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 picksASH.L Regulatory News (ASH)

  • There is currently no data for ASH

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

31 Jan 2018 07:00

RNS Number : 4035D
Ashley House PLC
31 January 2018
 

Ashley House plc

Interim Report 2017

 

Ashley House plc ("Ashley House" or the "Company"), the health and community care property partner today announces its interim results for the six months ended 31 October 2017.

 

 

Highlights

Financial highlights

· Revenue reduced to £7.0m (2015/6: £10.7m)

· Statutory loss before taxation £1.9m (2015/6: profit £0.8m)

· Adjusted loss before taxation £1.8m (2015/6: profit £0.2m)

· Net debt £3.5m (2016: £2.4m) but decreased since the period end

Operating highlights

· Joint venture established with Morgan Sindall Investments to grow and deliver the Housing pipeline

 

· Government makes housing the centre piece of the last budget and relaxed its plans to cap housing benefit to Local Housing Allowance rates

 

· The above two factors will enable the Company to remain profitable in the full year

· Two schemes currently on site (2016: three) being the diagnostic and treatment centre in Durham and the GP surgery and family centre in Swansea

· Completion of the Wivenhoe health scheme in the period

 

"As previously signalled, the Company showed a loss for the period to 31 October 2017. In the last couple of months the removal of the threat of the LHA cap along with the establishment of the joint venture with Morgan Sindall were key events for the future of the Company enabling it to press forward in the growth and delivery of its significant housing pipeline as well as the other activity in the business."

 

Christopher Lyons, Chairman

 

Enquires:

 

Ashley House plc 01628 600 340

Antony Walters

Jonathan Holmes

 

WH Ireland Ltd 0207 220 1666

(Nominated Adviser and broker to Ashley House plc)

Adrian Hadden

Ed Allsopp

James Sinclair-Ford

Chairman's Statement

Ashley House stands at a significant juncture in this its 27th year. The joint venture agreement signed last month with Morgan Sindall Investments and last year's acquisition of a majority stake in the modular business through F1 Modular are key events for the business which will drive the future growth of the Company. Although as expected the half year to 31 October 2017 resulted in a loss, the Government's relaxation of the Local Housing Allowance ("LHA") cap together with the stability afforded by the joint venture should enable the Company to achieve its profit targets for the full year. 

In the period under review, no schemes reached financial close. Financial close is the key point in each scheme's development and the point where, under the Company's accounting policies, the majority of profit is recognised. The lack of schemes reaching financial close was principally due to the Government's policy relating to the LHA cap. In October 2017 the Government announced that it was dropping its plans announced in 2015 to cap housing benefit to LHA rates, enabling the business now to proceed with the delivery of its housing pipeline.

On 15th December the Company announced it had signed a joint venture with Morgan Sindall Investments. The joint venture is now established as a 50:50 Limited Liability Partnership, Morgan Ashley Care Developments LLP which will trade under the brand "Morgan Ashley". By drawing on the market presence, delivery capability and financial strength of the Morgan Sindall Group together with the in-house expertise, relationships and brand of Ashley House, this joint venture will be able to push forward with delivering the Housing pipeline that the Company has built over the last few years. The two teams are also now working together to further grow that pipeline utilising Ashley House networks and via the relationships and frameworks held by the Morgan Sindall group. In the last month Ashley House has won a bid for a 54 apartment extra care scheme in Hampshire which will be delivered by Morgan Ashley.

Morgan Ashley is a 50:50 limited liability partnership. Neither party has control of the entity and neither will therefore consolidate the results and financial position of Morgan Ashley, but the Company will include its proportion of the joint venture's results in the 'share of results of joint ventures' line, just above 'other operating income'. This means that turnover from schemes in the joint venture will not be recognised in Ashley House's income statement but the profit arising will be included gross of corporation tax. The Company has received £2.5m of the consideration from the transaction and expects to receive the remaining £1.5m deferred consideration in the next few weeks.

In November the Company advised that it had two housing schemes that would reach financial close in the coming weeks. Due to this the schemes were excluded from the joint venture with Morgan Sindall. The first of these schemes, in Scarborough should reach financial close this week and work continues on a smaller scheme in Peterborough which is being built in the factory via the subsidiary F1 Modular.

