Stephan Bernstein, CEO of GreenRoc, details the PFS results for the new graphite processing plant. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksBCA Regulatory News (BCA)

  • There is currently no data for BCA

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Notification of Transfer to a Premium Listing

15 Sep 2017 12:46

RNS Number : 9122Q
BCA Marketplace PLC
15 September 2017
 

THIS ANNOUNCEMENT DOES NOT CONSTITUTE A PROSPECTUS OR PROSPECTUS EQUIVALENT DOCUMENT AND NEITHER THIS ANNOUNCEMENT NOR ANYTHING HEREIN FORMS THE BASIS FOR ANY OFFER TO PURCHASE OR SUBSCRIBE FOR ANY SHARES OR OTHER SECURITIES IN THE COMPANY NOR SHALL IT FORM THE BASIS FOR ANY CONTRACT OR COMMITMENT WHATSOEVER.

 

15 September 2017

 

BCA Marketplace plc

Notification of Transfer to a Premium Listing

 

BCA Marketplace plc (the "Company" or "BCAM") announces that it is proposing to transfer the listing category of its ordinary shares (the "Ordinary Shares") from a standard listing (shares) to a premium listing (commercial company) on the Official List of the UK Listing Authority ("Official List") in accordance with Rule 5.4A of the Listing Rules (the "Transfer").

 

The provision of 20 business days' notice (which period commenced by way of today's announcement) is required to effect the Transfer. No shareholder approval is required in connection with the transfer. It is anticipated that the Transfer will take effect at 8.00 a.m. on 16 October 2017, conditional on the approval of the UK Listing Authority ("UKLA").

 

1. Background to and reasons for the Transfer

Since the formation of the Company (as Haversham Holdings plc) in October 2014, the Company's board of directors ("Board") has sought to maintain the most appropriate listing and trading facility for the Company's Ordinary Shares. The Company's Ordinary Shares were admitted to trading on AIM in November 2014 with the objective of creating value through an acquisition-led growth strategy. Upon the acquisition of the BCA Trading Group of companies ("BCA Trading Group") in April 2015, the Company's shares were admitted to the standard listing segment of the Official List and to trading on the Main Market for listed securities of the London Stock Exchange.

 

Since that time, the flexibility afforded by the standard listing has enabled the Company to move quickly to take advantage of opportunities to grow by acquisition and equip its business to accommodate the rapid growth in transaction volumes that BCA has achieved in the past two years. The Company remains ambitious and growth-focussed but the Board considers that there is no longer the same requirement for flexibility and that this is the appropriate time for the Company to seek a listing on the premium listing segment of the Official List under Rule 5.4A of the Listing Rules.

 

The Company has therefore requested that the UKLA approve the Transfer with effect from 8.00 a.m. on 16 October 2017. As at 15 September 2017, the Company had 780,247,192 Ordinary Shares in issue.

 

2. Effect of the Transfer

No changes to the Company's business have been or are proposed to be made in connection with the Transfer.

 

The Board believes that the Transfer will bring with it a number of benefits to the Company and its investors and does not consider there to be any particular risk associated with the Transfer:

 

· increased protection for investors under the Listing Rules as a result of the higher standards placed on premium listed companies, including in relation to significant and related party transactions;

· the potential for increased trading liquidity of the Company's shares as a result of potential FTSE inclusion; and

· an enhanced Company profile associated with a premium listing and as a result of potential FTSE inclusion.

 

Following the Transfer certain additional provisions of the Listing Rules will formally apply to the Company. These provisions, set out under Chapters 6 to 13 (inclusive) of the Listing Rules, relate to the following matters:

 

· the application of certain requirements that are specific to companies with a premium listing (Chapter 6);

· the application of the Premium Listing Principles set out in Listing Rule 7.2.1AR (Chapter 7);

· the requirement to appoint a sponsor in certain circumstances (Chapter 8);

· the requirement to comply with various continuing obligations, including compliance with all relevant provisions of the UK Corporate Governance Code (or provide an explanation for any non-compliance, if applicable, in its annual financial report) (Chapter 9);

· the requirement to announce, or obtain shareholder approval for, certain transactions (depending on their size and nature) and for certain transactions with 'related parties' of the Company (Chapters 10 and 11);

· certain restrictions in relation to the Company dealing in its own securities and treasury shares (Chapter 12); and

· various specific contents requirements that will apply to circulars issued by the Company to its shareholders (Chapter 13).

 

3. Working capital

In the opinion of the Company, the Company and its subsidiary undertakings (the "Group") have sufficient working capital available for the Group's requirements for at least the next 12 months from the date of this announcement.

4. Corporate Governance

The Board is committed to the highest standards of corporate governance. The Company expects to be in compliance with the recommendations set out in the April 2016 UK Corporate Governance Code immediately prior to the Transfer, save for Avril Palmer-Baunack's role as Executive Chairman. The Annual Report and Accounts for the year ended 1 April 2018 will report on compliance and provide reasons for non-compliance with the UK Corporate Governance Code.

The UK Corporate Governance Code, under section A2.1, recommends that the role of Chairman and Chief Executive should not be exercised by the same individual. Avril Palmer-Baunack continues to hold the role of Executive Chairman. Avril has significant and unique expertise, knowledge and industry relationships in the UK and Europe which continues to contribute to the successful acquisition and management of businesses by the Company in accordance with its stated strategy to develop a range of automotive service solutions that enable the Group to add value along the vehicle supply chain. In light of this proven expertise the Board continues to believe, with support from major shareholders, that combining the roles of Chairman and Chief Executive remains the right approach at this stage in the Group's development.

Since completion of the acquisition of the BCA Trading Group, the Company has appointed four additional independent non-executive directors, Stephen Gutteridge (who also acts as the senior independent non-executive director), Jon Kamaluddin, Piet Coelewij and David Lis. As a result, half of the Board consists of independent non-executive directors which the Board believes provides a sufficiently robust level of independence to act as a safeguard and mitigate any governance-related concerns that may arise from the combined Executive Chairman role.

5. UK Takeover Code

As the Company has its registered office in the UK and its Ordinary Shares are admitted to trading on the Main Market of the London Stock Exchange, it is subject to the UK Takeover Code, with which the Company complies.

6. Appointment of Sponsor

The Company has appointed Cenkos Securities plc ("Cenkos") to act as its Sponsor in relation to the Transfer. Cenkos is currently joint corporate broker to the Company.

7. Financial information incorporated by reference

The financial information listed below is incorporated by reference into this announcement and can be found in the annual report and accounts of BCAM for the year ended 2 April 2017 which can be found on the Company's website via the link www.bcamarketplaceplc.com. The non-incorporated parts of the annual report and accounts of BCAM for the year ended 2017 are not relevant for the purposes of this announcement.

Information incorporated by reference into this announcement

Reference document

Page number in reference document

Annual audited accounts of BCA Marketplace plc for the financial year ended 2 April 2017 and the independent auditor's report thereon

 

Directors' report

Independent auditor's report

Consolidated income statement

Consolidated statement of comprehensive income

Consolidated statement of changes in equity

Consolidated balance sheet

Consolidated cash flow statement

Notes to the consolidated financial statements

Pages 61 - 63

Pages 64 - 65

Page 66

Page 67

Page 68

Page 69

Page 70

Pages 71 - 107

 

8. Further financial information on the Group

In order to provide a three year track record of the Group, as required by Chapter 6 of the Listing Rules, historical financial information for the Group, along with the independent accountant's report thereon, are set out below. This historical track record has been prepared in accordance with the basis of preparation which applies predecessor and successor accounting as described in Annexure paras 56-57 of SIR 2000 (Investment Reporting Standard applicable to public reporting engagements on historical financial information) issued by the UK Auditing Practices Board. Consequently the historical financial information reflects the consolidated financial results for the BCA Trading Group up to its acquisition on 2 April 2015 and thereafter reflects the consolidated financial results of the BCA Trading Group and it's new parent company BCA Marketplace plc.

In order to align this historical financial information with previously reported periods this is presented as historical financial information for the year to 31 December 2014 and the 15 months to 3 April 2016.

For the 15 month period ended 3 April 2016 the presentation of this historical financial information differs from the audited Annual Report and Accounts 2016, which also represents the 15 month period ended 3 April 2016, as the Annual Report and Accounts 2016 only included the BCA Trading Group for a 12 month period from its date of acquisition on 2 April 2015.

9. FTSE eligibility and qualification

FTSE's Europe, Middle East and Africa (EMEA) Committee meets on a quarterly basis to review the constituents of the FTSE UK index series, incorporating the FTSE 100, FTSE 250 and FTSE SmallCap. It is anticipated that, subject to the Transfer becoming effective and other conditions being met, the Company will be considered for inclusion into the FTSE UK Index Series and such inclusion would become effective on 18 December 2017.

 

10. Consents

Cenkos has given and has not withdrawn its written consent to the inclusion of the reference to its name in the form and context in which it is included in this announcement.

 

PricewaterhouseCoopers LLP has given and not withdrawn its consent to the inclusion of its accountant's report on the combined and consolidated financial information for BCA Trading Group and BCAM for the 15 month period ended 3 April 2016 and the references to it in the form and context in which they are included in this announcement.

 

Enquiries

 

For further information:

 

BCA Marketplace plc

Tim Richmond

tim.richmond@bca.com

 

Cenkos Securities plc

Tel: +44 (0)20 7397 8900

Elizabeth Bowman, Jeremy Osler, Harry Hargreaves

 

Media enquiries:

Square1 Consulting

Tel: +44 (0)20 7929 5599

David Bick

 

IMPORTANT NOTICE:

The contents of this announcement have been prepared by and are the sole responsibility of the Company. The Company is not offering any Ordinary Shares or other securities in connection with the proposals described in this announcement. This announcement does not constitute or form part of, and should not be construed as, any offer for sale or subscription of, or solicitation of any offer to buy or subscribe for, any securities in the Company or securities in any other entity, in any jurisdiction, nor shall it, or any part of it, or the fact of its distribution, form the basis of, or be relied on in connection with, any contract or investment decision whatsoever, in any jurisdiction. This announcement does not constitute a recommendation regarding any securities.

This announcement may include statements that are, or may be deemed to be, "forward-looking statements". These forward-looking statements can be identified by the use of forward-looking terminology, including the terms "believes", "estimates", "plans", "anticipates", "targets", "aims", "continues", "projects", "assumes", "expects", "intends", "may", "will", "would" or "should", or in each case, their negative or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this announcement and include statements regarding the Company's intentions, beliefs or current expectations concerning, among other things, the Group's result of operations, financial condition, prospects, growth strategies and the industries in which the Group operates. By their nature, forward-looking statements involve risk and uncertainty because they relate to future events and circumstances. A number of factors could cause actual results and developments to differ materially from those expressed or implied by the forward-looking statements, including without limitation: conditions in the markets, market position, the Company's earnings, financial position, return on capital, anticipated investments and capital expenditures, changing business or other market conditions and general economic conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described herein. Forward-looking statements contained in this announcement based on past trends or activities should not be taken as a representation that such trends or activities will continue in the future.

Subject to the Company's regulatory obligations, including under the Listing Rules, the Disclosure Guidance and Transparency Rules, the EU Market Abuse Regulation and the Financial Services and Markets Act 2000 ("FSMA"), neither the Company nor Cenkos Securities plc undertakes any obligation to update publicly or revise any forward looking-statement whether as a result of new information, future events or otherwise. None of the statements made in this announcement in any way obviates the requirements of the Company to comply with its regulatory obligations.

The contents of the Company's website do not form part of this announcement.

Cenkos Securities plc, which is authorised and regulated by the Financial Conduct Authority in the United Kingdom, is acting for the Company and for no one else in connection with the Transfer and will not be responsible to any person other than the Company for providing the protections afforded to clients of Cenkos Securities plc, nor for providing advice in relation to the Transfer, the content of this announcement or any matter referred to in this announcement. Apart from the responsibilities and liabilities, if any, which may be imposed on Cenkos Securities plc by the FSMA or the regulatory regime established thereunder, neither Cenkos Securities plc nor any of its subsidiaries, branches or affiliates owes or accepts any duty, liability or responsibility whatsoever (whether direct or indirect, whether in contract, in tort, under statute or otherwise) to any person who is not a client of Cenkos Securities plc in connection with this announcement, any statement contained herein or otherwise, nor makes any representation or warranty, express or implied, in relation to, the contents of this announcement, including its accuracy, completeness or verification or for any other statement purported to be made by Cenkos Securities plc, or on behalf of Cenkos Securities plc in connection with the Company or the Transfer. Cenkos Securities plc accordingly disclaims to the fullest extent permitted by law all and any responsibility or liability to any person who is not a client of Cenkos Securities plc, whether arising in tort, contract or otherwise (save as referred to above) which they might otherwise have in respect of this announcement or any such statement.

 

 

SECTION A - ACCOUNTANT'S REPORT ON THE HISTORICAL FINANCIAL INFORMATION FOR THE 15 MONTHS ENDED 3 APRIL 2016 AND THE YEAR ENDED 31 DECEMBER 2014

The Directors

BCA Marketplace plc

20 Buckingham Street

London

WC2N 6EF

 

Cenkos Securities plc (the "Sponsor")

6 - 8 Tokenhouse Yard

London

EC2R 7AS

15 September 2017

Dear Ladies and Gentlemen,

BCA Marketplace plc (the "Company")

We report on the combined and consolidated financial information of the Group (being prior to 2 April 2015, the BCA Trading Group and its consolidated subsidiaries and undertakings, and, thereafter the Company and its consolidated subsidiaries and undertakings) for the 15 months ended 3 April 2016 and the year ended 31 December 2014 set out in section B below (the "Financial Information Table"). The Financial Information Table has been prepared for inclusion in the notification of transfer to a premium listing dated 15 September 2017 (the "Announcement") of the Company on the basis of the accounting policies set out in note 2 to the Financial Information Table. This report is required for the purposes of complying with item 6.1.3(1) of the Listing Rules of the United Kingdom Listing Authority (the "Listing Rules") and for no other purpose.

Responsibilities

The Directors of the Company are responsible for preparing the Financial Information Table in accordance with the basis of preparation set out in note 2 to the Financial Information Table.

It is our responsibility to form an opinion as to whether the Financial Information Table gives a true and fair view, for the purposes of the Announcement and to report our opinion to you.

Save for any responsibility which we may have to those persons to whom this report is expressly addressed, to the fullest extent permitted by law we do not assume any responsibility and will not accept any liability to any other person for any loss suffered by any such other person as a result of, arising out of, or in connection with this report or our statement, required by and given solely for the purposes of complying with item 6.1.3(1) of the Listing Rules.

Basis of opinion

We conducted our work in accordance with the Standards for Investment Reporting issued by the Auditing Practices Board in the United Kingdom. Our work included an assessment of evidence relevant to the amounts and disclosures in the financial information. It also included an assessment of significant estimates and judgments made by those responsible for the preparation of the financial information and whether the accounting policies are appropriate to the Group's circumstances, consistently applied and adequately disclosed.

We planned and performed our work so as to obtain all the information and explanations which we considered necessary in order to provide us with sufficient evidence to give reasonable assurance that the financial information is free from material misstatement whether caused by fraud or other irregularity or error.

Opinion

In our opinion, the Financial Information Table gives, for the purposes of the Announcement dated 15 September 2017, a true and fair view of the state of affairs of the Group as at the dates stated and of its losses, cash flows and changes in equity for the periods then ended in accordance with the basis of preparation set out in note 2 to the Financial Information Table.

 

Yours faithfully

 

 

PricewaterhouseCoopers LLP

Chartered Accountants

PricewaterhouseCoopers LLP, 1 Embankment Place, London, WC2N 6RH

T: +44 (0) 2075 835 000, F: +44 (0) 2072 124 652, www.pwc.co.uk

 

PricewaterhouseCoopers LLP is a limited liability partnership registered in England with registered number OC303525. The registered office of PricewaterhouseCoopers LLP is 1 Embankment Place, London WC2N 6RH. PricewaterhouseCoopers LLP is authorised and regulated by the Financial Conduct Authority for designated investment business.

