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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksBraime Ord Regulatory News (BMTO)

Share Price Information for Braime Ord (BMTO)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 1,850.00
Bid: 1,700.00
Ask: 2,000.00
Change: 0.00 (0.00%)
Spread: 300.00 (17.647%)
Open: 1,850.00
High: 1,850.00
Low: 1,850.00
Prev. Close: 1,850.00
BMTO Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Annual Results for year ended 31 December 2012

11 Apr 2013 15:29

RNS Number : 1664C
Braime (T.F.& J.H.) (Hldgs) PLC
11 April 2013
 



T.F. & J.H. BRAIME (HOLDINGS) P.L.C.

('Braime' or the 'company' and with it subsidiaries the 'group')

 

ANNUAL RESULTS FOR THE YEAR ENDED 31ST DECEMBER 2012

 

At a meeting of the directors held today, the accounts for the year ended 31st December 2012 were submitted and approved by the directors. The preliminary accounts statement is as follows:

 

Chairman's statement

Performance of group companies

Sales revenue increased again in 2012 by 5.7% to £21.2m despite the global recession. However, the profit before tax declined from £1.24m in 2011 to £678,000 in 2012, and the profit after tax almost halved from £814,000 to £427,000.

 

Given the group's dependency on exports, the principal cause for the fall in profitability was that gross margins were adversely affected by the rise in the value of sterling against both the US dollar and the euro during 2012. Furthermore, the group faced even fiercer competition in the recession hit Euro zone, which also impacted on profits.

 

The level of the group's inventories has remained largely unchanged, which together with an improvement in debtors and trade creditor funding has resulted in the group being highly cash positive in the year. This situation has been further boosted by net proceeds of £378,000 from the sale of the US property. Having chosen to repay loans of £247,000 during the year, the group's closing cash and cash equivalents were £934,000 compared to £261,000 at the end of 2011.

 

Trading across the group at the start of 2013 has been positive, and as an exporter the recent exchange rates movements have been to the group's favour.

 

In these circumstances, the board decided to pay a second dividend of 5.40p on 4th April 2013, making a total dividend for the tax year ended 5th April 2013 of 7.80p, unchanged from the previous year.

 

Braime Pressings Limited, manufacturer of deep drawn metal presswork

Some of the new work planned to come on stream in 2012 did not materialise, consequently the loss in this subsidiary increased. A decision was made in the year to reduce the cost base by making a number of redundancies at shop floor level and, in January 2013, at management level. The board does not anticipate that any further reductions in staff will be necessary.

 

However, the company did secure a significant new customer account which has already begun generating sales. Furthermore, the board are more confident that revenues from one of the existing accounts, delayed last June, will come on stream later in 2013.

 

The company is modernising its web site and continues to actively search for new business. Seeking to achieve increased efficiencies through process improvement and carefully selected investment will also remain a focus.

 

4B division, distributor worldwide of components and monitoring systems for the material handling industry

 

Much of the division's business is generated from either the processing of industrial commodities, or from the handling, storage and processing of cereal crops. As a result, the business had seemed to be largely immune from the global recession. However, in the last quarter of 2012, there was a large reduction in business as existing projects were completed and new projects were delayed, as customers waited for bank finance. This drop in business in the last quarter of 2012, together with the continuing steep rise in the value of the sterling, had a major negative effect on the overall result for 2012.

 

The division still benefited from a good result in 4B Components in the USA, even though the net result was slightly down on 2011.

 

During 2012 the US business was re-located into a new 53,000 sq ft. warehouse and office facility, which was fitted out to the very high specification required to gain maximum efficiencies and provide for potential significant expansion. In the short-term this was a major challenge, but was successfully achieved with minimum disruption to the level of sales. Long-term the new facility offers a strong platform to continue growing this business.

 

Meanwhile, the subsidiaries with significant Euro zone sales, although increasing sales volumes, delivered disappointing results. 2013 has begun more positively as a result of the favourable movement in exchange rates which will help restore margins.

 

In addition to investing in new facilities, both in the US and 4B Africa, the division has continued to invest heavily in new products. In particular, investment was made in tooling for a new major bucket range, which has been successfully launched in February 2013 at the GEAPS exposition in the USA.

 

Investment

Including the investment in the new offices and distribution facilities and in new tooling, the group made fixed asset additions totalling £824,000 in 2012.

 

This included some major additions to the manufacturing plant at Braime Pressings and further investments are planned for 2013.

 

During 2012, a new ERP computer system was successfully implemented in the central UK arm of the 4B division. This system will be rolled out across all subsidiaries in 2013 and 2014, enabling the group to improve operating efficiencies and to fully integrate the subsidiaries across the world.

