RESULTS FOR THE 2006 FISCAL YEAR

Summary consolidated income statement

Eur 000

Otor's consolidated financial statements were prepared using IFRS 5 standards on the accounting treatment of "Noncurrent Assets Held for Sale and Discontinued Operations".
The consolidated financial statements published for the fiscal year to 31 December are therefore not comparable to those of the previous fiscal year. To facilitate comparison with 2005, the income statement below includes a column with "IFRS 5" pro-forma figures, based on the same accounting treatment as those used to prepare the financial statements for 2006.

	2006     IFRS 5	2005     Pro forma IFRS 5
Sales	405 832	384 063
Ebitda	25 001	21 000
Ebit	4 575	-46 511
Net operating profit (loss)	-12 412	-53 042
Net borrowing cost	-10 145	-10 216
Profit (loss) before tax, equity method earnings and discontinued activities	-25 116	-62 883
Net profit (loss)	-23 505	-41 858