The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAAA.L Regulatory News (AAA)

  • There is currently no data for AAA

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Results for the year ended 31 December 2019

28 Sep 2020 13:42

RNS Number : 3264A
All Active Asset Capital Limited
28 September 2020
 

28 September 2020

All Active Asset Capital Limited

 

('AAA' or 'the Company')

 

Results for the year ended 31 December 2019

 

All Active Asset Capital Limited (AIM: AAA), an investment company, announces its audited results for the year ended 31 December 2019.

Period highlights:

· At year end, the Company had one investment, a 7% interest in Myanmar Allure Group Co., Ltd. ('MAG'), which owns and operates the Allure Resort, a hotel resort in Myanmar

· Change of investing policy and change of name to All Active Asset Capital Limited

· Appointment of James Normand to the Board

Post period highlights:

· Investments in 1.2 million shares in Asimilar Group plc ('ASLR'), warrants over 240,000 ASLR shares and options to acquire 21.7 million warrants over ASLR shares

· Appointment of Simon Grant-Rennick, Rodger Sargent and Peter Antonioni to the Board

· Placings in February 2020 and June 2020 raised respectively gross proceeds of £0.2 million and £1.2 million of new cash

The 2019 Annual Report and Financial Statements will shortly be posted to shareholders and will be made available on the Company's website, www.aaacap.com

 

For further information:

 

All Active Asset Capital Limited

James Normand, Non-Executive Chairman

Rodger Sargent, Executive Director

www.aaacap.com 

 

Allenby Capital Limited (Nominated Adviser and Broker)

Nick Athanas / Alex Brearley

T: +44 (0) 203 328 5656

www.allenbycapital.com

 

Buchanan (Financial PR)

Richard Oldworth / Chris Lane / Toto Berger

T: +44 (0) 207 466 5000

E: AAAC@buchanan.uk.com 

 

 

CHAIRMAN'S STATEMENT

 

I am pleased to report the results of All Active Asset Capital Limited ("the Company"), formerly known as All Asia Asset Capital Limited, together with its subsidiaries ("the Group") for the year ended 31 December 2019.

Review of 2019

At 31 December 2019 the Company's only investment (as it was at the end of 2018) was a 7% investment in Myanmar Allure Group Co., Ltd., ('MAG'), which owns and operates the Allure Resort, a combined hotel, resort and gaming facility located in Tachileik province of Myanmar. As noted in the previous interim report, the Company continues to seek a buyer for its investment in MAG.

On 14 May 2019, Mr. Wai Tak Jonathan Chu stepped down as an executive director of the Company. On 17 September 2019, AAA announced a placing of 31,250,000 new shares, a widening of the geographic focus of the Company's investing policy to include investments in Europe and a change in name, to All Active Asset Capital Limited, to reflect this new investment mandate. On 23 September 2019 the placing was completed, raising a net £108,750 for the Company, and I was appointed to the Board as an executive director.

Events since the year-end

Two placings were completed on 24 February 2020 and 16 June 2020, raising aggregate gross proceeds of £1.4 million. Since the beginning of the year, the Company has invested a total of £1,056,000 (being the value of AAA shares issued to vendors) in relation to Asimilar Group plc ('ASLR') in the form of shares, warrants and options over warrants.

The Company has acquired and holds the following interests in ASLR:

- 1,200,000 ASLR shares, the details of which were announced by AAA on 30 March 2020.

- an option to acquire warrants over 15,500,000 ASLR shares, exercisable at 6p per ASLR share each, expiring on 31 October 2020, the details of which were announced by AAA on 14 May 2020, with certain revised terms being announced on 7 August 2020.

- an option to acquire warrants over 5,000,000 ASLR shares, exercisable at 18p per ASLR share each, expiring on 30 September 2020, the details of which were announced by AAA on 14 May 2020, with certain revised terms being announced on 7 August 2020.

- an option to acquire warrants over 1,200,000 ASLR shares, exercisable at 5p per ASLR share each, expiring on 31 May 2022, the details of which were announced by AAA on 20 March 2020.

- warrants over 240,000 ASLR shares, exercisable at 5p per ASLR share each, expiring on 31 May 2022, the details of which were announced by AAA on 20 March 2020.

There have been three appointments to the Board of directors in 2020: Simon Grant-Rennick was appointed on 31 January; Rodger Sargent on 28 May; and Peter Antonioni on 9 July. (Dominic) Seah Boon Chin resigned on 31 January 2020 and, having handed over the executive chairmanship to me with effect from 10 March, Robert Berkeley resigned on 16 June 2020.

The Board believes that the investment in ASLR holds significant promise; and, with more than £1 million of cash resources as at the date of these accounts, the Company is back to a position where it can consider further investment opportunities to add to its portfolio.

Financial results

In the year ended 31 December 2019 the Company incurred a loss of £704,000 (2018: loss of £530,000), which was entirely attributable to administrative expenses and the write-down in the value of the Company's investment in MAG.

The sole investment of the Group throughout 2019 remained its investment in MAG. AAA's investment in MAG was valued as at 31 December 2019 by an independent valuer at US$637,000.

At 31 December 2019, net assets amounted to £487,000 (2018: £1,109,000). As at 31 December 2019, the Group did not have bank accounts. Cash amounting to £77,737 was held in trust by a third party in a financial institution and was classified as other receivables, as stated in Note 14.

Appreciation

I should like to thank my fellow Board members and our advisers for all of their hard work and, of course, our shareholders for their continuing support for AAA. In particular, I should like to pay tribute to Robert Berkeley, who stepped down from the Board in June 2020, having been a member from the foundation of the Company. Robert held the business together through difficult times and left it in the healthy position in which it finds itself today.

 

James Normand

Chairman

 

London, 28 September 2020

 

 

DIRECTORS' REPORT

 

The directors of the Company present their report and the audited financial statements for the year ended 31 December 2019.

 

Principal activity and investing policy

All Active Asset Capital Limited, formerly known as All Asia Asset Capital Limited, is an investing company, incorporated in the British Virgin Islands on 14 September 2012. The Company was established as a platform for investors looking to access growing markets in the Asia Pacific region. On 10 October 2019, AAA announced it had widened the geographic focus of the Company's investing policy so that this includes investing in the European region, and changed its name to All Active Asset Capital Limited, to reflect this new investment mandate.

 

Review of business

As at 31 December 2019, the Company held one investment in its portfolio.

 

Myanmar Allure Group Company Limited

All Asia Asset Capital Limited currently holds a 7 per cent stake in Myanmar Allure Group Co., Ltd. ("MAG"). MAG is a privately held company based in Thailand and Myanmar, which operates in the hospitality and entertainment business. MAG owns and operates the Allure Resort, a combined hotel, resort and gaming facility located in Tachileik province, Myanmar, in the vicinity of the Thailand-Myanmar Mae Sai border. The Company continues to seek realisation of its investment in MAG.

 

Capital Resources and Financing Structure

During the year ended 31 December 2019, the Company raised additional equity finance of £125,000 (before expenses) in order to provide additional working capital while it sought new investment opportunities.

 

International Financial Reporting Standards

The consolidated financial statements for the year ended 31 December 2019 together with comparative figures from the year ended 31 December 2018 have been prepared using International Financial Reporting Standards (IFRSs).

 

Results and dividends

In the year ended 31 December 2019 the Company incurred a loss of £704,000 (2018: loss of £530,000), which was entirely attributable to administrative expenses and the write-down in the value of the Company's investment in MAG.

Further details are set out in the consolidated statement of profit or loss. No dividend has been paid or proposed for the period.

 

 

Directors and their interests

The following Directors who served during the year ended 31 December 2019, together with their beneficial interests in the ordinary share capital of the Company are as follows:

Directors

Position

Shares held at 31 December 2018

Shares held at 31 December 2019

% of issued share capital held at

31 December

2019

Robert Berkeley

Executive Chairman and Finance Director

14,914,575

14,914,575

7.01%

Wai Tak Jonathan Chu

(Resigned 14 May 2019)

Executive Director

-

-

-

(Dominic) Seah Boon Chin

Independent Non-Executive Director

-

-

-

James Normand

(appointed 23 September 2019)

Independent Non-Executive Director

-

-

-

 

Substantial interests

As at 31 December 2019, save for the Directors listed above, the Directors were aware of the following interests amounting to 3% or more of the ordinary share capital of the Company.

Shareholder

Number of shares

Percentage shareholding

W B Nominees Limited

37,546,384

17.64%

Euroclear Nominees Limited

29,829,150

14.02%

Lynchwood Nominees Limited

23,731,001

11.15%

Vidacos Nominees Limited

 20,940,193

9.84%

Mr Robert John Sali

 16,666,667

7.83%

Mr Blake Gordon Olafson

 15,000,000

7.05%

Oxbow Enterprise Limited

 14,914,575

7.01%

Chakris Kajkumjohndej

 11,000,000

5.17%

Chiefland Trading Limited

7,333,334

3.45%

 

Related Party Transactions

During the year ended 31 December 2019, the Company did not have any related party transactions as defined by the AIM Rules.

