Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksBenchmark Holdings Regulatory News (BMK)

Share Price Information for Benchmark Holdings (BMK)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 44.15
Bid: 44.10
Ask: 46.90
Change: 0.00 (0.00%)
Spread: 2.80 (6.349%)
Open: 44.15
High: 44.15
Low: 44.15
Prev. Close: 44.15
BMK Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Q4 Results

29 Nov 2023 07:01

RNS Number : 9865U
Benchmark Holdings PLC
29 November 2023
 

29 November 2023

 

Benchmark Holdings plc

 

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

Q4 Results

(3 months ended 30 September 2023)

 

Good operational performance and positive outlook in all business areas

Results affected by market factors in the period

 

In compliance with the terms of the Company's unsecured green bond which requires it to publish quarterly financial information, Benchmark, the aquaculture biotechnology business, announces its unaudited results for the 3 months ended 30 September 2023 (the "period"). All Q4 FY23 and Q4 FY22 figures quoted in this announcement are based on unaudited accounts.

 

This morning the Company published its full year audited results for the 12 months ended 30 September 2023 which can be found on https://www.benchmarkplc.com/investors

 

Q4 FY23 Financial highlights 

· Revenues from continuing operations of £36.6m, 14% below the prior year (-7% CER):

· Genetics - strong performance in salmon egg sales against an exceptionally strong Q4 FY22 which benefitted from supply constraints in the market; revenues were 6% below Q4 FY22 (+2% CER)

· Advanced Nutrition - strong performance against a backdrop of challenging conditions in the global shrimp markets; revenues were 9% below the prior year (-3% CER)

· Health - revenues were 53% below Q4 FY22 (-50% CER) reflecting a delay in the peak season for sea lice treatments in Norway; the Company has experienced an increase in Ectosan® Vet and CleanTreat® sales post period-end

· Adjusted EBITDA from continuing operations excluding fair value movements from biological assets £9.2m (Q4 FY22: £10.2m)

· Adjusted EBITDA margin from continuing operations excluding fair value movements marginally increased to 25% (Q4 FY22: 24%)

· Cash and cash equivalents of £29.3m and available liquidity of £41.5m as at 27th November

Operational highlights

· Launch of first AI-enabled tool, Snapp-Art which enables customers to count and qualify Artemia accurately and efficiently, contributing to customer productivity

· Integration of salmon activities under the leadership of Geir Olav Meningen, Head of Genetics, and integration and reorganisation of shrimp activities under the leadership of Patrick Waty, Head of Advanced Nutrition. This is an important strategic step which creates significant opportunities for commercial synergies and efficiencies

· Obtained MSC (Marine Stewardship Council) certification for the Artemia harvested from the Great Salt Lakes

· Divestment of tilapia breeding business; maintaining our presence in tilapia genetics through Genetics Services

Current trading and outlook - positive momentum trading in-line with management expectations

 

· Good start to the year and positive momentum in all business areas

· Good visibility of revenues in salmon genetics

· Early indications of improvement in the shrimp markets

· Increase in sea lice treatments post period end with good capacity utilisation of CleanTreat®; expect normal seasonality

· Continue to strengthen our unique position in an industry that is structurally growing driven by megatrends

£m

Q4 FY23

Q4 FY22

restated*

% AER

% CER**

FY23

(full year)

FY22

restated*

Revenue from continuing operations

36.6

42.4

-14%

-7%

169.5

157.7

Adjusted

Adjusted EBITDA1 from continuing operations

7.4

9.4

-21%

-15%

35.5

32.6

Adj. EBITDA excluding fair value movements from biological assets

9.2

10.2

-10%

-4%

35.6

31.0

Adjusted Operating Profit excluding fair value uplift from biological assets

3.9

5.0

-23%

-14%

14.7

9.2

Statutory

Operating (loss)/profit from continuing operations

(2.3)

(1.1)

(5.3)

(6.2)

Loss before tax from continuing operations

(7.3)

(6.1)

19%

17%

(12.7)

(21.4)

Loss for the Period

(9.2)

(8.2)

-13%

-13%

(16.1)

(28.7)

Basic loss per share (p)

(1.87)

(1.36)

(3.16)

(4.60)

Net debt3

(65.5)

(73.7)

(65.5)

(73.7)

Net debt excluding lease liabilities

(45.6)

(47.5)

(45.6)

(47.4)

 

* 2022 figures have been restated to reflect changes to the ongoing continuing business during the year following the disposal of the tilapia business

** Constant exchange rate (CER) figures derived by retranslating current year figures using previous year's foreign exchange rates

(1) Adjusted EBITDA is EBITDA (earnings before interest, tax, depreciation and amortisation and impairment), before exceptional items including acquisition and disposal related expenditure.

(2) Adjusted Operating Profit is operating loss before exceptional items including acquisition and disposal related items and amortisation of intangible assets excluding development costs

(3) Net debt is cash and cash equivalents less loans and borrowings

Business Area Summary (continuing operations)*

£m

Q4 FY23

Q4 FY22

restated

% AER

% CER**

FY23

(full year)

FY22

restated

Revenue

Advanced Nutrition

17.1

18.9

-9%

-3%

78.5

80.3

Genetics

16.9

18.0

-6%

2%

65.5

57.4

Health

2.6

5.6

-53%

-50%

25.5

20.1

Adjusted EBITDA1

Advanced Nutrition

3.5

4.7

-26%

-20%

18.4

19.0

Genetics

5.4

6.1

-11%

-5%

15.7

17.4

- Net of fair value movements in biological assets

7.2

6.9

4%

10%

15.8

15.8

Health

(0.9)

0.6

4.8

0.1

 

* 2022 figures have been restated to reflect changes to the ongoing continuing business during the year following the disposal of the tilapia business

** Constant exchange rate (CER) figures derived by retranslating current year figures using previous year's foreign exchange rates

(1) Adjusted EBITDA is EBITDA (earnings before interest, tax, depreciation and amortisation and impairment), before exceptional items including acquisition and disposal related expenditure.

 

Enquiries

 

For further information, please contact:

Benchmark Holdings plc

Tel: 0114 240 9939

Trond Williksen, CEO

Septima Maguire, CFO

Ivonne Cantu, Investor Relations

Deutsche Numis (Broker and NOMAD)

Tel: 020 7260 1000

Freddie Barnfield, Duncan Monteith, Sher Shah

 

MHP

Tel: 020 3128 8100

Katie Hunt, Reg Hoare benchmark@mhpgroup.com

 

 

About Benchmark 

Benchmark is a market leading aquaculture biotechnology company. Benchmark's mission is to drive sustainability in aquaculture by delivering products and solutions in genetics, advanced nutrition and health which improve yield, growth and animal health and welfare.

Through a global footprint in 26 countries and a broad portfolio of products and solutions, Benchmark addresses many of the major aquaculture species - salmon, shrimp, sea bass and sea bream, and tilapia, in all the major aquaculture regions around the world. Find out more at www.benchmarkplc.com

 

Management Report

 

Q4 FY23 financial results were soft compared to the prior year but overall the Group performed well, maintaining momentum and commercial focus, and is well positioned for the year ahead. In Advanced Nutrition, prevailing conditions in the shrimp markets continued to impact demand for our products and revenues in the period. In Health we experienced low activity for Ectosan® Vet and CleanTreat® treatments with customers delaying use of our solution compared to last year, as they assessed the severity of sea lice in their farms. Post period-end we have seen increased use. Performance in Genetics was solid but comparatively behind Q4 FY22 which benefitted from bumper demand for our salmon eggs as a result of supply constraints in the market. Together, these factors led to Group revenues from continuing operations of £36.6m, 14% behind the prior year (-7% CER).

 

Despite high inflationary pressure, operating costs in Q4 FY23 were £10.9m, 17% below the prior year (Q4 FY22: £13.1m) due to the timing of some of the variable costs in the year and ongoing cost control. Furthermore, Q4 FY23 has seen the benefit of some of the restructuring of our cost base in Health and Advanced Nutrition. Further details are given in the business area narrative below. R&D expenses were £1.6m, 20% below the prior year driven by a reduction in Genetics R&D in the period.