SECTION B - HISTORICAL FINANCIAL INFORMATION FOR THE 15 MONTHS ENDED 3 APRIL 2016 AND THE YEAR ENDED 31 DECEMBER 2014

COMBINED AND CONSOLIDATED INCOME STATEMENT

For the15 months ended3 April 2016

For the year ended31 December 2014

Note

£m

£m

£m

£m

Revenue

4

1,441.8

886.1

Cost of sales

(1,064.9)

(636.3)

Gross profit

376.9

249.8

Operating costs

7

(375.7)

(226.6)

Other income

-

0.6

Operating profit

4

1.2

23.8

Finance income

1.4

4.5

Finance costs

9

(32.6)

(69.7)

Loss before income tax

(30.0)

(41.4)

Income tax credit

12

4.9

4.2

Loss for the period/year

(25.1)

(37.2)

Attributable to:

Equity owners of the parent

(25.2)

(37.1)

Non-controlling interests

0.1

(0.1)

(25.1)

(37.2)

Operating profit

1.2

23.8

Add:

- Depreciation and amortisation

4

20.3

11.3

- Impairment of property, plant & equipment

4

-

4.8

- Amortisation of acquired intangibles

4

35.3

3.5

- New business start-up costs

4

-

2.0

- Management fees to private equity investor

4

-

0.5

- Restructuring costs

4

-

3.4

- Aborted IPO costs

4

2.7

13.1

- Onerous lease provision

4

-

19.6

- Acquisition costs

4

32.4

-

- EBT and share based payment settlement costs

4

17.9

-

- Business closure costs

4

2.5

-

- Other significant or non-recurring items

4

4.3

0.3

Adjusted EBITDA

116.6

82.3

Less:

- Depreciation and amortisation

(20.3)

(11.3)

- Net finance costs

(31.2)

(65.2)

Adjusted profit before income tax

65.1

5.8

 

Loss per share from continuing operations attributable to the equity holders of the parent during the period/year

Basic and diluted loss per share (pence)

11

4.0

927.5

 

 

 

COMBINED AND CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

For the15 months ended3 April 2016

For the year ended 31 December 2014

£m

£m

Loss for the period/year

(25.1)

(37.2)

Other comprehensive income:

Items that will not be reclassified to the income statement

Remeasurements on defined benefit schemes, including deferred tax

(1.9)

(2.8)

Items that may be subsequently reclassified to the income statement

Foreign exchange translation

28.4

(1.0)

Total other comprehensive income/(expense), net of tax

26.5

(3.8)

Total comprehensive profit/(loss) for the period/year

1.4

(41.0)

Attributable to:

Equity owners of the parent

1.3

(40.9)

Non-controlling interests

0.1

(0.1)

1.4

(41.0)

 

 

 

COMBINED AND CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

Attributable to equity owners of the Parent

Share capital

Share premium

Merger reserve

Foreign exchange reserve

(Accumulated deficit) / retained profit

Total

Non-controlling interests

Total equity

Note

£m

£m

£m

£m

£m

£m

£m

£m

Balance at 31 December 2013

4.0

14.8

-

(0.6)

(67.5)

(49.3)

-

(49.3)

Total comprehensive loss of the BCA Trading Group

Loss for the year

-

-

-

-

(37.1)

(37.1)

(0.1)

(37.2)

Other comprehensive loss

-

-

-

(1.0)

(2.8)

(3.8)

-

(3.8)

Total comprehensive loss for the year

-

-

-

(1.0)

(39.9)

(40.9)

(0.1)

(41.0)

Contributions and distributions

Share based payments

29

-

-

-

-

2.7

2.7

-

2.7

Changes in ownership interests

Step acquisition

-

-

-

-

0.6

0.6

-

0.6

Acquisition of subsidiary with non-controlling interest

-

-

-

-

-

-

(0.2)

(0.2)

Total transactions with owners

-

-

-

-

3.3

3.3

(0.2)

3.1

Balance at 31 December 2014

4.0

14.8

-

(1.6)

(104.1)

(86.9)

(0.3)

(87.2)

Total comprehensive loss of the BCA Trading Group to 2 April 2015

(Loss)/profit for the period

-

-

-

-

(32.9)

(32.9)

0.1

(32.8)

Other comprehensive loss

-

-

-

(0.6)

(1.6)

(2.2)

-

(2.2)

Total comprehensive loss of the BCA Trading Group to 2 April 2015

-

-

-

(0.6)

(34.5)

(35.1)

0.1

(35.0)

Total transactions with owners

-

-

-

-

-

-

-

-

Balance at 2 April 2015

4.0

14.8

-

(2.2)

(138.6)

(122.0)

(0.2)

(122.2)

 

The table above reflects the consolidated statement of changes in equity of the BCA Trading Group, the predecessor, for the year ended 31 December 2014 and the period to acquisition by BCAM on 2 April 2015.

 

The table that follows reflects the combined and consolidated statement of changes in equity of BCAM, the successor, starting with BCA Trading Group position as at 2 April 2015 and showing movements in equity for the remainder of the period to 3 April 2016.

 

 

 

COMBINED AND CONSOLIDATED STATEMENT OF CHANGES IN EQUITY continued

Attributable to equity owners of the Parent

Share capital

Share premium

Merger reserve

Foreign exchange reserve

(Accumulated deficit) / retained profit

Total

Non-controlling interests

Total equity

Note

£m

£m

£m

£m

£m

£m

£m

£m

Balance at 2 April 2015

4.0

14.8

-

(2.2)

(138.6)

(122.0)

(0.2)

(122.2)

Contributions and distributions of BCA Trading Group

Eliminate reserves of the BCA Trading Group as at 2 April 2015

(4.0)

(14.8)

-

2.2

138.6

122.0

0.2

122.2

Contributions and distributions of BCAM

Reserves of BCAM brought in at acquisition

0.3

28.7

-

-

(0.3)

28.7

-

28.7

Net proceeds from shares issued

7.5

986.6

103.6

-

-

1,097.7

-

1,097.7

Capital reduction

-

(1,015.3)

-

-

1,015.3

-

-

-

Equity-settled share based payments

-

-

-

-

0.6

0.6

-

0.6

Dividends paid

25

-

-

-

-

(15.6)

(15.6)

-

(15.6)

Changes in ownership interests

Acquisition of subsidiary with non-controlling interest

5

-

-

-

-

-

-

(0.2)

(0.2)

Total transactions with owners

3.8

(14.8)

103.6

2.2

1,138.6

1,233.4

-

1,233.4

Total comprehensive income of BCAM for the period to 3 April 2016

Profit for the period

-

-

-

-

7.7

7.7

-

7.7

Other comprehensive income

-

-

-

29.0

(0.3)

28.7

-

28.7

Total comprehensive income of BCAM to 3 April 2016

-

-

-

29.0

7.4

36.4

-

36.4

Balance at 3 April 2016

7.8

-

103.6

29.0

1,007.4

1,147.8

(0.2)

1,147.6

 

 

COMBINED AND CONSOLIDATED BALANCE SHEET

As at 3 April 2016

As at31 December 2014

Note

£m

£m

Non-current assets 

Intangible assets

13

1,449.5

550.6

Property, plant and equipment

14

115.5

58.8

Interest in joint venture

-

0.3

Deferred tax assets

23

15.9

18.2

Total non-current assets

1,580.9

627.9

Current assets

Inventories

15

19.3

29.0

Employee benefit trust

-

2.9

Trade and other receivables

16

210.0

89.0

Cash and cash equivalents

17

102.4

31.1

Assets held for sale

-

1.6

Current tax

0.3

1.3

Total current assets

332.0

154.9

Total assets

1,912.9

782.8

Non-current liabilities

Bank borrowings

19

(273.1)

(626.7)

Trade and other payables

18

(88.7)

(57.4)

Pension deficit

22

(7.6)

(2.9)

Provisions

21

(18.7)

(18.1)

Deferred tax liabilities

23

(110.8)

(10.1)

Total non-current liabilities

(498.9)

(715.2)

Current liabilities

Bank borrowings

19

-

(23.3)

Partner Finance borrowings

20

(40.2)

(13.3)

Trade and other payables

18

(225.3)

(117.2)

Provisions

21

(0.9)

(1.0)

Total current liabilities

(266.4)

(154.8)

Total liabilities

(765.3)

(870.0)

Net assets/(liabilities)

1,147.6

(87.2)

Equity shareholders' funds

Share capital

24

7.8

4.0

Share premium

24

-

14.8

Merger reserve

24

103.6

-

Foreign exchange reserve

24

29.0

(1.6)

Retained profit/(accumulated deficit)

24

1,007.4

(104.1)

Equity shareholders' funds/(deficit)

1,147.8

(86.9)

Non-controlling interests

(0.2)

(0.3)

Total shareholders' funds/(deficit)

1,147.6

(87.2)

 

 

COMBINED AND CONSOLIDATED CASH FLOW STATEMENT

  

For the15 months ended3 April 2016

For theyear ended 31 December 2014

Note

£m

£m

Cash generated from operations

6

163.0

72.7

Increase in Partner Finance loan book

(45.8)

(18.9)

Interest paid

(26.6)

(17.7)

Interest received

0.5

0.1

Income tax paid

(3.2)

(2.4)

Net cash inflow from operating activities before acquisition related cash flows

87.9

33.8

Acquisition related cash flows

(46.4)

-

Net cash inflow from operating activities

41.5

33.8

Cash flows from investing activities

Purchase of property, plant and equipment

(27.0)

(11.1)

Purchase of intangible assets

(15.8)

(12.4)

Payments to acquire non-controlling interests

-

(0.1)

Proceeds from sale of property, plant and equipment

5.4

1.6

Proceeds from sale of asset held for sale

1.5

-

Acquisition of subsidiary undertakings, net of cash acquired

(690.3)

(3.2)

Net cash outflow from investing activities

(726.2)

(25.2)

Cash flows from financing activities

Proceeds from share issue

24

993.4

-

Dividends paid

25

(15.6)

-

Proceeds from borrowings

275.0

20.0

Repayments of borrowings

(468.6)

(13.2)

Financing fees paid

19

(7.7)

-

Payment of finance lease liabilities

(1.8)

-

Increase in Partner Finance borrowings

26.9

13.3

Net cash inflow from financing activities

801.6

20.1

Net increase in cash and cash equivalents

116.9

28.7

Less cash and cash equivalents of BCA Trading Group as at 2 April 2015*

5

(73.9)

-

Foreign exchange on cash held

(0.5)

-

Cash and cash equivalents of BCA Trading Group as at 1 January 2015

31.1

2.4

Cash and cash equivalents of BCAM as at 2 April 2015

28.8

-

Cash and cash equivalents at period/year end

17

102.4

31.1

* Cash and cash equivalents of the BCA Trading Group at 1 January 2015 plus cash flow movements to 2 April 2015, incorporated in the above, gave the BCA Trading Group cash when acquired by BCAM of £73.9m. The BCA Trading Group cash on acquisition figure is also included within Acquisition of subsidiary undertakings, net of cash acquired above. In order to avoid double counting this figure is therefore removed.

 

 

 

NOTES TO THE COMBINED AND CONSOLIDATED HISTORICAL FINANCIAL INFORMATION

1. GENERAL INFORMATION

BCA Marketplace plc ('BCAM' or the 'Company'), is a public limited company, listed on the London Stock Exchange and incorporated and domiciled in the UK with the registered number 09019615. The address of the Company's registered office is BCA Bedford, Coronation Business Park, Kempston Hardwick, Bedford, MK43 9PR.

On 2 April 2015, BCAM acquired BCA Osprey I Limited and its subsidiary undertakings ('BCA Trading Group'), thereafter constituting the main operating business of the Company. This was followed by the acquisitions of SMA Vehicle Remarketing Limited ('SMA') on 1 June 2015, Stobart Automotive Limited ('BCA Automotive') on 25 August 2015 and Ambrosetti (U.K.) Limited ('Ambrosetti') on 4 February 2016.

For the purposes of this historical financial information, the term 'Group' means prior to 2 April 2015, BCA Trading Group and its consolidated subsidiaries and undertakings, and, thereafter BCAM and its consolidated subsidiaries and undertakings.

 

2. ACCOUNTING POLICIES

(a) Basis of preparation

The combined and consolidated historical financial information presents the financial track record of the Group for the year ended 31 December 2014 and the 15 month period ended 3 April 2016, incorporating the additional acquired entities from the respective dates of acquisition.

Following the acquisition of the BCA Trading Group by BCA Marketplace plc, the Company changed its accounting reference date from 31 December to 31 March, and prepares its financial statements to a Sunday within seven days of 31 March, in order to present its financial position in the most meaningful way. The Directors have taken advantage of the option within section 390 of the Companies Act 2006 to make the historical financial information up to a date seven days either side of the company's accounting reference date. This historical financial information has been prepared for the purposes of inclusion in this Announcement for the purposes of admission to the premium segment of the Official List maintained by the Financial Conduct Authority for trading on the main market for Listed Securities operated by the London Stock Exchange. This historical financial information has been prepared in accordance with the requirements of the Listing Rules, in accordance with International Financial Reporting Standards as adopted by the European Union ('IFRS') except as noted below, and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.

Due to the change in the capital structure of the Group that occurred on 2 April 2015 as a result of the acquisition of the BCA Trading Group by the Company as set out in note 1 above, certain accounting conventions commonly used for the preparation of historical financial information for inclusion in investment circulars, as described in the Annexure to SIR 2000 (Investment Reporting Standard applicable to public reporting engagements on historical financial information) issued by the UK Auditing Practices Board, have been applied. The application of these conventions results in the following material departures from IFRS in the year ended 31 December 2014 and the 15 month period ended 3 April 2016. In all other respects IFRS has been applied:

- the preparation of the financial information on a combined and consolidated basis, as IFRS does not provide for such preparation.

- the calculation of earnings per share as set out in note 11 as a result of the change in capital structure of the business on 2 April 2015.

Due to changes in the capital structure of the Group, this historical financial information has been combined and consolidated on the following basis:

Year ended 31 December 2014

The historical financial information is the consolidated financial information of the BCA Trading Group.

15 month period ended 3 April 2016

The historical financial information is a combination of:

- the consolidated financial information for the BCA Trading Group for the period from 1 January 2015 to 1 April 2015 (the predecessor); and

- the consolidated financial information of of the BCA Trading Group and its new parent company BCA Marketplace plc (the successor) for the period from 2 April 2015 to 3 April 2016.

2. ACCOUNTING POLICIES continued

(a) Basis of preparation continued

The historical financial information has been prepared under the historical cost convention, as modified by the revaluation of financial assets and financial liabilities (including derivatives) at fair value through profit or loss. The historical financial information and the notes to the historical financial information are presented in millions of pounds sterling ('£m') except where otherwise indicated.  

The principal accounting policies adopted in the preparation of the historical financial information are set out below. The policies have been consistently applied to all periods presented, unless otherwise stated.

Judgements made by the Directors in the application of the accounting policies that have a significant effect on the historical financial information and estimates with a significant risk of material adjustment in the next year are discussed in note 3.

(b) Going concern

The Group maintains a mixture of medium-term debt, committed credit facilities, finance lease arrangements and cash reserves, which together are designed to ensure that the Group has sufficient available funds to finance its operations. The Board reviews forecasts of the Group's liquidity requirements based on a range of scenarios to ensure it has sufficient cash to meet operational needs while maintaining sufficient headroom on its committed borrowing facilities at all times, so that the Group does not breach borrowing limits or covenants (where applicable) on any of its borrowing facilities.

After making appropriate enquiries and having considered the business activities and the Group's principal risks and uncertainties, the Directors are satisfied that the Company and the Group as a whole have adequate resources to continue in operational existence for the foreseeable future. Accordingly, the historical financial information has been prepared on a going concern basis.

(c) Basis of consolidation

Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.

Losses applicable to non-controlling interests are allocated to the non-controlling interests even if doing so causes the non-controlling interests to have a deficit balance.

Intragroup balances, and any gains and losses or income and expenses arising from intragroup transactions, are eliminated in preparing the combined and consolidated historical financial information. Gains arising from transactions with jointly controlled entities are eliminated to the extent of the Group's interest in the entity. Losses are eliminated in the same way as gains, but only to the extent that there is no evidence of impairment.

(d) New standards, amendments and interpretations

Standards, amendments and interpretations effective and adopted by the Group

IFRSs applicable to the annual financial statements of the Group for the period ended 2 April 2017 have been applied.

Standards and interpretations issued but not yet effective

IFRSs that have been issued but are not yet effective and have not been early adopted by the Group are listed below:

· IFRS 9 Financial instruments addresses the classification, measurement and recognition of financial assets and financial liabilities and replaces IAS 39. IFRS 9 will become effective for the accounting periods starting on or after 1 January 2018, subject to EU endorsement. The impact of the standard is currently being assessed by management but is not expected to have a material impact on the Group.

· IFRS 15 Revenue from contracts with customers will become effective for accounting periods starting on or after 1 January 2018, subject to EU endorsement. The impact of the standard is currently being assessed by management, which requires a thorough review of existing contractual arrangements. Given the proximity between the timing of performance obligations being met and revenue being recognised, management's initial assessment is that the impact of this standard is limited.

2. ACCOUNTING POLICIES continued 

(d) New standards, amendments and interpretations continued

· IFRS 16 Leases establishes principles for the recognition, measurement, presentation and disclosure of leases and replaces IAS17. IFRS 16 will become effective for accounting periods starting on or after 1 January 2019, subject to EU endorsement. The impact of the standard is currently being assessed by management but will result in the recognition of a lease liability and corresponding asset on the Group's balance sheet in respect of the majority of leases, which predominantly represent buildings and vehicle transporters, and are currently classified as operating leases.

(e) Foreign currency translation

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the income statement within finance income or costs. All other foreign exchange gains and losses are presented in the income statement within other income or other operating costs.

Consolidation of Group companies 

The results and financial position of all Group entities that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

· assets and liabilities including goodwill, intangible assets arising on acquisition and fair value adjustments arising on consolidation for each balance sheet presented are translated at the closing rate at the date of that balance sheet;

· income and expenses for each income statement presented are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the rate on the dates of the transactions); and

· all resulting exchange differences are recognised in other comprehensive income and are accumulated in the foreign exchange translation reserve or non-controlling interest.

On disposal of a foreign subsidiary the cumulative amount of the exchange differences recognised in other comprehensive income and accumulated in the foreign exchange translation reserve shall be recognised in the income statement when the gain or loss on disposal is recognised.

