DONE SOLUTIONS CORPORATION'S INTERIM REPORT Q1-Q2/2006 (IFRS)

Report this content
Done Solutions Corporation
Stock Exchange Release       August 9, 2006, at 9:00 a.m.

DONE SOLUTIONS CORPORATION'S INTERIM REPORT Q1-Q2/2006 (IFRS)

- Consolidated net sales for Q1-Q2/2006 came to EUR 7.3 million (EUR  5.8  million
in Q1-Q2/2005). Like-for-like net sales for Q1-Q2/2005 came to EUR 7.1 million.

- Consolidated operating profit for Q1-Q2/2006 amounted to EUR 0.72  million  (EUR
0.34 million), or 10 percent of net sales (6 percent). Like-for-like  consolidated
operating profit for Q1-Q2/2005 amounted to EUR 0.78 million,  or  11  percent  of
net sales. All business segments were in the black.

- Net profit from continuing operations for Q1-Q2/2006 totaled  EUR  0.61  million
(EUR 0.23 million), or 8 percent of net sales (4 percent).

- Earnings per share from continuing operations  for  Q1-Q2/2006  were  EUR  0.010
(EUR 0.005). Like-for-like earnings per share from continuing operations  for  Q1-
Q2/2005 were EUR 0.008.

- At the period-end, equity ratio was 53.5 percent (3.8  percent)  and  return  on
investment (ROI) 22.7 percent (51.9 percent).

- Period-end liquid assets totaled EUR 3.8 million (EUR 1.5 million).

- The Services (Done Information)  and  Systems  (Done  Logistics)  segments  will
continue to show moderate growth. The inclusion of  the  Health  Care  segment  as
from January 1, 2006 will increase consolidated net  sales  and  profit  from  the
previous year's levels. All of  the  Group's  segments  are  projected  to  record
higher operating results than a year ago.


FINANCIAL REPORTING

The figures, including their comparatives, are in compliance with IFRS,  and  this
Interim Report and the Annual Report 2005  apply  the  same  accounting  policies.
Data in this Interim Report are based on unaudited figures.

The comparatives for Q1-Q2/2005 are based on the  official  financial  statements.
Q1-Q2/2005 income and expenses from Tiolat Oy, acquired on December 19,  2005  and
with a Group holding of 57.14 percent, are not included  in  comparative  figures.
The like-for-like unaudited Q1-Q2/2005 and Q2/2005 figures  stated  above  include
Tiolat's income and expenses under continuing  operations  in  a  situation  where
Tiolat Oy was acquired January 1, 2005.

The SBU profit (Strategic Business Unit) stated  below  refers  to  IFRS-compliant
segment operating profit before parent company expenses. Business areas stated  in
this Interim Report stand for business segments under IFRS.


NET SALES AND PROFITABILITY

Net sales and SBU profit by business area (IFRS primary reporting segment):

                     Net sales   Net sales    SBU profit SBU profit
                     Q1-Q2/2006  Q1-Q2/2005   Q1-Q2/2006 Q1-Q2/2005
                     MEUR Share  MEUR Share   MEUR    %  MEUR    %

Services              2.6   35%   2.4   42%    0.3   14   0.4   17

Systems               3.5   48%   3.4   58%    0.5   13   0.2    7

Health Care           1.3   17%    -     -     0.2   19    -     -

Total                 7.3  100%   5.8  100%    1.0   14   0.6   11

Parent company expenses                       -0.3   -4  -0.3   -5

Operating profit                               0.7   10   0.3    6

Consolidated net sales for Q1-Q2/2006 came to EUR 7.3 million (EUR 5.8 million  in
Q1-Q2/2005). Like-for-like net sales for  Q1-Q2/2005  came  to  EUR  7.1  million.
Consolidated net sales for Q2/2006 came to EUR  3.6  million  (EUR  2.9  million).
Like-for-like net sales for Q2/2005 came to EUR 3.7 million.

Consolidated operating profit for Q1-Q2/2006 amounted to  EUR  0.72  million  (EUR
0.34 million), or 10 percent of net sales (6 percent). Like-for-like  consolidated
operating profit for Q1-Q2/2005 amounted to EUR 0.78 million,  or  11  percent  of
net sales. Consolidated operating profit for Q2/2006 amounted to EUR 0.31  million
(EUR 0.20  million),  or  9  percent  of  net  sales  (7  percent).  Like-for-like
consolidated operating profit for Q2/2005 amounted to  EUR  0.55  million,  or  15
percent of net sales.

