Gordon Stein, CFO of CleanTech Lithium, explains why CTL acquired the 23 Laguna Verde licenses. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksBHRD.L Regulatory News (BHRD)

  • There is currently no data for BHRD

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half-year Report

18 Sep 2018 07:00

RNS Number : 0383B
Be Heard Group PLC
18 September 2018
 

18 September 2018

For Release

 

BE HEARD GROUP PLC

 

Unaudited Interim Report For The Six Months Ended 30 June 2018

 

Operational Highlights

 

· Continued strong organic growth

· Centralisation of business development teams focused on winning and growing larger clients

· Group management and operational capability strengthened

· Centralisation of business functions continues, including HR, Finance, IT and Marketing

· Annualised cost savings of £2.0 million secured

 

Financial Highlights

 

· Group revenue increased by 70% to £14.2m (2017: £8.3m) and by 18% on a like-for-like basis

· Adjusted EBITDA (1) increased to £0.7m (2017: £0.1m)

· Loss from operations £(3.5)m (2017: £(3.0)m)

· Net debt at £(0.5)m (2) after earnout payments (2017: net cash £1.2m)

· Earnout balance at £15.1m (December 2017: £19.9m)

 

David Morrison, Non-Executive Chairman of Be Heard Plc, commented:

"The Group has, from a revenue perspective, performed well during the first half of the year, delivering good absolute and like-for-like growth. Additionally, the Group secured a number of new client wins during the period, which is not only encouraging given prevailing market conditions, but also supportive of the growing relevance of the Be Heard proposition.

 

In our press release on 4th September 2018, Peter Scott founder and CEO of Be Heard Group Plc announced his decision to leave the Group. The Board and I recognise Peter's substantial contribution to the Be Heard story; it was Peter's vision, drive and effort which created Be Heard.

 

To support the next stage of Be Heard's development, the new executive team, in addition to completing the efficiency and centralisation programme will be conducting a full operating review of the business. The Group's focus for the near to medium term will now be to leverage our proposition more fully and to improve our operational effectiveness, which in time should improve cashflow, margins and profitability".

 

 

Note 1

We define Adjusted EBITDA as EBITDA adjusted for costs associated with acquisitions, restructuring of the Group, share based payments and impairments.

 

Note 2

Net debt excludes £4,098k of convertible loan notes issued on 28 November 2017. The notes are convertible by the holder into ordinary shares of the Company at any time between the date of issue of the notes and their redemption date. The notes are convertible at 3.5 pence per share.

 

 

Enquiries

Be Heard Group plc

+44 20 3828 6269

David Morrison, Non-Executive Chairman

 

Simon Pyper, Chief Executive Officer

 

 

 

N+1 Singer

+44 20 7496 3000

Mark Taylor / Lauren Kettle

 

 

 

Dowgate

+44 20 3903 7715

James Serjeant

 

 

 

 FTI Consulting

+44 203 727 1000

Jamie Ricketts / Niamh Fogarty

 

 

 

 

 

Chairman's Statement

The first half of this year has seen robust revenue growth on a like-for-like basis, which is a testament to the quality of the services being offered by the operating companies within the Group and the increasing relevance of the Be Heard proposition. When set against a backdrop of an overall reduction in both the volume and value of new client engagements, driven, in part, by political and economic uncertainties and witnessed by several of our competitors, this revenue growth is good. However, extended pitch processes and procurement-led pressure on pricing have had an impact on margins and profitability. Simon Pyper, in his review, comments more fully on this and the actions taken within the Group to increase profitability, the full benefits of which we will see in 2019 and beyond.

 

Board Changes

There have been notable changes to the Board of Be Heard in the past few months, Rakhi Goss-Custard retired from the Board in August and Peter Scott, the founder and CEO, stepped down in September. Be Heard is a testament to Peter's foresight and determination, without which the Group would not exist. It is the intention of all of us working in the business, or associated with it, to see Peter's vision realise its full potential.

 

As detailed in our announcement dated 4th September 2018, I am delighted that Simon Pyper has agreed to become, on an interim basis, the CEO of the Group. Simon has broad experience in the media and consumer industries, from senior leadership roles over the past three decades. Most recently, he was on the Board of Globaldata plc, the AIM-listed data and analysis business, where he served as Chief Financial Officer from 2016 to 2017. Under Simon's leadership, Globaldata plc was admitted to AIM in 2010 and grew to a market capitalisation in excess of £500 million.