Directors' Responsibilities Statement

The Directors are responsible for the preparation of consolidated financial statements for each financial year. The consolidated financial statements must give a true and fair view of the state of affairs of the Company and its subsidiaries ("the Group"), and the Group's profit and loss for that period.

When preparing consolidated financial statements, the Directors are required to:

· Select suitable accounting policies and apply them consistently

· Make judgments and estimates that are reasonable

· State whether they adhered to applicable accounting standards subject to any material departures disclosed and explained in the consolidated financial statements

· Prepare the consolidated financial statements on a going concern basis, unless it is inappropriate to presume that the Company will continue in business

The Directors must keep proper accounting records, which disclose, with reasonable accuracy at any time, the financial position of the Group and the Company. The Directors must ensure that the consolidated financial statements comply with applicable laws and follow International Financial Reporting Standards. The Directors must also safeguard the assets of the Group and the Company; and take reasonable steps to prevent and detect fraud or other irregularities.

Website publication

The Directors are responsible for ensuring the annual report and the financial statements are made available on a website. Financial statements are published on the Company's website in accordance with AIM Rules. The maintenance and integrity of information presented in the Company's website is the responsibility of the Directors and therefore the Directors' responsibility also extends to the ongoing integrity of the financial statements contained therein.

Auditors

Elite Partners CPA Limited was appointed auditor at the conclusion of the Company's annual general meeting held on 30 July 2019. A resolution to re-appoint Elite Partners CPA Limited as the Company's auditor will be proposed at the forthcoming Annual General Meeting.

 

Approved by the Board and signed on behalf of the Board.

 

 

 

James Normand

Chairman

London, 28 September 2020

 

 

CORPORATE GOVERNANCE STATEMENT

 

Board of Directors

During the year ended 31 December 2019, the following persons served as directors of the Company:

Executive Directors:

Robert Anthony Rowland Berkeley

Wai Tak Jonathan Chu (resigned on 14 May 2019)

Independent Non-Executive Directors:

(Dominic) Seah Boon Chin

James Normand (appointed 23 September 2019)

The Directors are not related to each other.

Responsibilities of the Board

The Directors are responsible for the overall management and control of the Company as well as identifying investment opportunities, managing the investment/acquisition process and monitoring the investee companies' operating performance. The Directors will review the operations of the Company at regular board meetings and it is currently intended that the Board will meet at least four times a year and at other times as and when required.

Board Committee

As there was for most of the year only one independent non-executive director of the Company, the Board has not established remuneration, nomination and audit committees. The Board as a whole monitors the performance of the Board and plans for succession and the functions usually carried out by a nominations committee. Also, the Board as a whole is responsible for reviewing and monitoring internal financial control systems and risk management systems on which the Company is reliant, considering annual and interim accounts and audit reports, considering the appointment and remuneration of the Company's auditor and monitoring and reviewing annually their independence, objectivity, effectiveness and qualifications.

The Directors recognise the need for sound corporate governance. As a company whose shares are traded on AIM, the Board has determined that it will apply the Quoted Companies Alliance's Corporate Governance Code ("the QCA Code"). An updated corporate governance statement including any disclosures required pursuant to the QCA Code will be published on the Company's website: http://www.aaacap.com/

 

INVESTING POLICY

(Adopted at the Extraordinary General Meeting of the Company on 10 October 2019)

The Company intends to invest in companies with at least the majority of their operations (or early stage companies that intend to have at least the majority of their operations) in the Asia Pacific or European regions. The Company intends to invest in a portfolio of companies with an initial focus on companies that operate (or early stage companies that intend to operate) in industries with likely high growth potential including, but not limited to: agriculture, forestry and plantation, mining, natural resources, property and/or technology.

The Directors intend to source and identify potential investments in line with the Investing Policy through their own research and network of contacts and possibly strategic partnerships with other companies or persons who can assist the Company in sourcing and identifying potential investments. Investments are expected to be mainly in the form of equity although investments may be by way of debt, convertible securities or investments in specific projects. In the case of equity investments, the Directors intend typically to take minority positions (with suitable minority protection rights), primarily in unquoted companies. Investments will therefore typically be of a passive nature. However, whilst the Directors intend that typical investments will constitute minority positions in investee companies, should the Company make majority investments, the Company may seek participation in the management or board of directors of such an entity with a view to seeking to improve the performance and growth of the business.

There is no limit on the size of an investment in a project. The Directors expect that each investment will typically yield a targeted internal rate of return of at least 20 to 30 per cent. per annum. It is likely that a substantial portion of the Company's financial resources will be invested in a small number of companies, however the Company has not excluded the possibility of making just one investment. Depending on the size of investments, they may be deemed to be reverse takeovers for the purposes of the AIM Rules, which would require Shareholder approval and re-admission of the Company, as enlarged by the acquisition, to trading on AIM.

In addition to paying the costs of the Company's ongoing expenses, the Company's cash resources will primarily be used to identify, evaluate and select suitable investment opportunities and to make investments, either in part or in full, as applicable. The Directors consider that as investments are made, or promising new investment opportunities arise, further funding of the Company will be required and they anticipate further equity fundraisings by the Company. Subject to prevailing authorities to issue new Ordinary Shares or, if required, with Shareholder approval, new Ordinary Shares may be used as consideration, in whole or in part, for investments. The Company will not be subject to any borrowing or leverage limits. In order to mitigate investment risk, the Directors intend to carry out a thorough due diligence process in evaluating each potential investment including: site visits, analysis of financial, legal and operational aspects of each investment opportunity, meetings with management, risk analysis, review of corporate governance and anti-corruption procedures and the seeking of third party expert opinions and valuation reports where the Directors see fit.

The Directors will apply investment criteria including: the potential for capital growth and/or the potential for profit generation with a view to receiving dividend income over time, high attractiveness to potential buyers of the company in question in order to facilitate exits and a strong and experienced management team.

Given the time frame to fully maximise the value of an investment, the Board expects that investments will be held for the medium to long term, although short-term disposals of assets cannot be ruled out in exceptional or opportunistic circumstances. The Directors intend to re-invest the proceeds of disposals in accordance with the Company's Investing Policy unless, at the relevant time, the Directors believe that there are no suitable investment opportunities in which case the Directors will consider returning the proceeds to Shareholders in a tax efficient manner.

Cash held by the Company pending investment, reinvestment or distribution will be managed by the Company and placed in bank deposits or in capital guaranteed schemes offered by major global financial institutions, in order to protect the capital value of the Company's cash assets. The Company may, where appropriate, also enter into agreements or contracts in order to hedge against interest rate or currency risks. Investments are expected to be held by the Company or a subsidiary to be incorporated for the purpose of holding an investment.

Any material change to the Company's Investing Policy will only be made following the approval by ordinary resolution of Shareholders in general meeting. In addition, if the Company has not substantially implemented its Investing Policy within 18 months of Admission, the Company will seek the approval of Shareholders at its next annual general meeting for its Investing Policy and on annual bases thereafter until such time that its Investing Policy has been substantially implemented. If it appears unlikely that the Company's Investing Policy can be implemented at any time, the Directors will consider returning remaining funds to Shareholders.

The Directors will review the Investing Policy on an annual basis and will implement any non-material changes or variations as they consider fit. Details of any such non-material changes or variations will be announced as appropriate. Any material change or variation of the Investing Policy will be subject to the prior approval of Shareholders

BOARD OF DIRECTORS

 

The current board of directors is as follows:

James Normand (Non-Executive Chairman)

Mr Normand qualified as a Chartered Accountant in 1978, having trained with Spicer and Pegler (now part of Deloitte). Following a secondment to 3i plc, Mr Normand specialised for the next 15 years in the provision of advice to management buy-out and buy-in teams and on private company acquisitions, disposals and capital raisings.

Since 2002 Mr Normand has filled management and finance officer roles for a number of different commercial and charitable organisations, mostly on a part-time basis. From 2009 to 2016, he was the full-time finance director of Pathfinder Minerals Plc, an AIM-listed mining exploration company. He is currently non-executive chairman of Global Resources Investment Trust plc, premium-listed on the London Stock Exchange.

In an unremunerated extra-curricular capacity, Mr Normand is active in the governance of the Church of England, being Chair of the London Diocesan Synod's House of Laity and Chair of the Finance and HR Committees of the Bishop of London's Council.

Rodger Sargent (Executive Director)

Mr Sargent has been the founder and finance director of many quoted and private companies over the past twenty years, including Sports Internet Group plc, Bigblu Broadband plc, Audioboom Group plc and S4 Capital plc. He previously ran the family office of Betfair founder, Andrew Black. He qualified as a chartered accountant with PwC, London in 1996.

Simon Grant-Rennick (Independent Non-Executive Director)

Mr Grant-Rennick is a graduate of the Camborne School of Mines. His expertise encompasses not only mining and minerals but also metals, agriculture and property. He has managed mining companies, both public and private, in Uganda and in Malawi; metal trading businesses in Bermuda and in the UK; was a co-founder of Industrial Mineral Finance House which provides consultancy services covering all aspects of the industrial minerals' sector; and established a property development business (since sold) . Mr Grant-Rennick is chairman of Evirma plc and a director of Quetzal Capital Plc, which are both traded on the Aquis Stock Exchange. He is currently involved with mining enterprises in Botswana, Malawi and Mexico; and in agribusinesses producing macadamia nuts, paprika and chilli, in sub-Saharan Africa.