F1 Modular, a business acquired last year, continues to build its pipeline. The Company has recently delivered a six house scheme for Cherwell District Council and an eight bungalow development on former council garage sites for a specialist developer in the North East. The prospective order book for the modular business is growing with two large schemes, one an extra care facility and the other a hotel, both well advanced at the time of writing. Modular construction continues to receive a significant amount of publicity and has a role to play in solving the national housing crisis. Whilst it is still early days for Ashley House in the modular industry, on the assumption that this business is able to deliver these two key schemes, the board believes that the F1 Modular business has a strong future.

Results

The Company expected to make a loss before taxation in the first half of 2017/18 as clients delayed decisions on projects pending Government clarify of the rental cap. That loss was £1.9m (2016/17: profit £0.8m) on revenue of £7.0m (2016/17: £10.7m). The adjusted loss before tax was £1.8m (2016/17: profit £0.2m).

 

Net debt

The table below shows net debt of £3.5m at 31 October 2017 (2015: £2.4m) which has reduced since the period end. As in previous periods all debt at the end of October was secured on amounts incurred on scheme related expenditure. This is largely land purchased for future schemes which stood at £2.8m (2016: £2.8m) as shown in work in progress at the end of October.

 

Unaudited

Unaudited

Audited

31 October 2017

31 October 2016

30 April 2017

£000

£000

£000

Cash in bank

(820)

(476)

89

Loan on Scarborough land

(432)

(619)

(527)

Loan - Invescare

(1,560)

(1,300)

(1,500)

Loan - Other

(700)

-

(500)

Loan F1M

(109)

-

(109)

(3,512)

(2,395)

(2,547)

 

Since the period end the loan from Maureen Moy for £200,000, included in 'Loan - Other' above, has been repaid. Following financial close on the Scarborough scheme, the Company's overdraft facility will reduce from £950,000 to £650,000 whilst the loan relating to Scarborough continues to be repaid at the rate of £17,500 per month.

Pipeline

Following the joint venture with Morgan Sindall Investments, the presentation of the Company's pipeline has changed. The table below shows the activity in the four main areas of the business, with an estimate of the development value of the schemes in each area. The "Housing (outside the Joint Venture)" column will be removed once the schemes in Scarborough and Peterborough are built out as similar schemes will be delivered by Morgan Ashley in the future. As the Morgan Ashley joint venture is a 50% partnership, the results will not be consolidated and therefore the scheme value will not show as turnover of the Company, but profit from those schemes will be included as share of profits within the income statement. Profit recognition and timing for the schemes under Morgan Ashley will follow the normal Ashley House accounting policy.

 

Morgan Ashley Joint Venture

Housing (outside Joint Venture)

Health

F1 Modular

 

Number of schemes

Total development value

Number of schemes

Total development value, less income recognised

Number of schemes

Total development value, less income recognised

Number of schemes

Total development value, less income recognised

On Site

-

-

-

-

2

£3.83m

-

-

Appointed

20

£203.33m

2

£13.14m

2

£5.44m

3

£13.13m

Total

20

£203.33m

2

£13.14m

4

£9.27m

3

£13.13m

 

 

Outlook

In recent times the Company has suffered delays in getting its much needed extra care housing pipeline to financial close. This has been due to the Government's changing policy on rents which has made the last few periods extremely difficult for the Company. Since the Government's announcement at the end of October this pipeline has now started to be unlocked although some residual risk remains on rent levels. We are excited to be working with our new colleagues in Morgan Sindall. This joint venture, whilst it will take time to evolve, provides a real impetus to the delivery of the current pipeline and establishes a significant platform for our future development and growth capabilities.

The board remains confident that the Company should achieve its profit expectations for the full year. However risk still remains on the timing of closing of the schemes due to the inherent difficulties of dealing with public bodies. This week's expected financial close on Scarborough does highlight the fact that schemes can now progress which means the Company is well placed to grow in the coming months and years.

