We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAMPH.L Regulatory News (AMPH)

  • There is currently no data for AMPH

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

15 Dec 2017 07:00

RNS Number : 4322Z
Aggregated Micro Power Holdings PLC
15 December 2017
 

Aggregated Micro Power Holdings plc

("AMP", the "AMP Group" or the "Company")

 

Interim Results for the six months ended 30 September 2017

 

 

Aggregated Micro Power Holdings plc (AIM: AMPH), a distributed energy company specialising in the sale of wood fuels and the financing and installation of distributed energy projects including biomass boiler ESCOs (energy supply contracts), stand by power generation and battery storage facilities, is pleased to announce results for the six months ended 30 September 2017.

 

Financial Highlights

 

· Group revenues increased 217% to £11.2m (H1 2016: £3.5m)

· Gross profit increased 296% to £2.7m (H1 2016: £0.7m)

· Loss before tax £2.44m (H1 2016: £1.96m)

 

Operational Highlights

 

· In May AMP assisted AMPIL 2 in raising £29.46m for further boiler and CHP projects, and future grid balancing projects, which means AMPIL 2 has over £50m invested or available for future investment

· In June AMP acquired 50.1% of Highland Wood Energy Limited and is now providing a nationwide service and maintenance service available to all our biomass heat and CHP customers

· In September AMP acquired the wood pellet customer base and assets from CPL

· AMP's Projects Division has a strong pipeline including 120 MWs of gas-fired peaking plants and battery storage facilities currently seeking planning permission of which 90 MWs has pre-qualified for the forthcoming Capacity Market auction

 

Post Period End

 

· In October AMP acquired a leading wood pellet supplier Billington Bioenergy Limited from Drax

· In October the 21 MW gas-fired peaking plant in Kent was completed and successfully commissioned

· In November AMP completed a £3.7m placing of new ordinary shares at 98.5 pence per ordinary share

· The Board expects full year revenues to be in excess of £30m

 

Richard Burrell, Chief Executive of Aggregated Micro Power Holdings plc, said:

 

"Revenues are increasing as we expect and our combined fuels business now has over 4,000 biomass heat and CHP customers. Our recent wood fuels acquisitions and seasonal profits will be more fully reflected in the second half of our financial year when demand for heating is at its greatest. Our projects division, also weighted to the second half of our financial year, is making significant progress and has a strong and growing pipeline underpinned by the successful growth of funds provided by third party investment vehicles such as AMPIL 2. The recent sharp increase in gas prices following two gas supply infrastructure failures in Europe demonstrates the fragility of our energy supply infrastructure and further strengthens the case for large processed heat and electricity users in the U.K. to install biomass CHP for on-site generation of heat, steam and electricity."

 

 

Contacts

 

Aggregated Micro Power Holdings plc 020 7382 7800

Neil Eckert, Executive Chairman

Richard Burrell, CEO

Helene Crook, Investor Relations

Haggie Partners 020 7562 4444

Peter Rigby / Brian Norris

 

finnCap Ltd 020 7220 0500

Ed Frisby / Simon Hicks (Corporate Finance)

Stephen Norcross / Sultan Awan (Corporate Broking)

 

 

About Aggregated Micro Power Holdings plc

 

The AMP Group was established to develop, own and operate renewable energy generating facilities. It specialises in the sale of wood fuels and in the installation of distributed energy projects. AMP's wholly owned subsidiary Forest Fuels sells high quality wood chip and wood pellet to end customers throughout the UK, while its projects division installs biomass boiler and biomass CHP systems for a wide range of applications and customers. AMP is also active in developing projects for stand-by power generation and battery storage facilities which aim to balance the transmission grid at times of peak demand.

 

www.ampplc.co.uk

 

The information communicated in this announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) No. 596/2014.

 

Executive Chairman's Statement

 

This Interim Report is in respect of the six month period to 30 September 2017.

 

Interim Results

 

Group revenues increased to £11.2m (compared to £3.5m for the six months to 30 September 2016), gross profit increased to £2.7m (compared to £0.7m for the six months to 30 September 2016) and loss after tax increased to £2.4m (compared to a loss after tax of £1.9m for the six months to 30 September 2016).

 

These Interim Results do not yet fully reflect the positive impact of our most recent wood fuels business acquisitions as most of this turnover and future income is anticipated to be generated in the second half of the financial year (October through to March) where the heating season is at its busiest. Similarly, our project development business expects to complete or reach financial close on a number of larger projects during the second half of the financial year which is in line with our prior year experience. The write off of receivable relates to an amount advanced for a single project which was not awarded a Contract for Difference.

 

Net assets as at 30 September 2017 were £8.4m (31 March 2017: £10.4m). The balance sheet does not include any recognition for future deferred development fees that may be due from Aggregated Micro Power Infrastructure 2 plc ("AMPIL 2").