The SBU profit by Health Care, the segment acquired  in  late  December  2005,  is
squeezed by EUR 0.13 in expenses for Q1-Q2/2006 allocated  to  inventories,  which
did not incur after March 31, 2006.

Diluted earnings per share from continuing operations were EUR 0.010  (EUR  0.005)
and undiluted earnings per share EUR 0.010 (EUR 0.005). Equity per share  was  EUR
0.079 (EUR 0.005). A decrease in provisions had no effect on net profit.


FINANCIAL POSITION

The period-end consolidated balance-sheet total amounted to EUR 11.1 million  (EUR
6.1 million on June 30, 2005). Shareholders' equity came to EUR 5.9  million  (EUR
0.2 million) while FAS-compliant parent-company shareholder's equity  amounted  to
EUR 7.5 million (EUR 4.5 million).  At  the  period-end,  equity  ratio  was  53.5
percent (3.8 percent) and equity ratio, including  subordinated  loans,  was  62.8
percent (17.6 percent). Gearing stood at -28.0  percent  (-275.7  percent).  Group
interest-bearing liabilities totaled EUR 2.2 million  (EUR  1.8  million).  Liquid
assets totaled EUR 3.8 million (EUR 1.5 million) at the end of June.

The Group expects to show a positive cash flow from business operations  over  the
next twelve months. The company projects its liquid assets to suffice  during  the
next 12-month period.


PRODUCT DEVELOPMENT

Product development costs  for  Q1-Q2/2006  came  to  EUR  0.1  million  (EUR  0.0
million) and were expensed as incurred.


HUMAN RESOURCES

At the end of the period, the Group had a total staff of 135. Done  Logistics  had
a staff of 60, Done Information 65, Tiolat 7 and parent company  3.  A  year  ago,
the Group's staff numbered 145.


SHARE CAPITAL, SHARES AND SHAREHOLDERS

On June 30, 2006, Done Solutions had a share capital of EUR 4,834,918.72  and  the
number of shares totaled 60,436,484.

The  company's  largest   shareholders   are   listed   on   Done's   website   at
www.donesolutions.com (Investors / Financial Information / Largest shareholders).

The highest share quotation for the period was EUR 0.45 and the lowest  EUR  0.24.
The share averaged EUR 0.36 and closed at EUR 0.33 on June 30, 2006. The  reported
share turnover of Done Solutions Corporation was  EUR  7.3  million,  representing
20.4 million shares. The company's market capitalization on June 30, 2006  totaled
EUR 19.9 million.

The unexercised share-issue authorization given by the Annual General  Meeting  of
March 31, 2006 to the Board of Directors applied to 12,087,296 shares on June  30,
2006.

The Board of Directors is not authorized to buy back own shares, and  the  company
did not hold any treasury shares during the reporting period.

Based on stock options, the  period  saw  subscriptions  of  969,000  new  company
shares at a per-share subscription price of EUR 0.23, with  the  result  that  the
share  capital  increased  by  EUR  77,520.00,  from  EUR  4,757,398.72   to   EUR
4,834,918.72, i.e. from 59,467,484 shares to 60,436,484.

The stock option scheme was based on a decision made  by  the  AGM  on  April  12,
2002. As a result of the share subscriptions based on  these  stock  options,  the
number of company shares might have increased by a  maximum  of  1,484,028  shares
and the share capital by a maximum of EUR 118,721.92. The subscription period  for
all stock options expired on April 30, 2006.


EVENTS DURING Q2/2006

The stock exchange release on April 7, 2006 provides information on  a  settlement
reached with the bankruptcy estate of Done Logistics  AB,  a  subsidiary  of  Done
Solutions Corporation in Sweden.


FUTURE PROSPECTS

The Services  (Done  Information)  and  Systems  (Done  Logistics)  segments  will
continue to show moderate growth. The inclusion of  the  Health  Care  segment  as
from January 1, 2006 will increase consolidated net  sales  and  profit  from  the
previous year's levels. All of  the  Group's  segments  are  projected  to  record
higher operating results than a year ago.


Done Solutions Corporation
Board of Directors


For further information, please contact:

Pekka Pystynen, President and CEO, tel. +358 (0)205 253427, GSM  +358  (0)50  0508
962, pekka.pystynen@donesolutions.com

Mika  Söyring,  CFO,  tel.  +  358  (0)205  253425,  GSM   +358   40   777   0033,
mika.soyring@donesolutions.com

http://www.donesolutions.com

Distribution
Helsinki Stock Exchange
Major media

With its shares having been quoted on the Helsinki Stock Exchange's NM List  since
2001, Done Solutions is  organized  into  three  business  areas:  Services  (Done
Information)  provides  multilingual   documentation   services;   Systems   (Done
Logistics) provides comprehensive logistics systems, based on automated materials-
handling and supporting information systems; and  Health  Care  (Tiolat)  provides
iCare-tonometers for eye specialists and opticians. The Group's largest  customers
are based in the Nordic countries, Central Europe and the United States.


