Skip to content

ETTEPLAN Q2: ETTEPLAN’S POSITIVE DEVELOPMENT CONTINUED – OPERATING PROFIT IMPROVED

Stock exchange release – Published: 12.08.2010 9:30:00

ETTEPLAN Q2: ETTEPLAN'S POSITIVE DEVELOPMENT CONTINUED - OPERATING PROFIT       
IMPROVED                                                                        

Review period April-June 2010                                                   

- The Group's revenue for continuing operations was EUR 26.8 million (4-6/2009: 
  EUR 25.3 million).                                                            
- Operating profit for continuing operations was EUR 1.9 million (EUR -4.4      
  million).                                                                     
- Profit for the period for continuing operations was EUR 1.2 million           
  (EUR -3.3 million).                                                           
- Profit for the period for discontinuing operations was EUR 0.4 million (EUR - 
  1.3 million).                                                                 
- Operating cash flow was EUR 1.8 million (EUR 2.2 million).                    
- Earnings per share for continuing operations were EUR 0.06 (EUR -0.17).       
- The number of personnel at the end of the period was 1,483 (1,663).           
- Company specifies its outlook estimate for year 2010.                         
  Outlook (updated): Adjustments done in year 2009 improve company's            
  profitability and operating profit's positive development is estimated to     
  continue.                                                                     
  Previous outlook estimate (May 6, 2010): Adjustments done in year 2009        
  improve company's profitability and operating profit is estimated to be       
  positive.                                                                     


Review period January-June 2010                                                 

- The Group's revenue for continuing operations was EUR 51.6 million (1-6/2009: 
  EUR 54.8 million).                                                            
- Operating profit for continuing operations was EUR 3.0 million (EUR -3.2      
  million).                                                                     
- Profit for the period for continuing operations was EUR 1.9 million           
  (EUR -2.6 million).                                                           
- Profit for the period for discontinuing operations was EUR 0.4 million (EUR - 
  2.0 million).                                                                 
- Operating cash flow was EUR -0.9 million (EUR -4.5 million).                  
- Earnings per share for continuing operations were EUR 0.08 (EUR -0.13).       

Key figures* (EUR 1 000)                                                        

                           4-6/2010   4-6/2009   1-6/2010   1-6/2009   1-12/2009

Revenue                      26,782     25,255     51,635     54,766      98,700
Operating profit/loss         1,859     -4,367      2,984     -3,184      -3,587
Operating profit/loss, %        6.9      -17.3        5.8       -5.8        -3.6
Profit/loss for the period    1,211     -3,344      1,903     -2,578      -3,287
Profit/loss for the period, %   4.5      -13.2        3.7       -4.7        -3.3
Equity ratio, %                42.6       28.8       42.6       28.8        38.5
Net gearing, %                 30.4       99.8       30.4       99.8        20.8
Total assets                 61,775     74,001     61,775     74,001      61,704
*) continuing operations                                                        

Matti Hyytiäinen, President and CEO of Etteplan Oyj, comments on the interim    
report:                                                                         

”Orders received by Etteplan's central customers developed favourably in the    
second quarter of the year. Order books for several of our customers were still 
on low level compared to previous years, which reflected to Etteplan's revenue. 
Recovery of demand for design services, which took place in the beginning of the
year, started to show as growth in Etteplan's revenue in the second quarter of  
the year. Our strengthened market position and determined adjustments improved  
the utilization rate of our design capacity and profitability. Intensifying of  
operations improved the cash flow in the beginning of the year too.             

Productization of our services and investments to develop our sales organization
have received a positive reception in the beginning of the year. Selling of new 
service products commenced well. In the review period Etteplan continued its    
investments to develop its offering. Cooperation agreement signed between       
Sjöland & Thyselius Holding AB and Etteplan's subsidiary LUTAB offers customers 
even quicker execution time in demanding product development projects. The first
joint assignment for aviation sector commenced in the period under review.      

We continued actions according to our strategy to strengthen our global delivery
process. Etteplan increased its shareholding in Etteplan Vataple Technology     
Centre Ltd. in China to 70 per cent in the beginning of July. Our operations are
based on high level design services close to customer combined with cost        
effective use of Etteplan's units in China. The number of companies using       
operating model that improves customers' cost competitiveness increased in the  
review period.                                                                  

Etteplan is well positioned for the growth of the design services' demand and we
are able to increase our design capacity without significant increase in fixed  
costs. According to our strategy, in addition to organic growth we aim to grow  
our business operations also with company acquisitions.”                        

Accounting principles                                                           

The interim report has been prepared in accordance with IAS 34 (Interim         
Financial Reporting) and the preparation and accounting policies presented in   
the 2009 annual financial statements.                                           


REVIEW FOR APRIL-JUNE 2010                                                      

Business review for April-June                                                  
                                                                                
Demand for design services improved in the second quarter of the year. Demand   
picked up especially in Finland compared to the first quarter of the year as the
market situation of Etteplan's customers improved.                              

Demand continued to fluctuate between different customer industries. Demand for 
design services in energy and power transmission industry and among medical     
technology equipment manufacturers remained on same good level as in the        
beginning of the year. In special competence requiring testing and analysis     
services for car industry customers demand remained on good level. Among mining 
industry equipment manufacturers the increase in demand for design services that
commenced in the beginning of the year, continued in the review period. In the
second quarter of the year, there was a turn of demand for design services
among forest industry equipment manufacturers and demand improved clearly in
the period under review. Demand for aerospace and defence equipment industry
remained on low level. 

In Finland, the number of personnel reductions implemented as temporary lay offs
decreased during the review period. The number of temporary laid off employees  
halved compared to the first quarter and was under 100 in the end of the period.
In Sweden, recruitment commenced to respond to the improved market situation.   
                                                                                
Etteplan and Sjöland & Thyselius Holding AB signed a cooperation agreement      
during the period under review. From Etteplan's side the cooperation partner is 
Etteplan's subsidiary LUTAB AB. LUTAB AB and Sjöland & Thyselius concentrate on 
high technology product development services for machine and equipment          
manufacturers developing renewable energy sources, aviation, space and defence  
equipment industry as well as car and train manufacturing companies. The        
cooperation aims to shorten customers' product development project time with the
help of integrated expertise services and efficient service processes.          

Company started to renew its legal structure in Finland from April 1, 2010 and  
the concentration of business operations to Etteplan Design Center Oy was       
completed on July 1, 2010. In Sweden, business operations will be concentrated  
to four legal companies in phases by the beginning of year 2011. Group          
administration units continue their operations in the parent company Etteplan   
Oyj. Change in legal structure does not impact the content of financial         
reporting in 2010. Legal structure change will have an impact on parent         
company's balance sheet. Parent company's balance sheet will be presented in    
company's annual report 2010.                                                   

Financial development for April-June                                            

Etteplan's revenue for continuing operations in April-June 2010 amounted to EUR 
26.8 million (4-6/2009: EUR 25.3 million).                                      

Operating profit for continuing operations was EUR 1.9 million (4-6/2009: EUR   
-4.4 million). Improved demand for design services as well as adjustment and    
cost saving measures affected the improvement of operating profit.              