 

I am also pleased that Ben Rudman, co-founder of MMT Digital (a Be Heard company), has agreed to join the Board as Chief Operating Officer. He has extensive experience of running and growing digital agencies, having spent almost 20 years at MMT Digital. Ben's focus will be on implementing process change across the Group and centralising a number of key functions.

 

Our Employees

Be Heard is a people business, working together for the benefit of our clients; our employees being the Group's key differential and our most valuable asset. I personally would like to thank all of our employees for their professionalism, dedication and hard work.

 

Current Trading and Outlook

Despite market conditions remaining challenging, the Board is confident that the Group will continue to deliver revenue growth in the second half of the financial year, as a result of continued client wins and focus on providing relevant services from across the Group to our clients.

 

The Group's focus for the near to medium term will now be to leverage our proposition more fully and to improve our operational effectiveness, which, in time, should improve cashflow, margins and profitability.

 

 

 

 

 

 

 

 

 

 

David Morrison

Non-Executive Chairman

 

18th September 2018

 

Operational Review

Be Heard is a collective of over 300, technology, media, data and creative specialists, who work collaboratively to help our clients unlock growth. Moreover, Be Heard is a business which is more than the sum of its parts, and a business which recognises that "none of us are as smart as all of us".

 

Our first half results are a positive step in the right direction. Our strong revenue growth, both absolute and like-for-like, is given the economic and political environment within which we operate, a testament to the growing relevance of the Be Heard proposition.

 

The challenge for Be Heard going forward is to translate higher percentage of our revenue growth into earnings growth.

 

Leveraging our Proposition

Despite winning a number of new client engagements we, like many of our competitors, have seen a general reduction in the volume and value of new business which in part reflects the impact on marketing budgets brought about by the continued economic and political uncertainty in the United Kingdom. Coupled with this softening of new business, we have also found that the pitch process has become somewhat drawn out with procurement playing, to the detriment of margins, an ever-greater part in the client's decision-making mix.

 

To address these structural challenges, the Group will have to become more responsive and flexible in addressing client needs. We need to become more "relevant, authentic and distinct" and leverage our proposition more fully with both existing and new clients. Under a project titled 'Be Heard 2.0', we have already started this process:

 

· Continuing to develop the Be Heard story and proposition with intermediaries, existing and new clients;

· Bringing together and enlarging the Group's business development teams, focused on attracting larger blue-chip clients;

· Emphasis on client "cross pollination", whereby we provide more services, in more depth, from across the Group;

· Repositioned analytic resources; and

· Forsake low margin business, to focus on higher-margin, cash generating opportunities.

 

Leveraging Operational Effectiveness

Be Heard is a collection of five different agencies. To date, while there has been a concerted effort to present a united front in client pitches which has resulted in several notable Group business wins, the respective agencies run semi-autonomously with little thought given to benefits which could accrue by centralising certain functions and responsibilities. Ben Rudman, Group Chief Operating Officer, has started to:

 

· Centralise HR, Finance, IT and Marketing;

· Implement common processes particularly around resource planning;

· Standardise reporting processes and output;

· Formalise incentive schemes ensuring correct behaviours and outcomes are being rewarded; and

· Cost reduction initiatives

 

There is much to be done but we are better placed than ever to improve our operational effectiveness and margins over the medium term. In addition to the cost review and centralisation of business functions that are either complete or in train, we are conducting an operational review of the whole business to ensure Be Heard is ready for its next phase of development.

 

Group Performance

The 5 partner agencies which collectively make-up Be Heard are:

 

MMT: Revenues of £6.8 million, 61% ahead of Last Year

A user experience and design business which creates digital solutions that transform business performance. The good first half performance of MMT largely resulted from leveraging more business from existing client relationships and some notable new business wins.

 

The Corner: Revenues of £2.9 million (acquired in Dec 2017, so no prior year comparative under Be Heard ownership)

A brand and creative company which helps clients become more relevant to their audience through new thinking and new ideas. From a revenue perspective, The Corner performed broadly in line with expectations during the first half of the year, though new business wins have been somewhat muted reflecting uncertainty around client budgets.