 

Adjusted EBITDA from continuing operations for the quarter was £7.4m, 21% below the prior year (Q4 FY22: £9.4m) primarily as a result of lower sales, partially offset by a reduction in operating costs. Excluding fair value movements from biological assets, Adjusted EBITDA from continuing operations was £9.2m, 10% below the prior year. Our Adjusted EBITDA margin excluding fair value movements was 25%, marginally ahead of the prior year.

 

Advanced Nutrition

 

Q4 FY23 revenues in Advanced Nutrition were £17.1m, 9% behind the prior year (Q4 FY22: £18.9m) (-3% CER) due to weak shrimp markets as set out above. By product segment, revenue from Diets was £8.0m (Q4 FY22: £8.5m) followed by Artemia £7.0m (Q4 FY22: £8.2m) and Health £2.1m (Q4 FY22: £2.4m).

 

Adjusted EBITDA of £3.5m was 26% lower than the prior year (Q4 FY22: £4.7m) primarily due to lower sales, lower infringement fees and higher bad debt provisions. Operating costs of £5.9m were 5% down Q4 FY22 (up 2% CER). R&D expenses totalled £0.7m (Q4 FY22: £0.6m). The Adjusted EBITDA margin was 20% (Q4 FY22: 25%).

 

Despite the comparatively soft performance against last year, the continued commercial focus and efficiencies implemented in FY23 mean that our Advanced Nutrition business will emerge stronger from a period of weakness in the shrimp market. We have further strengthened our market position and continued to innovate as evidenced by the launch of our first AI-enabled tool. Our dedicated technical support team in our local markets which help our customers optimise the use of our products has been instrumental to our commercial effort and will help drive future growth.

 

Genetics

 

Revenues from continuing operations in the period were £16.9m, 6% behind prior year (Q4 FY22: £18.0m) (+2% CER). While salmon egg volume of 84 million was 8 million lower than the prior year, this represents a strong performance against an exceptional Q4 FY22 when we experienced very high demand due a supply shortage in the market. Harvest revenues were £1.8m higher than the prior year driven by higher volumes harvested in the quarter. Shrimp revenues at £0.3m were £0.4m behind prior year (Q4 FY22: £0.7m) as we continue to work on the development of the next generation of products.

 

Adjusted EBITDA from continuing operations was £5.4m, 11% lower than the prior year (Q4 FY22: £6.1m) primarily due to lower sales. However, adjusted EBITDA from continuing operations excluding the fair value movements from biological assets was £7.2m, 4% ahead of the prior year (Q4 FY22: £6.9m). As a result, the Adjusted EBITDA margin excluding biological asset movements increased to 43% (Q4 FY22: 38%).

 

By species, despite lower egg sales, salmon delivered an excellent performance with Adjusted EBITDA of £6.3m (Q4 FY22: £6.7m) and after fair value movements of £8.1m (Q4 FY22: 7.6m). In shrimp, lower revenues led to a higher Adjusted EBITDA loss of £0.9m (Q4 FY22: loss of £0.6m) and tilapia, now discontinued, delivered an Adjusted EBITDA loss before exceptional items of £0.3m (Q4 FY22: loss of £0.7m).

 

Health

 

Performance in Health was affected by low levels of sea lice treatments in the period which impacted revenues and resulted in low capacity utilisation of our CleanTreat® infrastructure. Revenues were £2.6m (Q4 FY22: £5.6m). Adjusted EBITDA in the period was a loss of £0.9m (Q4 FY22: £0.6m). Post period end we have experienced increased demand for Ectosan® Vet and CleanTreat® and we have good visibility for Q1 FY24. Beyond Q1 FY24 we expect normal seasonality. Operating costs were 23% below the prior year at £1.4m (Q4 FY22: £1.8m) partially as a result of efficiencies resulting from the integration of the salmon activities across Health and Genetics. R&D expenses were flat against the prior year at £0.1m. Costs associated with the leases of the vessels for the CleanTreat® units amounted to £1.9m.

 

Sales of Salmosan® Vet in the period were £1.0m, 34% behind prior year (Q4 FY22: £1.6m). The drop is driven by the timing of orders in one of our key markets while the rest of the regions reported growth in the period.

 

Finance costs, cashflow and net debt

 

Net finance cost for the quarter of £5.0m are in line with the prior year (Q4 FY22: £5.0m). Movements in the quarter in the fair value of our financial instruments taken out to hedge our external borrowings caused a charge of £1.6m, (Q4 FY22: £5.3m). Interest charges for the period of £3.0m (Q4 FY22: £4.2m) reflected higher interest charges being more than offset by lower amortisation of deferred financing costs and a one-off fee for early settlement upon refinancing in Q4 FY22. These lower finance costs were offset by foreign exchange movements which led to a foreign exchange loss of £0.2m compared to a gain of £5.4m in Q4 FY22.

 

Positive operating cashflows from strong trading in the quarter and tight cost control left the Group with cash balances of £36.5m at the end of the period (Q4 FY22: £36.4m). This left net debt at the quarter end at £65.5m (Q4 FY22: £73.7m). Net debt excluding lease liabilities was £45.6m (Q4 FY22: £47.5m). 

 

Outlook

 

We have had a good start to the year and there is good momentum in the business. We have good visibility of sales in Genetics at normalised levels following the supply shortage experienced Q1 FY23. In Advanced Nutrition we are seeing early signs of recovery in the shrimp markets which we expect will contribute positively from Q2 FY24 onwards. Our CleanTreat® units are currently operating at a good capacity utilisation and we expect this to be reflected in Q1 FY24. We expect normal seasonality with low treatment volumes in the second half. We are considering actions to optimise our operations and cashflow during the transition to an integrated customer solution. The continued integration and streamlining of the Group will enable us to further leverage the Group capabilities and drive efficiencies contributing to a positive outlook for the year ahead.

 

Looking into the future, we are uniquely positioned in an industry that is structurally growing. With a clear strategy addressing the main aquaculture species, we have significant opportunity to deliver growth and shareholder returns. We will continue the development of the Group and ongoing consideration of our strategy to realise the value inherent in our business for the benefit of all our stakeholders.

All figures in £000's

Notes

Q4 2023(unaudited)

Q4 2022Restated*(unaudited)

FY 2023(unaudited)

FY 2022Restated*(audited)

Revenue

4

36,591

42,448

169,476

157,707

Cost of sales

(16,674)

(17,895)

(82,726)

(73,777)

Gross profit

 

19,917

24,553

86,750

83,930

Research and development costs

(1,592)

(1,991)

(6,069)

(6,634)

Other operating costs

(10,865)

(13,124)

(45,157)

(44,095)

Share of (loss)/profit of equity-accounted investees, net of tax

(33)

(57)

(32)

(595)

Adjusted EBITDA²

 

7,427

9,381

35,492

32,606

Exceptional - restructuring, acquisition and disposal related items

6

(686)

(423)

(3,904)

16

EBITDA¹

 

6,741

8,958

31,588

32,622

Depreciation and impairment

(4,769)

(4,588)

(18,409)

(19,692)

Amortisation and impairment

(4,265)

(5,440)

(18,495)

(19,161)

Operating loss

 

(2,293)

(1,070)

(5,316)

(6,231)

Finance cost

7

(6,602)

(12,229)

(15,048)

(19,893)

Finance income

7

1,643

7,219

7,670

4,741

Loss before taxation

 

(7,252)

(6,080)

(12,694)

(21,383)

Tax on loss

8

(1,958)

(2,074)

(3,365)

(7,268)

Loss from continuing operations

(9,210)

(8,154)

(16,059)

(28,651)

Discontinued operations

 

Loss from discontinued operations, net of tax

5

(4,333)

(715)

(5,505)

(1,800)

 

 

(13,543)