REVIEW FOR JANUARY-JUNE 2010                                                    

Business review for January-June                                                

Demand for design services developed unevenly in the beginning of the year and  
improved in most of Etteplan's customer industries towards the end of the review
period. In Sweden, the recovery of market commenced in the first months of year 
2010 and became established on the improved level during the second quarter of  
the year. In Finland, recovery of demand for design services was slower compared
to Sweden and an increase in number of design assignments was seen in the end of
the second quarter.                                                             

Etteplan renewed framework agreements with established customers during the     
review period and was also successful in attaining new customers and signed new 
technical design and product information agreements.                            

Revenue                                                                         

Etteplan's revenue for continuing operations in the first half of the year      
amounted to EUR 51.6 million (1-6/2009: EUR 54.8 million).                      

Result                                                                          

The operating profit for continuing operations was EUR 3.0 million (1-6/2009:   
EUR -3.2 million). Improved demand for design services as well as adjustment and
cost saving measures affected the improvement of operating profit.              

Profit for the period for continuing operations before taxes was EUR 2.7 million
(1-6/2009: EUR -3.5 million). Taxes amounted to EUR 0.8 million (EUR -0.9       
million). The income tax calculated on profit before taxes in the consolidated  
income statement was 28.6% (26.6%).                                             

Profit for the period for continuing operations was EUR 1.9 million (1-6/2009:  
EUR -2.6 million). Earnings per share for continuing operations were EUR 0.08   
(EUR -0.13). Equity per share was EUR 1.33 (EUR 1.07). The return on investment 
improved and was 16.5% (-13.8%).                                                

Profit for the period for discontinuing operations was EUR 0.4 million          
(1-6/2009: EUR -2.0 million). The profit relates to payment of a loan receivable
which was written down in 2009.                                                 

Result for the review period was EUR 2.3 million (1-6/2009: EUR -4.5 million).  

Financial position and cash flow                                                

Total assets on June 30, 2010, were EUR 61.8 million (December 31, 2009: EUR    
61.7 million). Goodwill on the balance sheet was EUR 32.7 million (December 31, 
2009: EUR 31.2 million). The increase in goodwill was due to changes in currency
rates. The Group's cash and cash equivalents stood at EUR 3.4 million (December 
31, 2009: EUR 6.7 million). The Group's financial liabilities amounted to EUR   
11.4 million (December 31, 2009: EUR 11.6 million) at period end. The equity    
ratio was 42.6% (December 31, 2009: 38.5%). Operating cash flow was EUR -0.9    
million (EUR -4.5 million). The cash flow after investments improved and was EUR
-2.2 million (1-6/2009: EUR -4.9 million). Review period's cash flow included   
additional purchase price of EUR 1.7 million caused by company acquisitions done
in 2008.                                                                        

Capital expenditures                                                            

The Group's gross investments came to EUR 0.8 million (1-6/2009: EUR 0.3        
million).                                                                       

Personnel                                                                       

The number of the Group's personnel averaged 1,502 (1-6/2009: 1,715) during the 
review period and was 1,483 (June 30, 2009: 1,663) at period end. Outside       
Finland, the Group employed 526 people (June 30, 2009: 647) at the end of the   
period.                                                                         

Incentive plan for key personnel                                                

The Etteplan Oyj Board of Directors decided on a share-based incentive plan for 
key personnel in March 2008. The plan includes three earnings periods: calendar 
years 2008, 2009 and 2010. The plan had a target group of 37 people in 2008, 39 
people in 2009 and 33 people in 2010. The remuneration paid from the plan       
corresponds to the value of about 720,000 Etteplan Oyj shares at maximum.       

Pursuant to the authorization granted to it by the Annual General Meeting of    
Shareholders', held on March 26, 2009, the Board of Directors of Etteplan Oyj   
has in its meeting, on February 10, 2010, made a resolution that there will be  
no disposal of company-held shares for the 2009 earnings period.                

Estimate of operating risks and uncertainty factors                             

Etteplan's financial results are exposed to number of strategic, operational and
financial risks. A detailed risk analysis can be found in Etteplan's annual     
report 2009.                                                                    

External risks                                                                  

During the period under review, economic development on the whole and           
unpredictable changes in customers' business operations continued to be a risk. 

Internal risks                                                                  

Etteplan does not foresee changes in its internal risk position compared to     
previously stated.                                                              

Annual General Meeting                                                          

The Annual General Meeting of Shareholders of Etteplan Oyj was held on March 24,
2010 at premises of the Company in Vantaa. In accordance with the proposal of   
the Board of Directors´ Nomination and Compensation Committee Tapio Hakakari,   
Heikki Hornborg, Robert Ingman and Pertti Nupponen were re-elected as members of
the Board of Directors as well as Satu Rautavalta and Teuvo Rintamäki were      
elected as new members of the Board of Directors.                               

The Annual General Meeting approved the Financial Statements for financial year 
2009 and discharged members of the Board of Directors and the CEO from          
liability.                                                                      

The auditor elected was PricewaterhouseCoopers Oy, Authorized Public Accounting 
Firm with Authorized Public Accountant Mr Mika Kaarisalo as the main responsible
auditor. The fees for the auditor are paid according to invoice by the          
principles approved by the Board of Directors.                                  

The Annual General Meeting authorized the Board of Directors to decide to issue 
maximum of 4,000,000 shares through issuance of shares, option rights or other  
special rights entitling to shares under Chapter 10, Section 1 of the Companies 
Act in one or more issues. The authorization includes a right to issue new      
shares or assign company's own shares held by the company.                      

The authorization is effective for a period of five (5) years from the          
resolution of the Annual General Meeting, i.e. from March 24, 2010 to March 24, 
2015. The authorization shall replace the previous authorization.               

The Annual General Meeting resolved, in accordance with proposal of the Board of
Directors, to grant the Board the authority to acquire the company's own shares 
in one or more lots using the company's unrestricted equity. A maximum of       
2,000,000 of the company's own shares can be acquired. The Board of Directors   
shall have the right to decide who the shares are acquired from or, the Board of
Directors has the right to decide on a directed acquisition of own shares.      

The authorization is valid for 18 months from the date of the decision of the   
Annual General Meeting starting on March 24, 2010 and ending on September 24,   
2011. The authorization shall replace the previous authorization.               

The Annual General Meeting adopted a resolution to amend the articles of        
association's paragraph 9 as follows:                                           

"9 § Invitation to the General Meeting of Shareholders                          

Invitation to the General Meeting of Shareholders shall be published in the     
company's website no earlier than two (2) calendar months and no later than     
three (3) weeks prior to the meeting, but no later than nine (9) days before the
record date of the General Meeting. The Board of Directors may also decide to   
publish the invitation to the General Meeting of Shareholders in a one Finnish  
national newspaper determined by the Board of Directors."                       

Dividend                                                                        

The Annual General Meeting passed a resolution, in accordance with the proposal 
of the Board of Directors, that a dividend of EUR 0.04 per share be paid from   
the financial year 2009. The remaining funds shall be left to the unrestricted  
equity. The dividend will be paid to the shareholders registered in the         
shareholders' register maintained by Euroclear Finland Ltd as the record date.  
The record date of the payment of dividend was March 29, 2010. The dividend was 
paid on April 7, 2010.                                                          

Shares                                                                          

The Etteplan Oyj share (ETT1V) is quoted in the Nordic NASDAQ OMX's Small Cap   
market capitalization group in the Industrials sector.                          

