INTERIM REPORT 1-9/2005

	7-9/05 1000 EUR	4-6/05 1000 EUR	7-9/04 1000 EUR
Net sales	2142	2103	1790
Other operating income	0	0	36
Costs of operations	-2302	-2461	-2294
Depreciation according to plan	-114	-117	-116
Operating profit before one-off items	-590	-865	-746
One-off items	-1098	0	0
Operating profit	-1688	-865	-746
Financial income and expenses	-12	16	23
Profit before extraordinary items	-722	-849	-1700
Extraordinary income	0	0	0
Profit before income taxes	-722	-1140	-1700
Profit for the period	-722	-1140	-1700
Fixed assets
Intangible assets	17	21	54
Tangible assets	127	148	268
Investments	60	60	63
Current assets
Inventories	1256	1811	2818
Receivables	1695	1370	1653
Cash in hand and at banks	1523	727	70
Shareholders´ equity	-2842	-2120	-1639
Convertible equity bond loan	1126	1126	1126
Capital loan	3300	2050	850
Obligatory reserves	45	45	42
Long-term liabilities	0	0	1860
Current liabilities	3049	3036	2687
Balance sheet total	4678	4137	4926
Gross investments in fixed assets	0	0	2
Average number of personnel	74	76	90
Pledged assets and contingencies
Liabilities relating to chattel mortgage	1484	1484	1484
Chattel mortgage nominal value	12068	12068	12068
Pledged investments	40	40	40
Pledged deposits	352	352	0
Other commitments	158	115	0
Earnings/share, EUR	-0,01	-0,01	-0,01
Shareholders´ equity/share, EUR	-0,02	-0,02	0,00

The interim financial statements have not been audited.


INTERIM REPORT 1-9/2005

	1-9/05 1000 EUR	1-9/04 1000 EUR	1-12/04 1000 EUR
Net sales	5809	5154	7033
Other operating income	17	49	140
Costs of operations	-6939	-7057	-9776
Depreciation according to plan	-158	-347	-430
Operating profit before one-off items	-1271	-2201	-3032
One-off items	-269	-1098	-1098
Operating profit	-1540	-3299	-4130
Financial income and expenses	-787	27	10
Profit before extraordinary items	-2327	-3272	-4120
Extraordinary income	0	12459	12901
Profit before income taxes	-2327	9187	8781
Change in deferred tax liabilities	0	0	41
Profit for the period	-2327	9187	8822
Fixed assets
Intangible assets	17	54	30
Tangible assets	127	268	271
Investments	60	63	60
Current assets
Inventories	1256	2818	2367
Receivables	1695	1653	775
Cash in hand and at banks	1523	70	1373
Shareholders´ equity	-2842	-1639	-515
Convertible equity bond loan	1126	1126	1126
Capital loan	3300	850	850
Obligatory reserves	45	42	45
Long-term liabilities	0	1860	1285
Current liabilities	3049	2687	2085
Balance sheet total	4678	4926	4876
Gross investments in fixed assets	0	43	101
Average number of personnel	76	93	91
Pledged assets and contingencies
Liabilities relating to chattel mortgage	1484	1484	1484
Chattel mortgage nominal value	12068	12068	12068
Pledged investments	40	40	40
Pledged deposits	352	0	285
Other commitments	158	0	67
Earnings/share, EUR	-0,02	-0,04	-0,04
Shareholders´ equity/share, EUR	-0,02	0,00	-0,00

The interim financial statements have not been audited.


Cashflow account from period 1.1.-30.9.2005 (1000 euros)

Cashflow from operations	-2327
Adjustments
Depreciation according to plan	158
Additional payments to re-organization creditors	720
Cash flow before change in working capital	-1449
Change in working capital
Increase of current receivables	-920
Decrease of inventories	1111
Increase of current liabilities	35
Cashflow from operations	-1223
Cashflow from investments
Tangible and intangible investments	0
Cashflow from financing
Paid share issues and capital loans	2450
Payments of re-organization debt	-1077
Cashflow from financing	1373
Change in cash	150
Cash in the beginning of period	1373
Cash at the end of period	1523