 

 

Christopher Lyons

30 January 2018

 

 

 

Condensed consolidated interim statement of comprehensive income

 

Unaudited

Unaudited

Audited

6 months to

6 months to

Year to

31 October

31 October

30 April

2017

2016

2017

Note

£000

£000

£000

Revenue

 

7,004

10,744

18,565

Cost of sales

 

(6,346)

(9,059)

(14,934)

Gross profit

 

658

1,685

3,631

 

 

 

 

 

Administrative expenses

 

(2,202)

(1,269)

(3,008)

Depreciation

 

(50)

(55)

(59)

Profit on disposal of property, plant & equipment

 

11

-

-

Reversal of impairment

 

-

-

73

Share of results of joint ventures

 

28

165

185

Exceptional adjustment

 

-

655

-

 

 

 

 

 

Operating (loss)/profit

 

(1,555)

1,181

822

 

 

 

 

 

Interest payable

 

(330)

(401)

(755)

(Loss)/profit before taxation

 

(1,885)

780

67

 

 

 

 

 

(Loss)/profit before taxation

 

(1,885)

780

67

Depreciation

 

50

55

59

Profit on disposal of property, plant & equipment

 

(11)

-

-

Reversal of impairment

 

-

-

(73)

Exceptional adjustment

 

-

(655)

-

Adjusted (loss)/profit before taxation*

 

(1,846)

180

53

 

 

 

 

 

Tax credit

 

-

-

-

Total comprehensive (expense)/income for the period

 

(1,885)

780

67

 

 

 

 

 

Basic and diluted (loss)/earnings per share

3

(3.16)p

1.32p

0.11p

Basic and diluted (loss)/earnings per share on Adjusted PBT*

3

(3.10)p

0.31p

0.09p

 

 

* Adjusted PBT = Profit before taxation, depreciation, impairment, other operating income and exceptional adjustments.

 

 

Condensed consolidated interim balance sheet

 

 

 

 

 

 

 

 

Unaudited

Unaudited

Audited

 

 

31 October

31 October

30 April

 

 

2017

2016

2017

 

 

£000

£000

£000

Non-current assets

 

 

 

 

Property, plant and equipment

 

187

106

226

Investments in joint ventures

 

1,140

764

1,137

Deferred tax asset

 

1,400

1,400

1,400

Goodwill

 

415

-

415

Other receivables

 

30

760

387

 

 

3,172

3,030

3,565

Current assets

 

 

 

 

Inventories and work in progress

 

2,923

2,807

2,953

Trade and other receivables

 

5,471

6,687

5,231

Cash and cash equivalents

 

11

-

89

 

 

8,405

9,494

8,273

Total assets

 

11,577

12,524

11,838

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

(5,863)

(5,303)

(5,296)

Bank borrowings and overdrafts

 

(3,464)

(1,962)

(2,300)

Provisions

 

(47)

(56)

(79)

 

 

(9,374)

(7,321)

(7,675)

Net current (liabilities)/assets

 

(969)

2,173

598

 

Non-current liabilities

 

 

 

 

Amounts falling due after more than one year

 

(243)

(433)

(336)

Long term provisions

 

(115)

(128)

(137)

Total liabilities

 

(9,732)

(7,882)

(8,148)

 

 

 

 

 

Net assets

 

1,845

4,642

3,690

 

 

 

 

 

Equity

 

 

 

 

Share capital

 

598

590

594

Share premium

 

108

59

82

Share-based payments reserve

 

41

21

31

Special reserve

 

3,113

3,248

3,113

Non-controlling interest

 

(137)

-

(4)

Retained earnings

 

(1,878)

724

(126)

Total equity

 

1,845

4,642

3,690

Condensed consolidated interim statement of changes in equity

 

 

 

 

 

 

 

 

 

 

Share

Share

Share-based

Special

Non-controlling

Retained

Total

 

capital

Premium

payment reserve

reserve

Interest

earnings

equity

 

£000

£'000

£000

£000

£000

£000

£000

Balance at 1 May 2017

594

82

31

3,113

(4)

(126)

3,690

 

 

Total comprehensive expense for the period

-

-

-

-

(133)

(1,752)

(1,885)

 

Transaction with owners

Issue of shares to Ashley House Share Incentive Plan

4

26

-

-

-

-

30

Share-based payments charge

-

-

10

-

-

-

10

 

 

Balance at 31 October 2017

598

108

41

3,113

(137)

(1,878)

1,845

 

 

 

 

 

 

 

 

Balance at 1 May 2016

588

43

10

3,248

-

(56)

3,833

 

 

 

 

 

Total comprehensive income for the period

-

-

-

-

-

780

780

 

 

 

 

 

Transaction with owners

 

 

 

 

Issue of shares to Ashley House Share Incentive Plan

2

16

-

-

-

-

18

Share-based payments charge

-

-

11

-

 

-

11

 

 

 

 

 

Balance at 31 October 2016

590

59

21

3,248

-

724

4,642

 

 

 

 

 

 

 

 