GROUP KEY FIGURES AND RATIOS (MEUR)  Q1-Q2/2006  Q1-Q2/2005  Q1-Q4/2005

Net sales                                 7.3         5.8        11.5

Operating profit                          0.7         0.3         0.9
Operating margin %                        9.8         5.8         8.2

Pre-tax profit                            0.7         0.2         0.8
Pre-tax profit, %                        10.2         4.0         7.1

Net profit                                0.6         0.5         0.8
Net profit,%                              8.3         8.7         7.1

Gross capital expenditure                 0.0         0.0         3.0
Gross capital expenditure, % of net sales 0.4         0.2        25.8

R&D costs                                 0.1         0.0         0.1
R&D costs, %                              1.9         0.4         0.4

Gearing, %                              -28.0      -275.7       -33.4
Equity ratio, %                          53.5         3.8        47.5

Return on investment (ROI), %            22.7        51.9        21.6
Return on equity (ROE), %                25.2       156.7        34.3

Undiluted earnings per share,
continuing operations EUR                0.010       0.005       0.016
Diluted earnings per share,
continuing operations EUR                0.010       0.005       0.016

Undiluted earnings per share,
discontinuing operations EUR             0.000       0.006       0.029
Diluted earnings per share,
discontinuing operations EUR             0.000       0.006       0.029

Equity per share, EUR                    0.079       0.005       0.067

Average number of employees               132         145         135


CONSOLIDATED INCOME STATEMENT (MEUR) Q1-Q2/2006  Q1-Q2/2005  Q1-Q4/2005

NET SALES                                7.3         5.8        11.5
Other operating income                   0.0         0.0         0.1
Materials and services                  -2.3        -2.0        -3.6
Employee benefits                       -3.1        -2.5        -5.1
Depreciation                            -0.1        -0.1        -0.2
Other operating expenses                -1.1        -0.8        -1.7
OPERATING PROFIT                         0.7         0.3         0.9
Share of associates' results             0.0        -0.0         0.0
Financial expenses (net)                 0.0        -0.1        -0.1
PRE-TAX PROFIT                           0.7         0.2         0.8
Income tax charge                       -0.1        -0.0        -0.0
Minority interest                       -0.1         0.0         0.0
NET PROFIT, continuing operations        0.6         0.2         0.8
Net profit, discontinuing operations     0.0         0.3         1.5
NET PROFIT                               0.6         0.5         2.3

Undiluted earnings per share,
continuing operations EUR               0.010       0.005       0.016
Diluted earnings per share,
continuing operations EUR               0.010       0.005       0.016

Undiluted earnings per share,
discontinuing operations EUR            0.000       0.006       0.029
Diluted earnings per share,
discontinuing operations EUR            0.000       0.006       0.029


CONSOLIDATED INCOME STATEMENT (MEUR)   Q2/2006     Q2/2005

NET SALES                                3.6         2.9
Other operating income                   0.0         0.0
Materials and services                  -1.1        -1.0
Employee benefits                       -1.6        -1.3
Depreciation                            -0.1        -0.1
Other operating expenses                -0.5        -0.4
OPERATING PROFIT                         0.3         0.2
Share of associates' results            -0.0         0.0
Financial expenses (net)                -0.0        -0.1
PRE-TAX PROFIT                           0.3         0.2
Income tax charge                       -0.0        -0.0
Minority interest                       -0.0         0.0
NET PROFIT, continuing operations        0.2         0.2
Net profit, discontinuing operations     0.0         0.2
NET PROFIT                               0.2         0.4


CONSOLIDATED BALANCE SHEET (MEUR)
                                 June 30, 2006  June 30, 2005 Dec. 31, 2005

ASSETS

NON-CURRENT ASSETS
Property, plant and equipment            0.5         0.7         0.5
Goodwill                                 1.2         0.1         1.2
Intangible assets                        1.7         0.0         1.8
Holdings in associates                   0.4         0.3         0.4
Available-for-sale investments           0.0         0.0         0.0
Receivables                              0.4         0.6         0.5
TOTAL NON-CURRENT ASSETS                 4.2         1.8         4.4

