EX-99.2 4 dex992.htm AUDITED FINANCIAL STATEMENTS NETVALUE 12/31/01 Audited Financial Statements NetValue 12/31/01
 
Exhibit 99.2
 
NETVALUE GROUP
 
AUDITORS’ REPORT ON THE CONSOLIDATED FINANCIAL STATEMENTS
 
Year ended December 31, 2001
 
Dear Shareholder,
 
In accordance with the terms of our appointment by your Shareholders’ Meeting, we hereby submit our report on our audit of the consolidated financial statements of NetValue SA calculated in European Euro for the fiscal year ended December 31, 2001, as attached to this report.
 
The Board of Directors has approved the consolidated financial statements. Our responsibility is to express an opinion on these financial statements, based on our audit.
 
We have conducted our audit in accordance with professional standards. Those standards require that we plan and perform examinations to obtain reasonable assurance that the consolidated financial statements are free from material misstatements. An audit includes an examination, on a test basis, of evidence supporting the transactions reflected in the accounts. It also requires assessing the accounting principles used and significant estimates made in the preparation of the financial statements, as well as evaluating the overall presentation of the accounts. We believe that our audit provides a reasonable basis for the opinion hereunder.
 
In our opinion the consolidated financial statements constitute a true and fair representation of the assets, financial position and income of the consolidated group of companies at the end of the fiscal year in accordance with the accounting rules and principles applicable in France.
 
We have also examined the information pertaining to the consolidated group of companies contained in the annual report, in accordance with professional standards applicable in France. We are satisfied that the information is true and fair and agrees with the annual financial statements.
 
Paris-La-Défense and Paris, June 12, 2002
 
The Auditors
 
KPMG Audit                                                                                                                                                                François-Gérard Guyot
Division of KPMG S.A.
Frédéric Quélin
Partner

F-7


NETVALUE GROUP
 
Consolidated Balance Sheet 12/31/01
 
    
Gross

  
DEP./PROV.

    
Net

    
Net

 
    
12 months

    
12 months

 
    
12/31/01

  
12/31/01

    
12/31/01

    
12/31/00

 
    
(in Euro)
 
ASSETS
                         
Subscribed capital not called (I)
                     
1,733,729
 
    
  

  

  

Fixed Assets
                         
Intangible assets (note 5-1)
  
7,282,823
  
(4,626,440
)
  
2,656,382
 
  
3,295,169
 
Tangible assets (note 5-2)
  
3,908,048
  
(2,106,098
)
  
1,801,950
 
  
2,893,800
 
Financial assets (note 5-3)
  
444,120
  
0
 
  
444,120
 
  
565,144
 
    
  

  

  

Total Fixed Assets (II)
  
11,634,991
  
(6,732,538
)
  
4,902,452
 
  
6,754,113
 
    
  

  

  

Current Assets
                         
Inventories
                         
Prepaid supplies (note 5-4, a)
  
191,719
         
191,719
 
  
129,720
 
Trade receivables (note 5-4, b)
  
2,864,228
  
(157,168
)
  
2,707,060
 
  
1,694,461
 
Other receivables (note 5-4, c)
  
815,822
  
0
 
  
815,822
 
  
1,560,675
 
Investments securities (note 5-4, d)
  
16,070,816
         
16,070,816
 
  
32,095,933
 
Cash
  
1,752,387
         
1,752,387
 
  
5,572,204
 
Prepaid expenses (note 5-5)
  
246,685
         
246,685
 
  
253,318
 
    
  

  

  

Total Current Assets (III)
  
21,941,657
  
(157,168
)
  
21,784,489
 
  
41,306,311
 
    
  

  

  

Total Assets (I + II + III)
  
33,576,648
  
(6,889,706
)
  
26,686,941
 
  
49,794,153
 
    
  

  

  

LIABILITIES
                         
Shareholders' Equity
                         
Share Capital
              
2,204,537
 
  
2,204,537
 
Share premium
              
64,718,318
 
  
64,716,063
 
Legal reserve
              
(26,917,317
)
  