The company's share capital on June 30, 2010 was EUR 5,000,000.00, and the      
number of shares outstanding was 20,179,414. The company has one series of      
shares. All shares confer an equal right to a dividend and the company's funds. 

The company held 470,634 of its own shares on June 30, 2010. During the period  
under review, the company did not acquire nor dispose any company-held shares.  

Major events after the review period                                            

Etteplan increased its ownership in Etteplan Vataple Technology Centre Ltd.     
(EVTC), located in Kunshan in China, from 40% to 70% on July 1, 2010. Etteplan  
used its option right to buy the majority of the share capital of the company   
according to the contract that came into force on April 8, 2008.                
   
Outlook                                                                         

The commencement of Etteplan's customers' investment and product development    
projects as well as changes in order books reflect quickly to the demand for    
technical design and product information services and the development of        
Etteplan's revenue.                                                             

The revenue in 2010 is estimated to be approximately on the same level as in    
year 2009. Adjustments done in year 2009 improve company's profitability and    
operating profit's positive development is estimated to continue. The revenue   
and operating profit estimates are based on Etteplan's current market outlook.  
Potential acquisitions in year 2010 are not included in the estimate.           

Financial information in 2010                                                   

Etteplan Oyj's third quarter's (9 months) interim report will be published on   
Wednesday November 10, 2010.                                                    


Hollola, August 12, 2010                                                        

Etteplan Oyj                                                                    

Board of Directors                                                              


Additional information:                                                         
Matti Hyytiäinen, President and CEO, tel. +358 400 710 968                      


The information presented herein has not been audited.                          


APPENDIX:                                                                       
Financial Statement Summary and Notes                                           
  Consolidated Statement of Comprehensive Income                                
  Consolidated Statement of Financial Position                                  
  Consolidated Statement of Cash Flows                                          
  Consolidated Statement of Changes in Equity                                   
  Key Figures                                                                   
  Notes to the Financial Statement Summary                                      


Releases and other corporate information are available on Etteplan's Web site at
www.etteplan.com.                                                               


DISTRIBUTION:                                                                   
NASDAQ OMX Helsinki                                                             
Major media                                                                     
www.etteplan.com                                                                


This interim report includes forward-looking estimates and assumptions.         
Accordingly, outcomes may deviate from these estimates, which are based on the  
management's current best knowledge.                                            


Etteplan is a specialist in industrial equipment engineering and technical      
product information solutions and services. Our customers are global leaders in 
their fields and operate in areas like the automotive, aerospace and defence    
industries as well as the electricity generation and power transmission sectors,
and material flow management.                                                   

Etteplan has comprehensive competence in electronics and embedded systems       
development, automation and electrical design, mechanical design and technical  
product information solutions and services.                                     

In 2009, Etteplan had turnover of EUR 98.7 million. Etteplan's shares are listed
on NASDAQ OMX Helsinki Ltd under the ETT1V ticker.                              