(f) Property, plant and equipment

Owned assets

Items of property, plant and equipment are stated at cost or deemed cost less accumulated depreciation and impairment losses. Cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use. When parts of an item of property, plant and equipment have different useful lives, those components are accounted for as separate items of property, plant and equipment. Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and when the cost of the item can be measured reliably. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the income statement.

Assets under construction

The costs of assets that are being constructed are capitalised as described in the Owned assets paragraph above. Assets under construction are not depreciated until the asset is deemed to be available for use. For the asset to be available for use it has to be in the location and condition necessary for it to be capable of operating in the intended manner. Once the asset is available for use it is no longer classified as an asset under construction and is instead depreciated like any other item of property, plant and equipment.

Leased assets

Leases under which the Group assumes substantially all the risks and rewards of ownership of an asset are classified as finance leases. Property, plant and equipment acquired under a finance lease is recorded at fair value or, if lower, the present value of minimum lease payments at inception of the lease, less depreciation and any impairment. Each lease payment is allocated between the liability and finance charges. The corresponding rental

2. ACCOUNTING POLICIES continued 

(f) Property, plant and equipment continued

obligations, net of finance charges, are included in the other short-term or long-term payables as appropriate. The interest element of the finance cost is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.

Assets leased under operating leases are not recorded on the balance sheet. Rental payments are charged directly to the income statement on a straight-line basis over the period of the lease. Lease incentives received are recognised as a reduction of rental expense over the lease term, on a straight line basis.

Depreciation

Depreciation is charged to the income statement on a straight-line basis over the estimated useful lives of each part of an item of property, plant and equipment. Any property, plant and equipment acquired under a finance lease is depreciated over the shorter of the useful life of the asset and the lease term. Freehold land and assets under construction are not depreciated. The rates of depreciation are as follows:

Land and buildings 50 years, or the unexpired lease period if shorter

Fixture, fittings and equipment 2 - 10 years

Plant, machinery and motor vehicles 3 - 25 years

Assets acquired through business combinations are depreciated over the remaining useful life at acquisition. The residual values and useful lives are reviewed and adjusted if appropriate, at each balance sheet date. For the Group's impairment policy on non-financial assets see (i) Impairment of non-financial assets.

(g) Intangible assets

Intangible assets comprise internally generated software, acquired computer software, and intangible assets such as customer relationships and brand arising as part of the assessment of assets on the acquisition of a business. These are carried at cost less accumulated amortisation and any recognised impairment loss.

Costs relating to the development of computer software for internal use are capitalised once all the development phase recognition criteria of IAS 38 are met. Costs incurred before this point are expensed as incurred and are not recognised as an asset in a subsequent period. The assessment identifies unique software products that are controlled by the Group and that will probably generate economic benefits exceeding costs beyond one year. Salary and related employment costs that are directly attributable to the development of the software are then capitalised. When the software is available for its intended use, these costs are amortised in equal annual amounts over the estimated useful life of the software.

Amortisation and impairment are charged to operating costs in the period in which they arise. Amortisation is calculated on a straight-line basis from the date on which the assets are brought into use, with useful lives as indicated below:

Customer relationships 12 - 20 years

Brand 15 - 25 years

Software - Internally generated 3 - 10 years

Software - Acquired 3 - 7 years, or the licence term if shorter

 

Assets acquired through business combinations are amortised over the remaining useful life at acquisition.

Amortisation periods and methods are reviewed annually and adjusted if appropriate. For the Group's impairment policy on non-financial assets see (i) Impairment of non-financial assets.

(h) Goodwill

Goodwill arises on the acquisition of subsidiaries and is recognised initially as the excess of the consideration transferred, over the Group's interest in fair value of the net identifiable assets, liabilities and contingent liabilities of the acquiree and the fair value of the non-controlling interest in the acquiree. Goodwill is stated at cost less accumulated impairment losses. Goodwill is allocated to cash-generating units, which are no higher than an operating segment prior to aggregation, and is not amortised but is tested annually for impairment.

 

2. ACCOUNTING POLICIES continued 

(h) Goodwill continued

An impairment charge is recognised in the income statement for any amount by which the carrying value of goodwill exceeds its recoverable amount. Goodwill that is not denominated in Sterling is retranslated at each balance sheet date.

(i) Impairment of non-financial assets

Goodwill has an indefinite useful life and is not subject to amortisation. As a result it is tested annually for impairment, or more frequently if events or changes in circumstances indicate that it might be impaired. Other assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs of disposal and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash inflows ('cash-generating units'), which are largely independent of the cash inflows from other assets or group of assets. Non-financial assets other than goodwill that suffered an impairment are reviewed for possible reversal of the impairment at each reporting date.

(j) Financial assets

Classification

The Group classifies its financial assets as loans and receivables. Management determines the classification of its financial assets at initial recognition.

Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that arise principally through the provision of services to customers. They are initially recognised at fair value, and are subsequently stated at amortised cost using the effective interest method, where the impact is material. They are included in current assets, except for maturities greater than 12 months after the end of the reporting period. Loans and receivables comprise trade and other receivables and cash and cash equivalents in the balance sheet.

Impairment of financial assets

Impairment provisions are recognised when there is objective evidence (such as significant financial difficulties on the part of the counterparty, default or significant delay in payment) that the Group will be unable to collect all of the amounts due under the terms of the receivable, the amount of such a provision being the difference between the net carrying amount and the present value of the future expected cash flows associated with the impaired receivable discounted at the assets' original effective interest rate.

For trade receivables, which are reported net of any provisions, such provisions are recorded in a separate provision account with the loss being recognised within operating costs in the income statement. On confirmation that the trade receivable will not be collectable, the gross carrying value of the asset is written off against the associated provision.

(k) Inventories

Inventories primarily represent vehicles acquired by the Group that have not yet been sold and where the Group has the risk and reward of ownership of such vehicles. Other inventories include vehicle spares. All inventories are stated at the lower of purchase cost and net realisable value. Cost represents expenses incurred in bringing each product to its present location and condition. In the Vehicle Remarketing divisions, in the course of achieving a successful sale on behalf of a vendor, it can be necessary to take legal title of a vehicle before selling it to the end customer. This occurs with 1% to 2% of volume and the net gain or loss is included within cost of sales. In the Vehicle Buying division the vehicle cost is net of any administration fees paid to the Group by the seller of the vehicle. Net realisable value is based on estimated normal selling price, less further costs expected to be incurred on completion of the sale and disposal.

(l) Cash and cash equivalents

Cash and cash equivalents comprise cash balances and call deposits with an original maturity of three months or less. Bank overdrafts that are repayable on demand and form an integral part of the Group's cash management are included as a component of cash and cash equivalents for the purpose of the cash flow statement.

2. ACCOUNTING POLICIES continued 

(m) Offsetting financial instruments

Financial assets and liabilities are offset and the net amount reported in the balance sheet only when there is a legally enforceable right to offset the recognised amounts and there is an intention to settle on a net basis or realise the asset and settle the liability simultaneously.

(n) Trade and other payables

Trade and other payables are initially stated at fair value and subsequently measured at amortised cost using the effective interest method.

(o) Borrowings

Borrowings are recognised initially at fair value, net of transaction costs incurred. Borrowings are subsequently carried at amortised cost using the effective interest method.

Fees paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility will be drawn down. In this case, the fee is deferred until the draw-down occurs. To the extent there is no evidence that it is probable that some or all of the facility will be drawn down, the fee is capitalised as a prepayment for liquidity services and amortised over the expected utilisation of the facility to which it relates.

There is a choice, when determining if a new facility is substantially different from an existing facility, between making a decision solely on quantitative factors or also using qualitative factors. Management have taken the decision to apply qualitative factors when making this assessment. Where the assessment indicates that the new facility is substantially different from the old facility, the impact of this is to derecognise the old facility and the associated arrangement fees.

(p) Provisions

A provision is recognised in the balance sheet when the Group has a present legal or constructive obligation as a result of a past event, that can be measured reliably and it is probable that an outflow of economic benefits will be required to settle the obligation. If the effect is material, provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, when appropriate, the risks specific to the liability. The increase in the provision due to the passage of time is recognised in finance costs.

Property leases and dilapidations

Provisions for onerous leases on property are recognised when it is probable that future obligations under the lease will exceed earnings achievable from the property, taking into account the Directors' estimation of likely income from the subletting of vacant property. The amounts of such net outflows are discounted at the risk-appropriate rate, and are stated net of any anticipated sub-lease income.

Provisions for dilapidations are made in respect of property leases on a lease by lease basis and are based on the Group's best estimate of the likely committed cash outflow. Where relevant, these estimated outflows are discounted to net present value.

(q) Share capital

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are shown in share premium as a deduction from the proceeds.

(r) Revenue

Revenue is measured at the fair value of the consideration received or receivable, and represents amounts receivable for goods and services supplied, stated net of discounts, returns and value added taxes. The Group recognises revenue when the amount of revenue can be reliably measured; when it is probable that future economic benefits will flow to the entity; and when specific criteria have been met for each of the Group's activities, as described below.

 

2. ACCOUNTING POLICIES continued 

(r) Revenue continued

Outsourced vehicle auction revenue represents the vehicle sale proceeds obtained when the vehicle is sold and is recognised on the date of sale. It is the intention for the Group to take legal title of certain vehicles based on contractual agreements with Corporates before the vehicle is sold to the end customer through the various remarketing channels.

Vehicle auction revenue represents vendor and buyer fees for vehicles sold by the Group together with fees for related services including transportation, inspection, valeting and mechanical checks. Revenue is recognised at the time the service is provided, which is predominantly at the point the vehicle is sold at auction. Revenue represents the fees for the auction service not the value of the vehicle sold, as the Group does not incur the significant risks and rewards of ownership as part of the transaction.

Interest and loan origination fees earned in respect of the provision of Partner Finance loans are recognised over the term of the funding and are included within revenue. Fees charged by Partner Finance are recognised evenly over the period that the relevant service is provided.

Vehicle buying revenue represents the vehicle sale proceeds obtained when the vehicle is sold and is recognised on the date of sale. Transaction fees charged to vendors of vehicles are recognised on the purchase invoice date and treated as a reduction in the cost of inventory and therefore in the cost of sales.

Revenue for other services, including logistics and automotive services, is recognised once the contracted service has been provided. For transportation or delivery services, this is deemed to be when the customer has received the vehicle; for storage services this is deemed to be once an activity has been completed, such as receiving and parking a vehicle, and generally on a daily basis for storage charges; for vehicle repair and vehicle enhancement work this is deemed to be when work has been completed to a stage that can be invoiced to the customer; and for fleet services management this is deemed to be over the period the service is provided.

(s) Advertising and marketing costs

The Group carries out a variety of advertising and marketing activities. These include advertising activities which correlate to the number of vehicles that are acquired by the Group through the Vehicle Buying division and for subsequent sale through the Group's auctions for which revenue is recognised. These direct advertising costs are therefore recognised as a cost of sale. All other indirect advertising and marketing costs are recognised within operating costs. 

The cost of advertising design is expensed as incurred and the expense of advertising campaigns is expensed in the income statement in the period in which the advertising space or air time is utilised.

(t) Net finance costs

Finance costs

Finance costs comprise interest payable on borrowings, direct transaction costs, unwinding of the discount on provisions, net interest cost of defined benefit pension arrangements and foreign exchange losses on finance balances. Transaction costs are amortised over the life of the debt using the effective interest method.

Finance income

Finance income comprises interest receivable on funds invested and foreign exchange gains on finance balances. Interest income is recognised in the income statement as it accrues using the effective interest method.

(u) Income tax

Income tax for the periods presented comprises current and deferred tax. Income tax is recognised in income or other comprehensive income except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.

Current tax is the expected tax payable on the taxable income for the period, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to taxes payable in respect of previous periods. Current tax assets and liabilities are offset only if certain criteria are met.

Deferred tax is recognised in respect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes.

2. ACCOUNTING POLICIES continued 

(u) Income tax continued

The following temporary differences are not provided for: the initial recognition of goodwill; the initial recognition of other assets or liabilities that affect neither accounting nor taxable profit other than in a business combination and differences relating to investments in subsidiaries to the extent that they are unlikely to reverse in the foreseeable future. The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date.

A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised. Deferred tax assets are reduced to the extent that it is no longer probable that the related tax benefit will be realised.

Deferred tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred tax assets and liabilities relate to income taxes levied by the same taxation authority on either the taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.

Additional income taxes that arise from the distribution of dividends are recognised at the same time as the liability to pay the related dividend.

(v) Employee benefits

Pension obligations

The Group operates defined contribution and defined benefit plans.

A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. The Group has no legal or constructive obligations to pay further contributions if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods. The Group has no further payment obligations once the contributions have been paid. The contributions are recognised as employee benefit expense when they are due. Prepaid contributions are recognised as an asset to the extent that a cash refund or a reduction in the future payments is available.

The defined benefit plans operated by the Group in the United Kingdom are closed to new members. The costs of providing benefits under the plans are determined using the projected unit credit actuarial valuation method.

The current service cost is included in operating costs in the combined and consolidated income statement. Past service costs are similarly included where the benefits have vested, otherwise they are amortised on a straight line basis over the vesting period. Administrative scheme expenses associated with the plans are recorded within operating costs when incurred in line with IAS 19. Net interest income or interest cost relating to the funded defined benefit pension plans is included within finance income or finance costs as relevant in the combined and consolidated income statement. 

Changes to the retirement benefit obligation or asset due to experience and changes in actuarial assumptions are included in the combined and consolidated statement of comprehensive income, presented as remeasurements of the defined benefit scheme in full in the period in which they arise.

Where scheme assets exceed the defined benefit obligation the net asset is only recognised to the extent that an economic benefit is available to the Group in accordance with the terms of the scheme and where consistent with relevant statutory requirements.

 

2. ACCOUNTING POLICIES continued 

(v) Employee benefits continued

Share based payment transactions

The Group operates equity-settled, share-based plans. The fair value of the employee services received in exchange for the grant of the awards is recognised as an expense. The total amount to be expensed over the vesting period is determined by reference to the fair value of the compensation as determined by independent valuations. Non-market vesting conditions are included in assumptions about the number of awards that are expected to vest.

The cost of equity-settled transactions are recognised, together with a corresponding increase in equity, over the period which the performance conditions are fulfilled, ending on the date on which the relevant employees are expected to become fully entitled to the award (vesting date).

At each reporting date, the cumulative expense recognised for equity-settled transactions reflects, in the opinion of the Directors, the number of awards that will vest and the proportion of the period to vesting that has expired. Directors' estimates are based on the best available information at that date.

No expense is recognised for awards that do not ultimately vest, except for awards where vesting is conditional upon a market condition, which are treated as vesting, irrespective of whether or not the market condition is satisfied, provided that all other performance conditions are satisfied.

 

 

3. CRITICAL ACCOUNTING JUDGEMENTS AND ESTIMATES

The preparation of the Group's combined and consolidated historical financial information under Adopted IFRS requires the Directors and management to make judgements, estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities. Accounting policies are reviewed annually for appropriateness. Estimates and judgements are evaluated continually and are based on historical experience and other factors including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates, with any changes arising being recognised in the period in which the change in estimate is made or the final result determined.

Certain of the Group's significant accounting policies are considered by the Directors to be critical because of the level of complexity, judgement or estimation involved in their application and their impact on the combined and consolidated historical financial information. These are discussed below:

Judgements

The principal judgements made in the period are as follows:

Acquisition accounting

As described in note 5, BCA Marketplace plc legally acquired the BCA Trading Group in April 2015. Management were required to apply judgement as to whether this should be treated as an accounting acquisition or reverse acquisition. Having considered all the factors in IFRS 3 Business combinations, it was determined that this transaction should be accounted for as an acquisition.

Estimates

The Directors consider that the following estimates and assumptions are likely to have the most significant effect on the amounts recognised in the combined and consolidated historical financial information:

Acquisition accounting

For all acquisitions in the period, management are required to apply judgement and make estimates in relation to the identification and valuation of separable assets and liabilities arising on these acquisitions. In determining the period over which the asset is to be amortised, management must also assess the likely economic life of the asset. 

Management have estimated the fair value of contingent consideration likely to arise on the acquisition of subsidiary undertakings by taking account of financial and market targets over the relevant period of time. The time value of money was estimated using an appropriate discount rate.

Impairment of goodwill and intangible assets

An impairment review has been performed of all goodwill and intangible assets held by the Group. The impairment review is performed on a value in use basis, which requires estimation of future net operating cash flows, the time period over which they will occur, an appropriate discount rate and an appropriate growth rate. Specifically, the future cash flows are sensitive to the assumptions made about the revenue growth, EBITDA margin and the long-term growth rate of the relevant market. Given the degree of subjectivity involved, actual outcomes could vary significantly from these estimates. The detailed assumptions used and associated sensitivity analysis is discussed further in note 13.

Taxation

Accruals for current tax and amounts payable under local indirect taxes such as sales taxes and VAT are based on management's interpretation of country-specific tax law, and require judgements about the likelihood that tax positions taken will be sustained. Management estimates the amount of taxes payable based upon their analysis and determines whether provision should be made for potential settlement of disputed positions through negotiation. All such provisions are included in current liabilities. Any estimated exposure to interest on tax liabilities is provided for in the related tax charge.

Deferred tax assets and liabilities represent management's best estimate in determining the amounts to be recognised. When assessing the extent to which deferred tax assets should be recognised, consideration is given to the timing and level of future taxable income.