(8,869)

(21,564)

(30,451)

Loss for the year attributable to:

 

- Owners of the parent

(13,853)

(9,561)

(23,146)

(32,087)

- Non-controlling interest

310

692

1,582

1,636

 

(13,543)

(8,869)

(21,564)

(30,451)

Earnings per share

Basic loss per share (pence)

9

(1.87)

(1.36)

(3.16)

(4.60)

Diluted loss per share (pence)

9

(1.87)

(1.36)

(3.16)

(4.60)

Earnings per share - continuing operations

 

Basic loss per share (pence)

9

(1.29)

(1.26)

(2.41)

(4.34)

Diluted loss per share (pence)

9

(1.29)

(1.26)

(2.41)

(4.34)

Adjusted EBITDA from continuing operations

7,427

9,381

35,492

32,606

Adjusted EBITDA from discontinued operations

(335)

(623)

(1,254)

(1,425)

Total Adjusted EBITDA

7,092

8,758

34,238

31,181

 

1 EBITDA - Earnings before interest, tax, depreciation, amortisation, and impairment

2 Adjusted EBITDA - EBITDA before exceptional items including acquisition related items

* 2022 numbers have been restated to reflect certain operations of the Group that have been classified as discontinued operations during the period in line with IFRS 5

 

 

 

 

All figures in £000's

Q4 2023(unaudited)

Q4 2022(unaudited)

FY 2023(unaudited)

FY 2022(audited)

 

Loss for the period

 

(13,543)

(8,869)

(21,564)

(30,451)

Other comprehensive income

 

Items that are or may be reclassified subsequently to profit or loss

 

Foreign exchange translation differences

11,691

23,225

(23,475)

47,606

Cash flow hedges - changes in fair value

773

2,047

(2,123)

2,627

Cash flow hedges - reclassified to profit or loss

(1,501)

2,387

2,623

2,546

Total comprehensive income for the period

(2,580)

18,790

(44,539)

22,328

Total comprehensive income for the period attributable to:

 

- Owners of the parent

(3,154)

18,109

(45,404)

20,326

- Non-controlling interest

574

681

865

2,002

 

(2,580)

18,790

(44,539)

22,328

Total comprehensive income for the period attributable to owners of the parent:

 

- Continuing operations

1,128

18,277

(39,777)

21,509

- Discontinued operations*

(4,282)

(168)

(5,627)

(1,183)

 

 

(3,154)

18,109

(45,404)

20,326

 

* Total comprehensive income for the period relating to discontinued operations for Q4 2023 includes the loss of £4,333,000 (Q4 2022: £715,000) and foreign exchange gain of £51,000 (Q4 2022: £547,000). FY23 includes the loss of £5,505,000 (2022: £1,800,000) and foreign exchange loss of £122,000 (2022: gain of £617,000).

 

The accompanying notes are an integral part of this consolidated financial information.

 

30 September 2023

30 September 2022

All figures in £000's

Notes

(unaudited)

(audited)

Assets

 

Property, plant and equipment

73,411

81,900

Right-of-use assets

19,804

27,034

Intangible assets

206,077

245,264

Equity-accounted investees

3,558

3,113

Other investments

14

15

Biological and agricultural assets

18,406

20,878

Non-current assets

321,270

378,204

Inventories

25,269

29,813

Biological and agricultural assets

27,586

25,780

Trade and other receivables

59,795

56,377

Cash and cash equivalents

36,525

36,399

149,175

148,369

Assets held for sale

10

850

-

Current assets

150,025

148,369

Total assets

471,295

526,573

Liabilities

 

Trade and other payables

(47,329)

(44,324)

Loans and borrowings

11

(20,045)

(17,091)

Corporation tax liability

(6,422)

(10,211)

Provisions

(1,280)

(1,631)

Current liabilities

(75,076)

(73,257)

Loans and borrowings

11

(81,954)

(93,045)

Other payables

(6,842)

(8,996)

Deferred tax

(24,106)

(27,990)

Provisions

(700)

-

Non-current liabilities

(113,602)

(130,031)

Total liabilities

(188,678)

(203,288)

Net assets

282,617

323,285

Issued capital and reserves attributable to owners of the parent

 

Share capital

12

739

704

Additional paid-in share capital

12

37,428

420,824

Capital redemption reserve

5

5

Retained earnings

183,489

(185,136)

Hedging reserve

(203)

(703)

Foreign exchange reserve

54,947

77,705

Equity attributable to owners of the parent

276,405

313,399

Non-controlling interest

6,212

9,886

Total equity and reserves

282,617

323,285

 

 

The accompanying notes are an integral part of this consolidated financial information.

 Sharecapital

 Additional paid-in share capital

 Otherreserves*

 Hedging reserve

 Retained earnings

 Total attributable to equity holders ofparent

 Non-controllinginterest

 Totalequity

 £000

 £000

 £000

 £000

 £000

 £000

 £000

 £000

 

As at 1 October 2022 (audited)

704

420,824

77,710

(703)

(185,136)

313,399

9,886

323,285

Comprehensive income/(loss) for the period

 

Profit/(loss) for the period

-

-

-

-

(23,146)

(23,146)

1,582

(21,564)

Other comprehensive income/(loss)

-

-

(22,758)

500

-

(22,258)

(717)

(22,975)

Total comprehensive income/(loss) for the period

-

-

(22,758)

500

(23,146)

(45,404)

865

(44,539)

Contributions by and distributions to owners

 

Share issue

35

12,985

-

-

-

13,020

-

13,020

Share issue costs recognised through equity

-

(2,146)

-

-

-

(2,146)

-

(2,146)

Cancellation of part of share premium account (note 10)

-

(394,235)

-

-

394,235

-

-

-

Share-based payment

-

-

-

-

1,006

1,006

-

1,006

Total contributions by and distributions to owners

35

(383,396)

-

-

395,241

11,880

-

11,880

Changes in ownership

 

Acquisition of NCI

-

-

-

-

(3,470)

(3,470)

(4,539)

(8,009)

Total changes in ownership interests

-

-

-

-

(3,470)

(3,470)

(4,539)

(8,009)

Total transactions with owners of the Company

35

(383,396)

-

-

391,771

8,410

(4,539)

3,871

As at 30 September 2023 (unaudited)

739

37,428

54,952

(203)

183,489

276,405

6,212

282,617

 

As at 1 October 2021 (audited)

670

400,682

30,470

(5,876)

(154,231)

271,715

7,884

279,599

Comprehensive income/(loss) for the period

Profit/(loss) for the period

-

-

-

-

(32,087)

(32,087)

1,636

(30,451)

Other comprehensive income/loss)

-

-

47,240

5,173

-

52,413

366

52,779

Total comprehensive income/(loss) for the period

-

-

47,240

5,173

(32,087)

20,326

2,002

22,328

Contributions by and distributions to owners

 

Share issue

34

20,704

-

-

-

20,738

-

20,738

Share issue costs recognised through equity

-

(562)

-

-

-

(562)

-

(562)

Share-based payment

-

-

-

-

1,182

1,182

-

1,182

Total contributions by and distributions to owners

34

20,142

-

-

1,182

21,358

-

21,358

Changes in ownership

 

Total changes in ownership interests

-

-

-

-

-

-

-

-

Total transactions with owners of the Company

34

20,142

-

-

1,182

21,358

-

21,358

As at 30 September 2022 (audited)

704

420,824

77,710

(703)

(185,136)

313,399

9,886

323,285

 

*Other reserves in this statement is an aggregation of capital redemption reserve and foreign exchange reserves

30 September2023

30 September 2022

Notes

(unaudited)

(audited)

Cash flows from operating activities

 

Loss for the period

 

(21,564)

(30,451)

Adjustments for:

 

Depreciation and impairment of property, plant and equipment

8,453

8,602

Depreciation and impairment of right-of-use assets

10,260

11,293

Other adjustments for non-cash items

-

(276)

