Professional Documents
Culture Documents
NOTE
5
6
1999
-218,134
747
1,242
-114,469
620
-10
8,136
-8
1,897
-33
-208,017
-111,995
8,452
-8,469
6,173
-201,861
-19,155
-5,895
16,022
-121,023
-911
-911
-969
-969
253,750
253,750
218,606
218,606
50,978
125,026
176,004
96,614
28,412
125,026
25
FINANCING ACTIVITY
Warrants programs/new issues
Cash flow from financing activity
Increase in liquid funds
Liquid funds, opening balance
Liquid funds, closing balance
2000
15
15
Parent company
Income Statement
1 Jan 200031 Dec 2000
9,182
-6,126
3,056
-39,951
-46,281
-128,932
-212,108
9,350
-8
-202,766
-202,766
NOTE
31 Dec 2000
31 Dec 1999
2,011
2,011
1,846
1,846
500
500
0
0
7,502
3,201
4,024
20,697
10,503
3,616
172,654
222,197
224,708
15,893
3,262
732
5,659
5,570
3,277
124,619
159,012
160,858
1,572
396,859
1,402
334,515
Accumulated deficit
Brought forward deficit
Net earnings
Total shareholders' equity
0
-202,766
195,665
-82,589
-115,464
137,864
Current liabilities
Accounts payable
Other liabilities
Accrued expenses
Total liabilities
Total liabilities and shareholders' equity
17,791
2,829
8,423
29,043
224,708
15,971
1,816
5,207
22,994
160,858
None
None
None
None
NOTE
1
2,4
2,4,14
2,3,4
5
6
Parent company
Balance Sheet
26
Pledged assets
Contingent liabilities
10
11
12
Parent company
Cash Flow Statement
Amount in SEK thousands
Ongoing operations
Operating earnings
Depreciation
Other items not affecting liquidity
Interest received
Interest paid
NOTE
5
6
2000
1999
-212,108
747
1,242
-117,476
620
166
8,108
-8
1,879
-33
-202,019
-114,844
8,452
-23,602
6,048
-211,121
-19,155
-11,460
15,894
-129,565
-500
-911
-1,411
0
-969
-969
27
Financing activity
Warrants programs/new issues
Cash flow from financing activity
Increase in liquid funds
Liquid funds, opening balance
Liquid funds, closing balance
15
15
260,567
260,567
226,741
226,741
48,035
124,619
172,654
96,207
28,412
124,619
Accounting principles
and notes
to the accounts
GENERAL ACCOUNTING PRINCIPLES
APPLIED:
Tangible fixed assets
Equipment, tools and installations
28
The consolidated accounts include two wholly-owned subsidiaries of the parent company. The consolidated accounts
have been prepared using the acquisition accounting method
and in accordance with recommendation no. 1 of the
Swedish Financial Accounting Standards Council.
Net Insight AB applies the current method for consolidation of the subsidiaries financial accounts. This implies that
the subsidiaries assets and liabilities are translated at the
exchange rate prevailing on the balance sheet date. All
income statement items have been translated at the average
exchange rate for the year. Translation differences are
charged directly to the consolidated shareholders equity.
VALUATION PRINCIPLES, ETC.
Assets, provisions and liabilities have been valued at acquisition value unless otherwise indicated below.
DEVELOPMENT EXPENSES
5 years
NOTES
Sweden
USA
of which men
77% (86%)
100% (100%)
RECEIVABLES
Foreign currency receivables and liabilities have been translated at the exchange rate prevailing on the balance sheet
date.
INVENTORIES
Depreciation according to plan is based on original acquisition values and estimated financial life-span. Write-downs are
effected where a decline in value is assessed to be permanent.
2000
1999
Salary
Social Salary and
Social
and security
remune- security
Group
remuneration expenses
ration expenses
Board, CEO
2,180
1,334
2,021
1,033
(of which pension exp.)
617
364
Other employees
51,263
20,539
29,761
11,590
(of which pension exp.)
5,320
2,217
Total
53,443
21,873
31,782
12,623
(of which pension exp.)
5,937
2,581
Parent company
Board, CEO
2,180
(of which pension exp.)
Other employees
46,107
(of which pension exp.)
Total
48,287
(of which pension exp.)
1,334
617
20,380
5,004
21,714
5,621
2,021
27,720
29,741
-
1,033
364
11,434
2,217
12,467
2,581
By market
Parent company
48,287
(of which pension exp.)
