----

----

| Independent Auditors’ Report                                                            | 1      |
|-----------------------------------------------------------------------------------------------|--------|
|                                                                                          |   |
| Consolidated Statement of Income for the years ended December 31, 2012, 2011 and 2010         | 2      |
|                                                                                          |   |
| Consolidated Balance Sheet – Assets at December 31, 2012, 2011 and 2010                 | 3      |
|                                                                                          |   |
| Consolidated Balance Sheet – Equity and Liabilities at December 31, 2012, 2011 and 2010 | 4      |
|                                                                                          |   |
| Pledged Assets and Contingent Liabilities                                                     | 4      |
|                                                                                          |   |
| Consolidated Statement of Cash Flows                                                          | 5      |
|                                                                                          |   |
| Accounting Principles and Notes to the Accounts                                               | 6      |
|                                                                                          |   |
| Notes to Consolidated Financial Statements                                                    | 9      |
|                                                                                          |   |

----

----

| Amount in SEK 000s                                                                              | Note                | 01/01/2012-31/12/2012           |   | 01/01/2011-31/12/2011  |   | 01/01/2010-31/12/2010  |
|-------------------------------------------------------------------------------------------------|---------------------|---------------------------------|--------|------------------------|--------|------------------------|
|  Operating incomeNet sales                                                                 |   1       |   100,295             |   |   70,388     |   |   66,050     |
| Other operating income                                                                          |                | 3,316                           |   | 21                     |   | 562                    |
|                                                                                            |                | 103,611                         |   | 70,409                 |   | 66,612                 |
| Operating expensesProduction costs and supplies                                                 |                |  (24,340)                  |   |   (20,632)   |   |   (18,970)   |
| Other external costs                                                                            | 2                   | (16,708)                        |   | (21,092)               |   | (12,540)               |
| Personnel costsDepreciation and amortization of tangible and intangible fixed assetsOther costs | 3 5,6,7,8      | (48,225) (3,221)(320)      |   | (31,214) (2,378)- |   | (26,371) (2,173)- |
| Operating profit (loss)                                                                         |                | 10,797                          |   | (4,907)                |   | 6,558                  |
| Profit (loss) from financial itemsShare of income (loss) from associatedcompanies               |    9 |      - |   | (6,436)                |   | (4,880)                |
| Profit (loss) from non-current receivables                                                      |                | -                               |   | (250)                  |   | -                      |
| Interest income and foreign exchange gainsInterest expense and foreign exchange loss            |                | 253(2,290)                      |   | 242(1,955)             |   | 700(1,034)             |
| Profit (loss) before income taxes andminority interests                                         |                | 8,760                           |   | (13,306)               |   | 1,344                  |
| Income taxesMinority share of profit for the year                                               | 4                   | (919)(113)                      |   | 950(29)                |   | (1,462)(619)           |
| Net profit (loss) for the year                                                                  |                | 7,728                           |   | (12,385)               |   | (737)                  |
|                                                                                            |                |                            |   |                   |   |                   |

----

| Amount in SEK 000s                                             | Note          | 31/12/2012          |   | 31/12/2011        |   | 31/12/2010         |
|----------------------------------------------------------------|---------------|---------------------|--------|-------------------|--------|--------------------|
|  ASSETS                                                   |          |                |   |              |   |               |
| Non-current assets                                             |          |                |   |              |   |               |
| Intangible fixed assetsCapitalized software development cost   |   5 | 287                 |   |  338         |   |  406          |
| Goodwill                                                       | 6             | 2,483               |   | 2,952             |   | 440                |
|                                                           |          | 2,770               |   | 3,290             |   | 846                |
| Tangible fixed assetsLeasehold improvements                    |   8 |    - |   |   66    |   |   133    |
| Equipment, tools, fixtures and fittings                        | 7             | 7,166               |   | 3,784             |   | 3,595              |
|                                                           |          | 7,166               |   | 3,850             |   | 3,728              |
| Financial non-current assetsInvestment in associated companies |   9 |    - |   |   -     |   |   -      |
| Deferred tax assets                                            |          | 109                 |   | 204               |   | 104                |
| Other long-term receivables                                    | 10            | 348                 |   | 431               |   | 710                |
| Other long-term investments                                    |          | 7                   |   | 8                 |   | 8                  |
|                                                           |          | 464                 |   | 643               |   | 822                |
| Total non-current assets                                       |          | 10,400              |   | 7,783             |   | 5,396              |
|  Current assets                                           |          |                |   |              |   |               |
| Supplies                                                       |          | 5                   |   | 76                |   | 9                  |
|                                                           |          | 5                   |   | 76                |   | 9                  |
| Current receivablesAccounts receivable                         |          |   11,132  |   |   9,868 |   |   12,000 |
| Receivables from associated companies                          |          | -                   |   | -                 |   | 4,950              |
| VAT and other receivables                                      |          | 1,376               |   | 1,201             |   | 370                |
| Prepaid expenses and accrued income                            | 11            | 6,694               |   | 2,678             |   | 2,181              |
|                                                           |          | 19,202              |   | 13,747            |   | 19,501             |
| Cash and bank                                                  |          | 5,148               |   | 5,216             |   | 8,299              |
| Total current assets                                           |          | 24,355              |   | 19,039            |   | 27,809             |
| TOTAL ASSETS                                                   |          | 34,755              |   | 26,822            |   | 33,205             |