Peter Antonioni (Non-Executive Director)

Peter has been a commodities-market broker in Singapore for twenty-six years. From 1994 to 2019 he was Trading Manager for Energy Derivatives at Tradition, a leading global player in financial derivatives. He is a highly respected figure in the Asian energy markets, building one of the most successful primary energy derivatives teams in Asia's energy trading hub, Singapore.

As a seasoned international entrepreneur, Peter has been a co-founder and investor in sophisticated entertainment ventures in Singapore, Malaysia, Thailand and China. Peter is the founder of One Nine Two Private Limited, a next-generation private investment vehicle focused on identifying and capturing exponential growth opportunities in, amongst others, human advanced technologies, artificial intelligence and machine learning, robotics and economic digitalisation.

 

INDEPENDENT AUDITOR'S REPORT

 

TO THE MEMBERS OF ALL ACTIVE ASSET CAPITAL LIMITED

(formerly known as All Asia Asset Capital Limited)

Incorporated in the British Virgin Islands with limited liability

 

Opinion

We have audited the consolidated financial statements of All Active Asset Capital Limited (the "Company", formerly known as "All Asia Asset Capital Limited") and its subsidiaries (collectively referred to as the "Group") set out on pages 18 to 46, which comprise the consolidated statement of financial position as at 31 December 2019, and the consolidated statement of profit or loss, consolidated statement of profit or loss and other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, and notes to the consolidated financial statements, including a summary of significant accounting policies.

In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Group as at 31 December 2019 and of its consolidated financial performance and its consolidated cash flows for the year then ended in accordance with International Financial Reporting Standards ("IFRSs") issued by the International Accounting Standards Board ("IASB").

 

Basis for Opinion

We conducted our audit in accordance with International Standards on Auditing ("ISAs") issued by the International Auditing and Assurance Standards Board ("IAASB"). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are independent of the Group in accordance with the International Ethics Standards Board for Accountants' "Code of Ethics for Professional Accountants" (the "Code") and we have fulfilled our other ethical responsibilities in accordance with these requirements and the Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

 

Key Audit Matters

Key audit matters are the matters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements for the year ended 31 December 2019. These matters were addressed in the context of our audit of the consolidated financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)

 

TO THE MEMBERS OF ALL ACTIVE ASSET CAPITAL LIMITED 

(formerly known as All Asia Asset Capital Limited)

Incorporated in the British Virgin Islands with limited liability

 

 

Key audit matter

How the matter was addressed in our audit

Valuation of the Group's investments in unlisted equity securities measured at fair value categorised as level 3 of fair value hierarchy

 

 

As at 31 December 2019, the Group's financial assets at fair value through profit or loss of GBP480,501 was an investment in unlisted equity securities whose fair value measurements were categorised as level 3 in the fair value hierarchy defined in IFRS 13.

 

The valuation of the investment in unlisted equity securities involved a high degree of estimation uncertainty, subjectivity and management judgement.

 

We have identified the fair value measurement of the Group's investments in unlisted equity securities as a key audit matter because the fair value of which were derived from valuation techniques that include inputs for assets that are not based on observable market data and a high degree of management judgement was required in determining the assumptions to use in arriving at the unobservable inputs.

Our major audit procedures in relation to this matter included the following:

• We evaluated the competence, capabilities and independence of the Group's external valuer;

• We assessed the appropriateness for the selection of the discounted cash flow model as the valuation technique used by management based on the market practice and our knowledge of the nature of the financial assets;

• We evaluated the judgement made by management in determining the key assumptions, including credit spread rate and volatility, by comparing the supporting documentation to external market analysis.

• We also performed an independent sensitivity analysis to evaluate those assumptions applied to the valuation model for calculating the fair value of the financial assets; and

• We checked the mathematical accuracy of the discounted cash flow model prepared by management via reperformance. 

 

 

Information other than the Consolidated Financial Statements and Auditor's Report Thereon

The directors are responsible for the other information. The other information comprises the information included in the annual report, but does not include the consolidated financial statements and our auditor's report thereon.

Our opinion on the consolidated financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.

In connection with our audit of the consolidated financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

 

INDEPENDENT AUDITOR'S REPORT (CONTINUED)

 

TO THE MEMBERS OF ALL ACTIVE ASSET CAPITAL LIMITED 

(formerly known as All Asia Asset Capital Limited)

Incorporated in the British Virgin Islands with limited liability

Responsibilities of Directors and Those Charged with Governance for the Consolidated Financial Statements

The directors are responsible for the preparation and fair presentation of the consolidated financial statements that in accordance with IFRSs issued by the IFAC, and for such internal control as the directors determine is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, the directors are responsible for assessing the Group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.

Those charged with governance are responsible for overseeing the Group's financial reporting process.

 

Auditor's Responsibilities for the Audit of the Consolidated Financial Statements

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion solely to you, as a body, in accordance with our agreed terms of engagement, and for no other purpose. We do not assume responsibility towards or accept liability to any other person for the contents of this report. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements. 

As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional scepticism throughout the audit. We also:

· Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

· Obtain an understanding of internal controls relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group's internal controls.

· Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.

· Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Group to cease to continue as a going concern.

· Evaluate the overall presentation, structure and content of the consolidated financial statements, including the disclosures, and whether the consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

· Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.

 

INDEPENDENT AUDITOR'S REPORT (CONTINUED)

 

TO THE MEMBERS OF ALL ACTIVE ASSET CAPITAL LIMITED 

(formerly known as All Asia Asset Capital Limited)

Incorporated in the British Virgin Islands with limited liability

 

We communicate with the audit committee regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

We also provide the audit committee with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.

 

From the matters communicated with the audit committee, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.

 

The engagement partner on the audit resulting in the independent auditor's report is Leung Man Kin with Practising Certificate number P07174.

 

 

Elite Partners CPA Limited

Certified Public Accountants

 

10/F., 8 Observatory Road,

Tsim Sha Tsui, Kowloon,

Hong Kong

 

28 September 2020

 

 

CONSOLIDATED STATEMENT OF PROFIT OR LOSS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

 

 

 

Notes

 

2019

 

2018

 

 

 

 

GBP

 

GBP

 

 

 

 

 

 

 

Other income

 

5

 

787

 

10,943

 

 

 

 

 

 

 

Changes in fair value of equity

investments at fair value

through profit or loss

 

 

 

(462,833)

 

(294,000)

 

 

 

 

 

 

 

Administrative expenses

 

 

 

(241,643)

 

(246,822)

 

 

 

 

 

 

 

Loss before tax

 

6

 

(703,689)

 

(529,879)

 

 

 

 

 

 

 

Income tax

 

8

 

-

 

-

 

 

 

 

 

 

 

Loss for the year

 

 

 

(703,689)

 

(529,879)

 

 

 

 

 

 

 

Loss per ordinary share (in pence)

 

 

 

 

 

 

- Basic

 

9

 

(0.32)

 

(0.25)

 

 

 

 

 

 

 

- Diluted

 

9

 

(0.32)

 

(0.25)

 

The notes on pages 23 to 46 form part of these financial statements

 

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2019

 

 

 

Notes

2019

 

2018

 

 

GBP

 

GBP

 

 

 

 

 

Loss for the year

 

(703,689)

 

(529,879)

 

 

 

 

 

Other comprehensive income:

 

 

 

 

Items that may reclassified subsequently to profit or loss

 

 

 

 

Exchange difference on translating financial statements of foreign subsidiaries

 

(27,919)

 

74,514

 

 

 

 

 

Other comprehensive (expense) / income, net of tax

 

(27,919)

 

74,514

 

 

 

 

 

Total comprehensive expense for the year

 

(731,608)

 

(455,365)

 

The notes on pages 23 to 46 form part of these financial statements

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 31 DECEMBER 2019

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

2019

 

2018

 

 

 

 

GBP

 

GBP

ASSETS

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

Property, plant and equipment

 

11

 

-

 

4,186

Equity investments at fair value

through profit or loss

 

13

 

480,501

 

971,252

 

 

 

 

 

 

 

 

 

 

 

480,501

 

975,438

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Prepayments, deposits and other receivables

 

 

 

138,006

 

4,128

Cash and bank balances

 

14

 

-

 

196,262

 

 

 

 

 

 

 

Total current assets

 

 

 

138,006

 

200,390

Total assets

 

 

 

618,507

 

1,175,828

 

 

 

 

 

 

 

CAPITAL AND RESERVES

 

 

 

 

 

 

Share capital

 

15

 

6,392,944

 

6,284,194

Reserves

 

17

 

(5,906,314)

 

(5,174,706)

Total equity

 

 

 

486,630

 

1,109,488

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Other payables and accruals

 

 

 

131,877

 

66,340

Total liabilities

 

 

 