CURRENT ASSETS
Inventories                              0.1         0.1         0.3
Account and other receivables            2.9         2.7         2.3
Cash and cash equivalents                3.8         1.5         3.7
TOTAL CURRENT ASSETS                     6.9         4.3         6.4

TOTAL ASSETS                            11.1         6.1        10.8

LIABILITIES AND SHAREHOLDERS' EQUITY

SHAREHOLDERS' EQUITY
Share capital                            4.8         4.0         4.8
Share premium                            1.1         0.4         1.0
Contingency reserve                      0.0         0.2         0.0
Fair value reserve                       0.3         0.0         0.3
Retained earnings/loss                  -1.5        -4.3        -2.0
TOTAL EQUITY, attributable to
parent company shareholders              4.8         0.2         4.0
MINORITY INTEREST                        1.1         0.0         1.0
TOTAL SHAREHOLDERS' EQUITY               5.9         0.2         5.0

LIABILITIES
LONG-TERM LIABILITIES
Deferred tax liabilities                 0.4         0.0         0.5
Provisions                               0.5         0.8         0.7
Interest-bearing liabilities             1.1         1.8         1.0
Other payables                           0.0         0.0         0.1
TOTAL LONG-TERM LIABILITIES              2.1         2.7         2.3

SHORT-TERM LIABILITIES
Account and other payables               2.0         3.2         2.3
Provisions                               0.0         0.0         0.1
Interest-bearing liabilities             1.0         0.0         1.0
TOTAL SHORT-TERM LIABILITIES             3.1         3.2         3.5

TOTAL LIABILITIES                        5.2         5.9         5.7

TOTAL EQUITY AND LIABILITIES            11.1         6.1        10.8


STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (MEUR)

                       Share Share pre- Other   Retained Minority Total
                      capital   mium   reserves earnings  inter.  equity
Equity Jan. 1, 2005     4.0      0.4      0.2    -4.8      0.0    -0.3
Net profit              0.0      0.0      0.0     0.5      0.0     0.5
Equity June 30, 2005    4.0      0.4      0.2    -4.3      0.0     0.2
Private placement       0.8      0.9      0.3     0.0      0.0     2.0

Loss covering           0.0     -0.3     -0.2     0.5      0.0     0.0
Net profit              0.0      0.0      0.0     2.3      0.0     2.3
Equity Dec. 31, 2005    4.8      1.0      0.3    -2.0      1.0     5.0

Equity Jan. 1, 2006     4.8      1.0      0.3    -2.0      1.0     5.0
Share subscriptions based
on stock options        0.1      0.1      0.0     0.0      0.0     0.2

Net profit              0.0      0.0      0.0     0.6      0.0     0.6
Equity June 30, 2006    4.8      1.1      0.3    -1.5      1.1     5.9


CONSOLIDATED CASH FLOW STATEMENT (MEUR) Q1-Q2/2006 Q1-Q2/2005 Q1-Q4/2005

Net profit                                  0.6        0.5        0.8
Adjustments to net profit                   0.5       -0.2        0.4
Change in working capital                  -1.2        0.0       -0.1
Interest paid                              -0.1       -0.1       -0.1
Interest received                           0.0        0.0        0.0
CASH FLOW FROM OPERATING ACTIVITIES        -0.1        0.3        1.0

Acquisition of subsidiary                   0.0        0.0        0.3
Disposal of operations                      0.0        0.0        1.3
Purchase of PPE and intangible assets      -0.0       -0.0       -0.0
Purchase of other investments               0.0        0.0        0.0
NET CASH USED IN INVESTING ACTIVITIES      -0.0       -0.0        1.6

Rights issue                                0.2        0.0        0.0
Repayments of long-term borrowings          0.0       -0.4       -0.4
Finance lease principal payments           -0.0       -0.0       -0.1
NET CASH USED IN FINANCING ACTIVITIES       0.2       -0.4       -0.4

Net change in cash and equivalents          0.1       -0.1        2.2
Cash and equivalents, Jan.1                 3.7        1.6        1.6
Cash and equivalents, March 31              3.8        1.5        3.7


CONTINGENT LIABILITIES (MEUR)         Q1-Q2/2006  Q1-Q2/2005  Q1-Q4/2005

Mortgages given                             0.3        0.3        0.3
Pledges given                               2.9        3.3        3.0
Securities given                            1.0        1.0        0.7

Finance lease liabilities                   0.1        0.1        0.1
Operating lease liabilities                 0.2        0.3        0.2