Subsidiary abroad
5,156
(of which pension exp.)
21,714
5,621
316
-
29,741
2,041
-
12,434
2,581
156
-
DEVELOPMENT EXPENSES
31 Dec 1999
747
747
620
620
31 Dec 2000
31 Dec 1999
3,100
911
4,011
2,131
969
3,100
NOTE 3
Parent company
Equipment, tools
and installations
NOTE 7
-1,254
- 747
-2,000
-634
-620
-1,254
2,011
1,846
NOTE 8
SHARES IN GROUP COMPANIES
Proportion Proportion Number Book
of capital
of votes of shares value
Net Insight Inc.
100%
100%
1,000 0.08
Registered office:
Delaware, USA
Net Insight Consulting AB 100%
100%
5,000 500
Corporate ID number: 556583-7365
Registered office: Stockholm, Sweden
NOTE 5
NOTE 9
Group
2000
1999
Interest income
8,136
1,898
Exchange rate differences 1,242
166
9,378 2,064
Parent company
2000
1999
8,108
1,879
1,242
166
9,350
2,045
NOTE 6
INTEREST EXPENSE AND SIMILAR ITEMS
Interest expenses
2000
-8
Group
1999
-33
Parent company
2000
1999
-8
-33
29
NOTE 10
SHAREHOLDERS EQUITY
GROUP
Opening balance
Reallocation of net earnings
New issues
Warrants programs
Translation difference for year
Net earnings for year
Closing balance
PARENT COMPANY
Opening balance
Reallocation of net earnings
New share issues
Warrants programs
Net earnings for year
Closing balance
Share
capital
1,402
Restricted
reserves
326,203
-198,053
224,122
30,510
-1,051
Non-restricted
reserves
-82,589
85,615
1,572
381,731
3,026
-208,764
-208,764
Share
capital
1,402
Accumulated
deficit
82,589
82,589
Net
earnings
-115,464
115,464
113
57
Share premium
reserve
334,515
-198,053
229,887
30,510
1,572
396,859
-202,766
-202,766
113
57
Net
earnings
-112,438
112,438
Share issue expenses for the year have been charged to the income statement, while those for the group have been charged
directly to restricted reserves.
NOTE 11
30
NOTE 13
SHARE CAPITAL
RENTAL EXPENSES
No. of shares
Unrestricted A-series shares
3,600,000
Unrestricted B-series shares
35,689,300
Subscription options 2000/2007
Subscription options III (9/3/99)
Total
39,289,300
Options
435,000
300,000
735,000
NOTE 12
ACCRUED EXPENSES
Accrued expenses include the following major items:
001231
Holiday pay liability
2,525
Social security expenses 1,460
Accrued bonuses
3,032
Accrued consultancy
expenses
1,135
Other items
524
Total
8,676
Group
991231
1,630
880
637
1,535
653
5,335
Parent company
001231
991231
2,525
1,630
1,460
880
3,032
637
1,135
271
8,423
1,535
525
5,207
Lars Gauffin
Bengt Olsson
chief executive officer
Hkan Kihlberg
Bo Dimert
Lage Jonason
Reportof
the auditors
Bertil Johanson
authorized public accountant
31
32
Advisor (founder)
Born in 1943. Lars Gauffin has
professional experience from
Ericsson, Telia and KTH (The
Royal Institute of Technology,
Stockholm), within telecom,
datacom and distributed systems. He headed up the DTM
project at KTH.
Development (founder)
Born in 1967. PhD in
Teleinformatics from KTH (The
Royal Institute of Technology,
Stockholm), 1996. Per Lindgren
was previously Assistant
Professor at KTH, where he
worked on refinement of the
DTM technology.
CARL-JOHAN BLOMBERG
ANDERS PERSSON - VP
Executive Officer
Born in 1943. Bengt Olsson was
previously a senior executive
with IBM, Gadelius, Kebo,
Digital and Dow Jones.
Product Development
Born in 1957. Anders Persson
has many years of experience
with the Ericsson group, where
his latest position was General
Manager for Network Design at
ERA, Ericsson Services. Prior to
that he was Project Manager at
ERA, Customer Services, and
VP with EUR, Ericsson Fiber
Access.
BIRGITTA HEDBLOM - VP
Human Resources
Born in 1950. Birgitta Hedblom
previously held a number of
senior Human Resources positions at Hewlett Packard.
Previously, Birgitta has acted as
a self-employed human
resources development consultant with a number of major corporate clients.
