Cash flow $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000
2002 2003 2004 2005 2006 2007 2008 Q3 2002 Q4 2002 Q1 2003 Q2 2003 Q3 2003 Q4 2003 Q1 2004 Q2 2004 Q3 2004 Q4 2004 Q1 2005 Q2 2005 Q3 2005 Q4 2005 Q1 2006 Q2 2006 Q3 2006 Q4 2006 Q1 2007 Q2 2007 Q3 2007 Q4 2007 Q1 2008 Q2 2008 Q3 2008 Q4 2008
Cash flow from operating activities  
Receipts from paid invoices s           -       10,150     14,275     14,423     14,568     14,715     14,862                   -                   -                 738            2,823            3,145            3,444            3,553            3,564            3,574            3,583            3,592            3,601            3,610            3,619            3,628            3,638            3,647            3,656            3,665            3,674            3,683            3,692            3,702            3,711            3,720            3,730
Operating expenditure s     (1,883)     (8,782)     (9,038)     (9,137)     (9,250)     (9,378)     (9,525)                (478)           (1,406)           (2,140)           (2,170)           (2,197)           (2,275)           (2,239)           (2,244)           (2,250)           (2,305)           (2,263)           (2,269)           (2,275)           (2,331)           (2,289)           (2,296)           (2,303)           (2,361)           (2,320)           (2,328)           (2,336)           (2,394)           (2,355)           (2,364)           (2,373)           (2,433)
s     (1,883)      1,368      5,237      5,286      5,319      5,336      5,337                (478)           (1,406)           (1,402)               653               948            1,169            1,314            1,320            1,324            1,278            1,330            1,333            1,336            1,288            1,339            1,341            1,343            1,295            1,345            1,346            1,347            1,298            1,347            1,347            1,347            1,296
                                                                   
Interest                                                                    
Interest received s         167         234         383         545         690         837         987                  91                76                61                50                57                66                77                90               103               114               122               132               141               150               159               168               177               186               195               204               214               223               232               242               252               261
Interest paid s           -             -             -             -             -             -             -                     -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -  
s         167         234         383         545         690         837         987                  91                76                61                50                57                66                77                90               103               114               122               132               141               150               159               168               177               186               195               204               214               223               232               242               252               261
                                                                   
Taxation paid                                                                    
Corporation tax s           -             -          (444)     (1,697)     (1,877)     (1,948)     (1,998)                   -                   -                   -                   -                   -                   -                   -                   -                 (37)              (407)              (409)              (411)              (430)              (446)              (455)              (469)              (474)              (479)              (482)              (485)              (489)              (492)              (495)              (498)              (501)              (504)
s           -             -          (444)     (1,697)     (1,877)     (1,948)     (1,998)                   -                   -                   -                   -                   -                   -                   -                   -                 (37)              (407)              (409)              (411)              (430)              (446)              (455)              (469)              (474)              (479)              (482)              (485)              (489)              (492)              (495)              (498)              (501)              (504)
                                                                   
Capital Expenditure and Financial Investment                                                                    
Purchase of tangible fixed assets s     (1,132)        (910)        (240)        (240)        (248)        (240)        (240)             (1,072)               (60)              (613)              (100)               (98)              (100)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (68)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)
s     (1,132)        (910)        (240)        (240)        (248)        (240)        (240)             (1,072)               (60)              (613)              (100)               (98)              (100)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (68)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)               (60)
                                                                   
Dividends paid                                                                    
Dividends on ordinary shares s           -             -             -             -             -             -             -                     -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -  
s           -             -             -             -             -             -             -                     -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -  
                                                                   
                                                                   
Cash flow s     (2,849)         692      4,936      3,895      3,884      3,985      4,087             (1,460)           (1,389)           (1,954)               603               908            1,135            1,332            1,350            1,330               925               983               993               987               932               983               980               979               943               998            1,005            1,012               969            1,025            1,031            1,037               994
                                                                   
                                                                   
Indicators                                                                  
Operational Cash Flow s     (1,883)      1,368      5,237      5,286      5,319      5,336      5,337              (478)           (1,406)           (1,402)               653               948            1,169            1,314            1,320            1,324            1,278            1,330            1,333            1,336            1,288            1,339            1,341            1,343            1,295            1,345            1,346            1,347            1,298            1,347            1,347            1,347            1,296
Cumulatative Operational Cash Flow b     (1,883)        (515)      4,721     10,008     15,326     20,663     26,000              (478)           (1,883)           (3,286)           (2,632)           (1,684)              (515)               799            2,119            3,443            4,721            6,051            7,384            8,719          10,008          11,347          12,688          14,031          15,326          16,671          18,017          19,365          20,663          22,009          23,356          24,703          26,000
Op Cash Flow & CapEx Cash Flow s     (3,016)         458      4,997      5,046      5,071      5,096      5,097           (1,550)           (1,466)           (2,015)               553               851            1,069            1,254            1,260            1,264            1,218            1,270            1,273            1,276            1,228            1,279            1,281            1,276            1,235            1,285            1,286            1,287            1,238            1,287            1,287            1,287            1,236
Cum Op Cash Flow & CapEx Cash Flow b     (3,016)     (2,558)      2,439      7,485     12,556     17,653     22,750           (1,550)           (3,016)           (5,031)           (4,477)           (3,627)           (2,558)           (1,304)               (44)            1,221            2,439            3,709            4,981            6,257            7,485            8,764          10,046          11,321          12,556          13,841          15,127          16,415          17,653          18,939          20,226          21,513          22,750
                                                                 