Balance at 1 May 2016

588

43

10

3,248

-

(56)

3,833

 

 

 

 

 

Total comprehensive income for the year

-

-

-

(135)

12

190

67

Non-controlling interest adjustment arising on acquisition of F1 Modular Limited

-

-

-

-

(14)

-

(14)

Non-controlling interest adjustment arising on increase in shareholding in F1 Modular Limited

-

-

-

-

(2)

-

(2)

Charge to equity arising on increase in shareholding in F1 Modular Limited

-

-

-

-

-

(260)

(260)

 

 

 

 

 

Transaction with owners

 

 

 

 

Issue of shares to Ashley House Share Incentive Plan

6

39

-

-

-

-

45

Share-based payments charge

-

-

21

-

-

-

21

 

 

 

 

 

At 30 April 2017

594

82

31

3,113

(4)

(126)

3,690

 

 

 

Condensed consolidated interim statement of cash flows

 

 

Unaudited

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2017

2016

2017

 

£000

£000

£000

Operating activities

 

 

 

Profit before taxation

(1,885)

780

67

Adjustments for:

 

 

 

Share-based payments charge

10

11

21

Depreciation

50

55

59

Profit on disposal of fixed assets

(11)

-

-

Reversal of impairment

-

-

(73)

Share of results of joint ventures

(28)

(165)

(185)

Dividends received from joint ventures

25

159

185

Interest paid

330

401

755

Operating cash flows before movements in working capital

(1,509)

1,241

829

 

 

 

 

Decrease/(increase) in work in progress

30

-

(146)

Decrease/(increase) in trade and other receivables

118

(1,071)

478

Increase/(decrease) in trade and other payables

567

(147)

(154)

Decrease in provision

(54)

(43)

(11)

Cash (used by)/generated from operations

(848)

(20)

996

 

 

 

 

Interest paid

(330)

(401)

(755)

Net cash (used by)/generated from operating activities

(1,178)

(421)

241

 

 

 

 

Investing activities

 

 

 

Purchase of shares in subsidiary

-

-

(262)

Acquisition of trade and assets of Swift Manufacturing Solutions

-

-

(415)

Cash acquired

-

-

(12)

Purchase of property, plant and equipment

(143)

(5)

(157)

Proceeds from disposal of property, plant and equipment

142

-

-

Net cash used by investing activities

(1)

(5)

(846)

 

 

 

 

Financing activities

 

 

 

Issue of ordinary shares

30

18

45

Proceeds from borrowings

338

-

2,000

Repayment of borrowings

(93)

(90)

(1,374)

Net cash generated from / (used by) financing activities

275

(72)

671

 

 

 

 

Net (decrease)/increase in cash and cash equivalents

(904)

(498)

66

 

 

 

 

Cash and cash equivalents at beginning of period

89

23

23

 

 

 

 

Cash and cash equivalents at end of period

(815)

(475)

89

 

 

 

 

Notes to the condensed consolidated interim financial statements

 

1 Nature of operations

The principal activity of the Group is the supply of design, construction management and consultancy, primarily working with providers of health and social care on infrastructure developments from project inception to completion of construction and beyond. During the year to 30 April 2017 the Group added an offsite modular construction capability through its 76%, F1 Modular Limited.

Ashley House's condensed consolidated interim financial statements (the interim financial statements) are presented in pounds sterling (£), which is also the functional currency of the parent company. These interim financial statements were approved for issue by the Board of directors on 30 January 2018.

The financial information set out in these interim financial statements does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Group's statutory financial statements for the year ended 30 April 2017 have been filed with the Registrar of Companies. The auditor's report on those financial statements was unqualified and did not contain a statement under Section 498(2) of the Companies Act 2006.

2 Basis of preparation

These interim financial statements are for the six months ended 31 October 2017. They have been prepared following the recognition and measurement principles of IFRS. They do not include all of the information required for full annual financial statement and should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 April 2017.

These interim financial statements have been prepared on the going concern basis, under the historical cost convention, except for the revaluation of certain financial instruments which are carried at fair value.

These interim financial statements have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 30 April 2017.

3 Earnings per share

The calculation of the basic earnings per share is based on the profit attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period.