--------------------------------------------------------------------------------
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME                               |
--------------------------------------------------------------------------------
| (EUR 1 000)           |      4-6 |      4-6 |      1-6 |     1-6/ |    1-12/ |
--------------------------------------------------------------------------------
|                       |     2010 |     2009 |     2010 |     2009 |     2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Continuing operations                                                        |
--------------------------------------------------------------------------------
| Revenue               |   26 782 |   25 255 |   51 635 |   54 766 |   98 700 |
--------------------------------------------------------------------------------
| Other operating       |      442 |      172 |      519 |      339 |      392 |
| income                |          |          |          |          |          |
--------------------------------------------------------------------------------
| Materials and         |   -2 670 |   -2 456 |   -4 549 |   -5 090 |   -8 077 |
| services              |          |          |          |          |          |
--------------------------------------------------------------------------------
| Staff costs           |  -18 646 |  -22 954 |  -36 876 |  -44 017 |  -75 851 |
--------------------------------------------------------------------------------
| Other operating       |   -3 689 |   -3 979 |   -7 024 |   -8 364 |  -17 155 |
| expenses              |          |          |          |          |          |
--------------------------------------------------------------------------------
| Depreciation and      |     -360 |     -405 |     -721 |     -818 |   -1 596 |
| amortisation          |          |          |          |          |          |
--------------------------------------------------------------------------------
| Operating profit/loss |    1 859 |   -4 367 |    2 984 |   -3 184 |   -3 587 |
--------------------------------------------------------------------------------
| Financial income      |      107 |      -25 |      318 |      177 |      341 |
--------------------------------------------------------------------------------
| Financial expenses    |     -127 |     -200 |     -327 |     -454 |     -925 |
--------------------------------------------------------------------------------
| Share of the result   |     -157 |      100 |     -308 |      -49 |     -134 |
| of associates         |          |          |          |          |          |
--------------------------------------------------------------------------------
| Profit/loss before    |    1 682 |   -4 491 |    2 667 |   -3 511 |   -4 304 |
| taxes                 |          |          |          |          |          |
--------------------------------------------------------------------------------
| Income taxes          |     -471 |    1 147 |     -764 |      933 |    1 017 |
--------------------------------------------------------------------------------
| Profit/loss for the   |    1 211 |   -3 344 |    1 903 |   -2 578 |   -3 287 |
| financial year,       |          |          |          |          |          |
| continuing operations |          |          |          |          |          |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Discontinuing operations                                                     |
--------------------------------------------------------------------------------
| Profit/loss for the   |      396 |   -1 291 |      360 |   -1 969 |  -11 067 |
| financial year,       |          |          |          |          |          |
| discontinuing         |          |          |          |          |          |
| operations            |          |          |          |          |          |
--------------------------------------------------------------------------------
| Profit/loss for the   |    1 607 |   -4 634 |    2 263 |   -4 547 |  -14 354 |
| financial year        |          |          |          |          |          |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other comprehensive income                                                   |
--------------------------------------------------------------------------------
| Currency translation  |      378 |      345 |    1 455 |      290 |    1 245 |
| differences           |          |          |          |          |          |
--------------------------------------------------------------------------------
| Other comprehensive   |      378 |      345 |    1 455 |      290 |    1 245 |
| income, net of tax    |          |          |          |          |          |
--------------------------------------------------------------------------------
| Total comprehensive   |    1 985 |   -4 289 |    3 718 |   -4 258 |  -13 109 |
| income/expense for    |          |          |          |          |          |
| the year              |          |          |          |          |          |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Income/expense attributable to                                               |
--------------------------------------------------------------------------------
| Equity holders of the |    1 594 |   -4 647 |    2 241 |   -4 567 |  -14 403 |
| company               |          |          |          |          |          |
--------------------------------------------------------------------------------
| Minority interest     |       13 |       13 |       22 |       19 |       49 |
--------------------------------------------------------------------------------
|                       |    1 607 |   -4 634 |    2 263 |   -4 547 |  -14 354 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total comprehensive   |                                                      |
| income/expense        |                                                      |
| attributable to       |                                                      |
--------------------------------------------------------------------------------
| Equity holders of the |    1 981 |   -4 302 |    3 698 |   -4 277 |  -13 164 |
| company               |          |          |          |          |          |
--------------------------------------------------------------------------------
| Minority interest     |        4 |       13 |       21 |       19 |       55 |
--------------------------------------------------------------------------------
|                       |    1 985 |   -4 289 |    3 718 |   -4 258 |  -13 109 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings per share    |                                                      |
| calculated from the   |                                                      |
| result of parent      |                                                      |
| company shareholders  |                                                      |
--------------------------------------------------------------------------------
| Continuing operations                                                        |
--------------------------------------------------------------------------------
| Basic earnings per    |     0,06 |    -0,17 |     0,08 |    -0,13 |    -0,17 |
| share, EUR            |          |          |          |          |          |
--------------------------------------------------------------------------------
| Diluted earnings per  |     0,06 |    -0,17 |     0,08 |    -0,13 |    -0,17 |
| share, EUR            |          |          |          |          |          |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Discontinuing operations                                                     |
--------------------------------------------------------------------------------
| Basic earnings per    |     0,02 |    -0,07 |     0,02 |    -0,10 |    -0,56 |
| share, EUR            |          |          |          |          |          |
--------------------------------------------------------------------------------
| Diluted earnings per  |     0,02 |    -0,07 |     0,02 |    -0,10 |    -0,56 |
| share, EUR            |          |          |          |          |          |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION                                 |
--------------------------------------------------------------------------------
| (EUR 1 000)                         |  30.6.2010 |  30.6.2009 |   31.12.2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| ASSETS                                                                       |
--------------------------------------------------------------------------------
| Non-current assets                                                           |
--------------------------------------------------------------------------------
| Tangible assets                     |      1 650 |      2 111 |        1 458 |
--------------------------------------------------------------------------------
| Goodwill                            |     32 730 |     33 695 |       31 184 |
--------------------------------------------------------------------------------
| Other intangible assets             |        861 |      1 297 |        1 042 |
--------------------------------------------------------------------------------
| Investments available for sales     |        690 |        411 |          691 |
--------------------------------------------------------------------------------
| Other long-term receivables         |          3 |        554 |            3 |
--------------------------------------------------------------------------------
| Deferred tax assets                 |        618 |        236 |          950 |
--------------------------------------------------------------------------------
| Non-current assets, total           |     36 552 |     38 303 |       35 329 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current assets                                                               |
--------------------------------------------------------------------------------
| Trade and other receivables         |     21 812 |     29 538 |       18 645 |
--------------------------------------------------------------------------------
| Current tax assets                  |         21 |      3 816 |        1 079 |
--------------------------------------------------------------------------------
| Cash and cash equivalents           |      3 389 |      2 345 |        6 650 |
--------------------------------------------------------------------------------
| Current assets, total               |     25 223 |     35 698 |       26 375 |
--------------------------------------------------------------------------------
| TOTAL ASSETS                        |     61 775 |     74 001 |       61 704 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EQUITY AND LIABILITIES                                                       |
--------------------------------------------------------------------------------
| Capital attributable to equity holders                                       |
--------------------------------------------------------------------------------
| Share capital                       |      5 000 |      5 000 |        5 000 |
--------------------------------------------------------------------------------
| Share premium account               |      6 701 |      6 701 |        6 701 |
--------------------------------------------------------------------------------
| Unrestricted equity fund            |      2 586 |      2 593 |        2 590 |
--------------------------------------------------------------------------------
| Own shares                          |     -1 930 |     -1 909 |       -1 949 |
--------------------------------------------------------------------------------
| Cumulative translation adjustment   |     -1 077 |     -4 898 |       -2 534 |
--------------------------------------------------------------------------------
| Other reserves                      |     10 000 |          0 |       10 000 |
--------------------------------------------------------------------------------
| Retained earnings                   |      2 591 |     18 184 |       18 148 |
--------------------------------------------------------------------------------
| Profit/loss for the financial year  |      2 263 |     -4 547 |      -14 403 |
--------------------------------------------------------------------------------
| Capital attributable to equity      |     26 134 |     21 123 |       23 554 |
| holders, total                      |            |            |              |
--------------------------------------------------------------------------------
| Minority interest                   |        155 |         99 |          135 |
--------------------------------------------------------------------------------
| Equity, total                       |     26 289 |     21 222 |       23 689 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-current liabilities                                                      |
--------------------------------------------------------------------------------
| Deferred tax liabilities            |        146 |      1 523 |          150 |
--------------------------------------------------------------------------------
| Financial liabilities               |      6 715 |     10 982 |        7 626 |
--------------------------------------------------------------------------------
| Non-current liabilities, total      |      6 861 |     12 506 |        7 776 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current liabilities                                                          |
--------------------------------------------------------------------------------
| Financial liabilities               |      4 674 |     12 533 |        3 959 |
--------------------------------------------------------------------------------
| Trade and other payables            |     22 752 |     23 037 |       24 401 |
--------------------------------------------------------------------------------
| Reserves                            |        733 |      4 369 |        1 435 |
--------------------------------------------------------------------------------
| Current income tax liabilities      |        465 |        335 |          445 |
--------------------------------------------------------------------------------
| Current liabilities, total          |     28 624 |     40 274 |       30 239 |
--------------------------------------------------------------------------------
| Liabilities, total                  |     35 485 |     52 779 |       38 016 |
--------------------------------------------------------------------------------
| TOTAL EQUITY AND LIABILITIES        |     61 775 |     74 001 |       61 704 |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| CONSOLIDATED STATEMENT OF CASH FLOWS                                         |
--------------------------------------------------------------------------------
| (EUR 1 000)                              |     1-6/ |      1-6/ |      1-12/ |
--------------------------------------------------------------------------------
|                                          |     2010 |      2009 |       2009 |
--------------------------------------------------------------------------------
| Operating cash flow                                                          |
--------------------------------------------------------------------------------
| Cash receipts from customers             |   49 330 |    68 506 |    129 302 |
--------------------------------------------------------------------------------
| Operating expenses paid                  |  -49 990 |   -71 904 |   -126 232 |
--------------------------------------------------------------------------------
| Operating cash flow before financial     |     -660 |    -3 398 |      3 070 |
| items and taxes                          |          |           |            |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Interest and payment paid for financial  |     -225 |      -362 |       -632 |
| expenses                                 |          |           |            |
--------------------------------------------------------------------------------
| Interest received                        |       18 |       112 |        197 |
--------------------------------------------------------------------------------
| Income taxes paid                        |      -18 |      -829 |       -557 |
--------------------------------------------------------------------------------
| Operating cash flow ( A )                |     -885 |    -4 477 |      2 078 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Investing cash flow                                                          |
--------------------------------------------------------------------------------
| Purchase of tangible and intangible      |      -83 |       -67 |       -139 |
| assets                                   |          |           |            |
--------------------------------------------------------------------------------
| Disposals of subsidiaries                |        0 |         0 |         93 |
--------------------------------------------------------------------------------
| Acquisition of subsidiaries              |   -1 700 |      -361 |       -966 |
--------------------------------------------------------------------------------
| Acquisition of associates                |      -94 |         0 |          0 |
--------------------------------------------------------------------------------
| Proceeds from sale of tangible and       |       27 |        30 |         30 |
| intangible assets                        |          |           |            |
--------------------------------------------------------------------------------
| Loan receivables, increase               |        0 |         0 |       -977 |
--------------------------------------------------------------------------------
| Loan receivables, decrease               |      523 |         0 |          0 |
--------------------------------------------------------------------------------
| Proceeds from sale of investments        |        1 |         0 |          3 |
--------------------------------------------------------------------------------
| Investing cash flow ( B )                |   -1 326 |      -398 |     -1 956 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash flow after investments (A+B)        |   -2 211 |    -4 875 |        122 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financing cash flow                                                          |
--------------------------------------------------------------------------------
| Purchase of own shares                   |        0 |       -44 |        -44 |
--------------------------------------------------------------------------------
| Short-term loans, increase               |    1 135 |     5 912 |          0 |
--------------------------------------------------------------------------------
| Short-term loans, decrease               |     -521 |         0 |     -3 251 |
--------------------------------------------------------------------------------
| Long-term loans, increase                |        0 |     2 514 |      2 528 |
--------------------------------------------------------------------------------
| Hybrid loan, increase                    |        0 |         0 |     10 000 |
--------------------------------------------------------------------------------
| Long-term loans, decrease                |   -1 147 |    -1 457 |     -3 112 |
--------------------------------------------------------------------------------
| Dividend paid and other profit           |     -784 |    -1 574 |     -1 574 |
| distribution                             |          |           |            |
--------------------------------------------------------------------------------
| Financing cash flow ( C )                |   -1 317 |     5 351 |      4 547 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Variation in cash (A + B + C)                                                |
--------------------------------------------------------------------------------
| increase ( + ) / decrease ( - )          |   -3 528 |       476 |      4 669 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assets in the beginning of the period    |    6 650 |     1 879 |      1 879 |
--------------------------------------------------------------------------------
| Exchange gains or losses on cash and     |      267 |       -10 |        102 |
| bank equivalents                         |          |           |            |
--------------------------------------------------------------------------------
| Assets at the end of the period          |    3 389 |     2 345 |      6 650 |
--------------------------------------------------------------------------------