(6,258,932
)
Group conversion reserves
              
595,579
 
  
408,071
 
Income (loss) for the year
              
(20,499,306
)
  
(20,658,385
)
                

  

Total Shareholders' Equity (I)
              
20,101,813
 
  
40,411,355
 
                

  

Minority interest reserve
              
2,374,538
 
  
5,682,053
 
Minority interest conversion reserve
              
426,817
 
  
248,286
 
Minority profit (loss)
              
(2,801,355
)
  
(3,252,917
)
                

  

Total Minority Interests (II) (note 5-7)
              
0
 
  
2,677,422
 
                

  

Contingency provisions
              
385,918
 
  
39,637
 
Loss provisions
              
49,848
 
  
20,461
 
                

  

Total Contingency & loss provisions (III) (note 5-8)
              
435,766
 
  
60,098
 
                

  

Debts
                         
Other debts (note 5-9)
              
213,911
 
  
175,038
 
Down payments from customers
              
95,383
 
  
192,831
 
Trade accounts payable (note 5-10)
              
2,981,763
 
  
3,044,150
 
Other liabilities (note 5-11)
              
1,347,800
 
  
1,547,505
 
Prepaid revenues (note 5-12)
              
1,510,290
 
  
1,685,755
 
Other liability adjustments
              
215
 
      
                

  

Total Debts (IV)
              
6,149,362
 
  
6,645,279
 
                

  

Total Liabilities (I+ II + III + IV)
              
26,686,941
 
  
49,794,153
 
                

  

F-8


NETVALUE GROUP
 
Consolidated Income Statement 12/31/01
 
    
12/31/01
(12 months)

    
12/31/00
(12 months)

 
       
    
(in Euro)
 
Revenue
             
Sales of goods
         
120,700
 
Sales of services
  
6,577,615
 
  
3,347,829
 
Net Revenue (note 6-1, a)
  
6,577,615
 
  
3,468,529
 
    

  

Operating subsidies
  
13,600
 
  
47,564
 
Excess depreciation and cancelled provisions
  
17,852
 
  
5,242,822
 
Other revenue
  
36
 
  
181
 
    

  

Operating Revenue
  
6,609,103
 
  
8,759,096
 
    

  

Purchases of goods for resale
         
120,633
 
Change in inventories of goods
             
Other purchases and expenses
  
13,800,814
 
  
17,273,880
 
External expenses
  
13,800,814
 
  
17,394,513
 
    

  

Taxes other than income taxes
  
135,066
 
  
52,948
 
Salary costs and employee benefits
  
11,972,420
 
  
9,208,639
 
Depreciation allowances and provisions
  
3,814,472
 
  
6,960,154
 
Operating Expenses
  
29,722,772
 
  
33,616,254
 
    

  

Operating Income (Loss) (note 6-1, c)
  
(23,113,669
)
  
(24,857,158
)
    

  

Investment and financial income
  
2,107,540
 
  
1,208,754
 
Interest and other financial charges
  
475,624
 
  
163,734
 
Financial Income (Loss)
  
1,631,916
 
  
1,045,020
 
    

  

Current Income Before Tax
  
(21,481,753
)
  
(23,812,138
)
    

  

Exceptional gains
  
507,568
 
  
45,709
 
Exceptional losses
  
2,232,910
 
  
144,873
 
Exceptional items (note 6-1, d)
  
(1,725,342
)
  
(99,164
)
    

  

Income Tax
  
(93,567
)
  
0
 
    

  

Consolidated net profit (loss) after taxes
  
(23,300,662
)
  
(23,911,302
)
    

  

Minority interests
  
2,801,355
 
  
3,252,917
 
    

  

Net Profit (Loss)
  
(20,499,306
)
  
(20,658,385
)
    

  

F-9


NETVALUE GROUP
 
CONSOLIDATED CASH FLOW STATEMENT
 
    
12/31/01

    
12/31/00

 
    