131,877

 

66,340

 

 

 

 

 

 

 

Total equity and liabilities

 

 

 

618,507

 

1,175,828

 

 

 

 

 

 

 

Net current assets

 

 

 

6,129

 

134,050

 

 

 

 

 

 

 

Total assets less current liabilities

 

 

 

486,630

 

1,109,488

 

 

 

 

 

 

 

Net assets

 

 

 

486,630

 

1,109,488

 

Approved by the board of directors on 28 September 2020

 

 

 

 

James Normand

Chairman

 

 

 

The notes on pages 23 to 46 form part of these financial statements

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2019

 

 

 

Share

 

Fair value

 

Exchange

 

Accumulated

 

 

 

 

 

capital

 

reserve

 

reserve

 

loss

 

Total

 

 

 

GBP

 

GBP

 

GBP

 

GBP

 

GBP

 

At 1 January 2018

 

6,284,194

 

(350,618)

 

300,051

 

(4,668,774)

 

1,564,853

 

Reclassification of investment revaluation reserve under IFRS 9

 

-

 

350,618

 

-

 

(350,618)

 

-

 

At 1 January 2018 (Restated)

 

6,284,194

 

-

 

300,051

 

(5,019,392)

 

1,564,853

 

Loss for the year

 

 -

 

 -

 

 -

 

(529,879)

 

(529,879)

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

Exchange difference on translating of financial statement of overseas subsidiaries

 

 -

 

 -

 

74,514

 

 -

 

74,514

 

Total comprehensive income for the year

 

-

 

-

 

74,514

 

(529,879)

 

(455,365)

 

At 31 December 2018 and 1 January 2019

 

6,284,194

 

-

 

374,565

 

(5,549,271)

 

1,109,488

 

Loss for the year

 

 -

 

 -

 

 -

 

(703,689)

 

(703,689)

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

Exchange difference on translating of financial statement of overseas subsidiaries

 

 -

 

 -

 

(27,919)

 

 -

 

(27,919)

 

Total comprehensive income for the year

 

-

 

-

 

(27,919)

 

(703,689)

 

(731,608)

 

Placing of shares

 

108,750

 

 -

 

 -

 

 -

 

108,750

 

At 31 December 2019

 

6,392,944

 

-

 

346,646

 

(6,252,960)

 

486,630

 

 

 

The notes on pages 23 to 46 form part of these financial statements

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

 

 

 

2019

 

2018

 

 

GBP

 

GBP

Operating activities

 

 

 

 

Loss before taxation

 

(703,689)

 

(529,879)

Adjustments for:

 

 

 

 

Depreciation of property, plant and equipment

 

4,186

 

2,225

Change in fair value of equity investment at fair value

through profit or loss

 

490,751

 

237,563

Interest income

 

(72)

 

-

 

 

 

 

 

Operating loss before working capital changes

 

(208,824)

 

(290,091)

(Increase) decrease in prepayments, deposits and

other receivables

 

(133,878)

 

6,419

Increase in other payables and accruals

 

65,537

 

50,002

 

 

 

 

 

Cash used in operations

 

(277,165)

 

(233,670)

Interest received

 

72

 

-

 

 

 

 

 

Net cash used in operating activities

 

(277,093)

 

(233,670)

 

 

 

 

 

Financing activities

 

 

 

 

Proceeds from issue of shares

 

108,750

 

-

 

 

 

 

 

Net cash from financing activities

 

108,750

 

-

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(168,343)

 

(233,670)

Effect of foreign exchange rate changes, net

 

(27,919)

 

74,514

Cash and cash equivalents at the beginning of the year

 

196,262

 

355,418

 

 

 

 

 

Cash and cash equivalents at the end of the year

14

-

 

196,262

 

 

 

 

 

Analysis of balances of cash and cash equivalents

 

 

 

 

Cash and bank balances

14

-

 

196,262

 

 

The notes on pages 23 to 46 form part of these financial statements

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

1. GENERAL INFORMATION

 

The Company was incorporated in the British Virgin Islands on 14 September 2012 with limited liability and its ordinary shares were admitted to trading on the AIM market of the London Stock Exchange on 2 May 2013. The registered office of the Company is located at Commerce House, Wickhams Cay 1, P.O. Box 3140, Road Town, Tortola, British Virgin Islands.

 

The principal activity of the Company and its subsidiaries (collectively referred to as the "Group") is to invest in growing markets of Asia Pacific and Europe.

 

The consolidated financial statements are presented in Great British Pounds ("GBP"), which is the same as the functional currency of the Company, and all values are rounded to the nearest GBP. The consolidated financial statements are prepared on historical cost basis except for available-for-sale financial assets which are stated at fair value.

 

2. APPLICATION OF NEW AND AMENDED INTERNATIONAL FINANCIAL REPORTING STANDARDS ("IFRSs")

 

2.1 New and amendments to IFRSs that are mandatorily effective for the current year

 

In the current year, the Group has applied, for the first time, the following new and amendments to IFRSs and an interpretation issued by the IASB which are mandatorily effective for the annual period beginning on or after 1 January 2019 for the preparation of the Group's condensed consolidated financial statements:

 

IFRS 16 Leases

IFRIC 23 Uncertainty over Income Tax Treatments

Amendments to IFRS 9 Prepayment Features with Negative Compensation

Amendments to IFRS 19 Plan Amendment, Curtailment or Settlement

Amendments to IFRS 28 Long-term Interests in Associates and Joint Ventures

 

The adoption of the amendments to IFRSs in the current year has had no material effect on the Group's financial performance and positions for the current and prior years and/or the disclosures set out in the consolidated financial statements.

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

2. APPLICATION OF NEW AND REVISED INTERNATIONAL FINANCIAL REPORTING STANDARDS (CONTINUED)

 

2.2 New and amendments to IFRSs that are not mandatorily effective for the current year

 

The Group has not applied any of the following new and revised IFRSs that have been issued but are not yet mandatorily effective:

 

IFRS 17 Insurance Contracts1

Amendments to IFRS 3 Definition of a Business2

Amendments to IFRS 10 and Sale or Contribution of Assets between an Investor and its

IAS 28 Associate or Joint Venture3

Amendments to IAS 1 and Definition of Material4

IAS 8

Amendments to IFRS 9, Interest Rate Benchmark Reform4

IAS 39 and IFRS 7

 

1 Effective for annual periods beginning on or after 1 January 2021.

2 Effective for business combinations and asset acquisitions for which the acquisition date is on or after the beginning of the first annual period beginning on or after 1 January 2020.

3 Effective for annual periods beginning on or after a date to be determined.

4 Effective for annual periods beginning on or after 1 January 2020.

 

The Directors consider that the application of all new and amended IFRSs and IASs is unlikely to have a material impact on the Group's financial position and performance as well as disclosure in the foreseeable future.

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The consolidated financial statements have been prepared on a going concern basis. The preparation of these financial statements in conformity with IFRSs requires the use of certain critical accounting estimates. It also requires the directors of the Company to exercise judgment in the process of applying the Group's accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to these financial statements are disclosed in Note 4.

 

(a) Basis of consolidation

 

The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company and its subsidiaries. Control is achieved when the Company:

 

  has power over the investee;

  is exposed, or has rights, to variable returns from its involvement with the investee; and

  has the ability to use its power to affect its returns.

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

(a) Basis of consolidation (continued)

 

The Group reassesses whether or not it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control listed above.

 

Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceases when the Group loses control of the subsidiary. Specifically, income and expenses of a subsidiary acquired or disposed of during the year are included in the consolidated statement of profit or loss from the date the Group gains control until the date when the Group ceases to control the subsidiary.

 

Profit or loss and each component of other comprehensive income are attributed to the owners of the Company and to the non-controlling interests. Total comprehensive income of subsidiaries is attributed to the owners of the Company and to the non-controlling interests even if this results in the non-controlling interests having a deficit balance.

 

Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the members of the Group.

 

All intra-group transactions, balance, income and expenses are eliminated in full on consolidation.

 

The Group does not have any non-controlling interests during the year.

 

(b) Segment reporting

 

For the purpose of IFRS 8 "Operating Segments" the Company currently has one segment being the "Investment sector". No further operating segment financial information is therefore disclosed.

 

(c) Property, plant and equipment

 

Items of property, plant and equipment are measured at cost less accumulated depreciation and any accumulated impairment losses.

 

Depreciation is charged so as to allocate the cost of assets less their residual values over their estimated useful lives, using the straight-line method. The following annual rates are used for the depreciation of property, plant and equipment:

 

Office equipment 30%

 

If there is an indication that there has been a significant change in the depreciation rate, useful life or residual value of an asset, the depreciation of that asset is revised prospectively to reflect the new expectations.

 

An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount is greater than its estimated recoverable amount.

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

(d) Cash and cash equivalents

 

Cash and cash equivalents include cash on hand and other short-term highly liquid investments with original maturities of three months or less.

 

(e) Financial instruments

 

Financial assets

 

Recognition and derecognition

Financial assets are recognised when and only when the Group becomes a party to the contractual provisions of the instruments and on a trade date basis.