 

agenda21: Revenues of £2.5 million, 17% below Last Year

agenda21 is a media planning and buying business which optimises media and content across connected devices. The first half was difficult for agenda21 with its results adversely affected by the loss in December of last year of its largest client who "in housed" a number of work streams. The business has had some success in winning new business, but not at a rate sufficient to compensate or deliver year on year growth.

 

Freemavens: Revenues of £1.1 million, 61% ahead of Last Year

An analytics and insight business which makes use of customer, audience and market data to provide cortical insights to blue chip clients. A strong first half for Freemavens driven by increased engagements from its top clients and some new notable new business wins.

 

Kameleon: Revenues of £0.8 million, 112% ahead of Last Year

A content marketing and production business which encourages better engagement between clients and their customers. The management team of Kameleon should be congratulated on turning the business around, securing a number of new client wins and increasing revenue spend from existing clients.

 

New Clients

Notable client wins included; Vodafone Enterprise, Aviva, GSK, L'Occitane and Equifax.

 

Centralisation of Business Functions

We have started to centralise a number of business functions and reduce both overheads and inefficiency. The expected annualised saving of this programme of work is circa £2.0m, the benefits of which will begin to be seen in the second half of this year, with the full benefits being realised in 2019.

The Market

We are operating in uncertain economic and political times, and we, like many companies in our space, have seen and continue to see this having an adverse impact on client spending decisions.

 

The large holding company model would appear to be out of favour and the future, for now at least, seems to be biased towards agile and responsive agencies such as ours. We are confident that there is growth to be had, we need to be better at finding it and converting a higher proportion of our pitches to engagements.

 

Priorities

Our immediate priorities are to focus on better leveraging our proposition and operational effectiveness, and to build a business which delivers sustainable long-term profitable growth.

 

We need to, and can achieve more with what we have, it is as simple as that, though simple doesn't always equate to easy.

 

 

 

 

 

 

 

 

 

 

Simon Pyper

CEO

 

18th September 2018

 

 

 

INTERIM CONSOLIDATED INCOME STATEMENT

for the six months ended 30 June 2018

 

 

Unaudited

Unaudited

Audited

 

Six months to

Six months to

12 months to

 

30 June 18

30 June 17

31 December 17

 

£'000

£'000

£'000

 

 

 

 

 

 

Billings

27,152

16,002

34,666

 

Cost of sales

(13,001)

(7,673)

(15,116)

 

 

_______

_______

______

 

Net Revenue

14,151

8,329

19,550

 

 

 

 

 

 

Administrative expenses

(17,638)

(11,350)

(23,434)

 

 

_______

_______

______

 

 

 

 

 

 

Loss from operations

(3,487)

(3,021)

(3,884)

 

 

 

 

 

 

EBITDA adjusted

651

 

121

 

1,601

 

Depreciation

(96)

(61)

(107)

 

Amortisation

(1,599)

(1,364)

(2,604)

 

Impairment of intangibles

(717)

(1,181)

(1,493)

 

Impairment of goodwill

(982)

-

(2,269)

 

Write back of contingent consideration

200

-

2,269

 

Acquisition/listing costs

-

(186)

(937)

 

Share based payments

(8)

(212)

(235)

 

Termination payments

(593)

-

(109)

 

Legacy writeoffs

(151)

-

-

 

Holiday pay accrual

(190)

(138)

-

 

 

______

______

______

 

Loss from operations

(3,487)

(3,021)

(3,884)

 

 

 

 

 

 

Finance income

Finance costs

-

(285)

-

(5)

-

(66)

 

 

______

______

______

 

 

 

 

 

 

Loss before taxation

(3,772)

(3,026)

(3,950)

 

 

 

 

 

 

Tax credit

645

428

1,536

 

 

______

______

_____

 

 

 

 

 

 

Loss for the period

(3,127)

(2,598)

(2,414)

 

 

______

______

______

 

 

 

 

 

 

TOTAL COMPREHENSIVE EXPENSE FOR THE

(3,127)

(2,598)

(2,414)

 

PERIOD

========

========

========

 

 

 

 

 

 

Loss and Total Comprehensive Expense for the Period attributable to:

Non-Controlling Interest

Equity holders of the parent

 

 

162

(3,289)

 

 

(10)

(2,588)

 

 

(162)

(2,252)

 

 

______

______

______

 

 

(3,127)

========

(2,598)