----

| Amount in SEK 000s                                      | Note   | 31/12/2012 |   | 31/12/2011 |   | 31/12/2010 |
|---------------------------------------------------------|--------|------------|--------|------------|--------|------------|
|  Equity and liabilities                            |   |       |   |       |   |       |
| Equity                                                  | 12     |       |   |       |   |       |
| Share capital                                           |   | 154        |   | 154        |   | 122        |
| New share issue being registered                        |   | -          |   | -          |   | 4,975      |
| Restricted reserves                                     |   | 185        |   | 20         |   | 4,208      |
| Non-restricted reserves                                 |   | (117)      |   | 12,565     |   | 3,071      |
| Net profit (loss) for the year                          |   | 7,728      |   | (12,385)   |   | (737)      |
| Total equity                                            |   | 7,950      |   | 354        |   | 11,639     |
| Minority shares                                         |   | 1,419      |   | 907        |   | 2,588      |
| ProvisionsProvisions for deferred taxes                 |   | 58         |   | -          |   | 1,494      |
|                                                    |   | 58         |   | -          |   | 1,494      |
| Long-term liabilitiesLiabilities to credit institutions | 13     | 949        |   | 1,823      |   | 1,060      |
|                                                    |   | 949        |   | 1,823      |   | 1,060      |
| Current liabilitiesLiabilities to credit institutions   | 13     | 3,738      |   | 2,663      |   | 1,891      |
| Accounts payable                                        |   | 6,631      |   | 6,402      |   | 4,486      |
| Loans from shareholders                                 |   | 4,458      |   | 4,371      |   | 2,615      |
| Taxes payable                                           |   | 595        |   | 1,317      |   | 544        |
| Other current liabilities                               |   | 3,206      |   | 1,410      |   | 1,856      |
| Accrued expenses and deferred income                    | 12     | 5,751      |   | 7,575      |   | 5,032      |
|                                                    |   | 24,379     |   | 23,738     |   | 16,424     |
| TOTAL EQUITY AND LIABILITIES                            |   | 34,755     |   | 26,822     |   | 33,205     |

| Other pledged assets and collateral |   |   |   |   |   |   |
|-------------------------------------|--------|--------|--------|--------|--------|--------|
| Chattel mortgages                   |   | 4,000  |   | 3,000  |   | 2,000  |
| Total                               |   | 4,000  |   | 3,000  |   | 2,000  |

----

| Amount in SEK 000s                                                            | 31/12/2012      |   | 31/12/2011         |   | 31/12/2010         |
|-------------------------------------------------------------------------------|-----------------|--------|--------------------|--------|--------------------|
|  Cash flows from operating activitiesProfit (loss) after financial items | 8,760           |   | (13,306)           |   | 1,344              |
| Adjustments for non-cash transactions                                         | 2,756           |   | 9,205              |   | 7,043              |
|                                                                          | 11,516          |   | (4,101)            |   | 8,387              |
| Taxes (paid) received                                                         | (1,488)         |   | 228                |   | (2,086)            |
| Cash flow from operating activities, before changes in working capital        | 10,028          |   | -3,873             |   | 6,301              |
| Cash flow from changes in working capitalIncrease(-)/Decrease (+) of supplies | 71              |   | 67                 |   | 1                  |
| Increase(-)/Decrease (+) of operating receivables                             | (6,241)         |   | 2,158              |   | (8,179)            |
| Increase(-)/Decrease (+) of operating liabilities                             | 692             |   | 5,242              |   | 770                |
| Cash flow from operating activities                                           | 4,550           |   | 3,595              |   | (1,107)            |
| Investment activities                                                         |            |   |               |   |               |
| Acquisition of intangible fixed assets                                        | (473)           |   | (221)              |   | (309)              |
| Acquisition of tangible fixed assets                                     | (5,615)         |   | (647)              |   | (2,199)            |
| Acquisition of non-current assets                                        | -               |   | (2,518)            |   | (4,880)            |
| Acquisition of business, net of cash acquired                                 | -               |   | (3,010)            |   | (360)              |
| Investments in other non-current assets                                       | 22              |   | (107)              |   | 709                |
| Cash flow from investment activities                                          | (6,066)         |   | (6,503)            |   | (7,039)            |
| Financing activitiesProceeds from new share issue                             | -               |   | -                  |   |   4,975  |
| Proceeds from stock rights issue and sale of shares to mi-                    |            |   |               |   |               |
| nority shareholders                                                           | 1,262           |   | -                  |   | -                  |
| Proceeds from loans issued                                                    | 186             |   | 1,535              |   | 1,851              |
| Dividends paid                                                                | -               |   | (1,710)            |   | -                  |
| Cash flow from financing activities                                           | 1,448           |   | (175)              |   | 6,826              |
| Net cash flow for the year Cash and bank at beginning of year            | (68) 5,216 |   | (3,083) 8,299 |   | (1,320) 9,619 |
| Cash and bank at end of year                                                  | 5,148           |   | 5,216              |   | 8,299              |

