ESTIKO

REPORT



CHANGES IN OWNERS' EQUITY, Q3 2001



in thousand EEK

                                 Share  Capital   Legal Retained   Own   Total

                                capital surplus reserve earnings shares



Owners' equity as at 31.12.1999  59,851   4,727   2,462   14,318     -2  81,356

To reserve capital                    0       0     366     -366      0       0

Acquisition of treasury shares        0       0       0        0    -33     -33

Dividends                             0       0       0       -7      0      -7

Profit for current period             0       0       0    6,643      0   6,643

Owners' equity as at 30.09.2000  59,851   4,727   2,828   20,588    -35  87,959



                                 Share  Capital   Legal Retained   Own   Total

                                capital surplus reserve earnings shares



Owners' equity as at 31.12.2000  59,851   4,727   2,828   23,442    -38  90,810

To reserve capital                    0       0     475     -475      0       0

Acquisition of treasury shares*       0       0       0        0   -605    -605

Dividends                             0       0       0       -1      0      -1

Profit for current period             0       0       0   15,283      0  15,283

Owners' equity as at 30.09.2001  59,851   4,727   3,303   38,249   -643 105,487





Ellen Tohvri

Management Board chairperson

+372 737 1000