========

(2,414)

========

 

Loss per share (see below)

 

 

 

 

Basic

£(0.00)

£(0.01)

£(0.01)

 

Diluted

£(0.00)

£(0.01)

£(0.01)

 

 

INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 June 2018

(unaudited)

 

 

 

Share

Merger

 

Equity

Non-

 

 

 

Share

premium

Relief

Retained

Attributable

controlling

 

 

 

capital

reserve

Reserve

earnings

to Owners of

Interests

Total

 

 

 

 

 

 

Parent Company

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2016

6,521

10,609

2,491

(3,051)

16,570

-

16,570

 

 

 

 

 

 

 

 

 

 

Total comprehensive expense for the period

-

-

-

(718)

(718)

-

(718)

 

 

 

 

 

 

 

 

 

 

Issue of new shares

624

-

1,465

-

2,089

-

2,089

 

 

 

 

 

 

 

 

 

 

Share based payment expense

-

-

-

252

252

-

252

 

 

_____

_____

_____

_____

_____

_____

_____

 

Balance at 31 December 2016

7,144

10,609

3,956

(3,516)

18,193

-

18,193

 

 

 

 

 

 

 

 

 

 

Total comprehensive expense for the period

-

-

-

(2,588)

(2,588)

(10)

(2,598)

 

 

 

 

 

 

 

 

 

 

Issue of new shares

986

2,561

-

-

3,547

-

3,547

 

Issue costs deducted from equity

-

(127)

-

-

(127)

-

(127)

 

 

 

 

 

 

 

 

 

 

Share based payment expense

-

-

-

212

212

-

235

 

 

 

 

 

 

 

 

 

 

Non controlling interests on acquisition of subsidiary

-

-

-

-

-

64

64

 

 

_____

_____

_____

_____

______

_____

_____

 

Balance at 30 June 2017

8,131

13,043

3,956

(5,892)

19,237

54

19,291

 

 

 

 

 

 

 

 

 

 

Total comprehensive expense for the period

-

-

-

336

336

(152)

184

 

 

 

 

 

 

 

 

 

 

Issue of new shares

1,689

359

2,733

-

4,781

-

4,781

 

Issue costs deducted from equity

-

(178)

 

-

(178)

-

(178)

 

 

 

 

 

 

 

 

 

 

Share based payment expense

-

-

-

23

23

-

23

 

 

_____

_____

_____

_____

______

_____

_____

 

Balance at 31 December 2017

9,819

13,224

6,689

(5,533)

24,199

(98)

24,101

 

 

 

 

 

 

 

 

 

 

Total comprehensive expense for the period

-

-

-

(3,289)

(3,289)

162

(3,127)

 

 

 

 

 

 

 

 

 

 

Issue of new shares

588

1,349

-

-

1,937

-

1,937

 

Issue costs deducted from equity

-

(16)

 

-

(16)

-

(16)

 

 

 

 

 

 

 

 

 

 

Share based payment expense

-

-

-

8

8

-

8

 

 

_____

_____

_____

_____

______

_____

_____

 

Balance at 30 June 2018

10,407

14,557

6,689

(8,814)

22,839

64

22,903

 

 

_____

_____

_____

_____

______

_____

_____

 

          
 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

as at 30 June 2018

 

 

 

Unaudited

Unaudited

Audited

 

as at

as at

as at

 

30 June 18

30 June 17

31 December 17

 

£'000

£'000

£'000

ASSETS

 

 

 

NON-CURRENT ASSETS

 

 

 

Property, plant and equipment

404

163

324

Intangible assets

41,934

36,532

45,232

 

______

______

_______

TOTAL NON-CURRENT ASSETS

42,338

36,695

45,556

 

______

______

_______

 

 

 

 

CURRENT ASSETS

 

 

 

Trade and other receivables

9,464

7,065

10,423

Corporation tax

183

121

-

Cash and cash equivalents

2,503

1,220

3,107

 

______

______

_______

TOTAL CURRENT ASSETS

12,150

8,406

13,530

 

______

______

_______

TOTAL ASSETS

54,488

45,101

59,086

 

______

______

_______

LIABILITIES

 

 

 

CURRENT LIABILITIES

 

 

 

Trade and other payables

(10,875)

(7,605)

(14,984)

Bank and other loans

(3,000)