| Depreciation, amortization and impairment | 3,541   |   | 9,205   |   | 7,043   |
|-------------------------------------------|---------|--------|---------|--------|---------|
| Net profit from stock rights issue        | (785)   |   | -       |   | -       |
|                                      | 2,756   |   | 9,205   |   | -       |
|                                      |    |   |    |   |    |
| Interest received                         | 253     |   | 242     |   | 700     |
| Interest paid                             | (2,290) |   | (1,955) |   | (1,034) |

| Liquid assets                                      |   |   |   |   |   |
|----------------------------------------------------|--------|--------|--------|--------|--------|
| Cash and bank                                      | 5,148  |   | 4,209  |   | 5,611  |
| Short term investments classified as liquid assets | -      |   | 1,007  |   | 2,688  |
| Cash and bank                                      | 5,148  |   | 5,216  |   | 8,299  |

----

----

----

----

|   | 01/01/2012-31/12/2012 |   | 01/01/2011-31/12/2011 |   | 01/01/2010-31/12/2010 |
|--------|-----------------------|--------|-----------------------|--------|-----------------------|

| Sweden         | 58,468  |   | 39,937 |   | 34,073 |
|----------------|---------|--------|--------|--------|--------|
| Finland        | 22,379  |   | 18,078 |   | 16,555 |
| Norway         | 3,457   |   | 2,705  |   | 5,087  |
| Czech Republic | 7,442   |   | 7,679  |   | 8,098  |
| Slovakia       | 1,230   |   | 1,238  |   | 2,117  |
| Denmark        | 35      |   | 276    |   | 120    |
| Great Britain  | 823     |   | 496    |   | -      |
| USA            | 6,461   |   | -      |   | -      |
|           | 100,295 |   | 70,409 |   | 66,050 |

| Services | 65,440  |   | 46,627 |   | 41,832 |
|----------|---------|--------|--------|--------|--------|
| Products | 25,241  |   | 13,875 |   | 15,055 |
| Licenses | 4,894   |   | 3,909  |   | 3,326  |
| Others   | 4,720   |   | 5,998  |   | 5,837  |
|     | 100,295 |   | 70,409 |   | 66,050 |

|   | 01/01/2012-31/12/2012 |   | 01/01/2011-31/12/2011 |   | 01/01/2010-31/12/2010 |
|--------|-----------------------|--------|-----------------------|--------|-----------------------|

| Assets that are used via operating leasing agreements    |   |   |   |
|----------------------------------------------------------|--------|--------|--------|
| Leasing costs excluding rent for premises                | 1,216  | 757    | 556    |
| Future leasing fees < 5 years excl. rent for premises | 4,637  | -      | -      |
|                                                     |   |   |   |

|   | 01/01/2012-31/12/2012 |   | 01/01/2011-31/12/2011 |   | 01/01/2010-31/12/2010 |
|--------|-----------------------|--------|-----------------------|--------|-----------------------|

| Men    | 84 |   | 54 |   | 47 |
|--------|----|--------|----|--------|----|
| Women  | 14 |   | 10 |   | 10 |
|   | 98 |   | 64 |   | 57 |

| Board and Managing Director | 6,411  |   | 3,894  |   | 4,836  |
|-----------------------------|--------|--------|--------|--------|--------|
| Other employees             | 28,671 |   | 16,704 |   | 14,995 |
| Total                       | 35,082 |   | 20,598 |   | 19,831 |
| Social fees                 | 10,321 |   | 6,509  |   | 4,908  |
| (of which pension costs)    | 2,887  |   | 1,498  |   | 1,370  |