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY                                     
(EUR 1 000)                                                                     

Legends for table columns                                                       

A) Share Capital                                                                
B) Share Premium Account                                                        
C) Unrestricted Equity Fund                                                     
D) Own shares                                                                   
E) Cumulative Translation Adjustment                                            
F) Other reserves                                                               
G) Retained Earnings                                                            
H) Total                                                                        
I) Minority Interest                                                            
J) Equity total                                                                 


--------------------------------------------------------------------------------
|            |   A    |   B    |   C    |   D    |    E    |    F    |    G    |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity     |  5 000 |  6 701 |  2 474 | -2 025 |  -5 188 |       0 |  19 959 |
| 1.1.2009   |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Dividends  |        |        |        |        |         |         |  -1 574 |
--------------------------------------------------------------------------------
| Purchase   |        |        |        |    -44 |         |         |         |
| of own     |        |        |        |        |         |         |         |
| shares     |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Shares to  |        |        |    116 |    120 |         |         |    -179 |
| be issued  |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Hybrid     |        |        |        |        |         |  10 000 |     -59 |
| loan       |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Change in  |        |        |        |        |         |         |         |
| translatio |        |        |        |        |         |         |         |
| n          |        |        |        |        |         |         |         |
| difference |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Changes in |        |        |        |        |   1 410 |         |         |
| ownership  |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Comprehens |        |        |        |        |   1 245 |         | -14 403 |
| ive income |        |        |        |        |         |         |         |
| for the    |        |        |        |        |         |         |         |
| financial  |        |        |        |        |         |         |         |
| period     |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Equity     |  5 000 |  6 701 |  2 590 | -1 949 |  -2 534 |  10 000 |   3 745 |
| 31.12.2009 |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|            |   H    |   I    |   J    |                                      |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity     | 26 921 |     79 | 27 000 |                                      |
| 1.1.2009   |        |        |        |                                      |
--------------------------------------------------------------------------------
| Dividends  | -1 574 |        | -1 574 |                                      |
--------------------------------------------------------------------------------
| Purchase   |    -44 |        |    -44 |                                      |
| of own     |        |        |        |                                      |
| shares     |        |        |        |                                      |
--------------------------------------------------------------------------------
| Shares to  |     57 |        |     57 |                                      |
| be issued  |        |        |        |                                      |
--------------------------------------------------------------------------------
| Hybrid     |  9 941 |        |  9 941 |                                      |
| loan       |        |        |        |                                      |
--------------------------------------------------------------------------------
| Change in  |      0 |      6 |      6 |                                      |
| translatio |        |        |        |                                      |
| n          |        |        |        |                                      |
| difference |        |        |        |                                      |
--------------------------------------------------------------------------------
| Changes in |  1 410 |        |  1 410 |                                      |
| ownership  |        |        |        |                                      |
--------------------------------------------------------------------------------
| Comprehens |    -13 |     49 |    -13 |                                      |
| ive income |    159 |        |    109 |                                      |
| for the    |        |        |        |                                      |
| financial  |        |        |        |                                      |
| period     |        |        |        |                                      |
--------------------------------------------------------------------------------
| Equity     | 23 554 |    135 | 23 689 |                                      |
| 31.12.2009 |        |        |        |                                      |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|            |   A    |   B    |   C    |   D    |    E    |    F    |    G    |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity     |  5 000 |  6 701 |  2 590 | -1 949 |  -2 534 |  10 000 |   3 745 |
| 1.1.2010   |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Dividends  |        |        |        |        |         |         |    -788 |
--------------------------------------------------------------------------------
| Purchase   |        |        |        |     -6 |         |         |         |
| of own     |        |        |        |        |         |         |         |
| shares     |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Shares to  |        |        |     -4 |     24 |         |         |       6 |
| be issued  |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Hybrid     |        |        |        |        |         |         |    -350 |
| loan       |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Comprehens |        |        |        |        |   1 457 |         |   2 241 |
| ive income |        |        |        |        |         |         |         |
| for the    |        |        |        |        |         |         |         |
| financial  |        |        |        |        |         |         |         |
| period     |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Equity     |  5 000 |  6 701 |  2 586 | -1 930 |  -1 077 |  10 000 |   4 854 |
| 30.6.2010  |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|            |   H    |   I    |   J    |                                      |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity     | 23 554 |    135 | 23 689 |                                      |
| 1.1.2010   |        |        |        |                                      |
--------------------------------------------------------------------------------
| Dividends  |   -788 |        |   -788 |                                      |
--------------------------------------------------------------------------------
| Purchase   |     -6 |        |     -6 |                                      |
| of own     |        |        |        |                                      |
| shares     |        |        |        |                                      |
--------------------------------------------------------------------------------
| Shares to  |     26 |        |     26 |                                      |
| be issued  |        |        |        |                                      |
--------------------------------------------------------------------------------
| Hybrid     |   -350 |        |   -350 |                                      |
| loan       |        |        |        |                                      |
--------------------------------------------------------------------------------
| Comprehens |  3 698 |     21 |  3 718 |                                      |
| ive income |        |        |        |                                      |
| for the    |        |        |        |                                      |
| financial  |        |        |        |                                      |
| period     |        |        |        |                                      |
--------------------------------------------------------------------------------
| Equity     | 26 134 |    155 | 26 289 |                                      |
| 30.6.2010  |        |        |        |                                      |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|            |   A    |   B    |   C    |   D    |    E    |    F    |    G    |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity     |  5 000 |  6 701 |  2 474 | -2 025 |  -5 188 |       0 |  19 959 |
| 1.1.2009   |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Dividends  |        |        |        |        |         |         |  -1 574 |
--------------------------------------------------------------------------------
| Purchase   |        |        |        |    -44 |         |         |         |
| of own     |        |        |        |        |         |         |         |
| shares     |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Shares to  |        |        |    119 |    160 |         |         |    -183 |
| be issued  |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Comprehens |        |        |        |        |     290 |         |  -4 567 |
| ive income |        |        |        |        |         |         |         |
| for the    |        |        |        |        |         |         |         |
| financial  |        |        |        |        |         |         |         |
| period     |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
| Equity     |  5 000 |  6 701 |  2 593 | -1 909 |  -4 898 |       0 |  13 636 |
| 30.6.2009  |        |        |        |        |         |         |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|            |   H    |   I    |   J    |                                      |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity     | 26 921 |     79 | 27 000 |                                      |
| 1.1.2009   |        |        |        |                                      |
--------------------------------------------------------------------------------
| Dividends  | -1 574 |        | -1 574 |                                      |
--------------------------------------------------------------------------------
| Purchase   |    -44 |        |    -44 |                                      |
| of own     |        |        |        |                                      |
| shares     |        |        |        |                                      |
--------------------------------------------------------------------------------
| Shares to  |     96 |        |     96 |                                      |
| be issued  |        |        |        |                                      |
--------------------------------------------------------------------------------
| Comprehens | -4 277 |     19 | -4 258 |                                      |
| ive income |        |        |        |                                      |
| for the    |        |        |        |                                      |
| financial  |        |        |        |                                      |
| period     |        |        |        |                                      |
--------------------------------------------------------------------------------
| Equity     | 21 123 |     99 | 21 222 |                                      |
| 30.6.2009  |        |        |        |                                      |
--------------------------------------------------------------------------------