-

(1,000)

Provision for liabilities

(5,335)

(5,530)

-

 

_______

_______

________

TOTAL CURRENT LIABILITIES

(19,210)

(13,135)

(15,984)

 

_______

_______

________

NON-CURRENT LIABILITIES

 

 

 

Trade and other payables

-

(184)

(682)

Bank and other loans

(4,098)

-

(4,014)

Corporation tax liability

-

(724)

(1,093)

Provision for liabilities

(8,277)

(11,767)

(13,212)

 

_______

_______

________

TOTAL NON-CURRENT LIABILITIES

(12,375)

(12,675)

(19,001)

 

_______

_______

________

TOTAL LIABILITIES

(31,585)

(25,810)

(34,985)

 

_______

_______

________

TOTAL NET ASSETS

22,903

19,291

24,101

 

_______

_______

________

 

 

 

 

CAPITAL AND RESERVES

ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT

 

 

 

Share capital

10,407

8,131

9,819

Share premium reserve

14,557

11,998

13,224

Merger relief reserve

6,689

5,001

6,689

Retained earnings

(8,813)

(5,893)

(5,533)

 

_______

_______

_______

Equity attributable to owners of parent company

22,839

19,237

24,199

Non-controlling interests

64

54

(98)

 

_______

_______

_______

TOTAL EQUITY

22,903

19,291

24,101

 

_______

_______

_______

 

 

 

 

 

CONSOLIDATED CASH FLOW STATEMENT

for the six months ended 30 June 2018

 

 

Unaudited

Unaudited

Audited

 

Six months to

Six months to

Period to

 

30 June 18

30 June 17

31 December 17

 

£'000

£'000

£'000

OPERATING ACTIVITIES

 

 

 

Net loss from ordinary activities before taxation

(3,771)

(3,026)

(3,950)

 

 

 

 

Adjustments for: Depreciation

96

60

107

Amortisation

1,599

1,364

2,604

Other intangible impairment

717

1,181

1,493

Impairment of goodwill

982

-

2,269

Writeback of contingent consideration

(200)

-

(2,269)

Share based payment expense

8

212

235

Finance costs

285

5

66

 

_____

_____

_____

Operating loss before changes in working capital and provisions

(283)

(204)

555

Decrease/(increase) in trade and other receivables

765

230

45

Decrease in trade and other payables

(118)

(20)

(2,614)

 

_____

_____

_____

 

 

 

 

Cash generated/(consumed) by operations

364

6

(2,014)

Income taxes recovered

(104)

-

458

 

___

___

_____

Cash flows from operating activities

260

6

(1,556)

 

___

___

_____

INVESTING ACTIVITIES

 

 

 

Purchase of property, plant and equipment

(175)

(109)

(251)

Consideration paid on acquisition of subsidiaries

-

(1,441)

(6,675)

Deferred consideration paid

(2,555)

(2,186)

(2,330)

Payment to buy out shareholders

-

(175)

(175)

Cash with subsidiaries over which control has been obtained

-

347

2,378

Finance income

-

-

-

Expenditure on development costs

-

-

(45)

 

_____

_____

_____

Cash consumed by investing activities

(2,730)

(3,564)

(7,098)

 

 

 

 

FINANCING ACTIVITIES

 

 

 

Issue of ordinary shares

-

1,971

4,283

Share issue expenses

-

-

(305)

Bank loan

2,000

-

1,000

Loan note issued

-

-

4,000

Finance costs

(134)

(5)

(29)

 

Cash generated by financing activities

_____

1,866

_____

1,966

_____

8,949

 

 

 

 

INCREASE/(DECREASE) IN CASH AND CASH

EQUIVALENTS

(604)

---------------

(1,592)

---------------

295

---------------

 

 

 

 

Cash and cash equivalents brought forward

3,107

2,812

2,812

 

_____

_____

_____

 

 

 

 

CASH AND CASH EQUIVALENTS CARRIED FORWARD

2,503

1,220

3,107

 

_____

_____

_____

 

 

 

 

 

 

 

 

Represented by:

 

 

 

Cash at bank and in hand

2,503

1,220

2,812

 

_____

_____

_____

 

2,503

1,220

2,812

 

_____

_____

_____

 

 

 

 

Reconciliation of net cashflow to movement in net debt:

 

 

 

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

(604)