 

3. CRITICAL ACCOUNTING JUDGEMENTS AND ESTIMATES continued

Provisions for onerous leases

When the present value of the future cash flows receivable from the operation of leased assets is less than the present value of the rental payments to which the Group is committed, the Group provides for any further onerous element of the contract. Determining the amount of such a provision requires estimating the future net cash flows receivable in respect of these assets, and in the particular case where the leased properties are vacant this requires assessing the likely period for which the property will remain vacant, the cost of any works required to enhance its marketability and the rental income receivable when the property is sublet.

Share based payments

The Group's shared based payments have been valued by independent valuation experts. The key estimates used in calculating the fair value of the options are the fair value of the Company's shares at the grant date, the expected share price volatility, the risk-free interest rate, the expected life of the instrument and the number of shares expected to vest.

Pensions

The Group's net retirement benefit obligation, which is assessed by independent actuaries each period, is based on key assumptions including discount rates, inflation, future salary increases and pension costs. These assumptions may be different to the actual outcome.

 

 

4. SEGMENTAL REPORTING

Key Performance Indicator - adjusted EBITDA

Management uses an adjusted profit measure to monitor the ongoing profitability of the Group, which is defined as Earnings before interest, taxation, depreciation and amortisation ('EBITDA') adjusted for significant and non-recurring items. The significant and non-recurring items that are excluded from EBITDA to calculate adjusted EBITDA are as follows:

· acquisition expenses and gains and losses on business combinations, disposals and changes in ownership;

· income and expenses that are significant and non-recurring or non-trading in nature, including business closure costs, restructuring costs and onerous lease provisions;

· impairment charges and accelerated depreciation and amortisation on property, plant and equipment, intangibles and goodwill; and

· amortisation of intangible assets arising on acquisition of businesses.

 

The Directors primarily use the adjusted EBITDA measure when making decisions about the Group's activities as it is the most reliable and relevant profit measure across all segments. As this is a non-GAAP measure, adjusted EBITDA measures used by other entities may not be calculated in the same way and hence are not directly comparable.

Management has determined the operating segments based on the operating reports reviewed by the Board of Directors that are used both to assess performance and make strategic decisions. Management has identified that the Board of Directors is the chief operating decision maker in accordance with the requirements of IFRS 8 'Operating Segments'.

The Board of Directors consider the business to be split into the four main divisions generating revenue: Vehicle Remarketing UK, Vehicle Remarketing International, Vehicle Buying and Automotive Services. Group Costs comprise central head office functions and any costs not directly attributable to the segments.

Information on segment assets and liabilities is not routinely reported to the Board of Directors and is therefore not disclosed.

 

4. SEGMENTAL REPORTING continued

For the 15 months ended 3 April 2016

Vehicle Remarketing

Vehicle Buying

Automotive Services

Group Costs

Total

UK

International

£m

£m

£m

£m

£m

£m

Revenue

Total revenue

299.1

136.6

895.6

130.4

-

1,461.7

Inter-segment revenue

(4.0)

(0.5)

-

(15.4)

-

(19.9)

Total revenue from external customers

295.1

136.1

895.6

115.0

-

1,441.8

Adjusted EBITDA

84.2

22.5

17.1

3.8

(11.0)

116.6

Depreciation and amortisation

(11.9)

(3.7)

(1.5)

(2.9)

(0.3)

(20.3)

72.3

18.8

15.6

0.9

(11.3)

96.3

Amortisation of acquired intangibles

(18.5)

(10.1)

(6.6)

(0.1)

-

(35.3)

Aborted IPO costs

-

-

-

-

(2.7)

(2.7)

Acquisition costs

-

-

-

-

(32.4)

(32.4)

Employee benefit trust and share based payment settlement costs

-

-

(4.4)

-

(13.5)

(17.9)

Business closure costs

(0.4)

-

(1.7)

-

(0.4)

(2.5)

Other significant or non-recurring items

(0.2)

(0.9)

-

-

(3.2)

(4.3)

Operating profit

53.2

7.8

2.9

0.8

(63.5)

1.2

Finance income

1.4

Finance cost

(32.6)

Loss before taxation

(30.0)

Capital expenditure

29.8

4.0

2.6

20.5

0.1

57.0

Acquisition costs of £32.4m relate to the acquisition of the BCA Trading Group (£25.6m), SMA (£4.7m including the loss on the sale of Newcastle of £2.5m), BCA Automotive (£0.7m), Ambrosetti (£0.4m) and further due diligence costs of transactions not completed (£1.0m), which have been charged to operating costs.

Employee benefit trust and share based payment settlement costs were incurred as a result of the acquisition of the BCA Trading Group by BCA Marketplace plc causing the share options to vest.

 

4. SEGMENTAL REPORTING continued

 

For the year ended 31 December 2014

Vehicle Remarketing

Vehicle Buying

Automotive Services

Group Costs

Total

UK

International

£m

£m

£m

£m

£m

£m

Revenue

Total revenue

183.1

102.7

556.5

67.9

-

910.2

Inter-segment revenue

(2.1)

(0.3)

-

(21.7)

-

(24.1)

Total revenue from external customers

181.0

102.4

556.5

46.2

-

886.1

Adjusted EBITDA

46.9

17.8

15.0

6.2

(3.6)

82.3

Depreciation and amortisation

(6.7)

(3.2)

(0.9)

(0.5)

-

(11.3)

40.2

14.6

14.1

5.7

(3.6)

71.0

Amortisation of acquired intangibles

-

-

(3.5)

-

-

(3.5)

Impairment of PPE

-

(4.8)

-

-

-

(4.8)

Restructuring costs

-

(3.4)

-

-

-

(3.4)

Management fees to private equity investor

-

-

-

-

(0.5)

(0.5)

New business start-up costs

-

-

(2.0)

-

-

(2.0)

Aborted IPO costs including management incentives

-

-

(2.2)

-

(10.9)

(13.1)

Onerous lease provision

(18.8)

(0.8)

-

-

-

(19.6)

Non-recurring items

-

-

-

-

(0.3)

(0.3)

Operating profit

21.4

5.6

6.4

5.7

(15.3)

23.8

Finance income

4.5

Finance cost

(69.7)

Loss before taxation

(41.4)

Capital expenditure

14.7

4.9

2.0

0.6

-

22.2

 

Revenue with external customers in the UK and Ireland represents £1.3bn (2014: £0.8bn) of the Group's revenue, with the other £0.1bn (2014: £0.1bn) being generated within Europe. Revenue by type is shown below:

For the 15 months ended3 April 2016

For the year ended31 December 2014

£m

£m

Sale of goods

897.1

556.7

Rendering of services

537.0

328.2

Interest

7.7

1.2

Total revenue

1,441.8

886.1

 

 5. ACQUISITIONS

The following acquisitions have been made by the Group in the 15 month period to 3 April 2016:

BCA Trading Group (acquired 2 April 2015)

On 2 April 2015 the Group acquired 100% of the Ordinary shares of the BCA Trading Group for £815.5m satisfied by £711.2m in cash and £104.3m by the issue of 69,535,522 Ordinary shares. The fair value of the Ordinary shares issued was based on the placing share price of the Company at 2 April 2015 of £1.50 per share. The BCA Trading Group is the number one vehicle remarketing business in the UK and Europe, as well as owning WeBuyAnyCar, the market leading vehicle buying business in the UK. This acquisition is the first in the Group's strategy of acquiring and developing substantial businesses in the automotive sector.

Goodwill has arisen on the acquisition due to the unique position that the BCA Trading Group has in the automotive sector. The BCA Trading Group has created a marketplace and a proposition with an assembled workforce, significant barriers to entry and geographical presence generating a value that cannot be defined and measured as an intangible asset. As such the excess over the identified net assets has been recognised as goodwill.

SMA (acquired 1 June 2015)

SMA operates within the vehicle remarketing sector of the automotive industry and therefore complements the acquisition of the BCA Trading Group. Goodwill represents the assembled workforce and geographic coverage which are not identified as intangible assets in their own right.

BCA Automotive (acquired 25 August 2015)

BCA Automotive operates vehicle transporters in the UK and therefore complements the acquisition of the BCA Trading Group and SMA through its additional logistics expertise and geographical coverage. Goodwill arising on the acquisition represents the assembled workforce, logistics capabilities and buyer synergies arising from the combining of the operations of BCA Automotive with the logistics businesses within the BCA Trading Group and SMA.

Ambrosetti (acquired 4 February 2016)

Ambrosetti specialises in vehicle preparation, refurbishment and de-fleet services as well as logistics services from its storage facilities in Northamptonshire and Kent. The acquisition therefore adds to the Group's capability to provide services along the automotive value chain, from factory gates or port with technical and logistics services for new vehicles to refurbishment and logistics services for used vehicles and the core remarketing and auction operation. Goodwill represents the assembled workforce and geographic coverage which are not identified as intangible assets in their own right.

Impact of acquisitions

Had all the acquisitions occurred on 1 January 2015, it is estimated that Group revenue and profit before tax for the 15 months to 3 April 2016 would have been £1,540.8m and £11.8m respsectively. In determining these amounts management has assumed that the fair value adjustments that arose on the date of acquisition and all costs of acquisition would have been the same if the acquisitions had occurred on 1 January 2015.

 

 

 

5. ACQUISITIONS continued

The fair value of acquired assets and liabilities are as follows:

BCA Trading Group fair value

Other acquisitions fair values

Totalfair Value

£m

£m

£m

Intangible assets:

- Brand name

158.9

2.1

161.0

- Vendor relationships

329.0

9.1

338.1

- Buyer relationships

61.3

1.1

62.4

- Software fair value uplift

22.5

-

22.5

- Software net book value

21.0

0.2 

21.2

Property, plant and equipment

54.3

35.3 

89.6

Inventories

14.7

0.6

15.3

Trade and other receivables

144.8

36.0

180.8

Cash and cash equivalents

73.9

5.9

79.8

Trade and other payables

(298.0)

(48.4)

(346.4)

Provisions

(21.1)

-

(21.1)

Pension liability

(5.0)

(3.2)

(8.2)

Deferred tax liability created

(97.0)

(1.8)

(98.8)

Borrowings and overdraft

(451.9)

(17.3)

(469.2)

Net assets acquired

7.4

19.6

27.0

Goodwill

807.9

38.7

846.6

Consideration

815.5

58.3

873.8

Non-controlling interests

(0.2)

-

(0.2)

815.3

58.3

873.6

Breakdown of acquired receivables:

Fair value of acquired receivables

122.2

32.2

154.4

Gross contractual amounts receivable

123.3

32.5

155.8

Contractual cash flows not expected to be received

1.1

0.3

1.4

The following acquisitions were made in the year ended 31 December 2014:

 

On 19 May 2014 the Group acquired 25% of Fleet Control Monitor GmbH (FCM), a company providing fleet management solutions, increasing the ownership percentage from 51% to 76%. The additional shares in the company were purchased for cash consideration of £0.1m.

On 16 July 2014 the Group acquired 51% of Tradeouts Limited for cash consideration of £1.2m, with deferred cash consideration of £0.8m. There is a Put and a Call option over the remaining 49% of the shares in Tradeouts Limited. Both the financial asset and financial liability that results from these options have been valued by management at £0.8m, which is therefore also the value attributed to the deferred consideration. Tradeouts Limited have established an online dealer to dealer platform and the acquisition was made in furtherance of the Group's strategy of developing businesses complementary to its auction operations in the United Kingdom. Of the total consideration of £2.0m, £1.8m was attributed to goodwill and £0.2m was for their customer list.

On 9 August 2014 the Group acquired 51% of Life On Show Limited for cash consideration of £2.0m, with deferred cash consideration of £0.5m. There is a Put and a Call option over the remaining 49% of the shares in Life on Show Limited. Both the financial asset and financial liability that results from these options have been valued by management at £0.5m, which is therefore also the value attributed to the deferred consideration. Life on Show Limited provides photographic software to the automotive industry and the acquisition was made in furtherance of the Group's strategy of developing businesses complementary to its auction operations in the United Kingdom. Of the total consideration of £2.5m, £1.8m was attributed to goodwill and £0.7m was for their patent and customer list.

6. CASH GENERATED FROM OPERATIONS

Note

For the15 months ended 3 April 2016

For the year ended 31 December 2014

£m

£m

Cash flows from operating activities

Loss for the period/year

(25.1)

(37.2)

Adjustments for:

Income tax credit

12

(4.9)

(4.2)

Finance income

(1.4)

(4.5)

Finance costs

9

32.6

69.7

Depreciation

14

9.1

5.9

Amortisation

13

46.5

8.9

Impairment

-

4.8

Profit on sale of property, plant and equipment

(0.1)

(0.2)

Equity-settled share based payments

0.6

-

Retirement benefit obligations

(0.9)

0.4

Share of joint venture results

0.1

0.4

Significant or non-recurring items

50.2

1.2

Changes in working capital:

Inventories

10.6

4.2

Trade and other receivables

(44.5)

5.5

Trade and other payables

91.7

(1.1)

Provisions

(1.5)

18.9

Cash generated from operations

163.0

72.7

7. OPERATING COSTS

For the15 months ended3 April 2016

For theyear ended31 December 2014

£m

£m

Employment costs

141.3

91.5

Operating lease - land and buildings

38.6

31.0

Operating lease - other

2.7

1.1

Depreciation of property, plant and equipment

9.1

5.9

Amortisation of intangible assets

46.5

8.9

Impairment of property, plant and equipment

-

4.8

Provision for onerous lease

-

19.6

Other operating costs

137.5

63.8

Operating costs

375.7

226.6

 

8. EMPLOYEES AND DIRECTORS

Staff costs for the Group during the period/year:

For the15 months ended3 April 2016

For the year ended31 December 2014

Note

£m

£m

Wages and salaries

166.8

86.0

Pension costs

4.0

3.1

Social security costs

19.4

10.4

Share based payment expense

29

8.2

3.8

Total gross employment costs

198.4

103.3

Staff costs capitalised

(8.9)

(3.1)

Total employment cost expense

189.5

100.2

 

Average monthly number of people employed (including Executive Directors) by reportable segment:

For the15 months ended3 April 2016

For theyear ended31 December 2014

Number

Number

UK

2,333

1,739

International

797

759

Vehicle Remarketing

3,130

2,498

Vehicle Buying

435

356

Automotive Services

1,530

404

Group

22

-

Total employee numbers

5,117

3,258

 

The employee numbers reflect the average employee numbers, or where applicable the average number of employees since acquisition. For the 15 month period ended 3 April 2016 the total includes the average number of people employed by the BCA Trading Group for the 15 month period ended 3 April 2016, by SMA for the ten month period, BCA Automotive for the seven month period and Ambrosetti the two month period. The average number of employees for the 15 month period would otherwise be 4,415 people, which is not reflective of the ongoing number of employees within the Group. The year ended 31 December 2014 reflects the average number of employee across the year within the BCA Trading Group.

Retirement benefits

The Group offers membership to defined contribution schemes in the UK and Europe. The pensions cost in the period to 3 April 2016 was £2.8m (2014: £2.1m).

In addition the Group operates the BCA Pension Plan and the Automotive Plan. The BCA Pension Plan and the Automotive Plan are defined benefit schemes closed to new members. Further information is set out in note 22.

 

8. EMPLOYEES AND DIRECTORS continued

Directors' emoluments

For the

15 months ended

 3 April 2016

For the

year ended

31 December 2014

£m

£m

Jon Olsen -

Aggregate emoluments

0.5

0.7

Accrued retirement benefits from defined benefit pension scheme

0.1

0.1

Simon Hosking -

Aggregate emoluments

0.3

0.5

Accrued retirement benefits from defined benefit pension scheme

-

-

Avril Palmer-Baunack -

Aggregate emoluments

7.2*

-

Accrued retirement benefits from defined benefit pension scheme

-

-

Tim Lampert -

Aggregate emoluments

0.3

-

Accrued retirement benefits from defined benefit pension scheme

-

-

Spencer Lock -

Aggregate emoluments

0.3

-

Accrued retirement benefits from defined benefit pension scheme

-

-

 

* Avril Palmer-Baunack's service agreement contains a bonus arrangement which was dependent on the completion of the first acquisition of a trading business or company by the Group. Once this condition was satisfied Avril was entitled to an amount equal to 0.5% of the enterprise value of the transaction and as such, as a consequence of the acquisition of the BCA Trading Group, Avril was entitled to a completion bonus of £6,044,000.

 

9. FINANCE COSTS

For the15 months ended3 April 2016

For theyear ended31 December 2014

Note 

£m

£m

Interest payable on borrowings

12.6

17.7

Interest on payment in kind certificates

10.8

20.4

Interest on loan from Osprey Investments S.a.r.l.