 

Aggregated Micro Power Holdings plc

Six Months Ended September 2017

Year Ended March 2017

Operating segments

WoodFuels

Project Development

Investments

Total

Wood

Fuels

Project Development

Investments

Total

£

£

£

£

£

£

£

Revenue

10,390,142

858,879

-

11,249,021

15,841,292

3,877,850

 -

19,719,142

Cost of sales

(8,281,814)

(296,625)

 -

(8,578,439)

(12,825,159)

(1,419,899)

 -

(14,245,058)

Gross profit

2,108,328

562,254

-

2,670,582

3,016,133

2,457,951

 -

5,474,084

Other operating income

63,019

193,219

 -

256,238

235,776

163,813

 -

399,589

Administrative expenses

(2,496,916)

(697,752)

(539,323)

(3,733,991)

(2,494,726)

(1,106,057)

(1,619,109)

(5,219,892)

Adjusted EBITDA

(325,569)

57,721

(539,323)

(807,171)

757,183

1,515,707

(1,619,109)

653,781

Depreciation

(318,069)

 -

(5,347)

(323,416)

(353,760)

 -

(4,799)

(358,559)

Finance expense

(172,147)

 -

(492,257)

(664,404)

(114,963)

 -

(804,571)

(919,534)

Amortisation Intangibles

 -

 -

(200,929)

(200,929)

 -

 -

(174,672)

(174,672)

P&L on sale of Assets

(35,124)

 -

 -

(35,124)

151,368

 -

 -

151,368

Other Non-Recurring Costs

 -

 -

(347,852)

(347,852)

(72,914)

(99,672)

(125,362)

(297,948)

FV Adjustment on Investment in Associate

-

-

(90,729)

(90,729)

-

-

1,879,044

1,879,044

Tax credit

 -

-

30,982

30,982

59,614

-

34,755

94,369

Profit/(Loss) for the period after tax

(850,909)

57,721

(1,645,455)

(2,438,643)

426,528

1,416,035

(814,714)

1,027,849

 

Interim Review

AMP operates through three business divisions: Wood Fuels; Project Development; and Investments.

AMP's wholly owned subsidiary Forest Fuels sells high quality wood chip and wood pellet to end customers throughout the UK in the form of fuel only contracts, heat contracts and/or fuels plus operation and maintenance. Included in the segmental results for the wood fuels business unit is the Group's 50.1% interest in Highland Wood Energy Limited ("HW Energy") which was acquired on 28 June 2017. As well as supplying fuel to customers in Scotland, HW Energy's principal activity is to provide operation and maintenance services to AMPIL 2 and third party customers who own biomass boilers. Following the acquisition, the HW Energy service and maintenance activities are now being expanded throughout the UK. On 4 September 2017, Forest Fuels acquired the wood pellet customer base and assets of CPL which supplies approximately 20,000 tonnes of premium wood pellet per annum to end customers. After the period end, on 25 October 2017, AMP also announced the acquisition of 100% of Billington Bioenergy Limited ("BBE") from Drax. BBE supplies around 40,000 tonnes of premium wood pellet per annum to end customers. In aggregate, the Wood Fuels business unit will now supply fuel to over 4,000 customers which is expected to equate to circa 180,000 tonnes of wood pellet and 70,000 tonnes of wood chip per annum.

 

AMP's Project Development division develops, manages and facilitates financing of distributed energy projects focusing on biomass heat and biomass CHP for a wide range of applications and customers. We have developed projects for AMPIL 2 which owns one of the largest biomass boiler portfolios in the UK. On 25 May 2017 it was announced that AMPIL 2 had closed its latest fund raise amounting to £29.46m. This demonstrates that we now have the opportunity to access increasing amounts of new capital for biomass assets from high quality institutional and other investors. In aggregate, AMPIL 2 currently has over £50m invested or available for biomass heat and CHP and for grid balancing and battery storage projects. With biomass assets, our strategy is to offer all Forest Fuels customers the ability to sell their existing boiler systems to AMPIL 2 as well as to develop new, larger installations with commercial users of processed heat. We also develop and finance gas-fired peaking plants and battery storage facilities to provide reserve power and frequency stability which aim to balance the transmission grid at times of peak demand. We have recently completed the construction of a 21 MW gas-fired peaking plant at Kingsnorth in Kent and the project was commissioned in time for winter trading. This project was funded by Triple Point Investment Management LLP. The projects business has now assembled a portfolio in excess of 120 MWs of gas-fired peaking plants and battery storage facilities which are currently seeking planning permission. AMP's strategy is to continue developing its own project pipeline and to work with other project developers and third party infrastructure investors to generate a wide range of development fees from different projects.