Amortisation and impairment of intangible fixed assets

18,495

19,161

Profit on sale of property, plant and equipment

(121)

(43)

Loss on sale of discontinued operation

3,774

-

Finance income

(2,802)

(319)

Finance costs

10,535

18,437

Increase in fair value of contingent consideration receivable

-

(1,203)

Share of loss of equity-accounted investees, net of tax

32

595

Foreign exchange gains

(1,814)

(3,985)

Share-based payment expense

1,006

1,182

Tax expense

3,365

7,274

Increase in trade and other receivables

(6,570)

(8,511)

Decrease/(increase) in inventories

2,876

(5,406)

Increase in biological and agricultural assets

(1,659)

(6,099)

Increase in trade and other payables

3,909

6,948

Increase in provisions

386

1,058

28,561

18,257

Income taxes paid

(8,556)

(7,447)

Net cash flows generated from operating activities

 

20,005

10,810

Investing activities

 

Acquisition of subsidiaries

15

(48)

-

Purchase of investments in associates

(558)

(378)

Receipts from disposal of subsidiaries

1,250

1,544

Purchases of property, plant and equipment

(5,953)

(10,808)

Purchase of intangibles

(196)

(205)

Capitalised research and development costs

(632)

(1,708)

Proceeds from sale of fixed assets

227

220

Cash receipts from swap contracts

11

-

Interest received

627

119

Net cash flows used in investing activities

 

(5,272)

(11,216)

Financing activities

 

Proceeds of share issues

13,020

20,737

Share-issue costs recognised through equity

(2,146)

(562)

Acquisition of minority interests in subsidiaries

15

(8,009)

-

Proceeds from bank or other borrowings

21,847

67,939

Repayment of bank or other borrowings

(18,470)

(74,874)

Interest and finance charges paid

(9,131)

(9,629)

Repayments of lease liabilities

(9,438)

(10,533)

Net cash used in financing activities

 

(12,327)

(6,922)

Net increase/(decrease) in cash and cash equivalents

 

2,406

(7,328)

Cash and cash equivalents at beginning of period

36,399

39,460

Effect of movements in exchange rate

(2,280)

4,267

Cash and cash equivalents at end of period

 

36,525

36,399

 

1. Basis of preparation

 

Benchmark Holdings plc (the 'Company') is a company incorporated and domiciled in the United Kingdom. These consolidated quarterly financial statements as at and for the year ended 30 September 2023 comprises those of the Company and its subsidiaries (together referred to as the 'Group').

 

These consolidated quarterly financial statements do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006 and are unaudited. These financial statements do not include all the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements. The Group's last annual statutory financial statements as at and for the year ended 30 September 2022 were prepared in accordance with UK adopted international accounting standards in conformity with the requirements of the Companies Act 2006 as it applies to companies reporting under those standards ("Adopted IFRS") and are available from the Company's website at www.benchmarkplc.com.

 

The prior year comparatives are derived from audited financial information for Benchmark Holdings plc Group as set out in the Annual Report and Accounts for the year ended 30 September 2022 and the unaudited financial information in the Quarterly Financial Report for the year ended 30 September 2022. The comparative figures for the financial year ended 30 September 2022 are not the Company's statutory accounts for that financial year. Those accounts were approved by the Directors on 30 November 2022 and have been delivered to the Registrar of Companies. The audit report received on those accounts was (i) unqualified and (ii) did not include a reference to any matters to which the external auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

 

Statement of Compliance

 

These consolidated quarterly financial statements have been prepared in accordance with UK and EU adopted IAS 34 'Interim Financial Reporting'. These financial statements do not include all of the information required for the full annual financial statements and should be read in conjunction with the Group's latest annual consolidated financial statements as at and for the year ended 30 September 2023. These consolidated quarterly financial statements were approved by the Board of Directors on 29 November 2023.

 

Going concern

 

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Management Report.

 

As at 30 September 2023 the Group had net assets of £282.6m (30 September 2022: £323.3m), including cash of £36.5m (30 September 2022: £36.4m) as set out in the consolidated balance sheet. The Group made a loss for the year from continuing operations of £16.1m (year ended 30 September 2022: loss £28.7m), and a loss for the year from discontinued operations of £5.5m (year ended 30 September 2022: loss £1.8m).

 

As noted in the Management Report, the business has performed steadily during the year, showing resilience to some tough market conditions towards the end of the year. The Directors have reviewed forecasts and cash flow projections for a period of at least 12 months including downside sensitivity assumptions in relation to trading performance across the Group to assess the impact on the Group's trading and cash flow forecasts and on the forecast compliance with the covenants included within the Group's financing arrangements.

 

In the downside analysis performed, the Directors considered severe but plausible scenarios on the Group's trading and cash flow forecasts, firstly in relation to continued roll out of the Ectosan®Vet and CleanTreat offering. Sensitivities considered included modelling slower ramp up of the commercialisation of Ectosan® Vet and CleanTreat® through delayed roll-out of the revised operating model for the service, together with reductions in expected biomass treated and reduction in short-term treatment capacity. Key downside sensitivities modelled in other areas included assumptions on slower commercialisation of SPR shrimp, slower salmon egg sales growth in Chile and removal of an additional financing opportunity within Genetics, along with sensitivities on sales growth in revenues and pressure on pricing on CIS artemia in Advanced Nutrition. Mitigating measures within the control of management have been identified should they be required in response to these sensitivities, including reductions in areas of discretionary spend, tight control over new hires, deferral of capital projects and temporary hold on R&D for non-imminent products.

 

The refinancing exercise which commenced in FY22 was completed in Q1 FY23, so that adequate finance facilities are in place, and with financial instruments in place to fix interest rates and opportunities available to mitigate globally high inflation rates, the Group continues to show resilience against current global economic pressures. The Directors are therefore confident that even under all of the above sensitivity analysis, the Group has sufficient liquidity and resources throughout the period under review whilst still maintaining adequate headroom against the borrowing covenants. They therefore remain confident that the Group has adequate resources to continue to meet its liabilities as and when they fall due within the period of 12 months from the date of approval of these financial statements. Based on their assessment, the Directors believe it remains appropriate to prepare the financial statements on a going concern basis.

 

2. Accounting policies

 

The accounting policies adopted are consistent with those used in preparing the consolidated financial statements for the financial year ended 30 September 2023.

 

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total earnings.

Alternative performance measures ('APMs')

The Directors measure the performance of the Group based on a range of financial measures, including measures not recognised by EU-adopted IFRS. These APMs may not be directly comparable with other companies' APMs, and the Directors do not intend these as a substitute for, or superior to, IFRS measures.

Directors have presented the performance measures Adjusted EBITDA, Adjusted Operating Profit, Adjusted Profit Before Tax and Adjusted EBITDA excluding fair value movement on biological assets because they monitor performance at a consolidated level using these and believe that these measures are relevant to an understanding of the Group's financial performance (see note 13). Furthermore, the Directors also refer to current period results using constant currency, which are derived by retranslating current period results using the prior year's foreign exchange rates.

Use of estimates and judgements

The preparation of quarterly financial information requires management to make certain judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual amounts may differ from these estimates.

 

In preparing these quarterly financial statements the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the consolidated financial statements for the year ended 30 September 2023.

 

3. Segment information

 

Operating segments are reported in a manner consistent with the reports made to the chief operating decision maker. It is considered that the role of chief operating decision maker is performed by the Board of Directors.

 

The Group operates globally and for management purposes is organised into reportable segments based on the following business areas:

 

· Genetics - harnesses industry leading salmon breeding technologies combined with state-of-the-art production facilities to provide a range of year-round high genetic merit ova.

· Advanced Nutrition - manufactures and provides technically advanced nutrition and health products to the global aquaculture industry.

· Health - the segment provides health products and services to the global aquaculture market.

 

In order to reconcile the segmental analysis to the consolidated income statement, corporate and inter-segment sales are also shown. Corporate sales represent revenues earned from recharging certain central costs to the operating business areas, together with unallocated central costs.