 

Banking facility

Following a detailed review of the group's banking facilities, a decision was made to consolidate the banking arrangements with HSBC. This process was completed in January 2013. This has given the group wider access to lines of finance, as well as providing improved international reach. The board believes that these new arrangements will support future growth.

 

Staff

David Brown, group Financial Director, retired on 10th April 2012. The board would like to thank him for his considerable service to the company during 31 years, latterly coping with the growing complexity of both the business and the regulatory requirements of a listed company. The directors wish him well in his retirement.

 

Marcus Mills joined the group in February 2012 as Financial Director Designate and Company Secretary, and his position was confirmed as Financial Director in October. Marcus qualified with PricewaterhouseCoopers in 1999. Before joining the group, he was the Financial Director of ALNO UK Limited and, although then only 38, brings with him considerable finance and business experience in European distribution.

 

During 2012 several new managers and trainee engineers have been recruited. We welcome them to the group. Our staff at all levels are our most important asset, and we thank them for their continuing support as their tasks become ever more challenging.

 

Outlook

The year has begun positively in spite of the continuing recession, and exchange rates have moved in the group's favour. Investment continues in machinery, facilities, new product development, employee training and the improvement of processes which the directors believe will enable a better result in 2013 to be achieved.

 

However, as seen in 2012, predicting future economic or business conditions is difficult, particularly as an international business manufacturing a large proportion of its products in the UK, which is exposed to changes in exchange rates.

 

Summarised Consolidated Income Statement for the year ended 31st December 2012 (audited)

 

Note 

2012 

2011 

£ 

£ 

Revenue

21,211,887 

20,067,905 

Changes in inventories of finished goods and work in

progress

 

 

 

(23,484)

 

777,134 

Raw materials and consumables used

(11,849,425)

(11,791,200)

Employee benefits costs

(4,587,039)

(4,132,824)

Depreciation expense

(464,539)

(395,200)

Other expenses

(3,628,799)

(3,232,150)

Profit from operations

658,601 

1,293,665 

Profit on disposal of tangible fixed assets

100,435 

21,617 

Finance costs

(101,541)

(82,455)

Finance income

20,726 

11,406 

Profit before tax

678,221 

1,244,233 

Tax expense

(251,346)

(430,212)

Profit for the year attributable to equity shareholders of the parent company

 

426,875 

 

814,021 

Basic and diluted earnings per share

1

29.64p 

56.53p 

 

Summarised Consolidated Statement of Comprehensive Income for the year ended 31st December 2012 (audited)

 

2012 

2011 

£ 

£ 

Profit for the year

426,875 

814,021 

Actuarial losses recognised directly in equity

(7,000)

(50,000)

Foreign exchange (losses)/gains on re-translation of overseas operations

 

(57,608)

 

48,467 

Adjustment in respect of minimum funding requirement per IFRIC14

 

10,000 

 

(31,000)

Other comprehensive income for the year

(54,608)

(32,533)

Total comprehensive income for the year

372,267 

781,488 

 

Summarised Consolidated Balance Sheet at 31st December 2012 (audited)

 

Note

2012 

2012 

2011 

2011 

£ 

£ 

£ 

£ 

Assets

Non-current assets

Property, plant and equipment

 

1,504,575 

 

1,426,995 

Goodwill

12,270 

12,270 

Total non-current assets

1,516,845 

1,439,265 

Current assets

Inventories

4,387,303 

4,401,733 

Trade and other receivables

 

3,219,715 

 

3,507,494 

Cash and cash equivalents

1,576,283 

1,746,464 

Total current assets

9,183,301 

9,655,691 

Total assets

10,700,146 

11,094,956 

Liabilities

Current liabilities

Bank overdraft

642,492 

1,485,757 

Trade and other payables

2,478,283 

2,257,710 

Other financial liabilities

863,922 

749,632 

Corporation tax liability

114,319 

Total current liabilities

3,984,697 

4,607,418 

Non-current liabilities

Financial liabilities

515,437 

547,473 

Total non-current liabilities

 

515,437 

 

547,473 

Total liabilities

4,500,134 

5,154,891 

Total net assets

6,200,012 

5,940,065 

Capital and reserves attributable to equity holders of the parent company

Share capital

360,000 

360,000 

Capital reserves

77,319 

77,319 

Foreign exchange reserve

277,151 

334,759 

Retained earnings

5,485,542 

5,167,987 

Total equity

6,200,012 

5,940,065 

 

Summarised Consolidated Cash Flow Statement for the year ended 31st December 2012 (audited)