 

AMP Investments aim is to grow assets under management and to build up off-balance sheet deferred development fees and carried interest together with making long term equity investments in companies aligned to our corporate strategy. It also includes the overhead costs of the Board and related PLC expenses. AMP owns 28.8% of IncubEx, which is a business set up to design and promote financial products in environmental, energy, power and weather markets. On 2 August 2017, IncubEx announced a global partnership with EEX which is part of Deutsche Bourse and in its first two months of operating this partnership, IncubEx has made strong progress towards becoming operational.

 

Full Year Outlook

 

On 3 November 2017, AMP announced a successful placing of new Ordinary Shares raising gross proceeds of £3.7m at a price of 98.5 pence per Ordinary Share. This placing was supported by existing and a number of new investors and was achieved at a small premium to the prevailing mid-market share price.

 

Proceeds from the placing provide balance sheet strengthening and are being deployed to provide working capital for the Wood Fuels business unit following the two most recent acquisitions, including to finance the planned ramp up in stocks to meet winter heating season demand from customers. In addition, cash proceeds from the placing will also be set aside to provide collateral and grid deposits for our growing pipeline of grid balancing projects as well as to invest in a follow-on fund raise currently being contemplated by IncubEx.

 

The Board expects group turnover to be in excess of £30m for the full year as the second half of the financial year is when the heating season is at its busiest. With the strength of our position in the wood fuels market and our growing pipeline of project developments in biomass and grid balancing, we look forward to the future with confidence.

 

 

Neil Eckert, Executive Chairman

14 December 2017

 

Independent Review Report to Aggregated Micro Power Holdings plc

 

Introduction

 

We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 September 2017 which comprises the condensed consolidated statement of comprehensive income, the condensed consolidated statement of financial position, the condensed consolidated cash flow statement, the consolidated statement of changes in equity and the related notes.

 

We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

Directors' responsibilities

 

The interim report, including the financial information contained therein, is the responsibility of and has been approved by the directors. The directors are responsible for preparing the interim report in accordance with the rules of the London Stock Exchange for companies trading securities on AIM which require that the half-yearly report be presented and prepared in a form consistent with that which will be adopted in the company's annual accounts having regard to the accounting standards applicable to such annual accounts.

 

Our responsibility

 

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

 

Our report has been prepared in accordance with the terms of our engagement to assist the company in meeting the requirements of the rules of the London Stock Exchange for companies trading securities on AIM and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability.

 

Scope of review

 

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, ''Review of Interim Financial Information Performed by the Independent Auditor of the Entity'', issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

 

 

 

 

 

 

 

Independent Review Report to Aggregated Micro Power Holdings plc

 

Conclusion

 

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 September 2017 is not prepared, in all material respects, in accordance with the rules of the London Stock Exchange for companies trading securities on AIM.

 

 

 

 

BDO LLP

Chartered Accountants and Registered Auditors

Location

United Kingdom

Date

 

BDO LLP is a limited liability partnership registered in England and Wales (with registered number

OC305127).

 

 

 

 

 

 

 

Condensed consolidated statement of comprehensive income

For the six months ended 30 September 2017

 Six months ended

 Six months ended

 Year ended

30 Sep 2017

30 Sep 2016

 31 Mar 2017

 Unaudited

 Unaudited

 Audited

Note

 £

 £

 £

Continuing operations

Revenue

11,249,021

3,548,662

19,719,142

Cost of sales

(8,578,439)

(2,874,350)

(14,245,059)

Gross profit

2,670,582

674,312

5,474,083

Other operating income

3

256,096

138,532

397,585

Administrative expenses

3

(4,272,660)

(2,417,124)

(5,899,702)

(Loss)/Gain on financial asset at fair value through profit or loss

(90,729)

 -

1,879,044

Write off of receivable

(347,852)

-

-

Acquisition expenses

(20,800)

(71,051)

 -

(Loss)/Profit from operations

(1,805,363)

(1,675,331)

1,851,010

Finance income

142

1,744

2,004

Finance expense

5

(664,404)

(283,766)

(919,534)

(Loss)/Profit before tax

(2,469,625)

(1,957,353)

933,480

Tax credit

30,982

 -

94,369

(Loss)/Profit for the year and other total comprehensive (losses)/income for the period

(2,438,643)

(1,957,353)

1,027,849

(Loss)/Profit for the year and other total comprehensive (losses)/income attributable to:

Owners of the parent

(2,375,179)

(1,957,353)

1,027,849

Non-controlling interest

(63,464)

-

-

(2,438,643)

(1,957,353)

1,027,849

Basic and diluted earnings per share attributable to the ordinary equity holders of the parent

 

 

9

(6.28p)

(6.69p)