Margin                                                                  
Cash margin 0% -28% 5% 34% 27% 26% 27% 0% 0% -188% -69% 19% 26% 32% 37% 38% 37% 26% 27% 28% 27% 26% 27% 27% 27% 26% 27% 27% 27% 26% 28% 28% 28%
Opex cash margin 0% 13% 37% 37% 37% 36% 36% 0% 0% -190% 23% 30% 34% 37% 37% 37% 36% 37% 37% 37% 36% 37% 37% 37% 35% 37% 37% 37% 35% 36% 36% 36% 35%
Opex & Capex cash margin 0% 5% 35% 35% 35% 35% 34% 0% 0% -273% 20% 27% 31% 35% 35% 35% 34% 35% 35% 35% 34% 35% 35% 35% 34% 35% 35% 35% 34% 35% 35% 35% 33%
                                                                 
Cash Position                                                                  
                                                                 
                                                                 
Opening balance f     10,000      7,151      7,843     12,778     16,673     20,557     24,542          10,000            8,540            7,151            5,197            5,800            6,708            7,843            9,174          10,524          11,854          12,778          13,762          14,755          15,741          16,673          17,656          18,635          19,614          20,557          21,555          22,561          23,573          24,542          25,567          26,598          27,635
                                                                 
Flow in period s     (2,849)         692      4,936      3,895      3,884      3,985      4,087           (1,460)           (1,389)           (1,954)               603               908            1,135            1,332            1,350            1,330               925               983               993               987               932               983               980               979               943               998            1,005            1,012               969            1,025            1,031            1,037               994
                                                                 
Closing balance b      7,151      7,843     12,778     16,673     20,557     24,542     28,629            8,540            7,151            5,197            5,800            6,708            7,843            9,174          10,524          11,854          12,778          13,762          14,755          15,741          16,673          17,656          18,635          19,614          20,557          21,555          22,561          23,573          24,542          25,567          26,598          27,635          28,629
of which held as cash b      7,151      7,843     12,778     16,673     20,557     24,542     28,629            8,540            7,151            5,197            5,800            6,708            7,843            9,174          10,524          11,854          12,778          13,762          14,755          15,741          16,673          17,656          18,635          19,614          20,557          21,555          22,561          23,573          24,542          25,567          26,598          27,635          28,629
of which held as loan b           -             -             -             -             -             -             -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -  
                                                                 
                                                                 
Reconcilation of Cash flow to P&L
                                                                   
Operating Profit s     (1,980)     (1,935)      4,477      4,597      4,998      5,066      5,066                (527)           (1,452)           (1,772)              (931)               (55)               823            1,117            1,119            1,121            1,120            1,117            1,115            1,162            1,203            1,221            1,255            1,259            1,264            1,265            1,266            1,267            1,268            1,267            1,267            1,267            1,266
                                                                   
Depreciation s         142         593         724         662         293         243         243                  49                93               115               151               159               168               174               179               184               189               194               199               154               116                99                67                65                62                61                61                61                61                61                61                61                61
                                                                   
Movement in provisions s           -           437             6             4             4             5             5                   -                   -                 109               109               109               110                  2                  2                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1                  1
                                                                   
Movement in Working Capital                                                                    
Stocks s           -             -             -             -             -             -             -                     -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -  
Debtors s           -       (4,425)          (51)          (45)          (45)          (46)          (46)                   -                   -             (2,887)              (813)              (504)              (222)               (15)               (13)               (12)               (11)               (11)               (11)               (11)               (11)               (11)               (11)               (11)               (11)               (11)               (11)               (11)               (12)               (12)               (12)               (12)               (12)
Prepayments s          (46)            (0)           -               0            (0)            (0)            (0)                   -                 (46)                12                13                12               (38)                13                13                12               (37)                13                13                13               (38)                13                13                12               (38)                13                13                12               (38)                12                13                13               (38)
Creditors s           -             -             -             -             -             -             -                     -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -  
s          (46)     (4,425)          (51)          (45)          (45)          (46)          (46)                   -                 (46)           (2,874)              (800)              (491)              (259)                 (3)                 (0)                  1               (49)                  1                  1                  1               (49)                  1                  1                  1               (49)                  1                  1                  1               (49)                  1                  1                  1               (49)
                                                                   
Movement in Deferred Income s           -        6,698           81           68           69           69           70                 -                   -              3,020            2,124            1,226               327                25                21                18                17                17                17                17                17                17                17                17                17                17                17                17                17                17                18                18                18
                                                                   
Operating Cash flow s     (1,883)      1,368      5,237      5,286      5,319      5,336      5,337              (478)           (1,406)           (1,402)               653               948            1,169            1,314            1,320            1,324            1,278            1,330            1,333            1,336            1,288            1,339            1,341            1,343            1,295            1,345            1,346            1,347            1,298            1,347            1,347            1,347            1,296
                                                                   
Check s           -             -             -             -             -             -             -                     -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -                   -