Measurement of operating segment profit or loss

Inter-segment sales are priced along the same lines as sales to external customers, with an appropriate discount being applied to encourage use of Group resources at a rate acceptable to local tax authorities. This policy was applied consistently throughout the current and prior period.

 

3. Segment information (continued)

 

Reconciliations of segmental information to IFRS measures

 Segmental Revenue

 

 

 

 

 All figures in £000's

Q4 2023(unaudited)

Q4 2022(unaudited)

FY 2023(unaudited)

FY 2022(audited)

Genetics 

16,884

18,314

65,791

58,008

Advanced Nutrition 

17,111

18,872

78,503

80,286

Health 

2,643

5,602

25,514

20,135

Corporate 

1,448

902

5,747

5,120

Inter-segment sales 

(1,472)

(932)

(5,811)

(5,272)

Total 

36,614

42,758

169,744

158,277

 

 

 Segmental Adjusted EBITDA

 

 

 

 All figures in £000's

 Q4 2023(unaudited)

 Q4 2022(unaudited)

FY 2023(unaudited)

 FY 2022(audited)

Genetics 

5,073

5,473

14,409

15,980

Advanced Nutrition 

3,485

4,706

18,374

19,017

Health 

(853)

625

4,772

108

Corporate 

(613)

(2,046)

(3,317)

(3,924)

Total 

7,092

8,758

34,238

31,181

 

 

 Reconciliation of Reportable Segments Adjusted EBITDA to Loss before taxation

 All figures in £000's

 Q4 2023(unaudited)

 Q4 2022(unaudited)

FY 2023(unaudited)

 FY 2022(audited)

 Total reportable segment Adjusted EBITDA 

7,705

10,804

37,555

35,105

 Corporate Adjusted EBITDA

(613)

(2,046)

(3,317)

(3,924)

 Adjusted EBITDA 

7,092

8,758

34,238

31,181

 Exceptional - restructuring, acquisition and disposal related items

(4,599)

(423)

(7,817)

16

 Depreciation and impairment

(4,845)

(4,639)

(18,713)

(19,897)

 Amortisation and impairment

(4,265)

(5,440)

(18,495)

(19,161)

 Net finance costs

(4,968)

(5,051)

(7,412)

(15,316)

 Loss before taxation

(11,585)

(6,795)

(18,199)

(23,177)

 

 Reconciliation of segmental information to IFRS measures - Revenue and Loss before tax

 

 Revenue

 

 Q4 2023(unaudited)

 Q4 2022(unaudited)

FY 2023(unaudited)

 FY 2022(audited)

 Total revenue per segmental information 

36,614

42,758

169,744

158,277

 Less: revenue from discontinued operations 

(23)

(310)

(268)

(570)

 Consolidated revenue

36,591

42,448

169,476

157,707

 

 Loss before tax

 

 Q4 2023(unaudited)

 Q4 2022(unaudited)

FY 2023(unaudited)

 FY 2022(audited)

 Loss before tax per segmental information 

(11,585)

(6,795)

(18,199)

(23,177)

 Less: loss before tax from discontinued operations 

4,333

715

5,505

1,794

 Consolidated loss before tax

(7,252)

(6,080)

(12,694)

(21,383)

 

 

4. Revenue

 

The Group's operations and main revenue streams are those described in its financial statements to 30 September 2023. The Group's revenue is derived from contracts with customers.

 

Disaggregation of revenue

 

In the following tables, revenue is disaggregated by primary geographical market and by sales of goods and services. The table includes a reconciliation of the disaggregated revenue with the Group's reportable segments (see note 3).

 

Sale of goods and provision of services

 

3 months ended 30 September 2023 (unaudited)

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

 Sale of goods

15,645

17,091

1,885

-

-

34,621

23

34,598

 Provision of services

1,235

-

758

-

-

1,993

-

1,993

 Inter-segment sales

4

20

-

1,448

(1,472)

-

-

-

 

16,884

17,111

2,643

1,448

(1,472)

36,614

23

36,591

 

3 months ended 30 September 2022 (unaudited)

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

 Sale of goods

17,449

18,852

4,085

-

-

40,386

310

40,076

 Provision of services

855

-

1,517

-

-

2,372

-

2,372

 Inter-segment sales

10

20

-

902

(932)

-

-

-

18,314

18,872

5,602

902

(932)

42,758

310

42,448

 

12 months ended 30 September 2023 (unaudited)

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

 Sale of goods

61,372

78,449

17,707

-

-

157,528

268

157,260

 Provision of services

4,409

-

7,807

-

-

12,216

-

12,216

 Inter-segment sales

10

54

-

5,747

(5,811)

-

-

-

 

65,791

78,503

25,514

5,747

(5,811)

169,744

268

169,476

 

 

12 months ended 30 September 2022 (audited)

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

 Sale of goods

53,978

80,191

13,528

-

-

147,697

570

147,127

 Provision of services

3,973

-

6,607

-

-

10,580

-

10,580

 Inter-segment sales

57

95

-

5,120

(5,272)

-

-

-

58,008

80,286

20,135

5,120

(5,272)

158,277

570

157,707

 

4. Revenue (continued)

 

Primary geographical markets

 

 

3 months ended 30 September 2023 (unaudited)

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

Norway

8,756

206

1,990

-

-

10,952

-

10,952

Vietnam

-

3,740

-

-

-

3,740

-

3,740

India

-

2,047

-

-

-

2,047

-

2,047

Iceland

3,205

-

-

-

-

3,205

-

3,205

Ecuador

-

1,749

-

-

-

1,749

-

1,749

Canada

879

23

-

-

-

902

-

902

Turkey

37

1,068

-

-

-

1,105

-

1,105

Faroe Islands

1,172

-

254

-

-

1,426

-

1,426

Greece

-

790

-

-

-

790

-

790

China

106

477

-

-

-

583

-

583

UK

1,623

32

42

-

-

1,697

-

1,697

Chile

359

-

357

-

-

716

-

716

Rest of Europe

321

749

-

-

-

1,070

-

1,070

Rest of World

422

6,210

-

-

-

6,632

23

6,609

Inter-segment sales

4

20

-

1,448

(1,472)

-

-

-

 

16,884

17,111

2,643

1,448

(1,472)

36,614

23

36,591

 

 

3 months ended 30 September 2022 (unaudited)

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

Norway

11,151

313

4,204

-

-

15,668

-

15,669

Vietnam

-

360

-

-

-

360

-

360

India

38

1,074

-

-

-

1,112

-

1,112

Iceland

1,975

1

-

-

-

1,976

-

1,976

Ecuador

-

2,606

-

-

-

2,606

-

2,606

Canada

542

-

933

-

-

1,475

-

1,475

Turkey

-

1,314

-

-

-

1,314

-

1,314

Faroe Islands

1,539

2

209

-

-

1,750

-

1,750

Greece

-

931

-

-

-

931

-

931

China

158

1,199

-

-

-

1,357

-

1,357

UK

1,099

26

33

-

-

1,158

8

1,150

Chile

237

8

222

-

-

467

-

467

Rest of Europe

184

844

-

-

-

1,028

-

1,028

Rest of World

1,381

10,174

1

-

-

11,556

302

11,253

Inter-segment sales

10

20

(0)

902

(932)

-

-

-

18,314

18,872

5,602

902

(932)

42,758

310

42,448

 

 

4. Revenue (continued)

 

Primary geographical markets (continued)

 

12 months ended 30 September 2023 (unaudited)

 

