Flavour Core? Or Flavour Cor!Wed 22:58
SUP bought 2 businesses. Here's what I found on the 2nd acquisition:
1. Accounts also 28/2/21
2. Revenue £1.6m, PBT £0.67m (PAT £0.67m too - accumulated losses maybe?)
3. Net assets £0.84m
4. 6.66x valuation inc. assets would be £5.3m. NB 2020 profit was negligible so perhaps £5.3m is too high?
5. If it's correct this ties in with my estimate for Cuts Ice (bought for circa £16.7m + £5.3m for flavour core = £22m vs £25m borrowing facility headroom).
6. Virtually all sales were made to guess who? Yep Cuts Ice. There are loans and a common holding co entity (i.e. 2 companies 1 owner). Therefore I would disagree with the Equity D statement "they work solely on an OEM basis for the e-liquids industry"..... erm bit misleading, better to say they work almost exclusively with Cuts Ice. Maybe £30k on sales to other OEMs.
7. Lease liabilities 2-5 years in Swindon of £300k
8. Not much else to add but I would comment that it makes sense why they did 1 RNS for the 2 acquisitions. It's really all 1 thing when you look at it.
Nice to see we're back above £1 btw!
GLA