----

|                         | 01/01/2012-31/12/2012 |   | 01/01/2011-31/12/2011 |   | 01/01/2010-31/12/2010 |   |
|------------------------------|-----------------------|--------|-----------------------|--------|-----------------------|--------|
| Current tax charge           | (766)                 |   | (545)                 |   | 1,275                 |
| Deferred tax (charge) credit | (153)                 |   | 1,495                 |   | 187                   |
|                         | (919)                 |   | 950                   |   | 1,462                 |

|                                                              | 2012     | 2011    | 2010     |
|-------------------------------------------------------------------|----------|---------|----------|
| Profit (Loss) before taxes                                        |     | 8,760   |     | (13,306) |   | 1,344 |
| Income tax using the corporate tax rate for the Parent company    | 26.3%    | (2,304) | 26.3 %   | 3,499 | 26.3 % | (353) |
| Non-deductible expenses                                           | 0.2%     | (20)    | (4.8 %)  | (639) | 97.8 % | (1,314) |
| Standard interest on tax allocation reserves                      | -        | -       | (0.2 %)  | (31) | 2.2 % | (30) |
| International taxes and rate differentials                        | -        | -       | (0.3 %)  | (36) | - | - |
| Effect of increase in valuation allowance for deferred tax assets | -        | -       | (11.0 %) | (1,463) | - | - |
| Tax loss carry forwards not recognized as deferred tax asset      | (15.1 %) | 1,323   | -        | - | - | - |
| Effect due to change in tax rate/ and tax regulations             | (0.1 %)  | 9       | -        | - | - | - |
| Other                                                             | (0.8 %)  | 73      | (1.5 %)  | (381) | (17.5) % | 236 |
| Reported tax expense                                              | 10.5 %   | (919)   | 3,9 %    | 950 | 108.8 % | (1,462) |

|   | 2012 |   | 2011 |   | 2010 |
|--------|------|--------|------|--------|------|

| At beginning of year                 | 1,727 |   | 1,508  |   | 1,197  |
|--------------------------------------|-------|--------|--------|--------|--------|
| New acquisitions                     | 129   |   | 221    |   | 309    |
| Translation differences for the year | 21    |   |   |   |   |
|                                 | 1,877 |   | 1,727  |   | 1,506  |

| At beginning of year                 | (1,389) |   | (1,100) |   | (835)   |
|--------------------------------------|---------|--------|---------|--------|---------|
| Amortization                         | (196)   |   | (269)   |   | (267)   |
| Translation differences for the year | 5       |   | (20)    |   | 2       |
|                                 | (1,590) |   | (1,389) |   | (1,100) |
| Net value at year-end                | 287     |   | 338     |   | 406     |

----

|   | 2012 |   | 2011 |   | 2010 |
|--------|------|--------|------|--------|------|

| At beginning of year             | 5,778 |   | 2,770 |   | 2,770 |
|----------------------------------|-------|--------|-------|--------|-------|
| New acquisitions                 | 344   |   | 3,008 |   | -     |
| Divestment / closure of business | (5)   |   | -     |   | -     |
|                             | 6,117 |   | 5,778 |   | 2,770 |

| At beginning of year  | (2,826) |   | (2,330) |   | (2,081) |
|-----------------------|---------|--------|---------|--------|---------|
| Amortisation          | (808)   |   | (496)   |   | (249)   |
|                  | (3,634) |   | (2,826) |   | (2,330) |
| Net value at year-end | 2,483   |   | 2,952   |   | 440     |

----

|   | 2012 |   | 2011 |   | 2010 |
|--------|------|--------|------|--------|------|

| At beginning of year                 | 14,770 |   | 13,047 |   | 10,787 |
|--------------------------------------|--------|--------|--------|--------|--------|
| New acquisitions                     | 5,615  |   | 1,723  |   | 2,376  |
| Translation differences for the year | (61)   |   | 21     |   | (471)  |
|                                 | 20,385 |   | 14,770 |   | 13,047 |

| At beginning of year                 | (11,007) |   | (9,458)  |   | (8,087) |
|--------------------------------------|----------|--------|----------|--------|---------|
| Depreciation                         | (2,134)  |   | (1,538)  |   | (1,581) |
| Translation differences for the year | (17)     |   | (11)     |   | (210)   |
|                                 | (13,158) |   | (11,007) |   | (9,458) |

| Net value at year-end | 7,166 | 3,784 | 3,594 |
|-----------------------|-------|-------|-------|