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

Norway

39,008

899

19,596

-

-

59,503

-

59,503

Vietnam

-

11,087

-

-

-

11,087

-

11,087

India

-

9,743

-

-

-

9,743

-

9,743

Iceland

7,343

-

-

-

-

7,343

-

7,343

Ecuador

38

7,257

-

-

-

7,295

-

7,295

Canada

3,071

96

4,032

-

-

7,199

-

7,199

Turkey

93

7,009

-

-

-

7,102

-

7,102

Faroe Islands

6,160

-

718

-

-

6,878

-

6,878

Greece

-

6,759

-

-

-

6,759

-

6,759

China

327

4,502

-

-

-

4,829

-

4,829

UK

3,957

85

177

-

-

4,219

-

4,219

Chile

1,824

12

991

-

-

2,827

-

2,827

Rest of Europe

1,470

4,879

-

-

-

6,349

-

6,349

Rest of World

2,490

26,121

-

-

-

28,611

268

28,343

Inter-segment sales

10

54

-

5,747

(5,811)

-

-

-

 

65,791

78,503

25,514

5,747

(5,811)

169,744

268

169,476

 

 

12 months ended 30 September 2022 (audited)

 

All figures in £000's

 Genetics

 Advanced Nutrition

Health

 Corporate

 Inter-segment sales

 Total

 Discontinued

 Continuing

Norway

34,666

967

15,571

-

-

51,204

-

51,204

Vietnam

32

10,512

-

-

-

10,544

-

10,544

India

619

12,001

-

-

-

12,620

-

12,620

Iceland

6,215

-

-

-

-

6,215

-

6,215

Ecuador

18

6,472

-

-

-

6,490

-

6,490

Canada

1,348

65

2,907

-

-

4,320

-

4,320

Turkey

-

6,419

-

-

-

6,419

-

6,419

Faroe Islands

5,465

9

587

-

-

6,061

-

6,061

Greece

2

6,197

-

-

-

6,199

-

6,199

China

313

4,329

-

-

-

4,642

-

4,642

UK

4,318

93

199

-

-

4,610

54

4,556

Chile

1,006

15

871

-

-

1,892

-

1,892

Rest of Europe

895

4,056

-

-

-

4,951

-

4,951

Rest of World

3,054

29,056

-

-

-

32,110

516

31,594

Inter-segment sales

57

95

-

5,120

(5,272)

-

-

-

58,008

80,286

20,135

5,120

(5,272)

158,277

570

157,707

 

5. Discontinued operations

During the year, the group divested its Tilapia business for consideration of USD 1 in a management buy out. Consequently, these

operations have been classified as discontinued in the current year with a corresponding restatement of the consolidated income

statement and OCI for the year ended 30 September 2022 to reflect these changes.

 

Summary of restatement of FY 2022 results as reported in FY 2022 financial statements

 

Continuing operations

Discontinued operations

All figures in £000's

Revenue

Adjusted EBITDA

Loss from continuing operations

Loss from discontinued operations

As stated in financial year 2022 financial statements

158,277

31,181

(30,451)

-

Reclassified in Q1

(81)

269

361

(361)

As stated in Q1 2023 financial statements

158,196

31,450

(30,090)

(361)

Reclassified in Q2

(106)

267

359

(359)

As stated in Q2 2023 financial statements

158,089

31,717

(29,730)

(721)

Reclassified in Q3

(72)

266

359

(359)

As stated in Q3 2023 financial statements

158,017

31,984

(29,372)

(1,079)

Reclassified in Q4

(310)

622

721

(721)

As stated in Q4 2023 financial statements

157,707

32,606

(28,651)

(1,800)

 

Results from discontinued operations

 

Q4 FY22

FY22

Q4 FY23

Restated

FY23

Restated

£000

£000

£000

£000

Revenue

23

310

268

570

Cost of sales

(217)

(730)

(973)

(1,372)

Gross profit

(194)

(420)

(705)

(802)

Research and development costs

(42)

(37)

(59)

(57)

Other operating costs

(99)

(166)

(490)

(566)

Adjusted EBITDA

(335)

(623)

(1,254)

(1,425)

Exceptional loss on disposal

(3,913)

-

(3,913)

-

EBITDA

(4,248)

(623)

(5,167)

(1,425)

Depreciation and impairment

(76)

(51)

(304)

(205)

Operating loss / Loss before taxation

(4,324)

(674)

(5,471)

(1,630)

Net finance costs

(9)

(41)

(34)

(164)

Loss before taxation

(4,333)

(715)

(5,505)

(1,794)

Tax on loss

-

-

-

(6)

Loss from discontinued operations

(4,333)

(715)

(5,505)

(1,800)

 

Exceptional items within discontinued operations

 

Q4 FY22

FY22

Q4 FY23

Restated

FY23

Restated

£000

£000

£000

£000

Loss on disposal of trade and assets

3,774

-

3,774

-

Other costs relating to disposals

139

-

139

-

Total exceptional loss on disposal

3,913

-

3,913

-

 

Results from discontinued operations by segment

The results from discontinued operations relate solely to the Genetics operating segment.

 

 

6. Exceptional items from continuing operations - restructuring, acquisition and disposal related items

 

Items that are material because of their size or nature, non-recurring and whose significance is sufficient to warrant separate disclosure and identification within the consolidated financial statements are referred to as exceptional items. The separate reporting of exceptional items helps to provide an understanding of the Group's underlying performance.

 

 

All figures in £000's

Q4 2023(unaudited)

Q4 2022Restated(unaudited)

FY 2023(unaudited)

FY 2022Restated(audited)

Acquisition related items

73

-

652

-

Exceptional restructuring costs

645

1,668

3,470

1,229

Disposal related items

(32)

(1,245)

(218)

(1,245)

Total exceptional items

686

423

3,904

(16)

 

Acquisition related items comprise fees incurred in the year in connection with an aborted acquisition.

 

Exceptional costs include: £2,598,000 (2022: £843,000) of legal and professional costs in relation to preparing for listing the Group on the Oslo stock exchange, and £872,000 (2022: £276,000) relating to restructuring costs.

 

Disposal related items include a credit of £235,000 (2022: £1,203,000) in relation to additional contingent consideration received and receivable from disposals in previous years (£294,000 relating to the disposal of Aquaculture UK on 7 February 2020, and £909,000 relating to the disposal of Improve International Limited and its subsidiaries on 23 June 2020) together with legal fees, lease costs and disposal items (net of proceeds received) totalling £17,000 relating to additional costs and disposals proceeds relating to disposals that occurred in 2020.

 

7. Net finance costs

 

All figures in £000's

Q4 2023(unaudited)

Q4 2022Restated(unaudited)

FY 2023(unaudited)

FY 2022Restated(audited)

Interest received on bank deposits

155

86

627

319

Foreign exchange gains on financing activities

-

7,133

158

4,422

Foreign exchange gains on operating activities

1,488

-

4,709

-

Cash flow hedges - ineffective portion of changes in fair value

-

-

2,176

-

Finance income

1,643

7,219

7,670

4,741

Leases (interest portion)

(383)

(988)

(1,620)

(1,580)

Cash flow hedges - reclassified from OCI

-

(2,546)

-

(2,546)

Cash flow hedges - ineffective portion of changes in fair value

(1,547)

(2,753)

-

(4,475)

Foreign exchange losses on operating activities

(1,701)

(843)

(4,547)

(1,620)

Foreign exchange losses on financing activities

-

(898)

-

-

Interest expense on financial liabilities measured at amortised cost

(2,971)

(4,201)

(8,881)

(9,672)

Finance costs

(6,602)

(12,229)

(15,048)

(19,893)

Net finance costs recognised in profit or loss

(4,959)

(5,010)

(7,378)

(15,152)

 

 

 

8. Taxation

 

All figures in £000's

Q4 2023(unaudited)

Q4 2022Restated(unaudited)

FY 2023(unaudited)

FY 2022

Restated(audited)

 

Analysis of charge in period

Current tax:

 

Current income tax expense on profits for the period

2,519

4,124

6,178

11,721

Adjustment in respect of prior periods

(880)

(39)

(880)

(39)

Total current tax charge

1,639

4,085

5,298

11,682

 

Deferred tax:

 

Origination and reversal of temporary differences

319

(2,011)

(1,933)

(4,414)

Deferred tax movements in respect of prior periods

-

-

-

-

Total deferred tax charge/(credit)

 

319

(2,011)

(1,933)

(4,414)

 

 

-

Total tax charge on continuing operations

1,958

2,074

3,365

7,268

 

9. Loss per share

 

Basic loss per share is calculated by dividing the loss attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares in issue during the period.