3.19p

 

 

 

 

 

Company number: 08372177

Condensed consolidated statement of financial position

As at 30 September 2017

 30 Sep 2017

 30 Sep 2016

 31 Mar 2017

Unaudited

Unaudited

Audited

Note

£

£

£

Non-current assets

Property, plant and equipment

4

3,842,895

1,588,293

2,364,747

Investment in associates

2,286,975

-

2,402,945

Intangibles

6

9,755,671

4,533,967

9,862,560

Total non-current assets

15,885,541

6,122,260

14,630,252

Current assets

Inventories

4,216,033

2,556,837

2,609,018

Trade and other receivables

7,187,559

2,473,088

10,747,768

Cash and cash equivalents

775,025

2,026,873

818,966

Total current assets

12,178,617

7,056,798

14,175,752

Total assets

28,064,158

13,179,058

28,806,004

Current liabilities

Trade and other payables

9,281,442

2,868,030

8,052,510

Loans and borrowings

7

431,474

240,049

494,412

Total current liabilities

9,712,917

3,108,079

8,546,922

Non-current liabilities

Loans and borrowings

7

9,306,298

6,992,146

9,270,958

Deferred Consideration

8,218

8,218

8,218

Deferred tax liability

656,373

387,718

571,115

Total non-current liabilities

9,970,889

7,388,082

9,850,291

Total liabilities

19,683,805

10,496,161

18,397,213

Net assets

8,380,353

2,682,897

10,408,791

Equity attributable to equity holders of the company

Paid up share capital

8

189,052

155,964

189,052

Share premium

8

12,519,616

12,552,705

12,519,616

Merger reserve

6,648,126

6,648,126

6,648,126

Other Reserves

8

9,046,180

4,546,180

9,046,180

Convertible debt option reserve

1,307,837

1,212,910

1,453,603

Retained deficit

(21,677,199)

(22,432,988)

(19,447,786)

8,033,612

2,682,897

10,408,791

Non-controlling interest

346,741

-

-

Total equity

8,380,353

2,682,897

10,408,791

The financial statements were approved by the Directors on 14 December 2017 and signed on their behalf by:

Richard Burrell, Chief Executive Officer

 

Condensed consolidated statement of changes in equity

As at 30 September 2017

 

Share

capital

Share premium

Retained deficit

Merger reserve

Other Reserve

Convertible debt option reserve

Total Attributable to Equity Holders of Parent

Non- controlling interest

Total

Equity

£

£

£

£

£

£

£

£

£

Equity as at 1 April 2016

144,423

11,069,200

(20,475,635)

6,648,126

4,546,180

559,279

2,491,573

-

2,491,573

Profit for the period

 -

 -

1,027,849

 -

 -

 -

1,027,849

-

1,027,849

Total comprehensive expenses

 -

 -

1,027,849

 -

 -

 -

1,027,849

-

1,027,849

Issue of share capital

44,629

1,490,370

 -

 -

4,500,000

 -

6,034,999

-

6,034,999

Equity element of convertible debt

 -

 -

 -

 -

 -

894,324

894,324

-

894,324

Share issue cost

 -

(39,954)

 -

 -

 -

 -

(39,594)

-

(39,954)

Equity as at 31 March 2017

189,052

12,519,616

(19,447,786)

6,648,126

9,046,180

1,453,603

10,408,791

-

10,408,791

 

Share

capital

Share premium

Retained deficit

Merger reserve

Other Reserve

Convertible debt option reserve

Total Attributable to Equity Holders of Parent

Non- controlling interest

Total Equity

£

£

£

£

£

£

£

£

£

Equity as at 1 April 2017

189,052

12,519,616

(19,447,786)

6,648,126

9,046,180

1,453,603

10,408,791

0

10,408,791

Loss for the period

 -

 -

(2,375,179)

 -

 -

 -

(2,375,179)

(63,464)

(2,438,643)

Total comprehensive expenses

 -

 -

(2,375,179)

 -

 -

 -

(2,375,179)

(63,464)

(2,438,643)

Issue of share capital

 -

 -

 -

 -

 -

 -

Minority Interest recognised on business acquisition of HW Energy

-

-

-

-

-

-

-

410,205

410,205

Recycle of interest between the Convertible Loan Note and Retained earnings.

 -

 -

 145,766

 -

 -

(145,766)

-

-

-

Equity as at 30 September 2017

189,052

12,519,616

(21,677, 199)

6,648,126

9,046,180

1,307,837

8,033,612

346,741

8,380,353

 

 

Share capital: Nominal value of shares issued.

Share premium: Amount subscribed for share capital in excess of the nominal value.

Retained deficit: All other net losses and transactions with owners (e.g. dividends) not recognised elsewhere.