|   | 2012 |   | 2011 |   | 2010 |
|--------|------|--------|------|--------|------|

| At beginning of year                 | 332 |   | 331 |   | 331 |
|--------------------------------------|-----|--------|-----|--------|-----|
| Translation differences for the year | (2) |   | 1   |   | -   |
|                                 | 330 |   | 332 |   | 331 |

| At beginning of year | (265) |   | (198) |   | (132) |
|----------------------|-------|--------|-------|--------|-------|
| Depreciation         | (65)  |   | (67)  |   | (66)  |
|                 | (330) |   | (265) |   | (198) |

| Net value at year-end | - | 66 | 133 |
|-----------------------|---|----|-----|

|   | 2012 |   | 2011 |   | 2010 |
|--------|------|--------|------|--------|------|

| At beginning of year                 | -      |   | -       |   | 6,335   |
|--------------------------------------|--------|--------|---------|--------|---------|
| Acquisitions                         | -      |   | 2,518   |   | 4,614   |
| Impairment                           | -      |   | (2,518) |   | (4,614) |
| Translation differences for the year | -      |   | -       |   | -       |
|                                 |   |   |    |   |    |
| Net value at year-end                | -      |   | -       |   | -       |

----

|   | 2012 |   | 2011 |   | 2010 |
|--------|------|--------|------|--------|------|

| At beginning of year                     | 431    |   | 710    |   | 795    |
|------------------------------------------|--------|--------|--------|--------|--------|
| Additional receivables                   | 315    |   | 12     |   | 19     |
| Payments received                        | (236)  |   | (5)    |   | (82)   |
| Reclassifications to current receivables | (162)  |   | (286)  |   | -      |
| Exchange rate differences for the year   | -      |   | -      |   | (22)   |
|                                     |   |   |   |   |   |
| Net value at year-end                    | 348    |   | 431    |   | 710    |

|   | 31/12/2012 |   | 31/12/2011 |   | 31/12/2010 |
|--------|------------|--------|------------|--------|------------|

| Prepaid expenses | 2,127 |   | 1,395 |   | 1,063 |
|------------------|-------|--------|-------|--------|-------|
| Accrued income   | 4,567 |   | 1,283 |   | 746   |
| Other items      | -     |   | -     |   | 372   |
|             | 6,694 |   | 2,678 |   | 2,181 |

| Accrued salary costs       | 2,361 |   | 1,669 |   | 1,044  |
|----------------------------|-------|--------|-------|--------|--------|
| Prepaid income - agreement | 1,206 |   | 1,132 |   | 865    |
| Other items                | 1,995 |   | 4,774 |   | 3,123  |
|                       | 5,562 |   | 7,575 |   | -9,458 |

----

|                                                          | Share equity |   | Restrictedreserves |   | Non-restricted reserves |   | Total    |
|---------------------------------------------------------------|--------------|--------|--------------------|--------|-------------------------|--------|----------|
|                                                          |         |   |               |   |                    |   |     |
| Equity 2009-12-31                                             | 122          |   | 4,667              |   | 2,819                   |   | 7,608    |
| New share issue                                               | -            |   | 4,975              |   | -                       |   | 4,975    |
| Foreign currency translation adj.                             | -            |   | -                  |   | (208)                   |   | (208)    |
| Reclassification between restricted and non-restricted equity | -            |   | (459)              |   | 459                     |   | -        |
| Profit/loss for the year                                      | -            |   | -                  |   | (737)                   |   | (737)    |
| Equity 2010-12-31                                             | 122          |   | 9,183              |   | 2,333                   |   | 11,638   |
|                                                          |         |   |               |   |                    |   |     |
| Equity 2010-12-31                                             | 122          |   | 9,183              |   | 2,333                   |   | 11,638   |
| New share issue                                               | 32           |   | 2,988              |   | -                       |   | 3,020    |
| Dividends                                                     | -            |   | -                  |   | (1,900)                 |   | (1,900)  |
| Foreign currency translation adj.                             | -            |   | -                  |   | (20)                    |   | -20      |
| Reclassification between restricted and non-restricted equity | -            |   | (12,151)           |   | 12,151                  |   | -        |
| Profit/loss for the year                                      | -            |   | -                  |   | (12,385)                |   | (12,385) |
| Equity 2011-12-31                                             | 154          |   | 20                 |   | 180                     |   | 354      |