 

 

Q4 2023(unaudited)

Q4 2022Restated(unaudited)

FY 2023(unaudited)

FY 2022(audited)

Loss attributable to equity holders of the parent (£000)

 

 

Continuing operations

(9,520)

(8,846)

(17,641)

(30,287)

Discontinued operations

(4,333)

(715)

(5,505)

(1,800)

Total

(13,853)

(9,561)

(23,146)

(32,087)

Weighted average number of shares in issue (thousands)

739,300

703,961

731,935

698,233

Basic loss per share (pence)

 

Continuing operations

(1.29)

(1.26)

(2.41)

(4.34)

Discontinued operations

(0.59)

(0.10)

(0.75)

(0.26)

Total

(1.87)

(1.36)

(3.16)

(4.60)

 

Diluted loss per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. This is done by calculating the number of shares that could have been acquired at fair value (determined as the average market price of the Company's shares for the period) based on the monetary value of the subscription rights attached to outstanding share options and warrants. The number of shares calculated above is compared with the number of shares that would have been issued assuming the exercise of the share options and warrants.

Therefore, the Company is required to adjust the earnings per share calculation in relation to the share options that are in issue under the Company's share-based incentive schemes, and outstanding warrants. However, as any potential ordinary shares would be anti-dilutive due to losses being made there is no difference between Basic loss per share and Diluted loss per share for any of the periods being reported.

 

A total of 8,948,132 (2022: 6,240,304) potential ordinary shares have not been included within the calculation of statutory diluted loss per share for the period as they are anti-dilutive and reduce the loss per share. However, these potential ordinary shares could dilute earnings per share in the future. The diluted and basic loss per share are the same for both continuing and discontinued.

 

10. Assets held for sale

 

During the year, management committed to sell certain property, plant and equipment with a market value of £850,000 which is held within the Health business area.

 

 

 

Transferred to held for sale

Fair value adjustment

Total assets transferred

All figures in £000's

Property, plant and equipment

850

-

850

Total Assets held for sale

 

850

-

850

 

 

11. Loans and borrowings

 

FY 2023

FY 2022

All figures in £000's

(unaudited)

(audited)

Non-Current

 

2025 750m NOK Loan notes

57,604

61,976

Bank borrowings

16,799

17,226

Unamortised debt issue costs

(742)

(922)

Lease liabilities

8,293

14,765

81,954

93,045

Current

 

Bank borrowings

9,320

5,569

Unamortised debt issue costs

(842)

-

Lease liabilities

11,567

11,522

20,045

17,091

Total loans and borrowings

101,999

110,136

 

The holders of ordinary shares are entitled to one vote per share at meetings of the company, and to receive dividends from time

to time as declared.

 

At 30 September 2023 the fair value of the unsecured floating rate listed green bond of NOK 750m was NOK 791m.

 

On 21 November 2022, the Group refinanced its USD15m RCF with a secured GBP20m RCF provided by DNB Bank ASA, maturing

on 27 June 2025. The margin on this facility is a minimum of 2.75% and a maximum of 3.25%, dependent upon the leverage of the

Group above the relevant risk free reference or IBOR rates depending on which currency is drawn.

 

Benchmark Genetics Salten AS had the following loans (which are ring-fenced debt without recourse to the remainder of the

Group) at 30 September 2023:

· Term loan with a balance of NOK 171.9m provided by Nordea Bank Norge Abp. The loan is a five-year term loan maturing no later than January 2028 at an interest rate of 2.5% above three-month NIBOR. This loan refinanced the previous term loan from the same bank when the outstanding balance of NOK 162 million was repaid in February 2023.

? NOK 20.0m 12-month working capital facility provided by Nordea Bank Norge Abp. This was undrawn at 30 September 2023 (2022: undrawn).

? Term loan with a balance of NOK 35.5m (2022: NOK 40.1m) provided by Innovasjon Norge. The loan is a 12-and-a-half-year term loan maturing in March 2031. The interest rate on this loan at 30 September 2023 was 7.45%. The interest rate on this loan is variable.

? A new term loan with a balance of NOK 10.0m provided by Innovasjon Norge. The loan is a 15-year term loan maturing in July 2038. The interest rate on this loan at 30 September 2023 was 7.45%. The interest rate on this loan is variable.

? NOK 21.75m loan provided by Salten Stamfisk AS (the minority shareholder). The loan attracts interest at 2.5% above three month NIBOR and is repayable on maturity of the Nordea term loan above.

 

The lease liabilities are secured on the assets to which they relate.

12. Share capital and additional paid-in share capital

 

 

Number

Share Capital

Additional paid-inshare capital

Allotted, called up and fully paid

 

£000

£000

Ordinary shares of 0.1 pence each

 

Balance at 30 September 2022

703,960,798

704

420,824

Exercise of share options

202,242

-

-

Shares issued through placing and open offer

35,189,350

35

10,839

Cancellation of part of the share premium account

-

-

(394,235)

Balance at 30 September 2023

739,352,390

739

37,428

 

The holders of ordinary shares are entitled to one vote per share at meetings of the company, and to receive dividends from time to time as declared.

 

During the year ended 30 September 2023, the Group issued a total 202,242 ordinary shares of 0.1p each to certain employees of the Group relating to share options, all of which were exercised at a price of 0.1pence.

 

On 15 December 2022, the Company issued 35,189,350 new ordinary shares of 0.1 pence each by way of a placing and subscriptions at an issue price of 37.0 pence per share. Gross proceeds of £13.0m were received for the placing and subscription shares. Non-recurring costs of £2.1m were in relation to the share issue and this has been charged to the share premium account (presented within additional paid-in share capital).

 

The share premium account is used to record the aggregate amount of value of the premiums paid when the Company's shares are issued/redeemed at a premium. On 20 March 2023, part of the Company's share premium account was cancelled following the confirmation of the capital reduction by the High Court of England and Wales on 14 March 2023 and the subsequent registration of the court order with the Registrar of Companies. The capital reduction created additional distributable reserves to the value of £394,235,072.

 

During the year ended 30 September 2022, the Group issued a total of 184,694 ordinary shares of 0.1p each to certain employees of the Group relating to share options, of which 12,509 were exercised at a price of 0.1 pence, 172,185 were exercised at a price of 42.5 pence.

 

13. Alternative performance measures and other metrics

 

Management has presented the performance measures EBITDA, Adjusted EBITDA, Adjusted EBITDA before fair value movement in biological assets, Adjusted Operating Profit and Adjusted Profit Before Tax because it monitors performance at a consolidated level using these and believes that these measures are relevant to an understanding of the Group's financial performance.

 

Adjusted EBITDA which reflects underlying profitability, is earnings before interest, tax, depreciation, amortisation, impairment, and exceptional items and is shown on the Income Statement.

 

Adjusted EBITDA before fair value movements in biological assets, which is Adjusted EBITDA before the non-cash fair value movements in biological assets arising from their revaluation in line with International Accounting Standards.

 

Adjusted Operating Profit is operating profit before exceptional items and amortisation and impairment of intangible assets excluding development costs as reconciled below.

 

Adjusted Profit Before Tax is earnings before tax, amortisation and impairment of intangibles assets excluding development costs, and exceptional items as reconciled below. These measures are not defined performance measures in IFRS. The Group's definition of these measures may not be comparable with similarly titled performance measures and disclosures by other entities.