 

Note

2012

2012

2011 

2011 

£ 

£ 

£ 

£ 

Operating activities

Net profit

426,875 

814,021 

Adjustments for:

Depreciation

464,539 

395,200 

Grants amortised

(1,656)

(1,656)

Foreign exchange (losses)/gains

 

(53,182)

 

47,391 

Finance income

(20,726)

(11,406)

Finance expense

101,541 

82,455 

Gain on sale of land and buildings, plant, machinery and motor vehicles

 

 

 

(100,435)

 

 

 

(21,617)

Adjustment in respect of defined benefits scheme

 

21,000 

 

(74,000)

Income tax expense

251,346 

430,212 

662,427 

846,579 

Operating profit before changes in working capital and provisions

 

 

1,089,302 

 

 

1,660,600 

Decrease/(increase) in trade and other receivables

 

363,898 

 

(215,892)

Decrease/(increase) in inventories

 

14,430 

 

(808,053)

Increase/(decrease) in trade and other payables

 

444,808 

 

(50,686)

823,136 

(1,074,631)

Cash generated from operations

 

1,912,438 

 

585,969 

Income taxes paid

(441,784)

(486,947)

Investing activities

Purchases of property, plant, machinery and motor vehicles

 

 

(483,734)

 

 

(320,241)

Sale of land and buildings, plant, machinery and motor vehicles

 

 

378,440 

 

 

21,620 

Interest received

2,726 

4,406 

(102,568)

(294,215)

Financing activities

Proceeds from long term borrowings

 

 

133,196 

Repayment of borrowings

(247,065)

Repayment of hire purchase creditors

 

(234,076)

 

(190,674)

Interest paid

(101,541)

(82,455)

Dividends paid

(112,320)

(103,680)

(695,002)

(243,613)

Increase/(decrease) in cash and cash equivalents

 

673,084 

 

 

 

(438,806)

Cash and cash equivalents, beginning of period

 

260,707 

 

699,513 

Cash and cash equivalents, end of period

 

933,791 

 

260,707 

 

Consolidated statement of changes in equity for the year ended 31st December 2012 audited)

 

Foreign 

Share 

Capital 

Exchange 

Retained 

Capital 

Reserve 

Reserve 

Earnings 

Total 

£ 

£ 

£ 

£ 

£ 

Balance at 1st January 2011

360,000 

77,319 

286,292 

4,538,646 

5,262,257 

Comprehensive income

Profit

814,021 

814,021 

Other comprehensive income

Actuarial gains recognised directly in equity

 

 

 

 

(50,000)

 

(50,000)

Foreign exchange losses on re-translation of overseas operations

 

 

 

 

 

 

48,467 

 

 

 

 

48,467 

Adjustment in respect of minimum funding requirement per IFRIC14

 

 

 

 

 

 

 

 

(31,000)

 

 

(31,000)

Total other comprehensive income

 

 

 

48,467 

 

(81,000)

 

(32,533)

Total comprehensive income

48,467 

733,021 

781,488 

Transaction with owners

Dividends

(103,680)

(103,680)

Total transactions with owners

 

 

 

 

(103,680)

 

(103,680)

Balance at 31st December 2011

 

360,000 

 

77,319 

 

334,759 

 

5,167,987 

 

5,940,065 

Balance at 1st January 2012

360,000 

77,319 

334,759 

5,167,987 

5,940,065 

Comprehensive income

Profit

426,875 

426,875 

Other comprehensive income

Actuarial losses recognised directly in equity

 

 

 

 

(7,000)

 

(7,000)

Foreign exchange losses on re-translation of overseas operations

 

 

 

 

 

 

(57,608)

 

 

 

 

(57,608)

Adjustment in respect of minimum funding requirement per IFRIC14

 

 

 

 

 

 

 

 

10,000 

 

 

10,000 

Total other comprehensive income

 

 

 

(57,608)

 

3,000 

 

(54,608)

Total comprehensive income

(57,608)

429,875 

372,267 

Transaction with owners

Dividends

(112,320)

(112,320)

Total transactions with owners

 

 

 

 

(112,320)

 

(112,320)

Balance at 31st December 2012

 

360,000 

 

77,319 

 

277,151 

 

5,485,542 

 

6,200,012 

 

Notes

1. Earnings per share and dividends

Both the basic and diluted earnings per share have been calculated using the net results attributable to shareholders of T.F. & J.H. Braime (Holdings) P.L.C. as the numerator.

 

The weighted average number of outstanding shares used for basic earnings per share amounted to 1,440,000 (2011- 1,440,000). There are no potentially dilutive shares in issue.