| Equity 2011-12-31                                             | 154 |   | 20  |   | 180    |   | 354    |
|---------------------------------------------------------------|-----|--------|-----|--------|--------|--------|--------|
| Dividends                                                     | -   |   | -   |   |   |   |   |
| Foreign currency translation adj.                             | -   |   | -   |   | (132)  |   | (132)  |
| Reclassification between restricted and non-restricted equity | -   |   | 165 |   | (165)  |   |   |
| Profit/loss for the year                                      | -   |   | -   |   | 7,728  |   | 7,728  |
| Equity 2012-12-31                                             | 154 |   | 185 |   | 7,611  |   | 7,950  |

| Short term | 31/12/2012 |   | 31/12/2011 |   | 31/12/2010 |
|------------|------------|--------|------------|--------|------------|

| Granted credit limit   | (3,645) |   | (3,000) |   | (2,000) |
|------------------------|---------|--------|---------|--------|---------|
| Non-utilised portion   | 1,076   |   | 337     |   | 109     |
| Utilised credit amount | (2,569) |   | (2,663) |   | (1,891) |
| Other bank loans       | (1,169) |   | (-)     |   | (-)     |
|                   | (3,738) |   | (-)     |   | (-)     |

| Long term | 31/12/2012 |   | 31/12/2011 |   | 31/12/2010 |
|-----------|------------|--------|------------|--------|------------|

| Amounts expected to paid after more than 12 months | 949 |   | 1,823 |   | 1,060 |
|----------------------------------------------------|-----|--------|-------|--------|-------|
| Amounts expected to paid after more than 5 years   | -   |   | -     |   | -     |
|                                               | 949 |   | 1,823 |   | 1,060 |

----

| a)   | Business combinations and goodwill |
|----------------|------------------------------------|

| b)   | Changes in ownership interest in subsidiaries |
|----------------|-----------------------------------------------|

| c)   | Capitalized software development costs |
|----------------|----------------------------------------|

| d)   | Income taxes |
|----------------|--------------|

----

| e)   | Leases |
|----------------|--------|

| f)   | Accounting for associated companies |
|----------------|-------------------------------------|

|   | For the years ended December 31 |
|--------|---------------------------------|
|   | 2012                            |   | 2011 |   | 2010 |

| Net income (loss) under Swedish GAAP                    | 7,728   |   | (12,385) |   | (737) |
|---------------------------------------------------------|---------|--------|----------|--------|-------|
| Business combinations and goodwill (a)             | 683     |   | 268      |   | 146   |
| Changes in ownership interest in subsidiaries (b)  | (785)   |   | -        |   | -     |
| Software development costs (c)                     | 51      |   | 68       |   | (44)  |
| Leases (e)                                              | 225     |   | (21)     |   | 66    |
| Accounting for associated companies (f)                 | -       |   | (560)    |   | 1,470 |
| Income taxes (d)                                   | (1,323) |   | 1,463    |   | 12    |
| Tax effect of US GAAP adjustments                       | (68)    |   | (7)      |   | (9)   |
| Net income (loss) under US GAAP                         | 6,510   |   | (11,175) |   | 904   |

----

|   | 2012 |   | 2011 |   | 2010 |
|--------|------|--------|------|--------|------|

| Shareholders’ equity under Swedish GAAP | 7,950 |   | 354   |   | 11,639 |
|-----------------------------------------------|-------|--------|-------|--------|--------|
| Business combinations and goodwill (a)        | 36    |   | (650) |   | 839    |
| Development costs (c)                         | (287) |   | (338) |   | (406)  |
| Income taxes (d)                              | 152   |   | 1,475 |   | 12     |
| Leases (e)                                    | 270   |   | 45    |   | 66     |
| Accounting for associated companies (f)       | -     |   | -     |   | 560    |
| Tax effect of US GAAP adjustments             | (16)  |   | 53    |   | 60     |
| Shareholders’ equity under US GAAP      | 8,106 |   | 938   |   | 12,769 |