6.0

21.7

Amortisation of issue costs

-

1.8

Interest rate swaps

-

1.3

Unwinding of discount on provisons and non-current liabilities

2.5

0.3

Net interest expense on retirement benefit obligations

22

0.3

-

Finance lease interest

0.4

-

Write-off of arrangement fees

-

6.5

Finance costs

32.6

69.7

 

 

10. AUDITOR'S REMUNERATION

During the period/year the Group (including its overseas subsidiaries) obtained the following services from the Group auditor at costs as detailed below:

For the15 months ended 3 April 2016

For the year ended 31 December 2014

£m

£m

Fees payable to the Group auditor and its associates for the audit of the Parent Company and consolidated financial statements

0.3

0.1

Fees payable to Group auditor and its associates for other services:

- The audit of Group subsidiaries

0.7

0.4

- Audit related assurance services

1.9

1.7

- Tax advisory services

0.1

0.2

- Tax compliance services

0.1

-

Total auditor's remuneration

3.1

2.4

 

11. LOSS PER SHARE

Basic loss per share amounts are calculated by dividing net loss for the period attributable to ordinary shareholders by the weighted average number of Ordinary shares outstanding during the period.

For the15 months ended3 April 2016

For the year ended31 December 2014

Loss for the period/year attributable to equity shareholders (£m)

25.2

37.1

Weighted average number of shares used in calculating basic and diluted loss per share (millions)

639.0

4.0

Basic and diluted loss per share (pence)

4.0

927.5

At 3 April 2016 there were 13.0m (2014: nil) incremental shares in respect of employee share schemes that have not been included in the calculation of diluted loss per share as they are antidilutive, which may become dilutive in future periods.

 

12. INCOME TAX

For the 15 months ended3 April 2016

For theyear ended31 December 2014

Note

Current taxation

£m

£m

Current tax on profit for the period/year

4.5

2.0

Adjustments in respect of prior periods

-

(2.2)

Total current tax charge/(credit)

4.5

(0.2)

Deferred taxation

Origination and reversal of temporary differences

(0.7)

(4.0)

Adjustments in respect of prior periods

-

-

Changes in recognition of deferred tax

-

-

Impact of change of UK tax rate

(8.7)

-

Total deferred tax credit

23

(9.4)

(4.0)

Income tax credit

(4.9)

(4.2)

12. INCOME TAX continued

The tax credit for the period/year differs from the standard rate of corporation tax in the UK of 20.2% (2014: 21.5%). The differences are explained below:  

For the15 months ended3 April 2016

For the year ended31 December 2014

£m

£m

Loss on ordinary activities before tax

30.0

41.4

Loss on ordinary activities multiplied by the rate of corporation tax in the UK of 20.2% (2014: 21.5%)

(6.1)

(8.9)

Effects of:

Expenses not deductible for tax purposes

12.2

6.7

Income not subject to tax

(2.5)

(0.3)

Reduction in UK tax rate

(8.7)

-

Changes in recognition of deferred tax

(0.4)

-

Effect of different tax rates on profits earned outside the UK

0.6

0.5

Adjustments in respect of prior periods

-

(2.2)

Total taxation credit

(4.9)

(4.2)

The Group has operations across Europe, however the principal location of trading where the majority of business profits are derived is the UK. The effective tax rate has therefore been referenced to the UK corporation tax rate of 20.2% for the period.

The standard rate of corporation tax in the UK reduced from 21.0% to 20.0% with effect from 1 April 2015 (2014: 23.0% to 21.0%). Accordingly, the Group's profits for the accounting period ended 3 April 2016 are taxed at an effective rate of 20.2% (2014: 21.5%). Profits will be taxed at 19.0% from 1 April 2017 and 18.0% from 1 April 2020 as these rates were substantively enacted on 26 October 2015. Deferred taxes reported at the balance sheet date have been measured based on these rates.

 

13. INTANGIBLE ASSETS

 

Goodwill

Customer relationships

Brands

Software

Total

Cost

£m

£m

£m

£m

£m

At 1 January 2014

475.4

1.0

53.0

28.7

558.1

Acquired through business combinations

-

-

-

1.0

1.0

Additions

4.6

1.0

-

12.5

18.1

Disposals

-

-

-

(1.6)

(1.6)

Exchange difference

-

-

-

(0.2)

(0.2)

At 31 December 2014

480.0

2.0

53.0

40.4

575.4

Additions for the period to 2 April 2015

-

-

-

2.5

2.5

Eliminate BCA Trading Group

(480.0)

(2.0)

(53.0)

(42.9)

(577.9)

Add BCAM

-

-

-

-

-

Acquired through business combinations

846.6

400.5

161.0

43.7

1,451.8

Additions for the remainder of the period

-

-

-

13.3

13.3

Disposals

(2.9)

-

-

(1.3)

(4.2)

Exchange difference

18.3

10.8

1.9

1.4

32.4

At 3 April 2016

862.0

411.3

162.9

57.1

1,493.3

Accumulated amortisation

At 1 January 2014

-

0.2

1.2

16.1

17.5

Charge for the year

-

0.4

3.1

5.4

8.9

Disposals

-

-

-

(1.6)

(1.6)

Exchange difference

-

-

-

-

-

At 31 December 2014

-

0.6

4.3

19.9

24.8

Charge for the period to 2 April 2015

-

0.1

0.8

2.0

2.9

Eliminate BCA Trading Group

-

(0.7)

(5.1)

(21.9)

(27.7)

Add BCAM

-

-

-

-

-

Charge for the remainder of the period

-

22.0

8.8

12.8

43.6

Disposals

-

-

-

(0.8)

(0.8)

Exchange difference

-

0.6

0.1

0.3

1.0

At 3 April 2016

-

22.6

8.9

12.3

43.8

Net book value

At 31 December 2014

480.0

1.4

48.7

20.5

550.6

At 3 April 2016

862.0

388.7

154.0

44.8

1,449.5

Amortisation charges have been treated as operating costs in the income statement. Further details of intangible assets acquired through business combinations are disclosed in note 5.

 

13. INTANGIBLE ASSETS continued

Goodwill as at 3 April 2016

Goodwill acquired in a business combination is allocated to the cash generating unit ('CGU') or group of CGU's that are expected to benefit from the synergies associated with that business combination. These CGU groups represent the lowest level within the Group at which the associated goodwill is monitored for management purposes. Goodwill is monitored by management at an operating segment level and has been allocated to operating segments as follows:

Goodwill

£m

Vehicle Remarketing - UK

535.4

Vehicle Remarketing - International

195.0

Vehicle Buying

115.9

Automotive Services

15.7

862.0

Goodwill is tested annually for impairment at each reporting date, or whenever there is an indication that the asset may be impaired, by comparing the carrying amount of these assets with their recoverable amounts which is derived from a value in use calculation. Where the recoverable amount exceeds the carrying amount of the assets, the assets are considered as not impaired. No impairment charges were incurred in the period ended 3 April 2016.

The budgets for the next financial year, which were subject to Board approval, form the basis of the cash flow projections for each CGU. For Vehicle Remarketing and Vehicle Buying, cash flow projections for the next 6 financial years reflect management's expectations of the medium term operating performance of each CGU and growth prospects in the CGU's markets and regions, and are based on the forecasts that were prepared at the time of the acquisition of the BCA Trading Group. Cash flow forecasts covering a further period of 5 years have been used for the other acquired businesses.

Other key assumptions in the value in use calculation are shown below:

Vehicle Remarketing

Vehicle Buying

Automotive Services

UK

International

Growth rate applied beyond approved forecast period

1.8%

1.0%

1.8%

1.0%

Pre-tax discount rate

10.9%

13.8%

10.9%

11.3% - 11.8%

Growth rates used do not exceed expectations of long-term growth in the local market.

The discount rate is estimated by the Group using a range of equity costs for similar companies and external market data, with samples chosen where applicable from the same markets or territories as the CGU.

The calculation of value in use for goodwill is sensitive to the following key assumptions:

· Operating cash flow

· Discount rate

The Directors consider that there is no reasonably possible change in the key assumptions made in their impairment calculations that would give rise to an impairment.

 

13. INTANGIBLE ASSETS continued

 

Goodwill as at 31 December 2014

Goodwill comprises that arising on the acquisition of the BCA Trading Group by CD&R in 2010 of £380.2 million, the acquisition of Pennine Metals B Limited in 2013 of £88.3 million and a number of smaller acquisitions in the United Kingdom and Europe.

 

The Group reviews assets that have an indefinite useful life at least annually to assess whether their recoverable amount exceeds their carrying value. The recoverable amount is defined as the higher of fair value less costs to sell and value in use, which in turn is the present value of the future cash flows expected to be derived from the asset. The recoverable amount of goodwill and acquired intangible assets is assessed on the basis of the value in use of the cash generating unit or group of cash generating units ("CGU") to which they are attributed.

 

At 31 December 2014 the Group considered it operated three CGUs to which Goodwill could be allocated; Vehicle Remarketing UK, Vehicle Remarketing International and Vehicle Buying. On the basis of the estimates and assumptions made as part of the impairment review, the value in use of all three CGUs exceeds its carrying value. Therefore no impairment is deemed necessary. The estimated value in use of these businesses is most sensitive to the discount rate.

 

The CGU's; Vehicle Remarketing UK, Vehicle Remarketing International and Vehicle Buying, have all been reviewed for impairment separately based on their carrying amounts of £271.8m, £119.9m and £88.3m respectively. A range of discount rates between 10% and 11%, management forecasts for the next four years and long-term nominal growth rates between 1% and 2% have been used as estimates as part of the Vehicle Remarketing UK and Vehicle Remarketing International reviews. The long-term nominal growth rates used are based on prudent estimates of growth in mature economies, which would represent the majority of the markets in which the Vehicle Remarketing UK and Vehicle Remarketing International CGU's operate. Discount rates between 10% and 11%, management forecasts for the next 10 years, with earnings growth rates of initially around 20% declining to the long-term rate over the 10 year period, and a subsequent long-term nominal growth of 2% have been used as estimates as part of the Vehicle Buying review. The use of the initial 20% growth rate, which then declines to the long-term rate over 10 years is based on the Vehicle Buying CGU being considered high growth, as the business model is young and has not yet been expanded to all of the markets in which the Group operates. By the end of the 10 years, management expect the Vehicle Buying CGU to be a mature business, at which point its long-term nominal growth rate then becomes consistent with the rest of the Group. Underlying those rates was an estimate of the Group's weighted average cost of capital of 10.7%.

If the estimate of the Group's weighted average cost of capital were increased to 11.7%, but all other assumptions on which the estimates of value in use are based were held constant, no impairment charge would arise in any of the CGU's. Similarly if the forecast EBITDA growth rates were reduced by 5%, with all other assumptions remaining the same, no impairment charge would arise in any of the CGU's.

 

14. PROPERTY, PLANT AND EQUIPMENT

 

Land and buildings

Fixtures, fittings and equipment

Plant, machinery and motor vehicles

Total

Cost

£m

£m

£m

£m

At 1 January 2014

54.3

9.9

7.7

71.9

Acquired through business combinations

-

-

-

-

Additions

2.4

2.1

6.6

11.1

Disposals

(1.7)

(0.6)

(2.8)

(5.1)

Exchange difference

(3.8)

(0.5)

(0.3)

(4.6)

At 31 December 2014

51.2

10.9

11.2

73.3

Additions for the period to 2 April 2015

0.4

1.1

1.5

3.0

Disposals for the period to 2 April 2015

-

(1.3)

(0.9)

(2.2)

Eliminate BCA Trading Group

(51.6)

(10.7)

(11.8)

(74.1)

Add BCAM

-

-

-

-

Acquired through business combinations

58.9

5.5

25.2

89.6

Additions

12.8

2.7

22.7

38.2

Disposals

(5.8)

(0.2)

(3.6)

(9.6)

Exchange difference

3.4

0.5

0.3

4.2

At 3 April 2016

69.3

8.5

44.6

122.4

Accumulated depreciation

At 1 January 2014

1.1

5.7

1.0

7.8

Charge for the year

1.8

1.7

2.4

5.9

Impairment charge for the year

4.8

-

-

4.8

Disposals

-

(0.5)

(1.6)

(2.1)

Exchange difference

(1.3)

(0.4)

(0.2)

(1.9)

At 31 December 2014

6.4

6.5

1.6

14.5

Charge for the period to 2 April 2015

0.4

0.3

0.6

1.3

Disposals for the period to 2 April 2015

-

(1.2)

(0.4)

(1.6)

Eliminate BCA Trading Group

(6.8)

(5.6)

(1.8)

(14.2)

Add BCAM

-

-

-

-

Charge for the remainder of the period

1.6

1.4

4.8

7.8

Disposals

(0.1)

-

(1.7)

(1.8)

Exchange difference

0.6

0.2

0.1

0.9

At 3 April 2016

2.1

1.6

3.2

6.9

Net book value

At 31 December 2014

44.8

4.4

9.6

58.8

At 3 April 2016

67.2

6.9

41.4

115.5

Land and buildings includes assets under construction at the Perry Bar, Belle Vue and Bedford sites with a net book value of £14.8m, which are not yet being depreciated. Land and buildings also includes an investment property, which has been accounted for using the cost model. The investment property was acquired through a business combination at its fair value of £2.2m and since then depreciation of £nil has been charged, leaving a net book value of £2.2m at the period end.

 

The Group reviews tangible assets for evidence of impairment. Where the value in use, as determined by the present value of discounted cash flows, is less than the carrying value, the Group considers the fair value of the asset. In December 2014 the value in use of properties in Spain, Denmark, the UK and Portugal were assessed as lower than the carrying value. Based on Directors estimates the fair value was determined to be £4.8m below the carrying value and accordingly the carrying values were impaired. The Directors' estimates were based on knowledge of the relevant property markets and other appropriate information.

 

14. PROPERTY, PLANT AND EQUIPMENT continued

Finance lease commitments

Included in property, plant and equipment are land and building assets held under finance leases with a net book value of £3.4m (2014: £3.1m) and accumulated depreciation of £0.6m (2014: £0.8m) and plant, machinery and motor vehicle assets under finance leases with a net book value of £25.2m (2014: £nil) and accumulated depreciation of £2.1m (2014: £nil).

 

15. INVENTORIES

As at 3 April 2016

As at 31 December 2014

£m

£m

Gross inventories

19.6

29.5

Inventory provision

(0.3)

(0.5)

Net inventories

19.3

29.0

Inventories recognised as an expense and charged to cost of sales for the period to 3 April 2016 were £846.2m (2014: £523.5m). Write-down of inventories recognised as an expense in the period to 3 April 2016 amounted to £0.3m (2014: £nil).

 

16. TRADE AND OTHER RECEIVABLES

As at 3 April 2016

As at31 December 2014

£m

£m

Trade receivables not past due

147.6

50.4

Trade receivables past due

26.5

9.4

Provision for impairment

(2.0)

(0.5)

Trade receivables - net

172.1

59.3

Other receivables

12.3

10.4

Accrued income  

7.9

6.4

Prepayments

17.7

12.9

Total trade and other receivables

210.0

89.0

 

As at 3 April 2016 £64.7m (2014: £18.9m) of trade receivables were due from customers under the Partner Finance arrangements and are secured on vehicles held by those customers. Trade and other receivables are presented as current assets and there is no difference between the carrying amount and the fair value. Trade and other receivables are considered past due once they have passed their contracted due date. The creation and release of provisions for impaired receivables have been included in operating costs in the income statement. Movements on the Group provision for impairment of trade receivables are as follows:

As at3 April 2016

As at31 December 2014

£m

£m

At period/year start

(0.5)

(0.8)

Provision for receivables impairment to 2 April 2015

(0.4)

-

Unused amounts reversed to 2 April 2015

0.2

-

Eliminate BCA Trading Group

0.7

-

Add BCAM

-

-

Acquired through business combinations

(1.4)

-

Provision for receivables impairment for the remainder of the period

(1.0)

(0.6)

Utilisation of provision during the period

0.3

0.1

Unused amounts reversed for the remainder of the period

0.1

0.8

At period/year end

(2.0)

(0.5)

 

 

16. TRADE AND OTHER RECEIVABLES continued

 

The ageing of receivables is as follows:

As at 3 April 2016

As at31 December 2014

£m

£m

Not past due and not impaired

147.6

50.4

Up to 30 days overdue and not impaired

19.3

7.4

Up to 30 days overdue and impaired

-

-

Past 30 days overdue and not impaired

5.0

1.5

Past 30 days overdue and impaired

2.2

0.5

Total trade receivables

174.1

59.8

Impairment

(2.0)

(0.5)

Net trade receivables

172.1

59.3

 

17. CASH AND CASH EQUIVALENTS

As at3 April 2016

As at31 December 2014

£m

£m

Cash at bank and in hand

102.4

31.1

 

Cash and cash equivalents are shown net of overdrafts. The Group has a legal right of offset over specified bank accounts. The gross cash and overdraft balances are shown below:

As at3 April 2016

As at31 December 2014

£m

£m

Gross amount of recognised financial assets: Cash at bank and in hand

109.5

49.7

Gross amount of recognised financial liabilities set off in the balance sheet: Overdraft

(7.1)

(18.6)

Cash at bank and in hand

102.4

31.1

 

 

 

18. TRADE AND OTHER PAYABLES

As at3 April 2016

As at31 December 2014

£m

£m

Trade payables

139.8

59.6

Obligations under operating leases

66.9

46.5

Social security and other taxes

11.5

5.1

Accruals and other payables

68.9

56.9

Unamortised leaseback premium

-

6.5

Obligations under finance leases

26.9

-

Total trade and other payables

314.0

174.6

Trade and other payables - current

225.3

117.2

Trade and other payables - non-current

88.7

57.4

Total trade and other payables

314.0

174.6

 

Obligations under operating leases reflect the fair value of current market terms of operating leases at acquisition, together with the cumulative difference between annual operating lease charges and cash payments made in accordance with the lease agreement. The Group also hold finance leases, further details of which can be seen as follows:

As at3 April 2016

As at31 December 2014

£m

£m

The minimum lease payments under finance leases fall due as follows:

Not later than one year

5.0

-

Later than one year but not more than five

20.9

-

More than five years

4.1

-

Minimum lease payments

30.0

-

Future finance charge on finance leases

(3.1)

-

Present value of finance lease liabilities

26.9

-

Of which:

Not later than one year

4.1

-

Later than one year but not more than five

18.8

-

More than five years

4.0

-

Minimum lease payments

26.9

-

 

 

19. BANK BORROWINGS

As at 3 April 2016

As at 31 December 2014

£m

£m

Non-current

Bank borrowings

273.1

268.0

Loan notes - payment in kind certificates

-

158.5

Balance due to Osprey Investments S.a.r.l.