(in thousands of Euro)
 
Cash flow from operating activities
             
Net income
  
(20,499
)
  
(20,658
)
Minority interests
  
(2,801
)
  
(3,253
)
Depreciation for goodwill
             
Depreciation of fixed assets
  
5,291
 
  
1,817
 
Deferred taxes
             
Other elements with no effect on cash
  
100
 
      
    

  

Self-financing gross margin
  
(17,910
)
  
(22,094
)
    

  

Variation of the operating working capital
             
Trade Receivables
  
(478
)
  
(1,968
)
Trade accounts payable
  
(496
)
  
2,610
 
Other elements of the working capital
             
    

  

Cash flow generated from operating activities
  
(18,884
)
  
(21,452
)
    

  

Cash flow used for investment activities
             
Fixed assets acquisition
             
Intangible
  
(897
)
  
(3,957
)
Tangible
  
(514
)
  
(3,316
)
Financial
  
(7
)
  
(454
)
Disposals
  
61
 
      
Refund of loans and financial receivables
  
128
 
      
Effects of changes in perimeter (cash received)
             
    

  

Net Cash used for investment activities
  
(1,230
)
  
(7,727
)
    

  

Cash flow from financing activities
             
Increase of capital in cash
  
2
 
  
53,358
 
Minority interests
         
5,930
 
New loans
             
Loan refunds
             
    

  

Cash flow from financing activities
  
2
 
  
59,288
 
    

  

Exchange rate variations
  
266
 
      
    

  

Cash variations
  
(19,845
)
  
30,109
 
    

  

Cash at beginning of period
  
37,668
 
  
7,559
 
Cash at end of period
  
17,823
 
  
37,668
 
    

  

Cash variations
  
(19,845
)
  
30,109
 
    

  

F-10


 
NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS
 
Twelve-month period ended December 31, 2001
 
Note 1    Business description
 
Restructuring measures were taken throughout the course of the 2001 fiscal year and should make it possible for the Company to significantly reduce its operational losses in 2002. For this reason, the annual accounts were calculated under the hypothesis of continued operations.
 
NetValue SA conducts behavioral studies on the use of the Internet, based on a panel of selected Internet users in France, other European countries, North America and Southeast Asia. The results of these market studies are available to customers on a subscription basis.
 
Note 2    Fiscal year highlights
 
See chapter 3.3.1 of the Global Annual Report which is filed with the French COB.
 
Note 3    Accounting Principles and Methods
 
Restructuring measures were taken throughout the course of the 2001 fiscal year and should make it possible for the Company to significantly reduce its operational losses in 2002. For this reason, the annual accounts were calculated under the hypothesis of continued operations.
 
The consolidated financial statements have been prepared in accordance with the new provisions of Rule 99-02 of the French Accounting Regulations Commission (CNC) pertaining to consolidated financial statements, approved on June 22, 1999.
 
As announced in the 2000 annual report (paragraph 3.8.6), NetValue’s accounting throughout the year 2001 has been conducted in Euro for all of its subsidiaries for which the Euro is applicable.
 
Entities controlled exclusively by NetValue, either through direct ownership or indirectly through third parties, are fully consolidated. NetValue applies the accounting principles and methods set forth below.
 
a)  Intangible assets
 
 
·
 
Registered trademarks and domain names are reported in the balance sheet at cost and are amortized using the straight-line method over their useful life (5 or 10 years for trademarks, 5 years for domain names).
 
 
·
 
Software acquired by the Company is amortized using the straight-line method over three years.
 
 
·
 
Intangible assets related to the Internet site are shown on the balance sheet at cost and are depreciated using the straight line method over 2 years.

F-11


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
b)  Panel costs
 
 
·
 
Costs incurred for recruiting panels are reported as intangible assets and amortized over three years following the completion of panels.
 
 
·
 
Costs for maintaining panels are reported as expenses for the period in which they are incurred.
 