Merger reserve: Created on the issue of shares on acquisition of its subsidiary accounted for in line with the

Companies Act 2006 provisions.

Other reserve: Amount raised through the use of a cashbox structure.

Convertible debt option reserve: Amount recorded as equity on the initial fair value measurement of issued convertible loan notes.

Condensed consolidated statement of cash flows

 For the six months ended 30 September 2017

 Six month ended

 Six month ended

Year ended

30-Sep-17

30-Sep-16

 31 Mar 2017

Unaudited

Unaudited

audited

Note

£

£

£

Operating activities

Loss for the period after tax

(2,375,179)

(1,957,353)

1,027,849

Adjustments for:

Write-off of development fee

-

-

57,734

Tax credit

(30,982)

-

(94,369)

Interest Income

(142)

(1,744)

(2,004)

Fair value adjustment on financial assets at fair value through profit and loss

90,729

-

(1,879,044)

(Profit)/Loss on disposal of Fixed Assets

35,124

(55,155)

(151,368)

Finance Expense

3

664,404

255,729

584,286

Movement in foreign exchange

-

5,279

41,063

Amortisation of intangibles

200,929

-

174,672

Depreciation of property, plant and equipment

4

323,416

196,949

358,561

Cash flows from operating activities before changes to working capital

(1,091,701)

(1,556,295)

117,380

 

(Increase) in inventories

(1,088,263)

(123,583)

(1,351,239)

Decrease/(increase) in trade and other receivables

4,358,038

1,292,893

(7,792,615)

(Decrease)/increase in trade and other payables

(246,106)

(1,985,049)

4,542,249

3,023,669

(815,739)

(4,601,605)

Cash generated from operations

1,931,968

(2,372,034)

(4,484,225)

Investing activities

Acquisition of a subsidiary, net of cash acquired

(343,320)

49,821

(1,850,888)

Investment in associate

-

-

(523,901)

Purchase of intangibles

(9,156)

(300,000)

(300,000)

Purchase of property, plant and equipment

(829,053)

(57,575)

(300,950)

Proceeds from sale of assets

46,657

139,921

402,923

Loans to third party

-

(52,452)

(92,106)

Interest received

142

-

2,004

Net cash used in investing activities

(1,134,730)

(220,285)

(2,662,918)

Financing activities

Share issue cost

-

(39,954)

(39,954)

Proceeds from issue of convertible notes

-

1,160,000

5,033,197

Proceeds from issue of ordinary shares

-

3,257,600

3,217,645

CLN issue cost

-

(89,395)

(282,194)

Payments of interest on borrowings

(368,672)

(391,029)

(495,763)

Payments on financial lease

(472,507)

(79,901)

(268,692)

Net cash used in financing activities

(841,179)

3,817,321

7,164,239

Net increase in cash and cash equivalents

(43,941)

1,225,002

17,096

Cash and cash equivalents at beginning of period

818,966

801,871

801,870

Cash and cash equivalents at end of period

775,025

2,026,873

818,966

 

 

Notes to condensed consolidated financial statements

For the six months ended 30 September 2017

1. Basis of preparation

 

The external auditors are required to rotate the Senior Statutory Auditor responsible for the company audit every five years. In certain circumstances, it is permissible to extend that tenure by up to two years. The Board believes that, as the Group integrates its newly acquired businesses, the continuity of the Senior Statutory auditor during this critical phase for the Group merits having continuity of the Senior Statutory Auditor that this extension provides.

 

BDO LLP and the Company have agreed to extend the term of the Senior Statutory Auditor for a sixth year in line with the guidance as to how long a responsible individual may remain the Senior Statutory Auditor or a client as set out in the ISAs UK. There are specific provisions relating to the extension of tenure for listed companies with which the Company complies

 

The financial information in these interim results is that of the holding company and all of its subsidiaries (the Group). It has been prepared in accordance with the recognition and measurement requirements of International Financial Reporting Standards as adopted for use in the EU (IFRSs). The accounting policies applied by the Group in this financial information are the same as those applied by the Group in its financial statements for the year ended 31 March 2017 and which will form the basis of the financial statements for the year ending 31 March 2018.

 

A number of new and amended standards have become effective for periods beginning on 1 January 2016, however none of these is expected to materially affect the Group.

 

The comparative financial information for the year ended 31 March 2017 in this interim report does not constitute statutory accounts for that year. The Group's results are considered to be affected by seasonal variations and do not yet fully reflect the positive impact of our recent wood fuels business acquisitions as most of this turnover and future income is anticipated to be generated in the second half of the financial year (October through to March) where the heating season is at its busiest.