NOTES TO THE FINANCIAL STATEMENT SUMMARY                                        

Company profile                                                                 

The parent company of Etteplan Group is Etteplan Oyj (“the Company”), a Finnish 
public limited company established under Finnish law. The Company is domiciled  
in Hollola.                                                                     

Etteplan is a specialist in industrial equipment engineering and technical      
product information solutions and services. Our customers are global leaders in 
their fields and operate in areas like the automotive, aerospace and defence    
industries as well as the electricity generation and power transmission sectors,
and material flow management.                                                   

Etteplan has comprehensive competence in electronics and embedded systems       
development, automation and electrical design, mechanical design and technical  
product information solutions and services.                                     

Etteplan's strength lies in its highly skilled employees who, being located near
to the customers, are able to develop close, long term business relationships.  
We implement solutions globally according to customer needs.                    

In 2009, Etteplan had turnover of EUR 98.7 million. Etteplan's shares are listed
on NASDAQ OMX Helsinki Ltd under the ETT1V ticker.                              

The Etteplan Oyj Board of Directors approved the interim report for publication 
at its meeting of August 11, 2010.                                              

Basis for preparation                                                           

The interim report has been prepared in accordance with IAS 34 (Interim         
Financial Reporting) and the preparation and accounting policies presented in   
the 2009 annual financial statements.                                           

Monetary figures in the interim report are presented in thousands of euros. All 
figures in the tables have been rounded up or down, due to which the sums of    
figures may deviate from the sum totals presented.                              

In interim report the accounting principles used were the same as for the 2009  
annual financial statements. The annual financial statements are available at   
http://etteplan.smartpage.fi/en/annualreport09/, and the accounting policy is   
detailed on pages 26-30 of the annual report 2009. Formulas for the key figures 
are detailed on page 45 of the annual report 2009. The IFRS changes that came in
force in 2010 are described in the annual report 2009.                          

Use of estimates                                                                

This interim report includes forward-looking estimates and assumptions.         
Accordingly, outcomes may deviate from these estimates, which are based on the  
management's current best knowledge.                                            


--------------------------------------------------------------------------------
| KEY FIGURES                  |     1-6/ |      1-6/ |     1-12/ |  Change to |
--------------------------------------------------------------------------------
| (EUR 1 000)                  |     2010 |      2009 |      2009 |  prev.year |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Revenue                      |   51 635 |    54 766 |    98 700 |     -5,7 % |
--------------------------------------------------------------------------------
| Operating profit/loss        |    2 984 |    -3 184 |    -3 587 |    193,7 % |
--------------------------------------------------------------------------------
| Operating profit/loss, %     |      5,8 |      -5,8 |      -3,6 |            |
--------------------------------------------------------------------------------
| Profit/loss before taxes     |    2 667 |    -3 511 |    -4 304 |    176,0 % |
--------------------------------------------------------------------------------
| Profit/loss before taxes, %  |      5,2 |      -6,4 |      -4,4 |            |
--------------------------------------------------------------------------------
| Return on equity, %          |     15,2 |     -21,4 |     -13,0 |            |
--------------------------------------------------------------------------------
| Return on investment, % *)   |     16,5 |     -13,8 |      -8,6 |            |
--------------------------------------------------------------------------------
| Equity ratio, %              |     42,6 |      28,8 |      38,5 |            |
--------------------------------------------------------------------------------
| Gross interest-bearing debt  |   11 388 |    23 515 |    11 585 |    -51,6 % |
--------------------------------------------------------------------------------
| Net gearing, %               |     30,4 |      99,8 |      20,8 |            |
--------------------------------------------------------------------------------
| Balance sheet, total         |   61 775 |    74 001 |    61 704 |    -16,5 % |
--------------------------------------------------------------------------------
| Gross investments            |      821 |       273 |     4 763 |    200,9 % |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings per share, EUR      |     0,08 |     -0,13 |     -0,17 |    146,2 % |
--------------------------------------------------------------------------------
| Diluted earnings per share,  |     0,08 |     -0,13 |     -0,17 |    146,2 % |
| EUR                          |          |           |           |            |
--------------------------------------------------------------------------------
| Equity per share, EUR        |     1,33 |      1,07 |      1,20 |     22,5 % |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Personnel, average           |    1 502 |     1 715 |     1 765 |    -12,4 % |
--------------------------------------------------------------------------------
| Personnel at end of the      |    1 483 |     1 663 |     1 544 |    -10,8 % |
| period                       |          |           |           |            |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| *)Return on investment has been calculated from result before taxes          |
--------------------------------------------------------------------------------


Discontinuing operations                                                        

As discontinuing operations are treated business operations sold in year 2009   
that include selling of majority holding in Etteplan Tech AB in Sweden and      
selling of majority holding in business in Italy. Discontinuing operations are  
estimated not to cause costs in the second half of year 2010.                   