 
·
 
Due to the discontinuation of the US panel after 12/31/01, an exceptional amortization was recorded (821,207 Euro) thus reducing the net accounting value to zero.
 
c)  Tangible assets
 
Tangible assets are reported at cost, net of straight-line depreciation over the following useful lives:
 
·        fixtures and equipment
  
5 years
 
·        computer hardware
  
3 years
 
·        furniture
  
5 years
 
 
d)  Financial Assets
 
Fixed assets of a financial nature consist of security deposits and are reported on the balance sheet at face value.
 
e) Trade receivables
 
Receivables are stated at their face value and a special provision is set aside for those considered doubtful.
 
f)  Conversion of the accounts of foreign subsidiaries
 
The balance sheets of foreign subsidiaries are converted into Euro at the exchange rate in effect at the end of the period. The income statement and cash flow statements of said entities are translated at the average exchange rate for the period. Foreign-exchange gains and losses resulting from the conversion of foreign subsidiary accounts into Euro are included in shareholder’s equity.
 
g)  Unrealized foreign-exchange gains and losses
 
Unrealized foreign-exchange gains and losses are reported in the consolidated income statement, in accordance with CNC Rule 99/02 applicable to the preferential method.
 
h)  Retirement benefits
 
Sums corresponding to vested employee retirement benefits, calculated retrospectively on the basis of seniority, have been set aside in the accounts as provisions for contingencies and losses.
 
i)  Revenue recognition
 
A portion of NetValue’s revenue is derived from subscriptions. Total revenue is stated in the income statement taking into account the portion of the subscription period accrued in the fiscal year.

F-12


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
Revenue attributable to consulting services is recognized when services are performed.
 
j)  Expenses incurred to develop software for internal use
 
NetValue developed software that enables the processing and analysis of data pertaining to the behavior of Internet users. All expenses for the development, production and maintenance of said software are reported as charges for the period in which they were incurred.
 
k)  Corporate income tax and deferred taxes
 
Deferred tax debits and credits are shown in the books to indicate the future impact of temporary differences between the book value and the assessment for tax purposes of NetValue’s assets and liabilities, as well as the allocation of taxes to future periods. Deferred tax debits and credits are calculated using the tax rate applicable to any income resulting from the elimination of timing differences. Whenever tax rates change, the impact thereof on deferred tax debits and credits is reported in the income statement on the effective date of the rate change. Given the overall tax situation and short-term prospects of the NetValue entities, deferred tax credits are not reported.
 
l)  Short-term investment securities 
 
Short-term investment securities held are shown in the balance sheet at cost. Whenever their inventory value is less than their cost, a provision for losses is set aside for the difference. Unrealized capital gains at the year-end are not reported in the income statement.
 
Note 4    Reporting Entities
 
    Company    

  
Principal office

  
Ownership
%

      
Method of consolidation

  
Registration
number

NetValue SA
  
Paris
  
Parent company
 
    
FC
  
41850811500031
NetValue USA Inc.
  
New York
  
100
%
    
FC
  
—  
NetValue Inc.
  
New York
  
100
%
    
FC
  
—  
NetValue Limited
  
London
  
100
%
    
FC
  
—  
NetValue Deutschland GmbH
  
Frankfurt
  
100
%
    
FC
  
—  
NetValue AB
  
Stockholm
  
100
%
    
FC
  
—  
NetValue SA de CV
  
Mexico City
  
100
%
    
FC
  
—  
NetValue Internet Measurement SA
  
Madrid
  
100
%
    
FC
  
—  
NetValue Limited
  
Hong Kong
  
51
%
    
FC
  
—  

FC = fully consolidated
No changes were made to the consolidation principles in 2001.