 

The Group’s annual report and accounts for the year ended 31 March 2017 have been delivered to the Registrar of Companies. The Group’s independent auditor’s report on those statutory accounts was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006. The comparative financial information for the year ended 31 March 2017 in this interim report does not constitute statutory accounts for that year’
The financial information for the half-years ended 30 September 2016 and 30 September 2017 is unaudited.

  

 

2. Use of estimates and judgements

 

There have been no material revisions to the nature and amount of changes in estimates of amounts reported in the financial statements for the year ended 31 March 2017.

 

 

  

 

 

 

Notes to condensed consolidated financial statements (continued)

For the six months ended 30 September 2017

 

3. Segmental information

 

For management purposes, the Group is organised into business units based on its products and services. The results have been prepared using consistent accounting policies for each segment as detailed in Note 1 to the consolidated financial statements for the year ended 31 March 2017.

 

The Group was exclusively focused on UK operations. The performance of each segment is reported below.

 

Operating segments - Six months Ending 30 September 2017

Wood Fuels

Project development

Investments

Total

£

£

£

£

Revenue

10,390,142

858,879

-

11,249,021

Cost of sales

(8,281,814)

(296,625)

 -

(8,578,439)

Gross profit

2,108,328

562,254

-

2,670,582

Other operating income

63,019

193,219

 -

256,238

Administrative expenses

(2,496,916)

(697,752)

(539,323)

(3,733,991)

Adjusted EBITDA

(325,569)

57,721

(539,323)

(807,171)

Depreciation

(318,069)

 -

(5,347)

(323,416)

Finance Expense

(172,147)

 -

(492,257)

(664,404)

Amortisation Intangibles

 -

 -

(200,929)

(200,929)

P&L on sale of Assets

(35,124)

 -

 -

(35,124)

Other Non-Recurring Costs

 -

 -

(347,852)

(347,852)

Fair Value Adjustment - Investment in Associate

-

-

(90,729)

(90,729)

Tax credit

 -

-

30,982

30,982

Profit/ (Loss) from operations

(850,909)

57,721

(1,645,455)

(2,438,643)

Segment assets

11,229,204

2,326,569

14,508,388

28,064,058

Segment liabilities

(10,203,079)

(337,558)

(9,143,170)

(19,683,805)

1,026,125

1,989,011

5,365,218

8,380,354

Operating segments - Six months Ending

 30 September 2016

Low Plains decommissioning

Wood fuels

Project development

Investments

Total

£

£

£

£

£

Revenue

41,426

3,465,340

41,896

3,548,662

Cost of sales

(6,194)

(2,868,156)

-

(2,874,350)

Gross profit

35,232

597,184

41,896

674,312

Other operating income

-

96,032

44,244

140,276

Administrative expenses

(86,816)

(854,570)

(910,050)

(490,026)

(2,341,462)

Adjusted EBITDA

(51,584)

(161,354)

(823,910)

(490,026)

(1,526,874)

Finance Expense

(283,766)

(283,766)

Depreciation

-

(144,384)

(2,329)

(146,713)

Loss from operations

(51,584)

(305,738)

(823,910)

(776,121)

(1,957,353)

Segment assets

119,727

6,185,254

6,874,077

13,1790,58

Segment liabilities

11,988

4,255,964

5,951,837

10,219,789

107,739

1,652,918

922,240

2,686,897

 

 

 

Notes to condensed consolidated financial statements (continued)

For the six months ended 30 September 2017

 

4. Property, plant and equipment

 

Plant &Machinery

OfficeEquipment

MotorVehicles

Total

£

£

£

£

Cost

As at 1 April 2016

1,244,528

152,476

187,003

1,584,007

Additions for the period

901,714

66,438

134,321

1,102,473

Addition from business combination

530,580

68,668

487,123

1,086,371

Disposals for the period

(360,891)

(829)

(75,290)

(437,010)

As at 31 March 2017

2,315,931

286,753

733,157

3,335,841

Additions for the period

788,473

40,580

-

829,053

Disposals for the period

(6,780)

-

(7,871)

(14,651)

Addition from business combination

952,488

34,677

-

987,165

As at 30 September 2017

4,050,112

362,010

725,286

5,137,408

Depreciation

As at 1 April 2016

757,397

3,221

38,000

798,618

Transfer

-

-

-

-

Charges for the period

236,668

59,560

62,333

358,561

Disposals for the year

(179,974)

(823)

(5,288)

(186,085)

As at 31 March 2017

814,091

61,958

95,045

971,094

Charge for the period

217,674

25,973

79,769

323,416

As at 30 September 2017

1,031,765

87,931

174,814

1,294,510

Net book value

As at 1 April 2016

487,131

149,254

149,003

785,390

As at 31 March 2017

1,502,840

224,795

638,112

2,364,747

As at 30 September 2017

3,018,344

274,079

550,472

3,842,895

 