----

|                                         | Swedish kronor                           |   | US dollar          |
|----------------------------------------------|------------------------------------------|--------|--------------------|
| As of December 31, 2012                 | Revisedpresentation based onSwedish GAAP |   | US GAAPAdjustments |   | Balance sheet in accordance with US GAAP |   | Balance sheet in accordance with US GAAP |
| Assets                                       |                                     |   |               |   |   |   |   |
| Cash and cash equivalents                    | 5,148                                    |   | -                  |   | 5,148 |   | 790 |
| Accounts receivable, net                     | 11,132                                   |   | -                  |   | 11,132 |   | 1,709 |
| Inventories, net                             | 5                                        |   | -                  |   | 5 |   | 1 |
| Other receivables                            | 1,376                                    |   | -                  |   | 1,376 |   | 211 |
| Prepaid expenses and other current assets    | 6,694                                    |   | -                  |   | 6,694 |   | 1,027 |
| Total current assets                         | 24,355                                   |   | -                  |   | 24,355 |   | 3,738 |
|                                         |                                     |   |               |   |   |   |   |
| Property and equipment, net                  | 7,166                                    |   | -                  |   | 7,166 |   | 1,100 |
| Assets held under capital lease              | -                                        |   | 4,019              |   | 4,019 |   | 617 |
| Intangible assets, net                       | 287                                      |   | (287)              |   | - |   | - |
| Goodwill                                     | 2,483                                    |   | 36                 |   | 2,519 |   | 387 |
| Deferred taxes                               | 109                                      |   | 136                |   | 245 |   | 36 |
| Other assets                                 | 355                                      |   | -                  |   | 355 |   | 54 |
| Total non-current assets                     | 10,400                                   |   | 3,904              |   | 14,304 |   | 2,195 |
| TOTAL ASSETS                                 | 34,755                                   |   | 3,904              |   | 38,659 |   | 5,932 |
|                                         |                                     |   |               |   |   |   |   |
| Liabilities and Shareholders’ equity   |                                     |   |               |   |   |   |   |
| Accounts payable                             | 6,631                                    |   | -                  |   | 6,631 |   | 1,018 |
| Deferred revenue and accrued expenses        | 5,751                                    |   | -                  |   | 5,751 |   | 883 |
| Due to associated companies                  | 4,458                                    |   | -                  |   | 4,458 |   | 684 |
| Taxes payable                                | 595                                      |   | -                  |   | 595 |   | 91 |
| Current portion of bank loan                 | 3,738                                    |   | -                  |   | 3,738 |   | 572 |
| Current portion of capital lease obligations | -                                        |   | 1,377              |   | 1,377 |   | 211 |
| Other current liabilities                    | 3,206                                    |   | -                  |   | 3,206 |   | 492 |
| Total current liabilities                    | 24,379                                   |   | 1,377              |   | 25,756 |   | 3,951 |
|                                         |                                     |   |               |   |   |   |   |

----

| Deferred taxes                                   | 58     |   | -      |   | 58     |   | 9      |
|--------------------------------------------------|--------|--------|--------|--------|--------|--------|--------|
| Noncurrent bank loans                            | 949    |   | -      |   | 949    |   | 145    |
| Non-current portion of capital lease obligations | -      |   | 2,372  |   | 2,372  |   | 364    |
| Total liabilities                                | 25,386 |   | 3,749  |   | 29,135 |   | 4,469  |
|                                             |   |   |   |   |   |   |   |
| Share capital                                    | 154    |   | -      |   | 154    |   | 24     |
| Other paid in capital                            | 8,931  |   | -      |   | 8,931  |   | 1,371  |
| Other comprehensive income                       | (488)  |   |   |   | (488)  |   | (74)   |
| Retained earnings                                | (647)  |   | 155    |   | (492)  |   | (77)   |
| Non-controlling interest                         | 1,419  |   | -      |   | 1,419  |   | 218    |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 34,755 |   | 3,904  |   | 38,659 |   | 5,932  |

----

|                                       | Swedish kronor                           |   | US dollar          |
|--------------------------------------------|------------------------------------------|--------|--------------------|
| For the year ended December 31, 2012  | Revisedpresentation based onSwedish GAAP |   | US GAAPAdjustments |   | Income     statement in accordance   with US GAAP |   | Income    statement in accordance with US GAAP |
| - Total revenues                           | 100,295                                  |   | -                  |   | 100,295 |   | 14,802 |
| - Cost of sales                            | (48,991)                                 |   | -                  |   | (48,991) |   | (7,231) |
| Gross profit                               | 51,304                                   |   | -                  |   | 51,304 |   | 7,572 |
| Operating expenses                         |                                     |   |               |   |   |   |   |
| - Selling, general and administrative      | (21,227)                                 |   | 1,140              |   | (20,087) |   | (2,965) |
| - Research and development                 | (22,596)                                 |   | 51                 |   | (22,545) |   | (3,327) |
| Total operating expenses                   | (43,823)                                 |   | 1,191              |   | (42,632) |   | (6,292) |
| Operating income (loss)                    | 7,481                                    |   | 1,191              |   | 8,672 |   | 1,279 |
| - Other income                             | 3,316                                    |   | (785)              |   | 2,531 |   | 373 |
| - Interest income                          | 253                                      |   | -                  |   | 253 |   | 37 |
| - Interest expense                         | (2,290)                                  |   | (232)              |   | (2,522) |   | (372) |
| Income (loss) before taxes                 | 8,760                                    |   | 174                |   | 8,934 |   | 1,319 |
|                                       |                                     |   |               |   |   |   |   |
| - Income tax benefit (expense), net        | (919)                                    |   | (1,391)            |   | (2,310) |   | (341) |
| - Minority share of profit for the year    | (113)                                    |   | -                  |   | (113) |   | (17) |
| Net income (loss)                          | 7,728                                    |   | (1,217)            |   | 6,510 |   | 960 |
|                                       |                                     |   |               |   |   |   |   |