F-13


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
Note 5    Balance Sheet
 
Note 5-1    Intangible Assets
 
Change in the gross value of intangible assets:
 
    
December 31, 2000

  
   Additions  

  
  Disposals  

  
Exchange
Rate
Differences

  
December 31, 2001

    
In Euro
Trademarks
  
118,717
  
44,426
            
163,143
Domain Names
  
124,492
            
17,344
  
141,836
Software
  
424,486
  
46,473
  
4,190
  
13,223
  
479,992
Internet Sites
  
32,319
  
47,259
            
79,578
Flotation Costs
  
5,228,160
       
5,228,160
         
Panels
  
3,923,843
  
2,492,980
  
39,956
  
41,406
  
6,418,273
    
  
  
  
  
Total
  
9,852,017
  
2,631,138
  
5,272,306
  
71,973
  
7,282,823
    
  
  
  
  
 
NetValue filed for international registration of trademarks including NetValue, NetValue NetMeter, NetValue Online, and MegaPanel.
 
Changes in the accumulated amortization and intangible assets:
 
    
December 31, 2000

  
Allowances

  
Cancellations

  
Exchange Rate Differences

  
December 31, 2001

    
In Euro
Trademarks
  
11,557
  
25,118
            
36,675
Domain Names
  
26 867
  
28 367
       
1,500
  
56,734
Software
  
112,016
  
217,438
  
3,705
  
5,792
  
331,541
Internet Sites
  
9,751
  
29,096
            
38,847
Flotation costs
  
5,228,160
       
5,228,160
       
0
Panels
  
1,168,497
  
3,023,107
  
35,861
  
6,901
  
4,162,644
    
  
  
  
  
Total
  
6,556,849
  
3,323,126
  
5,267,726
  
14,192
  
4,626,440
    
  
  
  
  
 
Due to the discontinuation of the US panel after 12/31/01, an exceptional amortization was recorded (821,207 Euro) thus reducing the net accounting value to zero.
 
Note 5-2    Tangible Assets
 
Changes in the gross value of tangible assets
 
    
December 31, 2000

  
   Additions   

  
  Disposals  

  
Exchange Rate Differences

  
December 31, 2001

    
In Euro
Fixtures and fittings
  
1,037,591
  
207,362
  
60,355
  
46,729
  
1,231,327
Computer hardware
  
2,161,860
  
260,846
  
67,193
  
34,524
  
2,390,037
Office Furniture
  
202,285
  
45,523
  
21,863
  
3,305
  
229,250
Vehicles
  
70,035
  
297
  
16,747
  
3,849
  
57,434
    
  
  
  
  
    
3,471,771
  
   514,028
  
   166,158
  
88,407
  
3,908,048
    
  
  
  
  

F-14


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
Changes in the accumulated depreciation of tangible assets:
 
    
December 31,
2000

  
Allowances

  
Cancellations

  
Exchange Rate Differences

  
December 31,
2001

    
In Euro
Fixtures and fittings
  
222,609
  
708,517
  
56,533
  
8,561
  
883,154
Computer hardware
  
316,444
  
837,562
  
44,888
  
7,522
  
1,116,640
Office furniture
  
33,285
  
63,212
  
6,135
  
21
  
90,383
Vehicles
  
5,635
  
14,098
  
3,908
  
96
  
15,921
    
  
  
  
  
    
577,972
  
1,623,389
  
111,464
  
16,201
  
2,106,098
    
  
  
  
  
 
Note 5-3  Financial Assets
 
    
December 31,
2000

  
Additions

  
Disposals

  
December 31, 2001

    
In Euro
Security deposits
  
565,144
  
7,333
  
128,357
  
444,120
    
  
  
  
    
565,144
  
7,333
  
128,357
  
444,120
    
  
  
  
 
Security deposits include those made on leases.
 
Note 5-4  Receivables
 
a)  Pre-paid supplies
 
The changes in down payments and advances made to suppliers, all of which are for less than one year, are as follows:
 
    
December 31, 2000

  
December 31, 2001

    
In Euro
Pre-paid supplies
  
129,720
  
191,719
    
  
    
129,720
  
191,719
    
  

F-15


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
b)  Trade receivables
 
All trade receivables mature in less than one year.
 