--------------------------------------------------------------------------------
| Discontinuing operations                                                     |
--------------------------------------------------------------------------------
| (EUR 1 000)                         |  30.6.2010 |  30.6.2009 |   31.12.2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Income statement                                                             |
--------------------------------------------------------------------------------
| Incomes                             |          6 |      7 186 |       15 322 |
--------------------------------------------------------------------------------
| Expenses                            |        480 |     -9 867 |      -18 724 |
--------------------------------------------------------------------------------
| Result before taxes                 |        486 |     -2 681 |       -3 401 |
--------------------------------------------------------------------------------
| Income taxes                        |       -126 |        712 |          442 |
--------------------------------------------------------------------------------
| Result after taxes                  |        360 |     -1 969 |       -2 960 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Loss on disposal before taxes       |          0 |          0 |       -8 234 |
--------------------------------------------------------------------------------
| Income taxes                        |          0 |          0 |          127 |
--------------------------------------------------------------------------------
| Loss on disposal after taxes        |          0 |          0 |       -8 107 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total loss for discontinuing        |        360 |     -1 969 |      -11 067 |
| operations                          |            |            |              |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash flow statement                                                          |
--------------------------------------------------------------------------------
| Operating cash flow                 |          0 |          0 |       -2 484 |
--------------------------------------------------------------------------------
| Investing cash flow                 |          0 |          0 |        1 275 |
--------------------------------------------------------------------------------
| Financing cash flow                 |          0 |          0 |        1 080 |
--------------------------------------------------------------------------------
| Change in cash                      |          0 |          0 |         -129 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Effect of discontinuing operations  |                         |              |
| to Etteplan financial position      |                         |              |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Assets                                                                       |
--------------------------------------------------------------------------------
| Property, plant and equipment       |          0 |          0 |           74 |
--------------------------------------------------------------------------------
| Other intangible assets             |          0 |          0 |        7 155 |
--------------------------------------------------------------------------------
| Receivables                         |          0 |          0 |        3 751 |
--------------------------------------------------------------------------------
| Cash and cash equivalents           |          0 |          0 |         -131 |
--------------------------------------------------------------------------------
| Assets total                        |          0 |          0 |       10 849 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liabilities                                                                  |
--------------------------------------------------------------------------------
| Financial liabilities               |          0 |          0 |          233 |
--------------------------------------------------------------------------------
| Trade and other payables            |          0 |          0 |        3 282 |
--------------------------------------------------------------------------------
| Liabilities total                   |          0 |          0 |        3 515 |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| Revenue and operating profit quarterly                                       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| (EUR 1 000)           |                  Q1/2010 |                   Q2/2010 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Revenue               |                   24 853 |                    26 782 |
--------------------------------------------------------------------------------
| Operating profit      |                    1 125 |                     1 859 |
--------------------------------------------------------------------------------
| % of revenue          |                      4,5 |                       6,9 |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| Tangible and intangible assets                                               |
--------------------------------------------------------------------------------
| (EUR 1 000)                       | Property,   | Goodwill    | Other        |
|                                   | plant,      |             | intangible   |
|                                   | equipment   |             | assets       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Acquisition cost 1.1.2010         |      11 255 |      31 184 |        5 573 |
--------------------------------------------------------------------------------
| Exchange difference               |         172 |       1 556 |           30 |
--------------------------------------------------------------------------------
| Corporate transactions            |           0 |           0 |            0 |
--------------------------------------------------------------------------------
| Increases                         |         666 |           0 |           58 |
--------------------------------------------------------------------------------
| Decreases                         |          -2 |         -10 |           -1 |
--------------------------------------------------------------------------------
| Acquisition cost 30.6.2010        |      12 091 |      32 730 |        5 660 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Accumulated depreciation and      |      -9 796 |           0 |       -4 531 |
| impairment 1.1.2010               |             |             |              |
--------------------------------------------------------------------------------
| Exchange difference               |        -159 |           0 |          -26 |
--------------------------------------------------------------------------------
| Corporate transactions            |           0 |             |            0 |
--------------------------------------------------------------------------------
| Depreciation on disposals         |          -7 |             |            0 |
--------------------------------------------------------------------------------
| Depreciation                      |        -479 |           0 |         -242 |
--------------------------------------------------------------------------------
| Accumulated depreciation and      |     -10 441 |           0 |       -4 799 |
| impairment 30.6.2010              |             |             |              |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Book value 30.6.2010              |       1 650 |      32 730 |          861 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Acquisition cost 1.1.2009         |      13 173 |      33 207 |        5 839 |
--------------------------------------------------------------------------------
| Exchange difference               |          20 |         127 |            0 |
--------------------------------------------------------------------------------
| Corporate transactions            |           0 |           0 |            0 |
--------------------------------------------------------------------------------
| Increases                         |         256 |         361 |           16 |
--------------------------------------------------------------------------------
| Decreases                         |         -34 |           0 |            0 |
--------------------------------------------------------------------------------
| Acquisition cost 30.6.2009        |      13 415 |      33 695 |        5 855 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Accumulated depreciation and      |     -10 688 |           0 |       -4 280 |
| impairment 1.1.2009               |             |             |              |
--------------------------------------------------------------------------------
| Exchange difference               |         -21 |           0 |            4 |
--------------------------------------------------------------------------------
| Corporate transactions            |           0 |           0 |            0 |
--------------------------------------------------------------------------------
| Depreciation                      |        -595 |           0 |         -282 |
--------------------------------------------------------------------------------
| Accumulated depreciation and      |     -11 304 |           0 |       -4 558 |
| impairment 30.6.2010              |             |             |              |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Book value 30.6.2010              |       2 111 |      33 695 |        1 297 |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| Financial liabilities                                                        |
--------------------------------------------------------------------------------
| (EUR 1 000)        |       30.6.2010 |        30.6.2009 |         31.12.2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non-current        |           6 715 |           10 982 |              7 626 |
--------------------------------------------------------------------------------
| Current            |           4 674 |           12 533 |              3 959 |
--------------------------------------------------------------------------------
| Total              |          11 389 |           23 515 |             11 585 |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| Reserves                                                                     |
--------------------------------------------------------------------------------
| (EUR 1 000)            |    Warranty | Reorganizati |        Other |   Total |
|                        |   provision | on provision |   provisions |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Reserves 1.1.2010      |         187 |        1 198 |           50 |   1 435 |
--------------------------------------------------------------------------------
| Utilized during the    |         -74 |         -116 |            0 |    -190 |
| period                 |             |              |              |         |
--------------------------------------------------------------------------------
| Unused amount reversed |        -113 |         -349 |          -50 |    -512 |
--------------------------------------------------------------------------------
| Reserves 30.6.2010     |           0 |          733 |            0 |     733 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Reserves 1.1.2009      |           0 |            0 |            0 |       0 |
--------------------------------------------------------------------------------
| Additional provisions  |           0 |        4 369 |            0 |   4 369 |
--------------------------------------------------------------------------------
| Reserves 30.6.2009     |           0 |        4 369 |            0 |   4 369 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Reserves 1.1.2009      |           0 |            0 |            0 |       0 |
--------------------------------------------------------------------------------
| Additional provisions  |         187 |        1 198 |           50 |   1 435 |
--------------------------------------------------------------------------------
| Reserves 31.12.2009    |         187 |        1 198 |           50 |   1 435 |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| Derivatives                                                                  |
--------------------------------------------------------------------------------
| (EUR 1 000)           |      30.6.2010 |       30.6.2009 |        31.12.2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Currency swaps                                                               |
--------------------------------------------------------------------------------
| Fair value            |              0 |               0 |                -6 |
--------------------------------------------------------------------------------
| Nominal value         |              0 |               0 |             1 317 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Interest rate swaps                                                          |
--------------------------------------------------------------------------------
| Fair value            |              0 |               2 |                 1 |
--------------------------------------------------------------------------------
| Nominal value         |              0 |           5 143 |             4 500 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Interest rate options                                                        |
--------------------------------------------------------------------------------
| Fair value            |           -106 |            -169 |              -141 |
--------------------------------------------------------------------------------
| Nominal value         |          8 679 |           8 679 |             8 679 |
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| Pledges, mortgages and guarantees                                            |
--------------------------------------------------------------------------------
| (EUR 1 000)                      |   30.6.2010 |    30.6.2009 |   31.12.2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| For own debts                                                                |
--------------------------------------------------------------------------------
| Other contingencies              |         218 |           86 |           55 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Leasing liabilities                                                          |
--------------------------------------------------------------------------------
| For payment under year           |         927 |        1 207 |          983 |
--------------------------------------------------------------------------------
| For payment 1-5 years            |       1 943 |        1 597 |        1 107 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total                            |       3 088 |        2 889 |        2 145 |
--------------------------------------------------------------------------------