 

Dividends paid

2012

2011

£ 

£ 

Equity shares

Ordinary shares

Interim of 5.40p (2011- 4.80p) per share paid on 2nd April 2012

 

25,920 

 

23,040 

Interim of 2.40p (2011 - 2.40p) per share paid on 10th October 2012

 

11,520 

 

11,520 

37,440 

34,560 

'A' Ordinary shares

Interim of 5.40p (2011 - 4.80p) per share paid on 2nd April 2012

 

51,840 

 

46,080 

Interim of 2.40p (2011 - 2.40p) per share paid on 10th October 2012

 

23,040 

 

23,040 

74,880 

69,120 

Total dividends paid

112,320 

103,680 

2.

Cash and cash equivalents

2012 

2011 

£ 

£ 

Cash at bank and in hand

1,576,283 

1,746,464 

Bank overdrafts

642,492 

1,485,757 

933,791 

260,707 

 

3. Major non-cash transaction

During the year the group acquired tangible assets subject to finance of £340,816 (2011 - £281,170) under hire purchase agreements.

 

4. Segmental information

 

Central 

Manufacturing

Distribution 

Total 

2012 

2012 

2012 

2012 

£ 

£ 

£ 

£ 

Revenue

External

2,992,202 

18,219,685 

21,211,887 

Inter company

51,390 

3,339,322 

2,300,456 

5,691,168 

Total

51,390 

6,331,524 

20,520,141 

26,903,055 

Profit

EBITDA

(20,799)

253,679 

896,659 

1,129,539 

Gain on sale of land and buildings

 

94,036 

 

 

 

94,036 

Finance costs

(11,302)

(49,488)

(40,751)

(101,541)

Finance income

1,105 

19,505 

116 

20,726 

Depreciation

(331,640)

(132,899)

(464,539)

Tax expense

(17,718)

(233,628)

(251,346)

Profit/(loss) for the period

45,322 

(107,944)

489,497 

426,875 

Assets

Total assets

625,569 

2,250,827 

7,823,750 

10,700,146 

Additions to non current assets

 

 

439,004 

 

385,546 

 

824,550 

Liabilities

Total liabilities

458,973 

1,670,820 

2,370,341 

4,500,134 

 

Central 

Manufacturing 

Distribution 

Total 

2011 

2011 

2011 

2011 

£ 

£ 

£ 

£ 

Revenue

External

2,510,726 

17,557,179 

20,067,905 

Inter company

61,443 

3,026,539 

1,828,853 

4,916,835 

Total

61,443 

5,537,265 

19,386,032 

24,984,740 

Profit

EBITDA

(12,901)

274,159 

1,449,224 

1,710,482 

Finance costs

(14,812)

(301,808)

(28,835)

(345,455)

Finance income

1,679 

272,722 

274,406 

Depreciation

(322,728)

(72,472)

(395,200)

Tax expense

(23,079)

(407,133)

(430,212)

(Loss)/profit for the period

 (49,113)

 (77,655)

940,789 

814,021 

Assets

Total assets

810,551 

2,874,795 

7,409,610 

11,094,956 

Additions to non current assets

 

 

396,164 

 

205,247 

 

601,411 

Liabilities

Total liabilities

526,570 

1,849,717 

2,778,604 

5,154,891 

 

5. Basis of preparation

The preliminary announcement has been prepared in accordance with applicable International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU), IFRIC interpretations and the Companies Act 2006 applicable to companies reporting under IFRS.

 

The accounting policies adopted are consistent with those of the annual financial statements for the year ended 31st December 2012, as described in those annual financial statements.

 

The consolidated financial statements have been prepared on a going concern basis and under the historical cost convention.

 

Amendment to comparative figures

Following changes to IAS 19, defined benefit interest costs have been offset against the expected return on scheme assets disclosed within the consolidated income statement. As a consequence of this change in treatment the comparative figures for finance expenses and income have been reduced by the value of the defined benefit interest cost of £263,000, resulting in other finance income of £7,000.

 

Profit from operations disclosed within the consolidated income statement in respect of the year ended 31st December 2011 have been reduced by £21,617 in respect of profits on disposal of tangible fixed assets which have now been separately disclosed on the face of the consolidated income statement. This has been adjusted in order to ensure comparability with the exceptional gains achieved on disposal in respect of the current period.

 

In the prior year the balance on the invoice discounting facility of £398,773 was disclosed in the balance sheet and notes within current trade and other payables. This has been adjusted to ensure comparability with the balance on the invoice discounting facility now included within other (current) financial liabilities.