    
December 31,
2000

  
December 31,
2001

 
    
In Euro
 
Client receivables
  
1,230,407
  
2,490,002
 
Doubtful accounts
       
7,627
 
Accrued receivables
  
464,055
  
366,599
 
    
  

Gross
  
1,694,462
  
2,864,228
 
    
  

Provisions for doubtful receivables
       
(157,168
)
    
  

NET
  
1,694,462
  
2,707,060
 
    
  

 
c)  Other receivables
    
December 31,
2000

  
December 31,
2001

    
In Euro
Miscellaneous receivables
  
121,590
  
128,384
VAT
  
1,431,767
  
687,438
Accrued subsidies
  
7,318
    
    
  
    
  1,560,675
  
815,822
    
  
 
d)  Short-term investment securities
 
    
December 31,
2000

  
December 31,
2001

    
In Euro
Short-term investment securities
  
32,095,933
  
16,070,816
    
  
    
32,095,933
  
16,070,816
    
  
 
As of December 31, 2001 the market value of short-term investment securities exceeded their book value by €0.353 million; these unrealized capital gains were not reported in the financial statements, in compliance with French accounting standards.
 
The company owns 187,200 shares of its treasury stock which are valued at €219,746.
 
Note 5-5  Pre-paid expenses
 
As of December 31, 2001, prepaid expenses amounted to €246,685.

F-16


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
Note 5-6 Changes in shareholders equity (group share)
 
On December 31, 2001, shareholders’ equity amounted to €2,204,537.50 divided into 8,818,150 shares with a par value of €0.25 per share with more than 50% held by founders and senior executives and pre-IPO investors. Institutional and private investors hold the remaining capital.
 
Changes in capital are summarized below:
 
    
December 31,
2000

    
Increase in capital

  
2000 appropriation of loss

    
Profit (loss)
of the period

    
Translation differential

  
December 31,
2001

 
    
In Euro
 
Shareholders’ equity
  
2,204,537
 
                          
2,204,537
 
Share premium
  
64,716,063
 
  
2,255
                     
64,718,318
 
Conversion reserves
  
408,071
 
                     
187,508
  
595,579
 
Accumulated losses
  
(6,258,932
)
       
(20,658,385
)
              
(26,917,317
)
Profit (loss) of the period
  
(20,658,385
)
       
20,658,385
 
  
(20,499,306
)
       
(20,499,306
)
    

  
  

  

  
  

    
40,411,354
 
  
2,255
  
0
 
  
(20,499,306
)
  
187,508
  
20,101,813
 
    

  
  

  

  
  

 
 
·
 
On July 28, 1999, NetValue issued 30,000 special subscription warrants (bons de souscription de parts de créateurs d’entreprise or BCE). These warrants were issued at a price of FRF 1 per warrant in favor of certain company executives. Each warrant confers a right to subscribe for one share at a price of FRF 16 per share (before the ten-for-one stock split reducing the share price from FRF 16 to FRF 1.6). The exercise period is from July 28, 2001 to July 28, 2004. The potential capital increase from the exercise of all these warrants is FRF 480,000 (€73,175.53) resulting in a potential dilution of 3.29%
 
 
·
 
On October 1, 1999, to preserve the rights of the holders of the 30,000 BCE warrants issued by the company on July 28, 1999 in accordance with the applicable legal and regulatory provisions, NetValue decided to proceed with an additional capital increase of €96,000 in favor of these warrant holders. Each holder will be entitled to subscribe for one (1) new share for every five (5) warrants held when exercising the warrants. The potential capital increase from the exercise of all these warrants is FRF 96,000 (€14,635.11) resulting in a potential dilution of 0.68%.
 
 
·
 
On October 1, 1999, the company issued 16,800 BCE warrants at FRF 1 per warrant in favor of certain company executives. Each warrant confers a right to subscribe for one share at FRF 16 per share (before the ten-for-one stock split reducing the share price from FRF 16 to FRF 1.6) at FRF 77 per share. The potential capital increase from the exercise of all these warrants is FRF 268,800 (€40,978.30) resulting in a potential dilution of 1.87%.
 