 

A financial asset is derecognised when and only when (i) the Group's contractual rights to future cash flows from the financial asset expire or (ii) the Group transfers the financial asset and either (a) it transfers substantially all the risks and rewards of ownership of the financial asset, or (b) it neither transfers nor retains substantially all the risks and rewards of ownership of the financial asset but it does not retain control of the financial asset.

 

If the Group retains substantially all the risks and rewards of ownership of a transferred financial asset, the Group continues to recognise the financial asset.

 

If the Group neither transfers nor retains substantially all the risks and rewards of ownership and continues to control the transferred asset, the Group recognises the financial asset to the extent of its continuing involvement and an associated liability for amounts it may have to pay.

 

Classification and measurement

 

Financial assets

 

Financial assets (except for trade receivables without a significant financing component) are initially recognised at their fair value plus, in the case of financial assets not carried at FVPL, transaction costs that are directly attributable to the acquisition of the financial assets. Such trade receivables are initially measured at their transaction price.

 

On initial recognition, a financial asset is classified as (i) measured at amortised cost; (ii) debt investment measured at fair value through other comprehensive income ("Mandatory FVOCI"); (iii) equity investment measured at fair value through other comprehensive income ("Designated FVOCI"); or (iv) measured at fair value through profit or loss ("FVPL").

 

The classification of financial assets at initial recognition depends on the Group's business model for managing the financial assets and the financial asset's contractual cash flow characteristics. Financial assets are not reclassified subsequent to their initial recognition unless the Group changes its business model for managing them, in which case all affected financial assets are reclassified on the first day of the first annual reporting period following the change in the business model (the "reclassification date").

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

(e) Financial instruments (continued)

 

Financial assets measured at amortised cost

 

A financial asset is measured at amortised cost if it meets both of the following conditions and is not designated as at FVPL:

 

(i) it is held within a business model whose objective is to hold financial assets in order to collect contractual cash flows; and

(ii) its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

Financial assets at amortised cost are subsequently measured using the effective interest rate method and are subject to impairment. Gains and losses arising from impairment, derecognition or through the amortisation process are recognised in profit or loss.

 

Financial assets at FVPL

 

These investments include financial assets held for trading, financial assets designated upon initial recognition as at FVPL, and financial assets resulting from a contingent consideration arrangement in a business combination to which IFRS 3 applies. They are carried at fair value, with any resultant gain and loss recognised in profit or loss, which does not include any dividend or interest earned on the financial assets. Dividend or interest income is presented separately from fair value gain or loss.

 

A financial asset is classified as held for trading if it is:

 

(i) acquired principally for the purpose of selling it in the near term;

(ii) part of a portfolio of identified financial instruments that are managed together and for which there is evidence of a recent actual pattern of short-term profit-taking on initial recognition; or

(iii) a derivative that is not a financial guarantee contract or not a designated and effective hedging instrument.

Financial assets are designated at initial recognition as at FVPL only if doing so eliminates or significantly reduces a measurement or recognition inconsistency that would otherwise arise from measuring assets or liabilities or recognising the gains or losses on them on different bases.

 

Impairment of financial assets

 

The Group recognises loss allowances for expected credit losses ("ECL") on financial assets that are measured at amortised cost, to which the impairment requirements apply in accordance with IFRS 9. The Group measures a loss allowance for a financial asset at an amount equal to the lifetime ECL if the credit risk on that financial asset has increased significantly since initial recognition. If the credit risk on a financial asset has not increased significantly since initial recognition, the Group measures the loss allowance for that financial asset at an amount equal to 12-month ECL.

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

(e) Financial instruments (continued)

 

Measurement of ECL

 

ECL is a probability-weighted estimate of credit losses (i.e. the present value of all cash shortfalls) over the expected life of the financial instrument. A cash shortfall is the difference between the cash flows that are due to an entity in accordance with the contract and the cash flows that the entity expects to receive.

 

For financial assets, a credit loss is the present value of the difference between the contractual cash flows that are due to an entity under the contract and the cash flows that the entity expects to receive.

 

Lifetime ECL represents the ECL that will result from all possible default events over the expected life of a financial instrument while 12-month ECL represents the portion of lifetime ECL that is expected to result from default events on a financial instrument that are possible within 12 months after the reporting date.

 

Definition of default

 

The Group considers the following as constituting an event of default for internal credit risk management purposes as historical experience indicates that the Group may not receive the outstanding contractual amounts in full if the financial instrument meets any of the following criteria.

 

(i) information developed internally or obtained from external sources indicates that the debtor is unlikely to pay its creditors, including the Group, in full (without taking into account any collaterals held by the Group); or (ii) there is a breach of financial covenants by the counterparty.

 

Write-off

 

The Group writes off a financial asset when the Group has no reasonable expectations of recovering the contractual cash flows on a financial asset in its entirety or a portion thereof. The Group has a policy of writing off the gross carrying amount based on historical experience of recoveries of similar assets. The Group expects no significant recovery from the amount written off. However, financial assets that are written off could still be subject to enforcement activities under the Group's procedures for recovery of amounts due, taking into account legal advice if appropriate. Any subsequent recovery is recognised in profit or loss.

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

(f) Current assets and current liabilities

 

Current assets are expected to be realised within twelve months of the date of the reporting period or in the normal course of the Group's operating cycle. Current liabilities are expected to be settled within twelve months of the date of the reporting period or in the normal course of the Group's operating cycle.

 

(g) Foreign currency translation

 

(i) Functional and presentation currency

 

Items included in the financial statements of each of the group entities are measured using the currency in accordance to the location where shares of the Company are traded (the functional currency). These consolidated financial statements are presented in Great British Pound ("GBP"), which is the Company's functional and the Group's presentation currency.

 

(ii) Transactions and balances

 

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.

 

(h) Revenue recognition

 

Revenue is recognised when it is probable that the economic benefits will flow to the Group and the revenue and costs, if applicable, can be measured reliably. Interest income is recognised on a time-proportion basis using the effective interest method.

 

 (i) Provisions

 

Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, and it is probable that the Group will be required to settle that obligation, and a reliable estimate can be made of the amount of the obligation. Provisions are measured at the Group's best estimate of the expenditure required to settle the present obligation at the end of the reporting period; and are discounted to present value where the effect of the time value of money is material.

 

(j) Retirement benefit cost

 

Payments to retirement benefits plans and government-managed retirement benefits schemes are recognised as an expense when employees have rendered service entitling them to the contributions.

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

FOR THE YEAR ENDED 31 DECEMBER 2019

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

(k) Share-based payment transactions

 

The fair value of services received determined by reference to the fair value of share warrants and options granted under the share warrants and share award scheme of the Company on the grant date is expensed on the year of grant.

 

At the end of each reporting period, the Group revises its estimates of the number of options that are expected to ultimately vest. The impact of the revision of the estimates during the vesting period, if any, is recognised in profit or loss such that cumulative expenses reflect the revised estimate, with a corresponding adjustment to equity. At the time when the share options are exercised, forfeited after the vesting date or are still not exercised at the expiry date, the amount previously recognised will continue to be held in equity.

 

(l) Taxation

 

Income tax expense represents the sum of the tax currently payable and deferred tax.

 

The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of income and retained earnings because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The Group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.

 

Deferred tax is recognised on temporary differences between the carrying amounts of assets and liabilities in the consolidated financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable temporary differences. Deferred tax assets are generally recognised only to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilised. Such deferred tax assets and liabilities are not recognised if the temporary difference arises from goodwill or from the initial recognition (other than in business combination) of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at the reporting date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

 

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted at the reporting date. The measurement of deferred tax liabilities and assets reflects the tax consequences that would follow from the manner in which the Group expects, at the reporting date, to recover or settle the carrying amount of its assets and liabilities. However, the measurement of deferred tax liabilities associated with an investment property measured at fair value does not exceed the amount of tax that would be payable on its sale to an unrelated market participant at fair value at the reporting date. Deferred tax is recognised in profit or loss, except when it relates to items that are recognised in other comprehensive income or directly in equity, in which case the deferred tax is also recognised in other comprehensive income or directly in equity respectively.

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

FOR THE YEAR ENDED 31 DECEMBER 2019

 

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

(m) Contingent liabilities and contingent assets

 

A contingent liability is a possible obligation that arises from past events and whose existence will only be confirmed by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the Group. It can also be a present obligation arising from past events that is not recognised because it is not probable that outflow of economic resources will be required or the amount of obligation cannot be measured reliably. A contingent liability is not recognised but is disclosed in the notes to the financial statements. When a change in the probability of an outflow occurs so that outflow is probable, they will then be recognised as a provision.

 

A contingent asset is a possible asset that arises from past events and whose existence will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within control of the Group. A contingent asset is not recognised but is disclosed in the notes to the financial statements when an inflow of economic benefits is probable. When inflow is virtually certain, an asset is recognised.

 

(n) Related parties

 

For the purpose of these financial statements, a related party includes a person and entity as defined below:

 

(a) A person or a close member of that person's family is related to the Group if that person:

 (i) has control or joint control over the Group;

(ii) has significant influence over the Group; or

(iii) is a member of the key management personnel of the Group or the Group's parent.