 

5

Finance expense

Period ended

Period ended

Year ended

 30 Sep 2017

30 Sep 2016

31 Mar 2017

£

£

£

Interest expense

80,278

21,756

65,974

Convertible Loan Note interest

398,750

225,398

493,820

Amortisation of convertible Loan notes

152,796

22,000

335,248

Finance lease

32,580

14,612

24,491

664,404

283,766

919,533

 

 

 

 

 

 

Notes to condensed consolidated financial statements (continued)

For the six months ended 30 September 2017

 

6. Intangible assets

Long term contracts and customer relationships

Brand

Goodwill

Total

£

£

£

£

Cost

As at 1 April 2016

611,804

785,833

1,322,696

2,720,333

Additions for the period

2,903,141

187,000

4,226,757

7,316,898

Amortisation charge for the period

(133,042)

(41,629)

-

(174,671)

Disposal in the period

-

-

-

-

As at 31 March 2017

3,381,903

931,204

5,549,454

9,862,560

Additions for the period

103,252

-

84,884

188,136

Amortisation charge for the period

(176,608)

(24,321)

-

(200,929)

Impairment of goodwill

-

-

(94,097)

(94,097)

Disposal in the period

-

-

-

-

As at 30 September 2017

3,308,547

906,883

5,540,241

9,755,671

 

7. Loans and borrowings

Period ended

Year ended

30 Sep 17

 31 Mar 2017

Current Liabilities

Other loan - finance lease

431,474

494,412

431,474

494,412

Financial Liabilities

Convertible Loan Notes

8,713,201

8,548,161

Other loan - finance lease

593,097

722,797

9,306,298

9,270,958

 

8. Share capital

No of shares

Issued capital

Share premium

Other reserves

31 March 2017

Nos.

£

£

£

Ordinary shares of £0.005 each

As at 31st March 2016

28,884,502

144,423

11,069,200

4,546,180

Issued during the year

8,925,919

44,629

1,490,370

 -

Issued as consideration as part of business combination

6,617,647

 -

 -

4,500,000

Share issues expenses

 -

 -

(39,954)

 -

As at 31 March 2017

44,428,068

189,052

12,519,616

9,046,180

As at 1 April 2017

44,428,068

189,052

12,519,616

9,046,180

Issued for cash during the period

-

-

-

-

As at 30 September 2017

44,428,068

189,052

12,519,616

9,046,180

 

Notes to condensed consolidated financial statements (continued)

For the six months ended 30 September 2017

 

9. Loss per share

 

Six months ended

Six months ended

Year ended

30-Sep-17

30-Sep-16

 31 Mar 2017

Unaudited

Unaudited

Audited

£

£

£

Loss attributable to equity holders of the company

(2,375,179)

(1,957,353)

(1,027,849)

Weighted average number of shares

37,810,422

29,616,085

32,195,510

Continuing operations basic (Pence)

(6.28)

(6.69)

(3.19)

 

Basic loss per share is calculated by dividing the loss attributable to equity holders of the Group by the weighted average number of ordinary shares in issue during the year. The convertible options are considered anti-dilutive because the exercise of these would have the effect of reducing the loss per share.

 

10. Business combination during the period

 

On 28 June 2017, the Group completed on the acquisition of 50.1% of the share capital of Highland Wood Energy Limited ('HW Energy'), a leading biomass business, for a consideration of £500,000. The acquisition was made to further strengthen the Group's position in the wood fuel market.

 

As at 28 June 2017 HW Energy had a net asset value of £828,574. The intangibles have been assessed as part of a fair value exercise at a Group level and are therefore excluded from the opening book value in the table below. The Group has recognised the provisional fair values of identifiable assets and liabilities as follows:

 

28 June 2017

Opening book value

Fair value adjustment

Closing fair value

£

£

£

Intangibles

-

-

-

Tangible assets

987,165

-

987,165

Cash

156,680

-

156,680

Inventory

518,752

-

518,752

Receivables

797,829

-

797,829

Total Assets

2,460,426

-

2,460,426

Trade and other payables

1,631,852

-

1,631,852

Deferred tax liability

-

-

-

Non-Current liabilities

-

-

-

Total Liabilities

1,631,852

-

1,631,852

Net Assets

828,574

-

828,574

 

Net Assets acquired (50.1%)

419,413

-

415,116

 

Fair value of consideration paid

500,000

Goodwill

84,884

 

 

Notes to condensed consolidated financial statements (continued)

For the six months ended 30 September 2017

 

11. Events after the reporting period

 

On 31 October 2017, the Group completed on the acquisition of 100% of the share capital of Billington Bioenergy Limited (BBE), a supplier of premium wood pellet to commercial customers, from Drax Smart Supply HoldCo Limited, for a consideration of £2.0m comprising £1.6m in new ordinary shares of 0.5 pence in the issued share capital of the Company ("Ordinary Shares") issued at a price of 98.5 pence per Ordinary Share and £0.4m in cash.