 
·
 
On October 1, 1999, the company issued 28,080 equity warrants with a price of price of FRF 16 per share (before the ten-for-one stock split reducing the share price from FRF 16 to FRF 1.6). The price of the shares will be determined by the board of directors according to the procedures defined in resolution ten of the proceedings of the shareholders’ meeting of October 1, 1999. The potential capital increase from the exercise of all these warrants is FRF 449,280 (€68,492.29) resulting in a potential dilution of 3.09%.

F-17


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
 
·
 
The combined shareholders’ meeting of June 27, 2001 decided, in accordance with article L.228-95 of the French Commercial Code, to authorize the board of directors to issue 248,000 BCE warrants as provided for under article 163 bis G of the French tax code. In accordance with applicable law and regulations, these BCE warrants will be issued in registered form and be non-transferable. Each BCE warrant entitles the holder to purchase one share with a par value of €0.25 for a price equal to the average closing price of the company’s shares over the 20 trading days preceding the date the warrants are granted. Under this authorization, on June 27, 2001 the board of directors issued 225,000 warrants at a price of €0.01, with an exercise price of €2.19 Euro. The potential capital increase from the exercise of all these warrants is €62,000 resulting in a potential dilution of 2.73%.
 
Note 5-7    Minority Interests
 
Changes in minority interests’ share of retained earnings and income:
 
    
Minority Interest

 
Total at the beginning of the period
  
2,677,422
 
Minority share in the consolidated profit (loss)
  
(2,801,355
)
Impact of exchange rate differences on minority interests
  
90,393
 
Other variations
  
33,540
 
Total at the end of the period
  
0
 
 
The NetValue Group consolidated its share of the negative minority interest.
 
Note 5-8    Contingency and loss provisions
 
Provisions for contingencies and losses were set aside on December 31, 2001 with €14,673 for vested pension benefits, €35,175 for taxes and €385,918 for litigation.
 
Note 5-9    Debts
 
Bank loans were as follows on December 31, 2001:
 
      
December 31, 2000

    
December 31, 2001

      
In Euro
Loans repayable in less than one year
    
175,038
    
185,544
Deposits received
           
28,367
      
    
Total borrowings
    
175,038
    
213,911
      
    

F-18


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
Note 5-10    Trade accounts payable
 
Accounts payable to suppliers amounted to the following on December 31, 2001:
 
    
December 31,
2000

  
December 31,
2001

    
In Euro
Accounts payable
  
2,242,497
  
1,186,207
Accrued invoices not received
  
801,652
  
1,795,555
    
  
Total
  
3,044,149
  
2,981,762
    
  
 
All trade payables are due in less than one year.
 
Note 5-11    Other liabilities
 
Other liabilities as of December 31, 2001:
 
    
December 31,
2000

  
December 31,
2001

    
In Euro
VAT
  
328,858
  
469,118
Corporate Income Tax
  
—  
  
—  
Other taxes and assessments
  
25,382
    
    
  
Tax liabilities
  
354,240
  
469,118
    
  
Employee compensation and paid vacation payable
  
223,851
  
232,489
Employee benefits payable
  
801,569
  
467,336
    
  
Payroll liabilities
  
1,025,420
  
699,825
    
  
Other liabilities
  
167,845
  
178,857
Total
  
1,547,505
  
1,347,800
    
  
 
All other liabilities are due in less than one year
 
Note 5-12    Prepaid Income
 
Prepaid income of €1,510,290 represents the portion of subscription fees pertaining to periods subsequent to December 31, 2001.