13. Alternative performance measures and other metrics (continued)

 

Reconciliation of Adjusted Operating Profit to Operating Loss

 

All figures in £000's

Q4 2023(unaudited)

Q4 2022Restated(unaudited)

FY 2023(unaudited)

FY 2022

Restated(audited)

Revenue

 

36,591

42,448

169,476

157,707

Cost of sales

(16,674)

(17,895)

(82,726)

(73,777)

Gross profit

 

19,917

24,553

86,750

83,930

Research and development costs

(1,592)

(1,991)

(6,069)

(6,634)

Other operating costs

(10,865)

(13,124)

(45,157)

(44,095)

Depreciation and impairment

(4,769)

(4,588)

(18,409)

(19,692)

Amortisation of capitalised development costs

(604)

(615)

(2,437)

(2,165)

Share of loss of equity accounted investees net of tax

(33)

(57)

(32)

(595)

Adjusted operating profit

 

2,054

4,178

14,646

10,749

Exceptional - restructuring, acquisition and disposal related items

(686)

(423)

(3,904)

16

Amortisation and impairment of intangible assets excluding development costs

(3,661)

(4,825)

(16,058)

(16,996)

Operating loss

(2,293)

(1,070)

(5,316)

(6,231)

 

Reconciliation of Loss Before Taxation to Adjusted Profit Before Tax

All figures in £000's

Q4 2023(unaudited)

Q4 2022Restated(unaudited)

FY 2023(unaudited)

FY 2022

Restated(audited)

 

Loss before taxation

 

(7,252)

(6,080)

(12,694)

(21,383)

Exceptional - restructuring, acquisition and disposal related items

686

423

3,904

(16)

Amortisation and impairment of intangible assets excluding development costs

3,661

4,825

16,058

16,996

Adjusted (loss)/profit before tax

(2,905)

(832)

7,268

(4,403)

 

Other Metrics

All figures in £000's

Q4 2023(unaudited)

Q4 2022Restated(unaudited)

FY 2023(unaudited)

FY 2022

Restated(audited)

Total R&D Investment

 

Research and development costs

- Continuing operations

1,592

1,991

6,069

6,634

- Discontinued operations

42

37

59

57

Internal capitalised development costs

252

112

632

1,708

Total R&D investment

1,886

2,140

6,760

8,399

All figures in £000's

 Q4 2023(unaudited)

 Q4 2022Restated(unaudited)

FY 2023(unaudited)

 FY 2022

Restated(audited)

Adjusted EBITDA excluding fair value movement in biological assets

 

Adjusted EBITDA

7,427

9,381

35,492

32,606

Exclude fair value movement

1,807

848

103

(1,595)

Adjusted EBITDA excluding fair value movement in biological assets

9,234

10,229

35,595

31,011

 

13. Alternative performance measures and other metrics (continued)

 

Liquidity

 

A key financial covenant is a minimum liquidity of £10m, defined as cash plus undrawn facilities.

 

30 September 2023

30 September 2022

All figures in £000's

(unaudited)

(audited)

Cash and cash equivalents

36,525

36,399

Undrawn bank facility

12,250

9,398

Liquidity

48,775

45,797

 

The undrawn bank facility relates to the RCF facility. At 30 September 2023, £7.8m of the RCF was drawn (30 September 2022: £4m), leaving £12.3m undrawn (30 September 2022: £9.4m).

 

14. Net debt

Net debt is cash and cash equivalents less loans and borrowings.

30 September 2023

30 September 2022

All figures in £000's

(unaudited)

(audited)

Cash and cash equivalents

36,525

36,399

Loans and borrowings (excluding lease liabilities) - current

(8,478)

(5,569)

Loans and borrowings (excluding lease liabilities) - non-current

(73,661)

(78,280)

Net debt excluding lease liabilities

(45,614)

(47,450)

Lease liabilities - current

(11,567)

(11,522)

Lease liabilities - non-current

(8,293)

(14,765)

Net debt

(65,474)

(73,737)

 

 

15. Business combinations and transactions in subsidiary companies

In June, the Group acquired 66% of the issued share capital of Baggfossen Mikrokraft AS to bring the total owned to 100% for consideration of £48,000. The goodwill has been impaired in the period. The following table shows the consideration paid and the fair value of the assets acquired.

 

Total

£000

Consideration

 

Cost of investment

48

Satisfied by:

 

Cash

48

Total consideration

48

 

Fair value of assets acquired

 

Fixed assets

307

Accounts Receivable

(13)

Other receivables

1

Financial instrument - interest rate swap

10

Accounts payable

(1)

Other current liabilities - advance from customers

(3)

Bank loan

(235)

Advance from Salten Stamfisk

(10)

Advance from BG Salten

(12)

Total identifiable net assets

44

Goodwill

4

 

On 15 February 2023, the Group purchased the minority interest's shareholding of 14,981,272 shares in Benchmark Genetics Iceland HF for ?9,000k (£8,009k). Following this acquisition, Benchmark Genetics Limited, a subsidiary of Benchmark Holdings plc, now owns 100% of the share capital of Benchmark Genetics Iceland HF.

On 6 February 2023, the Group exercised the put/call option in place to purchase the final 20% of Benchmark Genetics USA Inc for 1 NOK.

On 11 May 2023, the Group received £1,250,000 as the final part of the deferred consideration for Improve International Limited and its subsidiaries which was sold in June 2020.

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR PPGGPGUPWUUB
Date   Source Headline
2nd May 20249:00 amRNSTotal Voting Rights
30th Apr 202410:55 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
26th Apr 20244:18 pmRNSForm 8.3 - BENCHMARK HOLDINGS PLC
26th Apr 20241:54 pmRNSNotice of Q2 and Interim Results
25th Apr 20247:00 amRNSForm 8.3 - BENCHMARK HOLDINGS PLC
23rd Apr 202410:44 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
23rd Apr 20247:00 amRNSRule 2.9 Announcement
22nd Apr 202410:42 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings plc
19th Apr 20249:23 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings plc
18th Apr 202410:37 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
17th Apr 20244:13 pmRNSFORM 8.3 - BENCHMARK HOLDINGS PLC
17th Apr 202410:27 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
16th Apr 20249:54 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
11th Apr 202410:51 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
8th Apr 202411:26 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
5th Apr 202410:38 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings plc
5th Apr 20249:23 amRNSForm 8.3 - Benchmark Holdings plc
28th Mar 202412:00 pmRNSTotal Voting Rights
22nd Mar 202411:51 amRNSForm 8.3 - Benchmark Holdings plc
22nd Mar 202410:52 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
22nd Mar 202410:33 amRNSBENCHMARK Holdings PLC
21st Mar 20249:58 amRNSForm 8.3 - Benchmark Holdings plc
21st Mar 20247:00 amRNSBlock Listing Six Monthly Return
20th Mar 202411:28 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
19th Mar 202410:01 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
15th Mar 202411:13 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
7th Mar 202411:26 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
7th Mar 20247:00 amRNSRule 2.9 Announcement
6th Mar 202410:36 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
5th Mar 202411:10 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings plc
4th Mar 20243:13 pmGNWForm 8.3 - [BENCHMARK HOLDINGS PLC - 01 03 2024] - (CGAML)
4th Mar 202411:22 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings plc
29th Feb 202411:19 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
29th Feb 20247:00 amRNSTotal Voting Rights
27th Feb 202411:24 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
26th Feb 202411:06 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
23rd Feb 202411:23 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
22nd Feb 20243:15 pmRNSForm 8.3 - BENCHMARK HOLDINGS PLC
21st Feb 202411:24 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
20th Feb 202411:40 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
19th Feb 202410:59 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
16th Feb 202410:26 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings plc
15th Feb 20247:00 amRNSQ1 Results
14th Feb 202411:37 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings Plc
8th Feb 20244:00 pmRNSResult of AGM
6th Feb 20244:08 pmRNSForm 8.3 - Benchmark Holdings PLC
6th Feb 20247:36 amRNSForm 8.3 - Benchmark Holdings PLC
5th Feb 20245:30 pmRNSRule 2.9 Announcement
5th Feb 20242:50 pmRNSForm 8.3 - Benchmark Holdings PLC
5th Feb 202410:20 amRNSForm 8.5 (EPT/RI) - Benchmark Holdings 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.