 

(b) An entity is related to the Group if any of the following conditions applies:

(i) the entity and the Group are members of the same group (which means that each parent, subsidiary and fellow subsidiary is related to the others).

(ii) either entity is an associate or joint venture of the other entity (or of a member of a group of which the other entity is a member).

(iii) both entities are joint ventures of a third entity.

(iv) either entity is a joint venture of a third entity and the other entity is an associate of the third entity.

(v) the entity is a post-employment benefit plan for the benefit of employees of either the Group or an entity related to the Group. If the reporting entity is itself such a plan, the sponsoring employers are also related to the plan.

(vi) the entity is controlled or jointly controlled by a person identified in (a).

(vii) a person identified in (a)(i) has significant influence over the entity or is a member of the key management personnel of the entity (or of a parent of the entity).

(viii) Close members of the family of a person are those family members who may be expected to influence or be influenced management personnel of the entity (or of a parent of the entity).

 

(c) A related party as defined in the AIM Rules for Companies.

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

4. CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

 

The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

 

Valuation of financial instruments

 

The Group uses valuation techniques that include inputs that are not based on observable market data to estimate the fair value of certain types of financial instruments. Note 13 provides information on the estimation of the fair value of financial instruments.

 

The directors of the Company believe that the chosen valuation techniques used are appropriate in determining the fair value of financial instruments.

 

5. OTHER INCOME

 

Other income represents the bank interest income and foreign exchange gain incurred during the year, as presented below:

 

2019

 

2018

 

GBP

 

GBP

Bank interest income

72

 

-

Foreign exchange gain

715

 

10,943

 

787

 

10,943

 

6. LOSS BEFORE TAX

 

The loss before tax is arrived at after charging:

 

 

 

2019

 

2018

 

 

 

GBP

 

GBP

 

 

 

 

 

 

Auditors' remuneration

 

24,976

 

21,061

Depreciation of property, plant and equipment

 

4,186

 

2,225

Staff costs (including directors' remuneration)

 

 

 

 

 

- Fees

 

47,750

 

52,500

 

- Salaries and other benefits

 

12,000

 

24,000

 

 

 

 

 

 

Total staff costs

 

59,750

 

76,500

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

FOR THE YEAR ENDED 31 DECEMBER 2019

 

7. DIRECTORS' REMUNERATION

 

During the year, no emoluments were paid by the Group to the Directors as an inducement to join or upon joining the Group or as compensation for loss of office.

 

For the year ended 31 December 2019:

 

 

 

 

Salaries

 

Retirement

 

 

 

 

 

and other

 

scheme

 

 

 

Fees

 

benefits

 

contribution

 

Total

 

GBP

 

GBP

 

GBP

 

GBP

Executive directors

 

 

 

 

 

 

 

Mr. Robert Berkeley (iv)

30,000

 

-

 

-

 

30,000

Mr. James Normand (ii)

6,500

 

-

 

-

 

6,500

Mr. Wai Tak Jonathan Chu (i)

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

36,500

 

-

 

-

 

36,500

 

 

 

 

 

 

 

 

Independent non-executive director

 

 

 

 

 

 

 

Mr. Seah Boon Chin (iii)

11,250

 

-

 

-

 

11,250

 

 

 

 

 

 

 

 

 

11,250

 

-

 

-

 

11,250

 

47,750

 

-

 

-

 

47,750

 

 

For the year ended 31 December 2018:

 

 

 

Salaries

 

Retirement

 

 

 

 

 

and other

 

scheme

 

 

 

Fees

 

benefits

 

contribution

 

Total

 

GBP

 

GBP

 

GBP

 

GBP

Executive directors

 

 

 

 

 

 

 

Mr. Robert Berkeley (iv)

30,000

 

-

 

-

 

30,000

Mr. Wai Tak Jonathan Chu (i)

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

30,000

 

-

 

-

 

30,000

 

 

 

 

 

 

 

 

Independent non-executive director

 

 

 

 

 

 

 

Mr. Seah Boon Chin (iii)

22,500

 

-

 

-

 

22,500

 

 

 

 

 

 

 

 

 

52,500

 

-

 

-

 

52,500

 

During the years ended 31 December 2019 and 31 December 2018, no non-cash benefits were received by the directors and no director received any grants of share options or awards under any other long-term incentive plans.

 

Notes:

(i) Mr. Wai Tak Jonathan Chu resigned on 14 May 2019.

(ii) Mr James Normand was appointed on 23 September 2019, re-designated from executive director to executive chairman on 10 March 2020 and assumed the role of non-executive chairman on 28 May 2020.

(iii) Mr. Seah Boon Chin resigned on 31 January 2020.

(iv) Mr. Robert Berkeley was re-designated from executive director to non-executive director on 10 March 2020 and resigned on 16 June 2020.

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

FOR THE YEAR ENDED 31 DECEMBER 2019

8. INCOME TAX

 

 

2019

 

2018

 

GBP

 

GBP

 

 

 

 

Current income tax

-

 

-

 

 

Pursuant to the rules and regulations of the BVI, the Company is not subject to any income tax in the BVI.

 

Tax charge for the year is reconciled to loss before taxation as follows:

 

 

2019

 

2018

 

GBP

 

GBP

Loss before taxation

(703,689)

 

(529,879)

Tax credit at the applicable income tax rate

175,922

 

132,470

Tax effect of losses not deductible

(175,922)

 

(132,470)

Tax charge and effective tax rate for the year

 -

 

 -

 

9. LOSS PER SHARE

 

During the year ended 31 December 2019 and 2018, the calculation of the loss per share is based on the net loss for the year of GBP703,689 (2018: GBP529,879) attributable to the equity holders of the Company, and the weighted average of 221,302,099 (2018: 212,826,072) ordinary shares in issue during the year.

 

During the year, there were no dilutive potential ordinary shares and therefore, diluted loss per share is the same as the basic loss per share.

 

 

10. DIVIDEND

 

No dividend has been paid or declared by the Company during the year ended 31 December 2019 (2018: nil).

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

11. PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

Office

 

 

 

 

equipment

 

 

 

 

GBP

 

 

 

 

 

At cost:

 

 

 

 

At 1 January 2018, 31 December 2018, 1 January 2019 and 31 December 2019

 

 

 

14,836

 

 

 

 

 

Accumulated depreciation:

 

 

 

 

At 1 January 2018

 

 

 

8,425

Charge for the year

 

 

 

2,225

 

 

 

 

 

At 31 December 2018

 

 

 

 

and 1 January 2019

 

 

 

10,650

Charge for the year

 

 

 

4,186

At 31 December 2019

 

 

 

14,836

 

 

 

 

 

Net carrying value:

 

 

 

 

At 31 December 2019

 

 

 

-

 

 

 

 

 

At 31 December 2018

 

 

 

4,186

 

12. SUBSIDIARIES

 

Particulars of the subsidiaries of the Company are as follows:

 

Name of subsidiaries

Place of incorporation

Issued/Paid-up share/registered capital

Effective interest held by the Company

Principal

activities

 

 

 

 

Direct

Indirect

 

 

All Asia Asset Energy Limited

British Virgin Islands

Ordinary Share US$1

100%

-

Investment holding

 
 

Fortune House Group Limited

British Virgin

Ordinary Share

-

100%

Investment holding

 

Islands

US$1

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

FOR THE YEAR ENDED 31 DECEMBER 2019

 

13. EQUITY INVESTMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS

 

Equity investment at fair value through profit or loss comprise of:

 

 

 

2019

 

2018

 

 

GBP

 

GBP

 

 

 

 

 

Unlisted equity securities, at cost

 

1,239,926

 

1,239,926

Fair value adjustment

 

(1,118,771)

 

(655,938)

Exchange realignment

 

359,346

 

387,264

 

 

480,501

 

971,252

 

The unlisted equity securities are measured at fair value and are classified as Level 3 fair value measurement. Fair value is estimated using a Discounted Cash Flow ("DCF") method. Details of the parameters adopted in the DCF model are shown in the corresponding note.

 

The details of movement in equity investment at fair value through profit or loss have been set out as follow:

 

As at 31 December 2019

 

 

Place of

 

 

Fair value

 

Exchange

 

At fair

 

Incorporation

At cost

 

adjustment

 

difference

 

value

 

 

GBP

 

GBP

 

GBP

 

GBP

 

Myanmar Allure

 

 

 

 

 

 

 

 

Group Company

 

 

 

 

 

 

 

 

Limited (a)

Myanmar

1,239,926

 

(1,118,771)

 

359,346

 

480,501

 

 

 

 

 

 

 

 

 

 

 

 

As at 31 December 2018

 

 

Place of

 

 

Fair value

 

Exchange

 

At fair

 

Incorporation

At cost

 

adjustment

 

difference

 

value

 

 

GBP

 

GBP

 

GBP

 

GBP

 

Myanmar Allure

 

 

 

 

 

 

 

 

Group Company

 

 

 

 

 

 

 

 

Limited (a)

Myanmar

1,239,926

 

(655,938)

 

387,264

 

971,252

 

 

 

 

 

 

 

 

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

13. EQUITY INVESTMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS (CONTINUED)

 

Notes:

 

(a) As at 31 December 2019, the Group owns a 7% equity interest of Myanmar Allure Group Company Limited ("MAG"). MAG, a private company with limited liability, owns and operates a resort hotel in Tachileik, Shan Province of Myanmar.