F-19


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
Note 6    Income Statement
 
Note 6-1    Performance breakdown by region
 
a)  Revenue, Operational Profit (Loss), and Net Fixed Assets
 
The regional breakdown is as follows:
 
    
2000

    
2001

 
    
France

    
Other countries

    
Total

    
France

    
Other countries

    
Total

 
    
In Euro
 
Product sales
  
1,722,281
 
  
1,426,187
 
  
3,148,468
 
  
2,630,517
 
  
3,947,117
 
  
6,577,634
 
Other revenue
  
415,217
 
  
13,065
 
  
428,282
 
                    
Discounts and rebates
         
(108,221
)
  
(108,221
)
         
(19
)
  
(19
)
    

  

  

  

  

  

Total Revenue
  
2,137,498
 
  
1,331,031
 
  
3,468,529
 
  
2,630,517
 
  
3,947,098
 
  
6,577,615
 
    

  

  

  

  

  

Operating Income (Loss)
  
(3,850,215
)
  
(21,006,943
)
  
(24,857,158
)
  
(3,055,289
)
  
(20,058,380
)
  
(23,113,669
)
Net Fixed Assets
  
3,238,261
 
  
3,515,851
 
  
6,754,112
 
  
2,588,498
 
  
2,313,954
 
  
4,902,452
 
 
b)  Other operating income
 
    
December 31,
2000

      
December 31,
2001

    
In Euro
Subsidies received
  
47,564
 
    
13,600
Other revenue from current business
  
180
 
    
36
Transferred operating expenses
  
5,242,822
*
    
2,234
Patent Royalties
             
    

    
Total
  
5,290,566
 
    
15,870
    

    

* including flotation expenses of €5,228,160, charged to share premiums.
 
c)  Financial income and expenses
 
    
December 31,
2000

    
December 31,
2001

 
    
In Euro
 
Income from invested cash balances
  
1,103,287
 
  
1,958,964
 
Interest expense
  
(41,273
)
  
(122,502
)
Foreign-exchange gains (losses)
  
(16,993
)
  
(204,545
)
    

  

Total
  
1,045,021
 
  
1,631,917
 
    

  

F-20


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
d)  Exceptional items
 
    
December 31, 2000

    
December 31, 2001

 
    
In Euro
 
Capital losses from asset sales
  
(14,413
)
  
(99,794
)
Depreciation and extraordinary loss provisions
  
(84,628
)
  
(1,646,886
)
Other exceptional expenses
  
(123
)
  
(425,614
)
Other exceptional revenue
         
446,953
 
Total
  
(99,164
)
  
(1,725,341
)
    

  

 
These figures concern the close of operations in the United States, which resulted in the total depreciation of the US panel, New York office improvements and fixtures, and employee provisions.
 
Note 7    Accumulated losses/Changes in deferred taxes
 
As of December 31, 2001 the aggregate of tax losses carried forward and accelerated depreciation amounted to approximately €43 million.
 
Note 8    Officers’ compensation
 
Annual compensation for the officers of the company amounted to €457,347.
 
Note 9    Personnel
 
At the end of the year, the Company employed a total of 56 people in France and 65 in other countries.
 
Note 10    Off balance-sheet commitments
 
·
 
25 Moneyplus money-market fund shares were pledged to the Société Générale as security for the guarantees the bank provided on the lease of premises for:
 
—NetValue USA:
 
USD 0.08 million
—NetValue Mexico:
 
USD 0.08 million
—NetValue France:
 
EUR 0.35 million
 
           
Payments due per period (in thousands of Euro)

    
Total

    
Less than 1 year

    
From 1 to 5 years

    
Beyond 5 years

Contractual obligations
                         
Long-term debts
                         
Financial rental obligations
                         
Simple rental contracts
  
5
    
1,158
    
3,579
      
Irreversible purchase agreements
                         
Other long-term obligations
                         
Total
                         
 
Hedge-fund: premium paid in 2001 of €22,105 for the period from October 2001 until October 2002 based on a 4.5% rate and a total of €7,622,451.

F-21


NETVALUE GROUP
 
NOTES TO THE 2001 CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 
Note 11    Post-closing events
 
On January 22, 2002, Jupiter Media Metrix Inc withdrew its patent infringement suit against NetValue, while maintaining its claim against Nielsen NetRatings. In exchange NetValue withdrew its countersuit against Jupiter MediaMetrix.

F-22