(1,592)

295

 

 

 

 

Revolving credit facility drawn

(2,000)

-

(1,000)

Convertible loan notes issued

-

-

(4,000)

 

----------

----------

---------

Movement in net debt in the year

(2,604)

(1,592)

(4,705)

 

 

 

 

Net debt as at beginning of period

(1,893)

2,812

2,812

 

 

 

 

Net debt at end of period

(4,497)

1,220

(1,893)

 

NOTES TO THE INTERIM REPORT

for the six months ended 30 June 2018 

1. Corporate information

 

The interim consolidated financial statements of the group for the period ended 30 June 2018 were authorised for issue in accordance with a resolution of the directors on 17 September 2018. Be Heard Group plc is a Public Limited Company listed on AIM, registered in England and Wales and domiciled in the UK.

 

The interim consolidated financial statements do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006, and should be read in conjunction with the 2017 annual financial statements. The statutory audited accounts for the year ended 31 December 2017 have been delivered to the Registrar of Companies in England and Wales. The auditors' report on these accounts was unqualified and did not contain statements under section 498 of the Companies Act 2006.

 

2. Statement of Accounting policies

 

2.1 Basis of Preparation

The interim consolidated financial statements of the group for the period ended 30 June 2018 have been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union.

 

The interim consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the group's annual financial statements for the year ended 31 December 2017, which were prepared in accordance with IFRS's as adopted by the European Union.

 

The directors are satisfied that, at the time of approving the consolidated interim financial statements, it is appropriate to continue to adopt a going concern basis of accounting.

 

2.2 Accounting Policies

The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the group's annual financial statements for the year ended 31 December 2017.

 

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

 

These financial statements have been prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations issued by the International Accounting Standards Board as adopted by the European Union ("IFRSs") and with those parts of the Companies Act 2006 applicable to companies preparing their accounts under IFRSs. The consolidated financial statements have been prepared under the historical cost convention.

 

Standards and amendments and interpretations to published standards not yet effective

 

Certain new standards, amendments and interpretations to existing standards have been published that are mandatory for the group's accounting periods beginning on or after 1 July 2018 or later periods and which the group has decided not to adopt early are:

 

IFRS 16 Leases (effective for accounting periods beginning on or after 1 January 2019)

 

Amendments to IFRS 3 Business Combinations (effective for accounting periods beginning on or after 1 January 2019)

 

Amendments to IAS 12 Income Taxes (effective for accounting periods beginning on or after 1 January 2019)

 

Amendments to IAS 19 Employee Benefits (effective for accounting periods beginning on or after 1 January 2019)

 

Amendments to IAS 23 Borrowing Costs (effective for accounting periods beginning on or after 1 January 2019)

 

The impact that the implementation of the above standards will have on the financial statements is currently being assessed.

 

 

 

NOTES TO THE INTERIM REPORT

for the six months ended 30 June 2018

 

 

3. Segment Information

 

The Group's primary reporting format for segment information is business segments which reflect the management reporting structure in the Group.

 

 

Be Heard Group

Media Planning & Buying

Design, Build &UX

Content Management

Data Analytics

Full Service Agency

Consolidation

Total

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

 

 

 

 

 

 

 

 

External

11

13,969

5,595

1,264

980

5,333

-

27,152

Intercompany

300

129

1,301

160

148

-

(2,038)

-

 

----------------

----------------

---------------

---------------

---------------

--------------

---------------

--------------------

 

311

14,098

6,896

1,424

1,128

5,333

(2,038)

27,152

 

 

 

 

 

 

 

 

 

Profit/(loss) before tax

(1,754)

(245)

1,331

(332)

178

263

(3,213)

(3,771)

 

 

 

 

 

 

 

 

 

Balance sheet

 

 

 

 

 

 

 

 

Assets

55,109

10,490

8,900

1,113

562

2,873

(23,115)

55,932

Liabilities

(31,153)

(7,914)

(1,499)

(1,481)

(613)

(1,477)

11,108

(33,029)

 

----------------

----------------

-------------

-------------

-------------

-------------

---------------

--------------------

Net assets/(liabilities)

23,956

2,576

7,401

(368)

(51)

1,396

(12,007)

22,903

 

----------------

----------------

------------

------------

------------

------------

---------------

--------------------

Other

 

 

 

 

 

 

 

 

Capital expenditure

 

 

 

 

 

 

 

 

- Tangible fixed assets

22

4

72

11

16

50

-

175

Depreciation, amortisation and

 

 

 

 

 

 

 

 

other non cash expenses

5

21

31

6

6

28

3,099

3,196

Interest paid

133

-

-

1

-

 

-

134

          

 

There were no clients accounting for more than 10% of the Group's turnover in the period.

