 5 157 1 433 4 178
Result before tax -1 000 -15 175 -3 425 -21 403 -66 508

Analysis of net financial items

(NOK 1 000) 3Q99 3Q98 Jan-Sep 99 Jan-Sep 98 1998
unaudited unaudited unaudited unaudited audited
Sale of investments 991 -2 576 2 493 5 317 5 834
Other financial income 1 284 563 3 232 883 1 856
Other financial expenses 424 -2 697 568 -4 767 -3 512
Net financial items 1 851 -4 710 5 157 1 433 4 178

Analysis of research & development costs included in total operating expenses

(NOK 1000) 3Q99 3Q98 Jan-Sep99 Jan-Sep98 1998
unaudited unaudited unaudited unaudited audited
R&D costs 6 909 5 981 20 744 16 204 22 951
Total operating expenses 52 440 44 692 148 378 128 796 217 373

Notes to the consolidated financial statements

  1. Figures for 1998 have been restated and reclassified in accordance with the new Norwegian Accounting Law effective from 1st January 1999. There were no material adjustments to the 1998 figures arising from the implementation of the new Norwegian Accounting Law.
  2. Norman management have changed the accounting estimate for deferred revenue on net invoiced sales with effect from 1st July 1999 in order to more correctly reflect the financial obligations associated with the sale of support and update contracts. For accounting purposes, this has been treated as a change in estimate and accordingly, the comparative figures have not been restated.
  3. The increase in bad debt expenses is mainly the result of writing off the remaining receivable balance on the 1998 contract with SCM, where legal proceedings in the US are pending.
  4. Results from SHARK BV and ESaSS BV, Netherlands, and Norman Data Defense Systems AB, Sweden, have been consolidated from 1 March 1998, 1 April 1998 and 1 August 1998 respectively
 

Consolidated balance sheets

(NOK 1 000) 30 Sep 99 30 Sep 98 31 Dec 98
unaudited unaudited audited
Long term assets
Intangible assets (excluding goodwill) 3 694 6 749 4 776
Goodwill 19 404 38 747 22 077
Tangible fixed assets 17 870 19 669 20 630
Investments in affiliated companies 69 69 69
Other long term receivables - 360 -
41 037 65 594 47 552
Current assets
Inventory 2 763 3 265 2 710
Accounts receivable 24 755 26 725 18 995
Other short term receivables 7 302 5 301 6 360
Shares and other investments 3 735 23 251 12 342
Cash 60 752 56 356 71 921
99 307 114 898 112 328
Total assets 140 344 180 492 159 880
Equity
Share capital 98 905 98 905 98 905
Other reserves -8 572 38 973 -3 517
Minority interest 2 515 1 771 2 078
92 848 139 649 97 466
Long term liabilities
Pension liabilities 1 644 776 2 024
Bank loan - - 3 000
Deferred income - long term 3 448 328 885
Other long term liabilities 523 1 447 1 477
5 615 2 551 7 386
Current liabilities
Bank overdraft 1 849 2 103
Accounts payable 6 510 7 419 9 364
Taxes payable - 857 -
Payroll taxes, VAT, social security etc 8 087 6 035 10 217
Deferred income - current 14 696 13 847 17 486
Restructuring reserve 1 389 - 5 528
Other current liabilities 9 350 9 287 10 330
41 881 38 292 55 028
Total equity and liabilities 140 344 180 492 159 880
 

Lysaker, 26th October 1999 The Board of Directors of Norman ASA Svein Ramsay Goli Chairman