----

|                                                                                      | Swedish kronor                           |   | US dollar          |
|-------------------------------------------------------------------------------------------|------------------------------------------|--------|--------------------|
| 2012                                                                                 | Revisedpresentation based onSwedish GAAP |   | US GAAPAdjustments |   | Cash flow in accordance with US GAAP |   | Cash flow in accordance   with US GAAP in USD |
| CASH FLOWS FROM OPERATING ACTIVITIES                                                      |                                     |   |               |   |   |   |   |
| Net profit (loss)                                                                         | 7,728                                    |   | (1,217)            |   | 6,510 |   | 960 |
| Non-controlling interest share                                                            | 113                                      |   | -                  |   | 113 |   | 17 |
| Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |                                     |   |               |   |   |   |   |
| - Depreciation and amortization                                                           | 2,756                                    |   | 963                |   | 3,719 |   | 549 |
| - Deferred income tax expense                                                             | 153                                      |   | 1,391              |   | 1,544 |   | 228 |
| Changes in operating assets and liabilities:                                              |                                     |   |               |   |   |   |   |
| - Accounts receivable                                                                     | (1,264)                                  |   | -                  |   | (1,264) |   | (187) |
| - Inventories                                                                             | 71                                       |   | -                  |   | 71 |   | 10 |
| - VAT and other receivables                                                               | (175)                                    |   | -                  |   | (175) |   | (26) |
| - Prepaid expenses and other assets                                                       | (4,016)                                  |   | -                  |   | (4,016) |   | (593) |
| - Accounts payable and accrued expenses                                                   | (1,858)                                  |   | -                  |   | (1,858) |   | (274) |
| - Deferred revenue and accrued expense                                                    | 74                                       |   | -                  |   | 74 |   | 11 |
| - Other liabilities                                                                       | 968                                      |   | -                  |   | 968 |   | 145 |
| Net cash (used in) provided by operating activities                                       | 4,550                                    |   |               |   | 5,686 |   | 840 |
|                                                                                      |                                     |   |               |   |   |   |   |
| CASH FLOWS FROM INVESTING ACTIVITIES                                                      |                                     |   |               |   |   |   |   |
| Payments on capital lease obligations                                                     | -                                        |   | (1,137)            |   | (1,137) |   | (168) |
| Acquisition of property and equipment                                                     | (6,088)                                  |   | -                  |   | (6,088) |   | (896) |
| Investments in other non-current assets                                                   | 22                                       |   | -                  |   | 22 |   | 3 |
| Net cash used in investing activities                                                     | (6,066)                                  |   | (1,137)            |   | (7,203) |   | (1,061) |
|                                                                                      |                                     |   |               |   |   |   |   |
| CASH FLOWS FROM FINANCING ACTIVITIES                                                      |                                     |   |               |   |   |   |   |
| Proceeds from loans issued                                                                | 186                                      |   | -                  |   | 186 |   | 27 |
| Proceeds from stocks rights issues to non-                                                |                                     |   |               |   |   |   |   |
| controlling shareholders                                                                  | 1,262                                    |   | -                  |   | 1,262 |   | 186 |
| Net cash used in financing activities                                                     | 1,448                                    |   | -                  |   | 1,448 |   | 213 |
|                                                                                      |                                     |   |               |   |   |   |   |
| Change in cash and cash equivalents                                                       | (68)                                     |   | -                  |   | (68) |   | (10) |
| Cash and cash equivalents at beginning of year                                            | 5,216                                    |   | -                  |   | 5,216 |   | 770 |
| Exchange rate effect in cash                                                              |                                     |   |               |   |   |   | 30 |
| Cash and cash equivalents at end of year                                                  | 5,148                                    |   | -                  |   | 5,148 |   | 760 |
|                                                                                      |                                     |   |               |   |   |   |   |
| SUPPLEMENTAL CASH FLOW INFORMATION                                                        |                                     |   |               |   |   |   |   |
| Interest paid                                                                             | 2,290                                    |   | 232                |   | 2,522 |   | 372 |
| Taxes paid                                                                                | 1,488                                    |   | -                  |   | 1,488 |   | 220 |

----

----