 

4. Earnings per share 

 

 

2018

 

 

£'000

 

The earnings per share is based on the following:

 

 

 

 

 

Earnings

(3,126,933)

 

 

==========

 

 

 

 

Weighted average number of shares

994,036,220

 

Diluted number of shares

1,104,524,325

 

 

 

 

Earnings per share

(0.00)

 

Diluted earnings per share

(0.00)

 

 

======

Earnings per ordinary share has been calculated using the weighted average number of shares in issue during the year. The weighted average number of equity shares in issue was 994,036,220.

The diluted earnings per share is the same as the earnings per share due to the consolidated group loss. 

NOTES TO THE INTERIM REPORT

for the six months ended 30 June 2018

 

5.

Intangible Assets

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

Development

on

Customer

Brand

 

 

 

Costs

Consolidation

relationships

Value

Total

 

 

£'000

£'000

£'000

£'000

£'000

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

31 December 2017

 

544

44,099

8,935

4,382

57,960

 

 

----------------

---------------------

------------------

------------------

---------------------

 

30 June 2018

544

44,099

8,935

4,382

57,960

 

 

----------------

---------------------

------------------

------------------

--------------------

 

Amortisation

 

 

 

 

 

 

 

31 December 2017

499

5,269

5,618

1,342

12,728

 

 

 

 

 

 

 

 

Charge for the period

-

-

869

730

1,599

 

Impairment

-

982

717

-

1,699

 

 

----------------

-----------------

-----------------

-----------------

-----------------

 

30 June 2018

499

6,251

7,204

2,072

16,026

 

 

----------------

------------------

------------------

------------------

-----------------

 

Net book value

 

30 June 2018

 

 

 

45

---------------

 

 

37,848

---------------

 

 

1,756

---------------

 

 

2,310

---------------

 

 

41,934

---------------

 

31 December 2017

45

38,830

3,317

3,040

45,232

 

 

---------------

---------------

---------------

---------------

---------------

 

30 June 2017

-

32,340

2,609

1,583

36,532

 

 

---------------

---------------

---------------

---------------

---------------

 

31 December 2016

25

34,539

3,999

1,709

40,272

 

 

---------------

---------------

---------------

---------------

---------------

        

 

 

The development costs relate to Amplify and Content Compas, data analytics tools developed in-house by Agenda21.

 

 

6. Share capital

 

Allotted, issued and fully paid

 

 

No

 

Value

£

 Ordinary shares of 1p each

 

1,040,778,370

 

10,407,784

 

 

================

 

============

 

At 30 June 2018 the number of shares covered by option agreements amounted to 58,752,033.

 

Shares issued in the period:

 

Date

Description

No shares

Price/ share

Gross share value

 

 

 

p

£

18 April 2018

Agenda 21 earnout payment

26,952,693

2.987

805,508

18 April 2018

MMT earnout payment

31,877,944

3.550

1,131,667

 

 

-------------------------

 

---------------------

 

Totals

58,830,637

 

1,937,175

 

 

============

 

==========

 

 

NOTES TO THE INTERIM REPORT

for the six months ended 30 June 2018

 

 

7. Related party transactions

 

During the period, the Group paid brokers fees of £20k (H1 2017: nil; FY 2017: £79k) to Dowgate Capital Stockbrokers Limited. David Poutney, a Director of the Company, is Chairman of Dowgate Capital Stockbrokers Limited. At 30 June 2018 £nil (30 June 2017: £nil) was due to Dowgate Capital Stockbrokers Limited.

 

8. Seasonality

 

From a revenue perspective there are no clearly identifiable trends suggesting a bias in favour of one reporting period over another. With regards to earnings ('EBITDA Adjusted") there will be a bias in favour of the second half of the year reflecting the cost reduction/ restructure programme implemented in May of this year.

 

9. Post Balance Sheet Events

 

On 4 September 2018 Peter Scott left his role as CEO of the company and Simon Pyper was appointed interim CEO.