-

200.2

273.1

626.7

 

Current

Bank borrowings

-

23.3

 

As part of the acquisition of the BCA Trading Group on 2 April 2015 the pre-acquisition debt structure within the BCA Trading Group was settled in full.

In April 2015, the Group agreed a five year committed £300m multi-currency facility, including a £100m revolving facility and a £200m term facility, which was drawn down in full, net of transaction costs of £7.1m, and used as financing to repay the previous debt facility within the BCA Trading Group of companies. The facility matures at the end of the five year period, with no repayment of capital due before that time.

In June 2015, the term facility was increased by £75m to a principal amount of £275m for further transaction costs of £0.6m, with no change to the maturity date. The additional drawdown was primarily used to fund the purchase of SMA and BCA Automotive. The total transaction costs of £7.7m, together with the interest expense, are being allocated to the income statement over the term of the facility at a constant rate on the carrying amount.

Carrying amounts are stated net of unamortised transaction costs. The fair value of bank borrowings is equal to the nominal value of the bank loan as the impact of discounting is not significant. The fair value of gross bank borrowings is £279.3m, (2014: £682.0m) which is equal to the nominal value. The effective interest rate of bank borrowings including the impact of non-utilisation fees on the £100m revolving facility and the utilisation fees for the letters of credit drawn down from the revolving facility, as well as the amortisation of debt issue costs is 3.7% (2014: 5.1%).

The Group's principal bank loans at 3 April 2016 were denominated in Sterling £231.3m, and Euros €60.0m, and bear variable interest based on LIBOR and EURIBOR respectively. They were secured by a fixed and floating charge over the Group's present and future assets.

At 3 April 2016, the Group had issued letters of credit in the ordinary course of business of £5.5m (2014: £5.3m) and drawn down £nil (2014: £20.0m) on the revolving facility, leaving the following as undrawn borrowing facilities:

As at3 April 2016

As at31 December 2014

£m

£m

Floating rate borrowings

Expiring beyond one year

94.5

40.5

For more information about the Group's exposure to interest rate and foreign currency risk see note 27.

 

20. PARTNER FINANCE BORROWINGS

The Group has an asset-backed finance facility to fund the Partner Finance business. This is a revolving facility that allows a drawdown of up to £60.0m. The amount is advanced solely to a Partner Finance subsidiary in respect of specific receivables. Interest is charged on the drawn down element of the facility at a variable rate of interest, based on the Bank of England base rate. At 3 April 2016 the borrowings were £40.2m (2014: £13.3m).

 

 

21. PROVISIONS

Onerous lease provision

Other

Total

£m

£m

£m

At 31 December 2014

18.9

0.2

19.1

Utilised to 2 April 2015

(0.3)

-

(0.3)

Unwinding of discounted amount to 2 April 2015

0.1

-

0.1

Eliminate BCA Trading Group

(18.7)

(0.2)

(18.9)

Add BCAM

-

-

-

Acquired through business combinations

20.4

0.7

21.1

Utilised the for remainder of period

(1.9)

(0.2)

(2.1)

Unwinding of discounted amount for the remainder of period

0.6

-

0.6

At 3 April 2016

19.1

0.5

19.6

 

As at3 April 2016

As at31 December 2014

Analysis of maturity profile:

£m

£m

Current

0.9

1.0

Non-current

18.7

18.1

Total provisions

19.6

19.1

 

Onerous lease provision

Prior to the acquisition of the BCA Trading Group two properties in the UK had been identified for which the Group had no future use. A provision exists for the minimum lease payments estimated to be paid until the end of the leases in 2031, net of management's estimate as to likely revenues receivable in respect of sub leases or other uses of the properties. The future payments have been discounted, where appropriate, at the risk-appropriate rate of 3%.

Other provisions

This balance primarily relates to a dilapidations provision, which was made in order to make good any defects within leasehold buildings used within the business and is expected to be utilised within the next ten years.

 

22. PENSIONS AND OTHER POST-RETIREMENT BENEFITS

The Group participates in several defined contribution schemes and two defined benefit schemes ('the BCA Pension Plan' within the BCA Trading Group and 'the Automotive Plan' within BCA Automotive).

The BCA Pension Plan provides benefits based on final pensionable salary. The plan is closed to new members. The valuation used for these accounts is based on the results of an actuarial valuation carried out as of 5 April 2014 and updated to the period end date by Capita, independent consulting actuaries, in accordance with IAS 19.

The Automotive Plan provides benefits based on final pensionable salary. The plan closed to future accrual from 1997. The valuation used for these accounts is based on the results of an actuarial valuation carried out as of 6 April 2013 and updated to the date of the acquisition of the BCA Automotive business on 25 August 2015, and at the period end date by Broadstone, independent consulting actuaries, in accordance with IAS 19.

The defined benefit plans are registered with HMRC and comply fully with the regulatory framework published by the UK pensions regulator. Benefits are paid to the members from a separate fund administered by independent trustees. The BCA Pension Plan has five trustees, three of whom are appointed by the Group and two chosen by scheme members. The Automotive Plan has four trustees, two of whom are appointed by the Group and two chosen by scheme members. The Trustees are required to act in the best interests of the members and are responsible for making funding and investment decisions in conjunction with the Group.

 

22. PENSIONS AND OTHER POST-RETIREMENT BENEFITS continued

The principal assumptions used for the BCA Pension Plan and the Automotive Plan are as follows:

As at 3 April 2016

As at 31 December 2014

BCA

Automotive

BCA

Automotive

Rate of increase in salaries

3.10%

n/a

3.20%

n/a

Rate of increase in deferred pensions

2.10%

2.10%

n/a

n/a

Rate of increase in pensions:

LPI (5.0% Cap)

3.00%

n/a

3.05%

n/a

LPI (2.5% Cap)

2.05%

n/a

2.05%

n/a

Fixed

3.00%

Nil or 3.00%

n/a

n/a

Discount rate

3.45%

3.45%

3.60%

n/a

Rate of inflation:

Retail price index

3.10%

3.10%

3.20%

n/a

Consumer price index

2.10%

2.10%

2.20%

n/a

 

Assumptions regarding future mortality experience are set based on published statistics and experience.

The assumptions used by the actuary are the best estimates chosen from a range of possible actuarial assumptions which, due to the timescale covered, may not necessarily be borne out in practice.

The mortality assumptions adopted imply the following expected future lifetimes from age 65:

As at 3 April 2016

As at 31 December 2014

BCA

Automotive

BCA

Automotive

Age

Age

Age

Age

Males

22.9

22.2

22.8

n/a

Females

24.9

24.4

24.7

n/a

 

 

The liability recognised in the consolidated balance sheet is determined as follows:

As at 3 April 2016

As at 31 December 2014

BCA

Automotive

Total

BCA

Automotive

Total

£m

£m

£m

£m

£m

£m

Present value of funded obligations

(73.8)

(13.6)

(87.4)

(69.9)

n/a

(69.9)

Fair value of plan assets

68.0

11.8

79.8

67.0

n/a

67.0

Net pension liability

(5.8)

(1.8)

(7.6)

(2.9)

n/a

(2.9)

 

 

The amounts recognised in the income statement are as follows:

For the 15 months ended 3 April 2016

For the year ended31 December 2014

BCA

Automotive

Total

BCA

Automotive

Total

£m

£m

£m

£m

£m

£m

Current service cost

(1.2)

-

(1.2)

(1.0)

n/a

(1.0)

Net interest (expense)/income

(0.2)

(0.1)

(0.3)

0.1

n/a

0.1

Total amount charged to the income statement

(1.4)

(0.1)

(1.5)

(0.9)

n/a

(0.9)

 

 

22. PENSIONS AND OTHER POST-RETIREMENT BENEFITS continued

The amounts recognised in the statement of comprehensive income are as follows:

For the 15 months ended3 April 2016

For the year ended 31 December 2014

BCA

Automotive

Total

BCA

Automotive

Total

£m

£m

£m

£m

£m

£m

Actuarial (losses)/gains on liabilities:

Experience gains and losses

0.1

0.1

0.2

(0.1)

n/a

(0.1)

Changes in demographic assumptions

-

-

-

(0.5)

n/a

(0.5)

Changes in financial assumptions

(1.0)

-

(1.0)

(6.5)

n/a

(6.5)

Actuarial gains/(losses) on assets:

Experience gains and (losses)

(1.5)

0.1

(1.4)

3.5

n/a

3.5

Total amount recognised in other comprehensive income

(2.4)

0.2

(2.2)

(3.6)

n/a

(3.6)

 

Analysis in the movement in the net liability:

As at 3 April 2016

As at 31 December 2014

BCA

Automotive

Total

BCA

Automotive

Total

£m

£m

£m

£m

£m

£m

At start of period/year

(2.9)

-

(2.9)

0.8

-

0.8

Balance at acquisition

-

(3.2)

(3.2)

-

-

-

Contributions by employer

0.9

1.3

2.2

0.8

-

0.8

Actuarial (losses)/gains recognised in the period

(2.4)

0.2

(2.2)

(3.6)

-

(3.6)

Net interest (expense)/income

(0.2)

(0.1)

(0.3)

0.1

-

0.1

Current service cost

(1.2)

-

(1.2)

(1.0)

-

(1.0)

At end of period/year

(5.8)

(1.8)

(7.6)

(2.9)

-

(2.9)

 

 

Changes in the present value of the defined benefit obligation are as follows:

As at 3 April 2016

As at 31 December 2014

BCA

Automotive

Total

BCA

Automotive

Total

£m

£m

£m

£m

£m

£m

At start of period/year

69.9

-

69.9

60.4

-

60.4

Balance at acquisition

-

14.0

14.0

-

-

-

Current service cost

1.2

-

1.2

1.0

-

1.0

Interest expense on plan liabilities

3.0

0.3

3.3

2.7

-

2.7

Actuarial losses/(gains):

Experience gains and losses

(0.1)

(0.1)

(0.2)

0.1

-

0.1

Changes in demographic assumptions

-

-

-

0.5

-

0.5

Changes in financial assumptions

1.0

-

1.0

6.5

-

6.5

Contributions by employees

0.5

-

0.5

0.4

-

0.4

Benefits paid

(1.7)

(0.6)

(2.3)

(1.7)

-

(1.7)

At end of period/year

73.8

13.6

87.4

69.9

-

69.9

 

 

22. PENSIONS AND OTHER POST-RETIREMENT BENEFITS continued

 

Changes in the fair value of the defined benefit asset are as follows:

As at 3 April 2016

As at 31 December 2014

BCA

Automotive

Total

BCA

Automotive

Total

£m

£m

£m

£m

£m

£m

At start of period/year

67.0

-

67.0

61.2

-

61.2

Balance at acquisition

-

10.8

10.8

-

-

-

Interest income on plan assets

2.8

0.2

3.0

2.8

-

2.8

Employer contributions

0.9

1.3

2.2

0.8

-

0.8

Actuarial gains/(losses):

Experience gains and losses

(1.5)

0.1

(1.4)

3.5

-

3.5

Contributions by employees

0.5

-

0.5

0.4

-

0.4

Benefits paid

(1.7)

(0.6)

(2.3)

(1.7)

-

(1.7)

At end of period/year

68.0

11.8

79.8

67.0

-

67.0

 

 

At the end of the reporting period/year the plan assets by category had been invested as follows:

As at 31 December 2014

As at 3 April 2016

BCA

Automotive

Total

BCA

Automotive

Total

£m

£m

£m

£m

£m

£m

Equities (quoted)

33.9

6.2

40.1

34.0

-

34.0

Corporate bonds (quoted)

24.8

2.1

26.9

23.9

-

23.9

Government bonds (quoted)

3.5

3.0

6.5

3.5

-

3.5

Diversified growth funds (quoted)

5.5

-

5.5

5.5

-

5.5

Other

0.3

0.5

0.8

0.1

-

0.1

Total plan assets

68.0

11.8

79.8

67.0

-

67.0

 

 

22. PENSIONS AND OTHER POST-RETIREMENT BENEFITS continued

Risk management

These defined benefit plans expose the Group to actuarial risks, such as mortality risk, interest rate risk and market investment risk. The investment policies of each scheme are described below:

 

Asset volatility

 

Plan liabilities, in respect of defined benefit obligations, are calculated on a discounted basis using a discount rate which is set with reference to corporate bond yields. If the plan assets underperform this yield, then this will create a deficit. The trustees of each plan, and their advisers, carry out regular reviews of asset allocations within each plan and consider the need to switch assets in line with the investment strategies. Currently the plans hold approximately 40% of assets as defensive assets (government and corporate bonds) with the intention of mitigating significant changes in yields.

As each plan matures, the level of investment risk is reduced by investing more in government and corporate bonds that better match the liabilities. However, the Group believes that due to the long term nature of the scheme liabilities, a level of continuing equity investment is an appropriate element of the long term investment strategy.

In respect of Guaranteed Minimum Pension ('GMP') obligations, the strategy has the objectives of achieving an overall rate of return that is sufficient to meet pensioners' reasonable expectations, reduce investment return volatility over the short-term period to retirement where this is possible and to invest in assets that are liquid such that they enable switching between asset classes. In order to achieve these objectives, the strategy is to invest in a mixture of on-risk assets (including equities) and off-risk assets (including bonds, gilts and cash), with the proportionate allocation of the latter increasing according to an agreed profile as members approach their normal retirement date. 

 

Inflation

 

The plans' pension liabilities in deferment are linked to inflation. Higher inflation will lead to higher liabilities, although in the majority of cases there are caps on the level of inflationary increases to be applied to pension obligations in order to protect the plans from extreme inflation. The BCA Pension Plan holds approximately 5% of the plans' assets in index-linked bonds to partially hedge against this risk. The remainder of the plans' assets are either unaffected by or loosely correlated with inflation, and so an increase in inflation can lead to an increase in the plan deficit.

 

Mortality

 

The plans' obligation is to provide a pension for the life of their members, so realised increases in life expectancy will result in an increase in the plans' benefit payments. Whilst future mortality rates cannot be predicted with certainty the plans adopt up to date mortality assumptions and review the overall risk as part of the triennial actuarial valuations.

 

Bond yields

 

Plan liabilities are likely to increase following a decrease in the interest rate. This is due to a reduction in the interest rate having the effect of a decrease in bond yields. This risk is partially mitigated by the level of defensive assets held by the plans, which will increase in value following a decrease in interest rate. If interest rates increase, the opposite is true for both plan liabilities and assets.

 

Salary changes

 

The calculation of the BCA Pension Plan liabilities uses the future estimated salaries of plan participants. Increases in the salary of plan participants above that assumed will increase the plan liabilities.

The Automotive Plan is closed to future accruals, so is not exposed to this risk.

 

 

 

 

22. PENSIONS AND OTHER POST-RETIREMENT BENEFITS continued

Sensitivity analysis

The disclosures above are dependent on the assumptions used. The table below demonstrates the sensitivity of the defined benefit obligations to changes in the significant assumptions used for the schemes.

Impact on the defined benefit obligations:

BCA

Automotive

BCA

Automotive

£m

£m

% of liability

% of liability

Discount rate: +0.25%

(3.3)

(0.6)

(4.4%)

(4.4%)

Inflation and related assumptions: +0.25%

1.8

0.1

2.4%

0.7%

Mortality: reduced by 10%

2.4

n/a

3.2%

n/a

Mortality: Long-term rate of longevity improvement: +0.25%

n/a

0.3

n/a

2.2%

The above analysis is based on a change in an assumption while holding all other assumptions constant, and in practice this is unlikely to occur. The above variances have been used as they are believed to be reasonably possible fluctuations.

Expected future cash flows

The Group expects the employer contributions to be made to its defined benefit plans in the 2016/17 financial year to be £1.2m. The Group's management do not expect any material changes to the annual cash contributions over the next three years; however it keeps contributions under review in the light of movements in the funding position of the schemes.

The defined benefit obligations are based on the current value of expected benefit payment cash flows to members over the next several decades. The average duration of the liabilities is approximately 20 years for the BCA Pension Plan and 18 years for the Automotive Plan.