 

As at 31 December 2019, a fair value of approximately US$637,000 (equivalent to GBP480,501) (2018: US$1,239,000 (equivalent to GBP971,252) was derived by an independent professional valuer using a DCF method. In determining the fair value, a risk-adjusted discount rate of 14.20% (2018: 13.60%) was being used.

 

 

14. CASH AND BANK BALANCES

 

 

 

 

2019

 

2018

 

 

 

GBP

 

GBP

 

 

 

 

 

 

Cash and bank balance

 

 

-

 

196,262

 

At 31 December 2019, the Group did not have bank accounts. Cash amounting to GBP 77,737 was held in trust by a third party in a financial institution and was classified as other receivables.

 

At 31 December 2018, bank balances carried interest at a market rate of 0.05% (2017: 0.05%) per annum. The bank balances are deposited with creditworthy banks of high credit rating.

 

15. SHARE CAPITAL

 

 

 

Number of

 

 

 

 

 

ordinary shares

 

GBP

Authorised

 

 

 

 

 

At 31 December 2018 and 2019

 

1,000,000,000

 

N/A

Issued

 

 

 

 

 

As at 1 January 2018 and 31 December 2018

 

212,826,072

 

6,284,194

 

Placing of shares on 23 September 2019

 

31,250,000

 

108,750

 

At 31 December 2019

 

244,076,072

 

6,392,944

All issued ordinary shares rank pari passu in all respects with the existing ordinary shares of the Company.

 

A placing was completed on 23 September 2019. A total of 31,250,000 new shares were placed with not less than 10 independent placees at the placing price of 0.4 pence per placing share. The net proceeds from the placing, after deducting relevant expenses of approximately GBP16,250 incurred in relation to the placing, amounted to approximately GBP108,750, all of which was credited to the share capital account.

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

16. WARRANTS

 

Warrants

 

On 25 April 2013, the Company issued one-off warrants to the executive directors of the Company which gave the right to subscribe for new Ordinary Shares of the Company at 3 pence per ordinary share and are exercisable two years after the date of grant and will lapse if not exercised within five years from the date of grant. There are no performance conditions that are required to be satisfied in order for the Warrants to become exercisable.

 

2019

2018

 

 

Weighted

 

Weighted

 

 

average

 

average

 

 

exercise price

 

exercise price

 

No. of

per share

No. of

per share

 

share

(pence)

share

(pence)

 

 

 

 

 

Outstanding at 1 January

-

-

4,176,082

3

Lapsed during the year

-

-

(4,176,082)

3

 

 

 

 

 

Outstanding at 31 December

-

-

-

-

 

 

 

 

 

Exercisable at 31 December

-

-

-

-

 

The fair value of the warrants as initially recognised on the grant date was GBP133,839. The fair value was estimated by the directors with reference to a valuation report issued by an independent valuer using the Black-Scholes option pricing model by Bloomberg and taking into account the terms and conditions upon which the warrants granted.

 

The number, exercise price and earliest and latest dates of exercise of the warrants to subscribe for new Ordinary Shares of the Company held by directors during the year ended 31 December 2018 were as follows:

 

Name

Number of warrants

Exercise price (pence)

Earliest exercise date

Latest exercise date

Mr. Robert Anthony Rowland Berkeley

4,176,082

3 pence

24 April 2015

24 April 2018

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

FOR THE YEAR ENDED 31 DECEMBER 2019

17. RESERVES

 

Nature and purpose of the reserves

 

(i) Fair Value reserve

 

The fair value reserve comprises the change in fair value of available-for-sale financial assets as at the end of each reporting period. These amounts will be reclassified to profit or loss as gains realised on the disposal of available-for-sale financial assets when the available-for-sale financial assets have been disposed of.

 

(ii) Exchange reserve

 

The exchange fluctuation reserve comprises all foreign exchange differences arising from the translation of the financial statements of the Company's overseas subsidiaries.

 

18. RELATED PARTY TRANSACTIONS

 

Compensation of key management personnel of the Group

 

 

2019

 

2018

 

GBP

 

GBP

Short term employee benefits

47,750

 

52,500

Post-employment benefit

-

 

-

 

47,750

 

52,500

 

19. CAPITAL RISK MANAGEMENT

 

The Group manages its capital so that entities in the Group will be able to continue as a going concern while maximising the return to shareholders through the optimisation of the debt and equity balance.

 

The capital structure of the Group consists of cash and cash equivalents and equity attributable to shareholders of the Company, comprising issued share capital and reserves.

 

The directors of the Company review the capital structure by considering the cost of capital and the risks associated with capital. In view of this, the Group will balance its overall capital structure through new share issues as well as issues of new debt (as appropriate).

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES

 

The Group's major financial instruments include equity investments, deposits and other receivables, other payables and bank and cash balances. Details of such financial instruments are disclosed in the respective notes. The risks associated with these financial instruments and the policies applied by the Group to mitigate these risks are set out below. Management monitors these exposures to ensure appropriate measures are implemented in a timely and effective manner.

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

FOR THE YEAR ENDED 31 DECEMBER 2019

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES (CONTINUED)

 

Foreign currency risk

 

At the end of the reporting period, the carrying amounts of the Group's foreign currency denominated monetary assets which consists of bank balances and cash, prepayments, deposits and other receivables that are denominated in United States dollars ("USD") amounted to GBP39,465 (2018: GBP196,580). If exchange rates of the GBP against the USD had been 5% weaker and all other variables were held constant, the effect on loss after taxation is as follows:

 

2019

 

2018

 

GBP

 

GBP

Increase in loss after taxation

1,973

 

9,829

 

There would be an equal and opposite impact on the loss after taxation where the GBP strengthens against the USD.

 

 In the directors' opinion, the sensitivity analysis is unrepresentative of the inherent foreign exchange risk as the year end exposure does not reflect the exposure during the year.

 

Interest rate risk

 

The Group's cash flow interest rate risk is mainly concentrated on the bank balances carried at floating interest rates. The Group currently does not have a hedging policy against interest rate exposure. However, the management monitors interest rate exposure and will consider the hedging of significant interest rate exposure as needed.

 

The directors consider that the Group's exposure to interest rate risk of bank balances, which are short term in nature, is insignificant, and accordingly no sensitivity analysis is presented.

 

Credit risk

 

The Group's maximum exposure to credit risk is represented by total financial assets held by the Group. The Group did not hold any collateral during the reporting period.

 

 

For the purposes of internal credit risk management, the Group uses past and forward-looking information to assess whether credit risk has increased significantly since initial recognition. The internal credit risk grading of the Group comprises 4 categories: performing, doubtful, in default and write-off. The financial assets of the Group which are subject to ECL assessment comprises other receivables and bank balances and cash. The management of the Group reviewed and assessed the impairment for each financial asset individually under the 12-month ECL model. These financial assets are categorised as performing as there is no significant increase in credit risk since initial recognition and the risk of default is low and the counterparties have the capacity to meet their contractual cash flow obligations in the near term. No loss allowance was recognised as the amount was immaterial.

 

The Group does not provide any financial guarantees which would expose the Group to credit risk.

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES (CONTINUED)

 

 

Liquidity risk

 

Liquidity risk is the risk that the Group is unable to meet its payment obligations associated with its financial liabilities when they fall due. The Group manages liquidity risk by maintaining adequate reserves, as well as continuously monitoring cash flow forecast and actual cash flows.

 

In managing the liquidity risk, the Group monitors and maintains a level of cash and cash equivalents that is adequate in discretion of the directors of the Company. In formulating their strategy, the directors of the Company would consider the financing of the Group's operations and the effects of fluctuation in operating and investing cash flows. As at 31 December 2019, the liquidity of the Group is primarily dependent on its ability to maintain adequate cash flows from operations and to raise funds through the issue of new ordinary shares to meet its obligations and investment project opportunities as they fall due or arise.

 

The maturity profile of the Group's financial liabilities as at the end of the year is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

average

 

 

 

 

 

 

 

 

 

 

 

effective

 

 

 

 

 

 

 

Total

 

 

 

interest

 

Less than

 

More than

 

undiscounted

 

carrying

 

 

 

rate

 

1 year

 

1 year

 

cash flows

 

amount

 

 

 

%

 

GBP

 

GBP

 

GBP

 

GBP

At 31 December 2019

 

 

 

 

 

 

 

 

 

 

Accruals and other payables

 

N/A

 

131,877

 

-

 

131,877

 

131,877

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2018

 

 

 

 

 

 

 

 

 

 

 

Accruals and other payables

 

 

N/A

 

66,340

 

-

 

66,340

 

66,340

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES (CONTINUED)

 

Fair values on financial instruments

 

(i) Financial instruments carried at fair value on a recurring basis

The following table presents the carrying amount of financial instruments measured at fair value at 31 December 2019 across the three levels of the fair value hierarchy defined in IFRS 13 Fair Value Measurements, with the fair value of each financial instrument categorised in its entirety based on the lowest level of input that is significant to the fair value measurement. The levels are defined as follows:

 

- Level 1 (highest level): fair value measurements are those derived from quoted price (unadjusted) in active markets for identical asset or liabilities;

 

- Level 2: fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

 

- Level 3 (lowest level): fair value measures are those derived from valuation techniques that include inputs for assets or liability that are not based on observable market data (unobservable inputs).