 

The Directors consider it impractical to disclose any financial effect that may be required under IFRS 3 Business Combinations due to this acquisition being finalised at the same time of drafting these consolidated financial statements.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR USVBRBNAUAAA
Date   Source Headline
17th Jan 20203:36 pmRNSCompletion of Acquisition by BidCo & Incubex Sale
17th Jan 20207:30 amRNSSuspension - Aggregated Micro Power Holdings Plc
15th Jan 20204:17 pmRNSSanction of Scheme, Equity Issue & Suspension
10th Jan 20205:30 pmRNSAggregated Micro Power Holdings
8th Jan 20205:47 pmRNSResults of the Court Meeting and General Meeting
19th Dec 20197:00 amRNSHalf-year Report
16th Dec 20192:56 pmRNSForm 8.3 - Aggregated Micro Power Holdings plc
13th Dec 20193:51 pmRNSPUBLICATION OF THE SCHEME DOCUMENT
13th Dec 20191:14 pmRNSForm 8.3 - Aggregated Micro Power Holdings PLC
12th Dec 20195:46 pmRNSForm 8.3 - Aggregated Micro Power Holdings plc
12th Dec 201912:02 pmRNSForm 8.3 - Aggregated Micro Power Holdings plc
12th Dec 201911:37 amRNSForm 8.3 - Aggregated Micro Power Holdings plc
12th Dec 201910:40 amRNSForm 8.3 - Aggregated Micro Power Holdings plc
11th Dec 20195:15 pmRNSForm 8.3 - Aggregated Micro Power Holdings plc
11th Dec 20195:01 pmRNSForm 8.3 - Aggregated Micro Power Holdings plc
11th Dec 20192:01 pmRNSForm 8.3 - Aggregated Micro Power Holdings PLC
11th Dec 201912:20 pmRNSForm 8.3 - Aggregated Micro Power Holdings plc
9th Dec 20194:27 pmRNSForm 8 (OPD) (Aggregated Micro Power Holdings plc)
9th Dec 20191:41 pmRNSForm 8 (OPD) (Aggregated Micro Power Holdings plc)
5th Dec 20191:40 pmPRNForm 8.3 - Aggregated Micro Power Holdings
4th Dec 20193:03 pmRNSForm 8.3 - Aggregated Micro Power Holdings Plc
3rd Dec 201912:26 pmRNSForm 8.3 - Aggregated Micro Power Holdings plc
2nd Dec 20193:30 pmRNSForm 8 (DD) - Aggregated Micro Power Holdings PLC
2nd Dec 20192:08 pmGNWForm 8.3 - AXA INVESTMENT MANAGERS: Aggregated Micro Power Holdings PLC
29th Nov 20191:56 pmRNSForm 8.3 - Aggregated Micro Power Holdings PLC
29th Nov 20197:00 amRNSRecommended Cash Offer
29th Nov 20197:00 amRNSSale of 4% Interest in IncubEx Inc.
21st Nov 20196:26 pmRNSHolding(s) in Company
25th Oct 201912:12 pmRNSResult of AGM
1st Oct 20197:00 amRNSFinal Results
12th Sep 20197:00 amRNSTrading Update
9th May 20197:00 amRNSFunding for Off Balance Sheet Vehicle
11th Apr 20195:19 pmRNSDirector/PDMR Shareholding
11th Apr 20197:00 amRNSYear End Update
12th Mar 20193:58 pmRNSDirector/PDMR Shareholding
10th Jan 20197:00 amRNSDirector/PDMR Shareholding
17th Dec 20184:39 pmRNSHolding(s) in Company
13th Dec 20187:00 amRNSHalf-year Report
11th Dec 20187:00 amRNSResult of Call of Convertible Loan Notes
20th Nov 20187:00 amRNSDirector/PDMR Shareholding
13th Nov 20181:50 pmRNSHolding(s) in Company
8th Nov 20189:50 amRNSHolding(s) in Company
8th Nov 20188:20 amRNSHolding(s) in Company
8th Nov 20187:00 amRNSCall of Convertible Loan Notes
1st Nov 20182:30 pmRNSResult of General Meeting
30th Oct 201810:12 amRNSDirector/PDMR Shareholding
15th Oct 201812:36 pmRNS£8.5m Placing, CLN Call & Notice of GM
4th Oct 20187:00 amRNSIncubEx Update
10th Sep 201811:32 amRNSResult of AGM
30th Aug 20184:47 pmRNSDirector/PDMR Shareholding

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.