 

 

 

Weighted

 

 

Adjusted

 

average

Per share

 

PBT*

Profit

number

amount

6 months to 31 October 2017

£000

£000

of shares

Pence

Basic and diluted loss per share

(1,885)

59,597,016

(3.16)p

Loss per share based on Adjusted PBT*

(1,846)

59,597,016

(3.10)p

 

 

 

 

Weighted

 

 

Adjusted

 

average

Per share

 

PBT*

Profit

number

amount

6 months to 31 October 2016

£000

£000

of shares

Pence

Basic and diluted earnings per share

780

58,932,721

1.32p

Profit per share based on Adjusted PBT*

180

58,932,721

0.31p

 

 

 

 

Weighted

 

 

Adjusted

 

average

Per share

 

PBT*

Profit

number

amount

Year to 30 April 2017

£000

£000

of shares

Pence

Basic and diluted earnings per share

 

67

59,102,203

0.11p

Profit per share based on Adjusted PBT*

53

 

59,102,203

0.09p

 

* Adjusted PBT = Profit before taxation, depreciation, impairment, other operating income and exceptional adjustments

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR URUARWOAAOUR
Date   Source Headline
11th Dec 20205:30 pmRNSAshley House
11th Dec 20207:00 amRNSReverse Takeover Update and Administration
26th Aug 20201:27 pmRNSProposed Company Voluntary Arrangement
24th Aug 20207:00 amRNSProposed CVA – second adjournment of meeting
18th Aug 20201:05 pmRNSProposed CVA – adjournment of meeting
30th Jul 202012:25 pmRNSProposed CVA and potential Reverse Takeover
7th May 20205:25 pmRNSSale of Interests in PHL and LIFT
30th Mar 20201:59 pmRNSAdministration of F1 Modular and General Update
6th Mar 20207:30 amRNSSuspension - Ashley House Plc
6th Mar 20207:00 amRNSFinancial Update & Suspension of Trading
2nd Mar 202011:53 amRNSHolding(s) in Company
27th Feb 20207:00 amRNSTrading update & Withdrawal from NEX
31st Jan 20207:00 amRNSTrading Update
30th Jan 20201:45 pmRNSHolding(s) in Company
11th Dec 201911:01 amRNSAppointment of Non-executive director
10th Dec 201911:29 amRNSResult of Annual General Meeting
10th Dec 20197:00 amRNSAnnual General Meeting and Trading update
14th Nov 20197:00 amRNSYear End Change, Trading Update and Interim Report
7th Nov 20195:04 pmRNSDirectors' & PDMRs' Dealings
1st Nov 201910:10 amRNSHolding(s) in Company
30th Oct 20197:00 amRNSHolding(s) in Company
24th Oct 20192:23 pmRNSHolding(s) in Company
23rd Oct 20194:29 pmRNSHolding(s) in Company
21st Oct 20197:00 amRNSSale of Interest in Morgan Ashley
2nd Sep 20197:00 amRNSTrading Update
6th Aug 20197:00 amRNSDirectorate Change
5th Aug 20197:00 amRNSDirector/PDMR Shareholding
1st Aug 20192:05 pmRNSSecond Price Monitoring Extn
1st Aug 20192:00 pmRNSPrice Monitoring Extension
1st Aug 20197:00 amRNSTrading Update
5th Jul 20197:00 amRNSTrading Update
28th Jun 201911:51 amRNSHolding(s) in Company
25th Jun 20197:00 amRNSTrading Update
9th May 201910:19 amRNSDirector/PDMR Shareholding
9th May 20197:00 amRNSSchemes Update
3rd May 20191:21 pmRNSDirector/PDMR Shareholding
18th Feb 201912:56 pmRNSHolding(s) in Company
15th Feb 20192:53 pmRNSHolding(s) in Company
15th Feb 20192:50 pmRNSHolding(s) in Company
14th Feb 20194:41 pmRNSSecond Price Monitoring Extn
14th Feb 20194:35 pmRNSPrice Monitoring Extension
1st Feb 20191:38 pmRNSDirectors' & PDMRs' Dealings
31st Jan 20197:00 amRNSInterim Report
28th Jan 20199:40 amRNSAdditional Directorships - Andrew Willetts
16th Jan 201912:50 pmRNSChange of Accounting Year End
1st Nov 20187:00 amRNSDirectors' & PDMRs' Dealings
12th Sep 20181:08 pmRNSResult of AGM
16th Aug 20187:00 amRNSPreliminary Results
9th Aug 20187:00 amRNSJohn Moy
1st Aug 201811:34 amRNSDirectors' & PDMRs' Dealings

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.