Related-party transactions                                                      

The Group's related-party includes parent company, subsidiaries and associated  
companies. Related-party includes also Board of Directors, Management group and 
CEO.                                                                            

As the transactions with related-party are recognized those business            
transactions which are not eliminated in consolidation. Related-party           
transactions are priced according to Group's normal pricing basis and sales     
conditions.                                                                     


--------------------------------------------------------------------------------
| The following transactions were carried out with related parties:            |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| (EUR 1 000)                      |   30.6.2010 |  30.6.2009   |   31.12.2009 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Sales of services to related     |                                           |
| parties                          |                                           |
--------------------------------------------------------------------------------
| Associated companies             |         599 |            0 |            0 |
--------------------------------------------------------------------------------
| Other related parties            |          15 |            6 |            7 |
--------------------------------------------------------------------------------
| Total                            |         615 |            6 |            7 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Purchase of services from        |             |              |              |
| related parties                  |             |              |              |
--------------------------------------------------------------------------------
| Key personnel                    |          48 |           48 |           95 |
--------------------------------------------------------------------------------
| Associated companies             |         344 |           81 |          256 |
--------------------------------------------------------------------------------
| Other related parties            |         156 |          172 |          344 |
--------------------------------------------------------------------------------
| Total                            |         548 |          301 |          695 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Receivables from related parties |                                           |
--------------------------------------------------------------------------------
| Associated companies             |         282 |            0 |            0 |
--------------------------------------------------------------------------------
| Other related parties            |           7 |            1 |            0 |
--------------------------------------------------------------------------------
| Total                            |         289 |            1 |            0 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Payables to related parties      |                                           |
--------------------------------------------------------------------------------
| Associated companies             |           3 |            0 |           92 |
--------------------------------------------------------------------------------


Acquisition and disposition of company shares                                   

The company held 470,634 of its own shares on June 30, 2010. During the period  
under review, the company did not acquire nor dispose any company-held shares.  

Shares and share capital                                                        

On June 30, 2010, Etteplan Oyj had 20,179,414 shares (including the shares held 
by the Company) and share capital amounted to EUR 5,000,000.00.                 

Dividends                                                                       

On March 24, 2010, the Annual General Meeting passed a resolution on a motion by
the Board of Directors to pay a dividend for the 2009 financial year of EUR 0.04
per share, or a total of EUR 788,351.20. The dividend was paid on April 7, 2010.
                                                                                
Income taxes                                                                    

The taxes listed in the consolidated statement of comprehensive income have been
calculated with the tax rate appropriate for the projected full-year result. The
estimated average effective tax rate for the year has been set separately for   
each relevant country. The effective tax rate used in the interim report is 28.6
(26.6)%.                                                                        

Risks                                                                           

Etteplan´s financial results are exposed to number of strategic, operational and
financial risks.                                                                

Etteplan Group's most significant goodwill are related to the Swedish           
operations. The current impairment test shows no reason for goodwill write-down.

A detailed risk analysis can be found in Etteplan´s Annual report 2009.         


--------------------------------------------------------------------------------
| Major shareholders                                                           |
--------------------------------------------------------------------------------
| June 30, 2010                                                                |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|                                                | Number of    | Holding of   |
|                                                | shares       | shares, %    |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Mönkkönen Tapani                               |    4 075 600 |        20,20 |
--------------------------------------------------------------------------------
| Ingman Group Oy Ab                             |    3 500 000 |        17,34 |
--------------------------------------------------------------------------------
| Oy Fincorp Ab                                  |    2 199 603 |        10,90 |
--------------------------------------------------------------------------------
| Hornborg Heikki                                |    1 143 220 |         5,67 |
--------------------------------------------------------------------------------
| Varma Mutual Pension Insurance Company         |      608 328 |         3,01 |
--------------------------------------------------------------------------------
| Alfred Berg Finland Fund                       |      501 699 |         2,49 |
--------------------------------------------------------------------------------
| Etteplan Oyj                                   |      470 634 |         2,33 |
--------------------------------------------------------------------------------
| Tuori Klaus                                    |      351 000 |         1,74 |
--------------------------------------------------------------------------------
| Alfred Berg Small Cap Fund                     |      331 090 |         1,64 |
--------------------------------------------------------------------------------
| Nordea Bank Finland Plc.                       |      321 786 |         1,59 |
--------------------------------------------------------------------------------
| Hakakari Tapio/Webstor Oy                      |      316 180 |         1,57 |
--------------------------------------------------------------------------------
| Aktia Capital Small Cap Fund                   |      298 200 |         1,48 |
--------------------------------------------------------------------------------
| Fondita Nordic Micro Cap Placeringsfond        |      297 000 |         1,47 |
--------------------------------------------------------------------------------
| Svenska Handelsbanken AB (Publ),               |      277 628 |         1,38 |
| Filialverksamheten i Finland                   |              |              |
--------------------------------------------------------------------------------
| Evli Bank Plc.                                 |      267 895 |         1,33 |
--------------------------------------------------------------------------------
| Tuori Aino                                     |      256 896 |         1,27 |
--------------------------------------------------------------------------------
| Kempe Anna                                     |      225 000 |         1,11 |
--------------------------------------------------------------------------------
| Aiff Ulf                                       |      220 546 |         1,09 |
--------------------------------------------------------------------------------
| Tuori Kaius                                    |      178 370 |         0,88 |
--------------------------------------------------------------------------------
| Alfred Berg Optimal Small Cap Fund             |      170 421 |         0,84 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other shareholders                             |    4 168 318 |        20,66 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total                                          |   20 179 414 |       100,00 |
--------------------------------------------------------------------------------