Shareholding in Net Insight: 500
B-shares and 40 000 staff options.
HELN LINDQVIST
MAGNUS STLBRANDT
- VP Finance
Born in 1958. Heln Lindqvist
served as an auditor with Arthur
Andersson & Co from 1986 to
1994. She became an authorized
public accountant in 1989.
From 1994 to 1998, she was the
financial manager with a
Swedish subsidiary of a multinational group.
- VP Sales
Born in 1961. Magnus
Stlbrandt was formerly CEO
and Nordic VP of Xylan Nordic
1997-1999, and Manager
Product Marketing at IBM
Nordic 1994-1997.
Marketing
Born in 1961. Most recent post:
VP Sales and Marketing for
Dynarc AB, 1998-2000. Has
previously established and
worked for the companies called
Quallaby and St Clair Systems,
and held several leading positions at Nortel Networks, Net
Manage, Fujikura, and other
companies.
33
CAROLEN YTANDER - VP
Corporate Communications
Born in 1964. Carolen Ytander
was Information Manager with
Telia InfoMedia TeleVision
1997-1999 and also held a similar post with Sparbanken Sverige
1995-1997.
34
LARS BERG
BERNT MAGNUSSON
LARS GAUFFIN
35
HKAN KIHLBERG
- Board member
Born in 1939. CEO Pressens
Bild, Bonnier. Chairman of the
board of Ad Libris AB; member
of the boards of Bonnier
Affrsinformation AB, Pressens
Bild and International
Electronic Publishing Research
Center (IEPRC).
board member
Born in 1943. Previously a
senior executive with IBM,
Gadelius, Kebo, Digital and
Dow Jones.
Shareholding in Net Insight: 98 330
B-shares and 10 000 staff options.
LAGE JONASON
- Board member
Born in 1951. CEO Nordiska
Holding AB and Nordiska
Fondkommission AB. Member
of the board of City Mail AB.
Shareholding in Net Insight:
300 000 B-shares
36
AGM
The Annual General Meeting will be held on Wednesday
28 March 2001 at 15:00 at Norra Latin in Stockholm,
Sweden. In order to participate in the AGM, shareholders
must have been entered on the stock ledger kept by the
Swedish Central Securities Depository, VPC AB by no
later than on 16 March 2001, and must have notified the
company of their intention to attend no later than 16:00
on 22 March 2001. Notification of intention to attend the
AGM can be made by letter to: Net Insight AB, Box 42093,
SE-126 50 Stockholm, Sweden; by telephone to:
+46 8 685 04 00; by fax to: +46 8 685 04 20; or by
e-mail to: info@netinsight.net.
DIVIDEND
The Board proposes that the AGM resolve that no dividend be paid for the year.
FINANCIAL INFORMATION IN 2001
Annual General Meeting
28 March 2001
Interim report January March
2 May 2001
Interim report January June
20 August 2001
Interim report January September
20 October 2001
Dictionary
ACCESS NETWORK
to end users.
ADSL Asymmetrical Digital Subscriber Line. Technology for
increasing transmission capacity in copper wires up to 8 Mbps.
ASIC
Asynchronous Transfer Mode. Standardized and packetswitched technology for data traffic.
ATM
BACKBONE NETWORK
BANDWIDTH
BROADBAND NETWORK
BROADCAST
ETHERNET
ETSI
ISP
MSPP
MULTICAST
NODE
PROTOCOL
REAL TIME
any delay.
ROUTER Used
SDH/SONET Circuit-switched technology for communication within backbone networks. SDH is the European standard and SONET the US standard.
STREAMING STREAMED MEDIA Playback
of sound and/or
STUDIO QUALITY
TCP Transmission Control Protocol. Protocol that, in conjunction with IP, forms the basis for communication via the
Internet.
TDM Time Division Multiplexing. Technology for creating
more channels in fiber cables, thereby increasing their capacity.
WAN Wide Area Network. Public network spanning large
areas, such as a city or a country, often with different types
of network connected to it.
NET INSIGHT AB
Box 42093, SE-126 14 Stockholm, Sweden Visiting address: Vstberga All 9
P: +46-8-685 04 00, F: +46-8-685 04 20 info@netinsight.net
NET INSIGHT, INC.
1050 Winter Street, Suite 1000, Waltham, MA 02451, USA
P: +1-781-890-0600, F: +1-781-890-0601 USinfo@netinsight.net
www.netinsight.net