 

 

23. DEFERRED TAX

Deferred tax assets

Property, plant and equipment

Operating lease obligations

Pension deficit

Losses carried forward

Other

Total

£m

£m

£m

£m

£m

£m

At 1 January 2014

0.4

9.4

-

4.1

0.2

14.1

Credited to the income statement

1.0

0.8

-

1.4

0.2

3.4

Credited to other comprehensive income

-

-

0.6

-

-

0.6

Exchange difference

-

-

-

0.1

-

0.1

At 31 December 2014

1.4

10.2

0.6

5.6

0.4

18.2

Deferred tax assets

Property, plant and equipment

Operating lease obligations

Pension deficit

Losses carried forward

Other

Total

 

£m

£m

£m

£m

£m

£m

 

 

At 1 January 2015

1.4

10.2

0.6

5.6

0.4

18.2

 

(Charged)/Credited to the income statement to 2 April 2015

0.1

0.2

-

2.1

(0.1)

2.3

 

Credited to other comprehensive income to 2 April 2015

-

-

0.4

-

-

0.4

 

Eliminate BCA Trading Group

(1.5)

(10.4)

(1.0)

(7.7)

(0.3)

(20.9)

 

Add BCAM

-

-

-

-

-

-

 

Acquired through business combinations

3.3

2.9

1.6

17.1

0.2

25.1

 

(Charged)/credited to the income statement for the remainder of the period

0.8

-

0.1

(10.3)

0.3

(9.1)

 

Charged to other comprehensive income for the remainder of the period

-

-

(0.2)

-

-

(0.2)

 

Exchange difference

-

-

-

0.1

-

0.1

 

At 3 April 2016

4.1

2.9

1.5

6.9

0.5

15.9

 

 

Deferred tax liabilities

Intangible Assets

Other

Total

£m

£m

£m

At 1 January 2014

(10.5)

(0.4)

(10.9)

Credited/(charged) to the income statement

0.7

(0.1)

0.6

Credited to other comprehensive income

-

0.2

0.2

At 31 December 2014

(9.8)

(0.3)

(10.1)

Deferred tax liabilities

Intangible Assets

Other

Total

£m

£m

£m

At 1 January 2015

(9.8)

(0.3)

(10.1)

(Charged)/Credited to the income statement to 2 April 2015

0.2

(0.1)

0.1

Eliminate BCA Trading Group

9.6

0.4

10.0

Add BCAM

-

-

-

Acquired through business combinations

(123.9)

-

(123.9)

Credited to the income statement

16.5

-

16.5

Exchange difference

(3.4)

-

(3.4)

At 3 April 2016

(110.8)

-

(110.8)

 

23. DEFERRED TAX continued

Deferred tax assets are recognised in respect of losses carried forward to the extent that the realisation of the related tax benefit through future taxable profits is probable.

 

24. SHARE CAPITAL AND RESERVES

Number of £1 Ordinary Shares

Number of £0.01 Ordinary Shares

Nominal value (£m)

Share premium (£m)

Merger reserve (£m)

At 1 January 2014 and 31 December 2014

4,000,002

-

4.0

14.8

-

Eliminate BCA Trading Group

(4,000,002)

-

(4.0)

(14.8)

-

Add BCAM

-

25,041,670

0.3

28.7

-

Issued in connection with theacquisition of BCA Trading Group

-

755,205,522

7.5

1,021.7

103.6

Share issue costs relating to equity

-

-

-

(35.1)

-

Capital reduction

-

-

-

(1,015.3)

-

At 3 April 2016

-

780,247,192

7.8

-

103.6

 

The holders of Ordinary shares are entitled to receive dividends as declared and are entitled to one vote per share at meetings of the Company. The movements in share capital are described below:

· On 2 April 2015, BCA Marketplace plc issued 755,205,522 shares for the Placing as part of the acquisition of the BCA Trading Group. 685,670,000 were issued for cash at a price of £1.50 each and 69,535,522 were issued as consideration for shares in the BCA Trading Group at a fair value of £1.50 each. On the same date, all 780,247,192 Ordinary shares in issue were admitted to the Official List of the UK Listing Authority and to trading on the Main Market of the London Stock Exchange.

· On 3 June 2015, the Company cancelled its share premium account by Special Resolution as confirmed by an Order of the High Court of Justice, Chancery Division.

The following describes the nature and purpose of each reserve within shareholders' equity:

Share premium

The amount subscribed for share capital in excess of nominal value less any costs directly attributable to the issue of new shares.

Merger reserve

The amount in excess of nominal value of shares issued in exchange for shares on an acquisition in relation to section 612 of the Companies Act 2006.

Foreign exchange reserve

The foreign exchange reserve represents the difference arising from the changes to foreign exchange rates upon assets and liabilities of overseas subsidiaries.

Retained earnings

Cumulative net gains and losses recognised in the Group income statement.

 

25. DIVIDENDS

An interim dividend of £15.6m, 2.0p per share (2014: £nil), was paid on 18 December 2015 to shareholders on the Register on 11 December 2015.

After the balance sheet date a final dividend of 4.0p per qualifying Ordinary share has been proposed by the Directors (2014: 0.0p per share), subject to approval by shareholders at the AGM. This will be payable on 30 September 2016 to shareholders on the Register on 23 September 2016. The final dividend has not been provided for.

 

26. COMMITMENTS AND CONTINGENCIES

Capital commitments

Capital commitments at the year end were £10.9m (2014: £nil).

Operating lease commitments

The Group leases various properties and other assets under operating lease agreements. The non-cancellable lease terms are between three months and 61 years, and certain of the lease agreements are renewable at the end of the lease period at market rates.

The total future aggregate minimum lease payments under operating leases are as follows:

As at3 April 2016

As at31 December 2014

Land and buildings

Other

Land and buildings

Other

£m

£m

£m

£m

Within one year

31.5

4.9

23.7

0.7

Later than one year and less than five years

119.2

9.7

98.5

0.6

After five years

347.4

0.2

351.1

-

Total operating lease commitments

498.1

14.8

473.3

1.3

 

The total future aggregate minimum lease payments due to the Group under sub leases are £4.1m (2014: £nil).

Contingencies

There are no disputes with any third parties that would result in a material liability for the Group.

 

27. FINANCIAL INSTRUMENTS - RISK MANAGEMENT

Categories of financial instruments

As at 3 April 2016

As at 31 December 2014

£m

£m

Financial assets

Loans and receivables

286.8

100.8

Financial liabilities

Amortised cost

533.5

784.9

 

Loans and receivables include trade receivables, other receivables and cash and cash equivalents. Included in financial liabilities at amortised cost are trade and other payables excluding obligations under operating and finance leases, bank borrowings and Partner Finance borrowings.

Financial risk management

The Group's activities expose it to a variety of financial risks: market risk (including currency risk and interest rate risk), credit risk and liquidity risk. Risk management is carried out by the Audit & Risk Committee on behalf of the Board of Directors.

 

 

 

27. FINANCIAL INSTRUMENTS - RISK MANAGEMENT continued

Market risk

Market risk is the risk that changes in market prices (principally exchange rates and interest rates) will affect the Group's income or the value of its holdings of financial instruments.

Foreign exchange risk

The Group operates in the UK and continental Europe (Germany, France, Spain, Portugal, Netherlands, Italy, Denmark, Sweden, and Switzerland) and is therefore exposed to foreign exchange risk. Foreign exchange risk arises primarily on recognised assets and liabilities and net investments in foreign operations. These overseas operations' revenues and costs are mainly denominated in the currencies of the countries in which the operations are located. The most significant of these is the Euro. The Euro to Sterling exchange rates used by the Group are shown below:

For the15 months ended3 April 2016

For the year ended31 December 2014

Euro - opening (period start)

1.2871

1.2031

Euro - average

1.3500

1.2418

Euro - closing

1.2503

1.2871

 

The functional currencies of the revenue and adjusted EBITDA of the Group's operations are as follows:

For the 15 months ended3 April 2016

For the year ended31 December 2014

GBP

Euro

Other

Total

GBP

Euro

Other

Total

Revenue (£m)

1,294.2

129.9

17.7

1441.8

780.0

94.4

11.7

886.1

Revenue (%)

89.8%

9.0%

1.2%

100.0%

88.0%

10.7%

1.3%

100.0%

Adjusted EBITDA (£m)

95.2

16.6

4.8

116.6

64.0

14.6

3.7

82.3

Adjusted EBITDA (%)

81.6%

14.3%

4.1%

100.0%

77.8%

17.7%

4.5%

100.0%

 

The Group does not have significant transactional foreign currency cash flow exposures. The Group monitors its exposure to currency fluctuations on an ongoing basis. The Group maintains part of its net debt in Euros to reflect the currency in which its EBITDA is generated.

The Group does not normally hedge profit translation exposures. During the year and as at 3 April 2016 the Group did not have any hedges in place.

For the period ended 3 April 2016, if Sterling had strengthened by 10% on average against the Euro with all other variables held constant, adjusted EBITDA for the period would have been £1.5m lower (2014: £1.6m lower) as a result of a reduction of the equivalent value in Sterling of profits denominated in Euros.

Details of the currencies in which the Group's cash, trade and other receivables, trade and other payables and loans and overdrafts are denominated are set out below:

As at 3 April 2016

As at 31 December 2014

GBP

Euro

Other

Total

GBP

Euro

Other

Total

£m

£m

£m

£m

£m

£m

£m

£m

Cash

58.8

35.6

8.0

102.4

4.8

22.6

3.7

31.1

Trade and other receivables

160.9

39.4

9.7

210.0

58.1

27.9

3.0

89.0

Trade and other payables

(236.6)

(64.9)

(12.5)

(314.0)

(128.3)

(42.1)

(4.2)

(174.6)

Borrowings (including Partner Finance borrowings)

(266.4)

(46.9)

-

(313.3)

(547.5)

(102.5)

-

(650.0)

Net

(283.3)

(36.8)

5.2

(314.9)

(612.9)

(94.1)

2.5

(704.5)

 

 

 

27. FINANCIAL INSTRUMENTS - RISK MANAGEMENT continued

Interest rate risk

The Group's interest rate risk arises from the Group's borrowings as disclosed in Note 19. Interest rates have been historically low and stable in terms of both LIBOR and EURIBOR rates and consequently no structured hedging has been implemented in the current period. The Group will continue to monitor interest rates and assess the requirement for hedging in the future. All of the Group's finance leases are at fixed rates of interest.

For the period ended 3 April 2016, if the average rate on floating rate borrowings had been 50 basis points higher with all other variables held constant, post-tax profit for the period would have been £1.1m lower (2014: £1.1m lower).

Credit risk

Credit risk is the risk of financial loss in the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations and arises principally through trade receivables from customers and cash balances.

The Group has policies in place to ensure that services are only provided to clients with an appropriate credit history.

Customers who have an account with BCA Partner Finance are able to finance vehicles acquired through UK Vehicle Remarketing. Prior to opening an account and subsequently, at least on an annual basis, a credit assessment is completed and appropriate security is obtained. In addition, legal title of the vehicle remains with the Group until the outstanding balance is settled in full.

Cash and cash equivalents are held with reputable institutions. The cash required for working capital is held with reputable banks in each country of operation as appropriate. All other material cash balances are deposited with financial institutions whose credit rating is at least Standard and Poors A- or equivalent.

Liquidity risk

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due.

Cash flow forecasting is performed in the operating entities of the Group and aggregated by Group Finance. Group Finance monitors forecasts of the Group's liquidity requirements to ensure it has sufficient cash to meet operational needs while maintaining sufficient headroom on its undrawn committed borrowing facilities at all times so that the Group minimises the risk of breaching borrowing limits or covenants on any of its borrowing facilities. Such forecasting takes into consideration the Group's debt financing plan and covenant compliance requirements on its borrowings.

The Group has a £100m (2014: £65m) revolving facility. At 3 April 2016 £nil (2014: £20m) of the facility had been drawn, as well as £5.5m (2014: £5.3m) of the facility having been utilised to provide guarantees to third parties. This revolving facility is considered by management to provide adequate flexibility given the current liquidity of the business.

The table below analyses the Group's non-derivative financial liabilities into relevant maturity groupings based on the remaining period at the balance sheet date to the contractual maturity date. The amounts disclosed in the tables below are the contractual undiscounted cash flows:

 

As at 31 December 2014

Carrying amount

Contractual Total

Within 1 year

Between 1 and 2 years

Between 2 and 5 years

Over 5 years

£m

£m

£m

£m

£m

£m

Bank borrowings

650.0

650.4

23.3

3.1

382.0

242.0

Partner Finance borrowings

13.3

13.3

13.3

-

-

-

Trade and other payables

174.6

120.3

117.2

0.3

2.2

0.6

 

27. FINANCIAL INSTRUMENTS - RISK MANAGEMENT continued

Capital risk management

The Board's policy is to maintain a strong capital base (which comprises share capital, reserves and net debt excluding finance leases and Partner Finance borrowings) so as to maintain creditor and market confidence and to sustain future development of the business. There were no changes in the Group's approach to capital management during the period.

Fair value

The fair values of all financial instruments are equal to their carrying value.

 

28. RELATED PARTY TRANSACTIONS

Remuneration of the Directors, who constitute the key management personnel of the Group, has been disclosed in note 8. Other related party transactions with the Group are as follows:

Transaction amount

Balance owed/(owing)

Related party relationship

For the 15 months ended3 April 2016

For the year ended31 December 2014

As at3 April 2016

As at31 December 2014

£m

£m

£m

£m

Osprey Investments S.a.r.l.

(6.0)

(21.7)

-

(200.2)

BCA Gestão de Pátios S.A.

(0.2)

(0.4)

0.1

1.4

CC Automotive Group Limited

-

0.1

-

-

Carcraft Executive Pension Scheme

-

(0.1)

-

-

Management fees to private equity investor

(0.1)

(0.5)

-

-

Marwyn Capital LLP

(7.7)

-

-

-

Axio Capital Solutions Ltd

(0.1)

-

-

-

Payments to Marwyn Capital LLP relate to acquisition fees and on-going administrative and office services. On 23 October 2014 as amended on 20 March 2015, the Company entered into an agreement with Marwyn Capital LLP, a limited liability partnership in which James Corsellis and Mark Brangstrup Watts are managing partners, pursuant to which Marwyn Capital LLP agreed to provide corporate finance advice and various office and finance support services to the Company. In accordance with this agreement, a fee of £7,053,000 was paid to Marwyn Capital LLP on the successful completion of the BCA Trading Group acquisition and is included in the analysis above. This was in addition to the reimbursement of all out-of-pocket expenses incurred by Marwyn Capital LLP, including legal and other professional adviser costs. Axio Capital Solutions Ltd, a company related to Marwyn, provides company secretarial services.

The shareholder loan notes represent amounts due by BCA Trading Group to Osprey Investment S.a.r.l.. The balance accrued interest at 12.1% per annum.

The Group has not made any provision for bad or doubtful debts in respect of related party debtors nor has any guarantee been given during the period regarding related party transactions.

 

29. SHARE BASED PAYMENTS

BCAM

As at 3 April 2016, share based incentives are in place for senior executives within the Group. These arrangements are based around shares in H.I.J. Limited ('H.I.J.') and are subject to the Share Incentive Scheme Cap ('the Incentive Cap'), which restricts the aggregate value of all share incentives in place to a maximum value of 10% of the growth in Shareholder Value, which is broadly defined as the increase in market capitalisation of all Ordinary shares of the Company issued up to the date of vesting, allowing for any dividends and other capital movements.

The Group has the option to settle all incentives in issue either for cash or for the issue of new Ordinary shares at its discretion. It is assumed that the incentives will be settled by the issue of new Ordinary shares.

29. SHARE BASED PAYMENTS continued

There are two incentive schemes in place as at 3 April 2016, the H.I.J. scheme (which applies to the Company and the Group) and the Performance based scheme (which applies to the Group only).

(a) The H.I.J. scheme is subject to both a Growth condition and the satisfaction of at least one of the Vesting conditions.

i. Growth condition

The Growth condition requires that the average compound annual growth of the Company's equity value must be at least 10% per annum. The Growth condition is measured from 10 November 2014, when the Company was admitted to trading on AIM ('Aim Admission') and takes into account new shares issued, dividends and capital returned to shareholders.

ii. Vesting conditions

At least one of the Vesting conditions must be (and continue to be) satisfied. The vesting period ends on the fifth anniversary of Admission, being 10 November 2019.

The Vesting conditions are as follows:

· a sale of all or a material part of the business of H.I.J. Ltd;

· a sale of all of the issued Ordinary shares of H.I.J. Ltd occurring;

· a winding up of the H.I.J. Ltd occurring;

· a sale or change of control of the Company; or

· it is later than the third anniversary of Aim Admission.

 

(b) The Performance based scheme is subject to the same Growth condition and Vesting conditions described above and in addition is also subject to further Performance conditions.

iii. Performance conditions

Performance conditions are based on the business's key performance indicators ('KPIs') including volumes, average revenue/unit and EBITDA. Under these measures, points accrue over a three-year period starting with the year ending 3 April 2016, which determine the proportion of the scheme that will vest, up to a maximum of 1.5% of the growth in Shareholder Value. For example, if 50% of the points available from these KPIs are earned, then 50% of the 1.5% (0.75%) will be available under the Performance based scheme.

Any share of the growth in Shareholder Value not earned through achievement of KPIs will revert to the H.I.J. scheme, such that, subject to the Growth condition and the Vesting conditions, all of the Incentive Cap will vest.

The incentive holders have agreed that if they cease to be involved with the Group during the performance period then in certain circumstances a proportion of their incentives may be forfeited.