 

6. Annual general meeting

The annual general meeting of the company will be held in Leeds on 30th May 2013. Full details will be included in the published annual report and financial statements, which will be sent to shareholders by the 30th April 2013 and will also be available on the company's web-site (www.braimegroup.com) from that date.

 

7. Preliminary statement

The financial statements set out in the preliminary announcement do not constitute statutory accounts as defined by section 434 of the Companies Act 2006. The financial information for the year ended 31st December 2012 has been extracted from the group's financial statements upon which the auditor's opinion is unqualified, does not include reference to any matters to which they wish to draw attention by way of emphasis without qualifying their report, and does not include any statement under section 498 of the Companies Act 2006. Statutory accounts for the year ended 31st December 2011 have been delivered to the Registrar of Companies, and those for 2012 will be delivered in due course.

 

8. Events after the reporting year

There were no events after the balance sheet date that would require disclosure in accordance with IAS10, "Events after the reporting period".

 

 

11th April 2013

 

 

For further information please contact:

 

T.F. & J.H. Braime (Holdings) P.L.C.

M. L. Mills - Financial Director

0113 245 7491

 

 

W. H. Ireland Limited

Katy Mitchell

0113 394 6628

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR ZFLFFXZFLBBQ
12
Date   Source Headline
22nd Apr 20247:00 amRNSANNUAL RESULTS YEAR ENDED 31ST DECEMBER 2023
4th Sep 20234:34 pmRNSInterim Results
23rd Jun 202312:41 pmRNSResult of AGM
24th Apr 202310:03 amRNSAnnual Results for the Year Ended 31 December 2022
19th Apr 20235:39 pmRNSDirectorate Changes
30th Jan 202311:26 amRNSBoard Changes
5th Sep 202212:20 pmRNSInterim Results for Six Months Ended 30 June 2022
24th Jun 20227:00 amRNSResults of Annual General Meeting
22nd Jun 20227:00 amRNSChain Cell Project Update
28th Apr 20227:00 amRNSAnnual Results for the Year Ended 31 December 2021
24th Feb 20227:00 amRNSWarehouse Update
8th Sep 20214:04 pmRNSInterim Results for six months ended 30 June 2021
18th Aug 20213:31 pmRNSLoan Agreement
25th Jun 20215:23 pmRNSResult of AGM
16th Jun 202112:07 pmRNSUpdate on AGM Arrangements
4th May 202111:36 amRNSDividend Update
27th Apr 20214:29 pmRNSAnnual Results for the year ended 31 December 2020
18th Sep 20207:00 amRNSInterim Results for the period to 30 June 2020
1st Jul 20202:01 pmRNSAnnual General Meeting
12th May 202010:00 amRNSAnnual Results for the year ended 31 Dec 2019
30th Jan 20207:00 amRNSUpdate
9th Dec 20194:15 pmRNSDirector Declaration
19th Sep 201912:10 pmRNSInterim Results for the six months ended 30 Jun 19
14th Aug 20197:00 amRNSChange of Name
1st Aug 20195:20 pmRNSResult of General Meeting
28th Jun 20199:00 amRNSShareholder Notification
29th Apr 20197:00 amRNSAnnual Results for year ended 31 December 2018
21st Sep 20187:00 amRNSInterim Results - six months ended 30th June 2018
2nd May 20187:00 amRNSAnnual Results
1st May 20187:00 amRNSDirector Appointment
11th Dec 20177:00 amRNSDirector-Designate Appointment
5th Oct 201712:33 pmRNSDirector Resignation
19th Sep 20174:11 pmRNSHalf-year Report
12th Jul 201711:08 amRNSShareholder Notification
26th Apr 201711:49 amRNSFinal Results
1st Dec 201611:43 amRNSDirector Appointment
27th Sep 20167:00 amRNSHalf-year Report
28th Jun 20167:00 amRNSDirector Appointment
13th May 20163:48 pmRNSHolding(s) in Company
22nd Apr 20167:00 amRNSFinal Results
15th Apr 20167:00 amRNSDividend Declaration
12th Feb 20167:00 amRNSUpdate on Board Changes
4th Dec 20153:11 pmRNSDirectorate Change
19th Oct 20152:09 pmRNSDisposal
22nd Sep 20152:59 pmRNSHalf Yearly Report
4th Jun 20159:55 amRNSTR-1: Notification of Major Interest in Shares
21st Apr 20159:32 amRNSFinal Results
16th Apr 20157:00 amRNSConditional Disposal
13th Mar 201510:14 amRNSDividend Declaration
18th Dec 201411:41 amRNSCancellation of Cumulative Preference Shares
12

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.