 

As at 31 December 2019, the Group had the following financial instruments carried at fair value all of which are based on the Level 3 fair value measurement basis.

 

2019

 

2018

 

GBP

 

GBP

Financial assets:

 

 

 

Equity investment at fair value through profit or loss

480,501

 

971,252

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES (CONTINUED)

 

Fair values on financial instruments (Continued)

 

(i) Financial instruments carried at fair value on a recurring basis (continued)

 

Level 3 movement tables

 

For the year ended 31 December 2019

 

 

 

 

Equity investment at fair value through profit or loss

 

 

 

 

 

GBP

 

 

 

 

 

 

 

At the beginning of the year

 

 

971,252

 

Total gains or losses

 

 

 

 

 

in profit or loss

 

 

(462,833)

 

Exchange realignment

 

 

(27,918)

 

 

 

 

 

 

 

At the end of the year

 

 

480,501

 

 

 

 

 

For the year ended 31 December 2018

 

 

 

 

 

 

Equity investment at fair value through profit or loss

 

 

 

 

 

 

GBP

 

 

 

 

 

 

 

At the beginning of the year

 

 

 

 

1,208,815

Total gains or losses

 

 

 

 

 

 

in profit or loss

 

 

 

 

(294,000)

 

 

 

 

 

 

 

 

Exchange realignment

 

 

 

 

56,437

 

 

 

 

 

 

 

 

 

At the end of the year

 

 

 

 

971,252

 

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES (CONTINUED)

 

Fair values on financial instruments (Continued)

 

(i) Financial instruments carried at fair value on a recurring basis (continued)

 

The following table gives information about how the fair values of the Group's equity investment at fair value through profit or loss are determined (in particular, the valuation technique(s) and inputs used).

 

 

 

 

 

 

 

 

 

2019

2018

Valuation technique(s)

Significant

unobservable inputs

Range

Relationship of unobservable inputs to fair value

 

GBP

GBP

 

 

 

 

Financial assets

 

 

 

 

 

 

Equity investment at fair value through profit or loss

480,501

971,252

Discounted cash flow

Free cash flow

N/A

The higher the free cash flow, the higher the fair value

 

 

 

 

 

 

 

 

 

 

 

Discount rate

14% (2018:14%)

The higher the discount rate, the lower the fair value

 

 

 

 

 

 

 

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES (CONTINUED)

 

Fair values on financial instruments (Continued)

 

(ii) Fair Value of Financial instruments carried at other than fair value

 

The carrying amounts of the Group's financial instruments carried at cost or amortised cost are not materially different from their fair value as at 31 December 2019 and 2018 due to their short-term maturities.

 

2019

 

 

 

 

 

 

 Carrying

 

 

 

 

 amount

 

 Fair value

 

 

 GBP

 

 GBP

 

 

 

 

 

Deposits and other receivables

138,006

 

138,006

Accruals and other payable

(131,877)

 

(131,877)

 

 

2018

 

 

 

 

 

 

 Carrying

 

 

 

 

 amount

 

 Fair value

 

 

 GBP

 

 GBP

 

 

 

 

 

Bank and cash balances

196,262

 

196,262

Deposits

4,128

 

4,128

Accruals and other payable

(66,340)

 

(66,340)

 

 

 

 

Estimation of fair value

 

Fair values for unquoted equity investments are estimated using the discounted cash flow valuation technique.

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019

 

20. FINANCIAL RISK MANAGEMENT OBJECTIVE AND POLICIES (CONTINUED)

 

Classification and fair value of financial assets and liabilities

 

The carrying amounts of each of the categories of financial instruments as at the end of the reporting period are as follows:

 

2019

 

2018

 

GBP

 

GBP

Financial assets

 

 

 

Financial assets at fair value through profit or loss

480,501

 

971,252

 

 

 

 

 

480,501

 

971,252

 

 

 

 

Financial assets at amortised cost

 

 

 

- Deposits and other receivables

117,202

 

-

- Cash and bank balances

-

 

196,262

 

 

 

 

 

117,202

 

196,262

 

 

 

 

Financial liabilities

 

 

 

Amortised cost

131,877

 

66,340

 

 

 

 

 

21. AUTHORISATION FOR ISSUE OF CONSOLIDATED FINANCIAL STATEMENTS

 

The consolidated financial statements were approved and authorised for issue by the board of directors on 28 September 2020.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR FLFVFAFITFII
Date   Source Headline
30th Jul 20217:00 amRNSCancellation - All Active Asset Capital Limited
29th Jul 202112:05 pmRNSForm 8.3 - J Fenn - Audioboom Group PLC
29th Jul 202112:00 pmRNSReplacement Form 8.3 - J Fenn - AAAC
29th Jul 202111:04 amRNSForm 8.3 - J Fenn - All Active Asset Capital
28th Jul 20211:45 pmRNSForm 8.3 - All Active Asset Capital
28th Jul 20218:04 amRNSForm 8.3 - M Power - All Active Asset Capital
28th Jul 20217:00 amRNSForm 8.3 - 192 PTE Ltd - All Active Asset Capital
27th Jul 20214:54 pmRNSForm 8 (OPD) All Active Asset Capital / Audioboom
26th Jul 20215:02 pmRNSForm 8.3 - Marcus - All Active Asset Capital
26th Jul 202110:14 amRNSForm 8.3 - G Dickson - All Active Asset Capital
23rd Jul 202110:57 amRNSReplacement Form 8.3 - KRD - All Active Asset Cap
23rd Jul 202110:34 amRNSStatement regarding possible offer for Audioboom
22nd Jul 20216:13 pmRNSForm 8.3 - L Massarella - AAAC
22nd Jul 20216:13 pmRNSForm 8.3 - M Massarella - AAAC
22nd Jul 20216:13 pmRNSForm 8.3 - KRD Ltd - All Active Asset Capital Ltd
22nd Jul 20216:11 pmRNSForm 8.3 - Horrocks - Audioboom (Offeree)
22nd Jul 20216:10 pmRNSForm 8.3 - Horrocks - All Active Asset Capital Ltd
22nd Jul 20217:00 amRNSResponse to proposal from AAA
20th Jul 20213:37 pmRNSForm 8.3 - All Active Asset Capital Limited
19th Jul 202111:50 amRNSStatement re proposal from AAA
19th Jul 202110:46 amRNSResult of Extraordinary General Meeting
19th Jul 20218:27 amRNSReplacement: possible acquisition of Audioboom
19th Jul 20217:00 amRNSResignation of Nominated Adviser and Broker
19th Jul 20217:00 amRNSStatement: possible acquisition of Audioboom Group
9th Jul 20217:00 amRNSResults for the year ended 31 December 2020
5th Jul 20211:20 pmRNSBlock admission six monthly return
2nd Jul 20217:00 amRNSProposed Placing, Acquisition and Cancellation
30th Jun 202112:53 pmRNSStatement re. accounts for year ended 31 Dec 2020
16th Jun 202112:47 pmRNSProposed placing, proposed acquisition and update
4th May 20217:00 amRNSTotal Voting Rights
29th Apr 20213:30 pmRNSSuspension of trading on AIM
29th Apr 20213:20 pmRNSSuspension - All Active Asset Capital Limited
28th Apr 202111:05 amRNSSecond Price Monitoring Extn
28th Apr 202111:00 amRNSPrice Monitoring Extension
26th Apr 20212:30 pmRNSIntention to appoint two senior executives
22nd Apr 20211:45 pmRNSHolding(s) in Company
1st Apr 20217:00 amRNSTotal Voting Rights
30th Mar 20218:19 amRNSHolding(s) in Company
18th Mar 20213:24 pmRNSCompletion of initial exercise of AAQUA option
12th Mar 202110:38 amRNSHolding(s) in Company
9th Mar 20211:49 pmRNSUpdate on MESH and AAQUA acquisition of Sentiance
5th Mar 202111:37 amRNSHolding(s) in Company
2nd Mar 202110:09 amRNSInitial exercise of AAQUA option
1st Mar 20217:00 amRNSTotal Voting Rights
26th Feb 20213:33 pmRNSHolding(s) in Company
26th Feb 20217:00 amRNSHolding(s) in Company
24th Feb 202112:03 pmRNSHolding(s) in Company
23rd Feb 20217:00 amRNSNon-Executive Director appointment
19th Feb 20212:11 pmRNSNotification of Major Holdings
19th Feb 20217:00 amRNSBlock admission application

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.