The share based incentives in issue are shown in the table below:

Date issued

Number of H.I.J. shares

Nominal value of H.I.J. shares

Subscription value of H.I.J. shares

Current participation in increase in Shareholder Value

At 31 December 2014

405,000

£4,050

£4,050

6.46%

For the 15 months ended 3 April 2016

Issued during the period:

H.I.J. scheme

15 June 2015

101,423

£1,014

£5,071

1.62%

H.I.J. scheme

22 October 2015

26,654

£267

£1,999

0.42%

Performance based scheme

14 December 2015

n/a

n/a

n/a

1.50%

At 3 April 2016

H.I.J. scheme

533,077

£5,331

£11,120

8.50%

Performance based scheme

n/a

n/a

n/a

1.50%

Total Incentive Cap

10.00%

29. SHARE BASED PAYMENTS continued

Valuation of share based incentives

The share based incentives have been assumed to be equity-settled and have been accounted for in accordance with IFRS 2.

The value of the services received in exchange for the share based incentives is measured by reference to the fair value of the incentives at their grant date. The fair value is recognised in the consolidated income statement, together with a corresponding increase in shareholders' equity, on a straight-line basis over the vesting period, based on an estimate of the number of shares that will ultimately vest.

Vesting conditions, other than market conditions, are not taken into account when estimating the fair value. Market conditions are those conditions that are linked to the share price of the Group.

At the end of each reporting period the Group revises its estimates of the number of shares that are expected to vest due to non-market conditions. It recognises the impact of the revision to original estimates, if any, in the consolidated income statement, with a corresponding adjustment to shareholders' equity. At the year end the Group expects all share based incentives to vest in full.

 

 

 

During the period, £0.6m (2014: £0.0m) has been recognised in the consolidated income statement as a charge in relation to the share based incentives. The value of the share based incentives granted under the scheme has been calculated using a Monte Carlo model:

 

· The fair value of the issue on 11 July 2014 was performed prior to the Admission of the Group to AIM and is therefore based on a weighted average estimate of £20m raised on Admission and volatility of 20% based on a weighted average share price over the vesting period. The issue of shares on 15 June 2015 was part of a reduction in the value of those share incentives, as a result of the introduction of the Incentive Cap, and therefore no further assessment of fair value was required.

· The fair values of the issues on 22 October 2015 and 14 December 2015 are based on the market capitalisation of the Group at the date of their grant and volatility of 20% based on an analysis of the share price volatility foa sample of the Group's peer group.

BCA Trading Group

Awards of restricted shares and zero cost options over shares have been made to employees of the Group. The restricted shares and options vested when the Group was sold on 2 April 2015. The value of these awards had been determined using management estimates considering the earnings of the Group, valuation multiples appropriate to the business and the liquidity of such shares. The cost in the period ended 3 April 2016 to the Group of the shares vesting was £4.7m, the amortised cost for the year ended 31 December 2014 was £2.7m.

 

29. SHARE BASED PAYMENTS continued

Awards of cash over Long-Term Incentive Plans ('LTIPs') were made to employees of the Group. The LTIPs also vested when the BCA Trading Group was sold. The cost to the Group in the 15 month period to 3 April 2016 was £2.9m, the amortised cost for the year ended 31 December 2014 was £4.0m.

 

30. EVENTS AFTER THE REPORTING PERIOD

On 18 July 2016 the Group acquired 100% of the Ordinary shares of Paragon Automotive Limited and subsidiary companies for initial consideration of £102.7m, which is subject to adjustment based on certain circumstances and contingent earn- out payments of up to a maximum of £30m, subject to achievement of financial and market targets over the two financial years ending March 2017 and 2018. Management provisionally estimates that earn-out payments of £20m will be made over this period, which together with expected adjustments to the initial consideration and discounting for the time-value of money, represent a fair value of £18.6m. The March 2017 earn-out payment was subsequently paid.

In October 2016 the Perry Barr site owned by the Group, was sold and leased back on an operating lease basis. The transaction was carried out on arms length basis and resulted in a profit of £5.3m.

In February 2017 the Group agreed a £500m multi- currency facility, including a £250m revolving facility and a £250m term loan. The term loan was drawn down in full and £90m of the revolving facility was also drawn down, net of transaction costs of £2.9m, and used to repay the previous debt facility held within the Group. The facility will run for four years with an option for a further 12 months by mutual consent, with no repayment of capital due before that time. Management assessed the refinance using qualitative factors including the reduction in restrictive clauses in the loan agreement, the proportion of senior debt compared to revolving credit facility and the reduced risk profile of the Group. It was determined that the new facility was an extinguishment and refinance and as such the previous facility arrangement fee costs of £4.9m yet to be amortised, were written off.

 

31. LIST OF GROUP UNDERTAKINGS

All companies are 100% owned unless otherwise stated.

 Group undertaking

Nature of business

Country of incorporation

Registered Office

Autolink Ltd*

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Autotrax Ltd (76%)*

Property Leasing

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BC Autolicitatii România - S.R.L

Dormant

Romania

Bucharest, 1st district, Buzesti St. no. 50-52, module 12, 11th floor

BC Remarketing S.A.

Motor Vehicle Remarketing

France

5 rue Charles de Gaulle - 94140 Alfortville

BCA Administratie B.V.

Vehicle Sale and Purchase

Netherlands

De Landweer 4, 3771 LN Barneveld

BCA Auctions GmbH

Motor Vehicle Remarketing

Germany

Flosshafenstrasse 5, 41460 Neuss, Germany

BCA Auctions Holdings B.V.

Intermediate Parent

Netherlands

De Landweer 4, 3771 LN Barneveld

BCA Autoauktion A/S

Motor Vehicle Remarketing

Denmark

Auktionsvej 8, DK-7120, Vejle

BCA Autoauktionen GesmbH

Non-trading

Austria

Börsegasse 10/5, 1010 Wien

BCA Autoauktionen GmbH

Motor Vehicle Remarketing

Germany

Flosshafenstrasse 5, 41460 Neuss, Germany

BCA Automotiv GmbH & Co. KG

Motor Vehicle Remarketing

Germany

Flosshafenstrasse 5, 41460 Neuss, Germany

BCA Automotiv Verwaltungs GmbH

Intermediate Parent

Germany

Flosshafenstrasse 5, 41460 Neuss, Germany

BCA Automotive Ltd*

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA AutoRemarketing Schweiz

Motor Vehicle Remarketing

Switzerland

Industriepark / LC2, CH - 6246 Altishofen

BCA Autoveiling - Enchères Autos S.A.

Non-trading

Belgium

Rue de l'Hospice Communal 35 - 1170 Watermael-Boitsfort

BCA Autoveiling B.V.

Motor Vehicle Remarketing

Netherlands

De Landweer 4, 3771 LN Barneveld

BCA Central Ltd

Intermediate Parent and Management Service Company

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA España Autosubastas de Vehículos SL

Motor Vehicle Remarketing

Spain

Sagasta, 15 Planta 2 puerta Izquierda 28004 Madrid

BCA Europe Ltd

Intermediate Parent and Management Service Company

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Gestao de Patios SA (24.5%)**

Motor Vehicle Remarketing

Brazil

Rua Projetada Um, 143

Sala 02, Mogi das Cruzes, Sao Paulo 08735-230

BCA Group Europe Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

 

* Acquired during the 15 month period ended 3 April 2016.

** Disposed of on 15 June 2016.

31. LIST OF GROUP UNDERTAKINGS continued

 

Group undertaking

Nature of business

Country of incorporation

Registered Office

BCA Holdings Germany GmbH

Intermediate Parent

Germany

Flosshafenstrasse 5, 41460 Neuss, Germany

BCA Holdings Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Hungária Gépjármű-aukciós Kft.

Dormant

Hungary

1061 Budapest, Andrássy út 36. 2. em. 5. , Magyarország

BCA Italia SRL

Motor Vehicle Remarketing

Italy

Via Emilia 143/A, Lodi 26900

BCA L.A. (50%)**

Intermediate Parent

Brazil

Rua Projetada Um, 143

Sala 02, Mogi das Cruzes, Sao Paulo 08735-230

BCA Logistics Ltd

Motor Vehicle Distribution

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Ltd

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Osprey Finance Ltd

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Osprey I Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Osprey II Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Outsource Solutions Ltd

Motor Vehicle Remarketing

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Pension Trustees Ltd

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Polska Sp. z o.o.

Motor Vehicle Remarketing

Poland

Klaudyn, 5 Estrady str., 05-080 Izabelin

BCA Remarketing Group Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Remarketing Solutions Ltd

Motor Vehicle Remarketing

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Servicios Inmobiliarios SL

Property Leasing

Spain

Sagasta, 15 Planta 2 puerta Izquierda 28004 Madrid

BCA Trading Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Vehicle Finance Ltd

Motor Vehicle Finance

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

BCA Vehicle Remarketing AB

Motor Vehicle Remarketing

Sweden

Box 5208, 151 13 Södertälje

BCAuto Enchères S.A.

Motor Vehicle Remarketing

France

5 rue Charles de Gaulle - 94140 Alfortville

British Car Auctions Ltd

Motor Vehicle Remarketing

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Burrpark Ltd*

Supply of Labour and Equipment

Scotland

BCA Kinross, Bridgend, Kinross KY13 8EN

 

* Acquired during the 15 month period ended 3 April 2016.

** Disposed of on 15 June 2016.

31. LIST OF GROUP UNDERTAKINGS continued

 

Group undertaking

Nature of business

Country of incorporation

Registered Office

Carland.com Ltd (84%)

Motor Vehicle Remarketing

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

CarTrade2B AB ***

Vehicle Sale and Purchase

Sweden

Box 5208, 151 13 Södertälje

CarTrade2B GmbH ***

Vehicle Sale and Purchase

Germany

Flosshafenstrasse 5, 41460 Neuss, Germany

CD&R Osprey Investment S.à r.l. *

Dormant

Luxembourg

5, Rue Guillaume J. Kroll, Luxembourg, Luxembourg

Expedier Catering Ltd

Catering

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Expert Remarketing Ltd

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Fleet Control Monitor GmbH (76%)

Vehicle Inventory Management

Germany

Alsfelder Str. 23, 36272 Niederaula, Germany

FleetSelect B.V.

Motor Vehicle Remarketing

Netherlands

De Landweer 4, 3771 LN Barneveld

G - Grupo - Investimentos e Participações, S.A.

Intermediate Parent

Portugal

Av. Antonio Augusto de Aguiar, 38 - 6º, 1050-016 Lisboa

H.I.J. Ltd*

Intermediate Parent

Jersey

One Waverley Place, Union Street, St Helier, Jersey JE1 1AX

Life on Show Ltd (51%)

Supply of Photographic Software to the Automotive Industry

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Magna Motors Ltd

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Motor Auctions (Properties) Ltd*

Property Leasing

Scotland

BCA Kinross, Bridgend, Kinross KY13 8EN

NKL Automotive Ltd

Provision of Logistics Labour

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Pennine Metals B Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

S.P.L.A. - Sociedade Portuguesa de Leliões de Automóveis, S.A.

Motor Vehicle Remarketing

Portugal

Av. Antonio Augusto de Aguiar, 38 - 6º, 1050-016 Lisboa

Scottish Motor Auctions (Holdings) Ltd*

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Scottish Motor Auctions Ltd *

Dormant

Scotland

BCA Kinross, Bridgend, Kinross KY13 8EN

Sensible Automotive Ltd*

Distribution and Vehicle Services for the Automotive Sector

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

SMA Vehicle Remarketing Ltd *

Motor Vehicle Remarketing

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Smart Prepared Systems Ltd

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

 

* Acquired during the 15 month period ended 3 April 2016.

*** Formed during the 15 month period ended 3 April 2016.

31. LIST OF GROUP UNDERTAKINGS continued

 

Group undertaking

Nature of business

Country of incorporation

Registered Office

The British Car Auction Group Ltd

Intermediate Parent

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Tradeouts Ltd (51%)

Provision of Online Dealer to Dealer Platforms for Online Sales

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Walon Automotive Services Ltd *

Dormant

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

Walon Ltd *

Logistics Services for the Automotive Sector

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

We Buy Any Car Ltd

Vehicle Sale and Purchase

England and Wales

Headway House, Crosby Way, Farnham, Surrey GU9 7XG

ZABATUS Gründstucks - Vermietungsgesellschaft mbH & Co. Objekt BCA Neuss KG (94%)

Property Leasing

Germany

Königsallee 106, 40216 Düsseldorf, Germany

 

* Acquired during the 15 month period ended 3 April 2016.

 

Financial statements for all of the companies listed can be requested from the Company Secretary at BCA Bedford, Coronation Business Park, Kempston, Hardwick, Bedford, MK43 9PR.

 

 

For more information

bcamarketplaceplc.com

 

BCA Marketplace plc

Coronation Business Park

Kempston Hardwick

Bedford

MK43 9PR

Registered in England & Wales No. 09019615

© BCA Marketplace plc

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
MSCLLFVLADIELID
Date   Source Headline
6th Nov 20193:21 pmBUSForm 8.3 - BCA Marketplace plc
6th Nov 20193:20 pmRNSForm 8.3 - BCA Marketplace plc
6th Nov 20193:17 pmRNSForm 8.3 - BCA Marketplace PLC
6th Nov 20192:50 pmRNSForm 8.3 - BCA Marketplace plc
6th Nov 20192:05 pmBUSForm 8.3 - BCA MARKETPLACE PLC
6th Nov 201911:32 amRNSForm 8.5 (EPT/RI)
6th Nov 201911:20 amRNSForm 8.5 (EPT/RI)- BCA Marketplace plc
6th Nov 201910:57 amRNSForm 8.5 (EPT/RI)
6th Nov 20199:57 amRNSCOMPLETION OF ACQUISITION BY BIDCO
6th Nov 20199:54 amRNSForm 8.3 - BCA MARKETPLACE PLC
6th Nov 20199:32 amRNSUpdate on Financing
6th Nov 20198:16 amRNSForm 8.5 (EPT/RI) - BCA Marketplace plc
5th Nov 20196:02 pmRNSForm 8.5 (EPT/RI) - Amendment
5th Nov 20196:00 pmRNSForm 8.5 (EPT/RI) - Amendment
5th Nov 20195:56 pmRNSForm 8.5 (EPT/RI) - Amendment
5th Nov 20195:23 pmRNSCourt Sanction of Scheme of Arrangement
5th Nov 20193:30 pmRNSForm 8.3 - BCA LN
5th Nov 20193:20 pmRNSForm 8.3 - BCA Marketplace plc
5th Nov 20192:42 pmRNSForm 8.3 - BCA Marketplace
5th Nov 20192:03 pmEQSForm 8.3 - The Vanguard Group, Inc.: BCA Marketplace plc
5th Nov 20191:43 pmBUSForm 8.3 - BCA MARKETPLACE PLC
5th Nov 201912:01 pmRNSCOURT SANCTION OF SCHEME OF ARRANGEMENT
5th Nov 201911:53 amRNSForm 8.3 - BCA Marketplace PLC
5th Nov 201911:32 amRNSForm 8.5 (EPT/RI)
5th Nov 201911:04 amRNSForm 8.5 (EPT/RI)- BCA Marketplace plc
5th Nov 201910:57 amRNSForm 8.5 (EPT/RI)
5th Nov 201910:15 amRNSForm 8.3 - BCA MARKETPLACE PLC
5th Nov 20198:35 amRNSForm 8.5 (EPT/NON-RI) BCA Marketplace Plc
5th Nov 20197:00 amRNSNotification of Major Holdings
4th Nov 20195:06 pmRNSNotification of Major Holdings
4th Nov 20193:30 pmRNSForm 8.3 - BCA LN
4th Nov 20193:25 pmRNSForm 8.3 - BCA MARKETPLACE PLC
4th Nov 20193:21 pmRNSForm 8.3 - BCA Marketplace
4th Nov 20193:20 pmRNSForm 8.3 - BCA Marketplace plc
4th Nov 20192:48 pmEQSForm 8.3 - The Vanguard Group, Inc.: BCA Marketplace plc
4th Nov 20192:41 pmRNSForm 8.3 - BCA Marketplace plc
4th Nov 201912:23 pmBUSForm 8.3 - BCA LN Equity 01-November-19 Decrease In Traded Position
4th Nov 201911:55 amRNSForm 8.5 (EPT/RI)
4th Nov 201911:08 amRNSForm 8.5 (EPT/RI)
4th Nov 201910:56 amRNSForm 8.5 (EPT/RI)- BCA Marketplace plc
4th Nov 201910:48 amGNWHSBC BANK PLC - Form 8.5 (EPT/RI) - BCA Marketplace plc
4th Nov 201910:42 amBUSForm 8.3 - BCA MARKETPLACE PLC
4th Nov 20199:28 amRNSForm 8.3 - BCA MARKETPLACE PLC
4th Nov 20198:31 amRNSForm 8.5 (EPT/NON-RI) BCA Marketplace Plc
4th Nov 20197:00 amRNSNotification of Major Holdings
4th Nov 20197:00 amRNSNotification of Major Holdings
1st Nov 20195:30 pmRNSBCA Marketplace
1st Nov 20193:47 pmRNSForm 8.3 - BCA Marketplace PLC Replacement
1st Nov 20193:30 pmGNWForm 8.3 - BCA Marketplace plc
1st Nov 20193:27 pmRNSForm 8.3 - BCA Marketplace PLC

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.