 

 

 

 

 

 

Further copies of this document are available both at the registered office of the Company and from the offices of the Company at 53 Frith Street, London W1D 4SN. The statement will also be available to download on the Company's website.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
IR LLFEDARIDLIT
Date   Source Headline
1st Sep 20209:54 amRNSScheme Effective
1st Sep 20207:30 amRNSSuspension - Be Heard Group PLC
27th Aug 202012:54 pmRNSCourt sanction of Scheme
25th Aug 20205:30 pmRNSBe Heard Group
12th Aug 202012:08 pmRNSResults of Court Meeting and General Meeting
28th Jul 202011:14 amRNSForm 8.3 - Be Heard Group PLC
28th Jul 202011:12 amRNSForm 8.3 - Be Heard Group PLC
28th Jul 202011:06 amRNSForm 8.3 - Be Heard Group PLC
22nd Jul 202010:00 amRNSClarification re: Scheme Document
20th Jul 20204:35 pmRNSPublication and Posting of Scheme Document
29th Jun 20203:20 pmRNSForm 8.3 - Be Heard Group plc
29th Jun 20203:14 pmRNSResult of AGM
26th Jun 20202:22 pmRNSForm 8.3 - Be Heard Group plc
25th Jun 202012:30 pmRNSForm 8.3 - Be Heard Group plc
25th Jun 202011:49 amRNSForm 8.3 - Be Heard Group plc
24th Jun 202010:48 amRNSForm 8.3 - Be Heard Group Plc
24th Jun 20207:00 amRNSRecommended Cash Acquisition of Be Heard Group plc
23rd Jun 20205:22 pmRNSForm 8.3 - Be Heard Group plc
23rd Jun 20205:20 pmRNSForm 8.3 - Be Heard Group plc
23rd Jun 20205:17 pmRNSForm 8.3 - Be Heard Group plc
23rd Jun 202012:05 pmRNSForm 8 (OPD) Be Heard Group plc
23rd Jun 202010:45 amRNSForm 8 (OPD) - Be Heard Group plc
22nd Jun 20204:23 pmRNSForm 8.3 - Be Heard Group plc
22nd Jun 202011:01 amRNSForm 8.3 - Be Heard Group PLC
19th Jun 202012:03 pmRNSForm 8.3 - Be Heard Group plc
19th Jun 20207:00 amRNSAmendment to Form 8.3 - Be Heard Group PLC
18th Jun 20205:23 pmRNSForm 8.3 - Be Heard Group plc
18th Jun 20201:37 pmRNSForm 8.3 - [Be Heard Group plc]
16th Jun 20207:00 amRNSForm 8.3 - Be Heard Group PLC
15th Jun 20203:06 pmRNSForm 8.3 - [Be Heard Group plc]
11th Jun 20204:49 pmRNSForm 8.3 - Be Heard Group plc
11th Jun 20203:29 pmRNSForm 8.3 - Be Heard Group plc
11th Jun 20202:44 pmRNSForm 8.3 - [Be Heard Group plc]
11th Jun 202012:22 pmRNSForm 8.3 - Be Heard Group PLC
10th Jun 20203:09 pmRNSRule 2.9 Announcement
10th Jun 20202:12 pmRNSForm 8.3 - [Be Heard Group plc]
9th Jun 20204:40 pmRNSSecond Price Monitoring Extn
9th Jun 20204:35 pmRNSPrice Monitoring Extension
9th Jun 202011:49 amRNSStatement re Possible Offer
20th Apr 20207:00 amRNSFinal results for the year ended 31 Dec 2019
6th Apr 20207:00 amRNSCovid-19 Update
19th Feb 20202:00 pmRNSPrice Monitoring Extension
16th Dec 20197:00 amRNSTrading Update
16th Sep 20197:00 amRNSHalf-year Report
6th Aug 20197:00 amRNSChange of Advisers and Pre-Close Trading Update
31st Jul 20197:00 amRNSUpdate re Share Issue, Option Grant & PDMR Holding
8th Jul 20195:05 pmRNSHolding(s) in Company
8th Jul 20195:03 pmRNSHolding(s) in Company
28th Jun 20197:00 amRNSFurther re Issue of Shares
10th Jun 20197:00 amRNSStrategic Investment

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.