30 Jun 2008 07:00
ο»Ώ
Glen Group plc ("Glen" or "the Company")
Acquisition ofΒ Colloquium LimitedΒ ("Colloquium")
GlenΒ Group plc,Β the Edinburgh based provider of integrated telecommunications solutions aimed at the SME market,Β isΒ pleased to announceΒ thatΒ it hasΒ acquiredΒ the entire issued share capital of Colloquium,Β a public telecommunications operator andΒ Internet Service Provider ("ISP") based in Paisley,Β near Glasgow,Β throughΒ its subsidiary Pinnacle Telecom plc ("Pinnacle").Β
The acquisition of Colloquium was for a total consideration of Β£100,000 satisfied in cash from existing Company funds.Β
ColloquiumΒ has its own telecom switchΒ and provides telecommunications voice and data solutions, including call provision and line rental, to SME customers. It hasΒ interconnect arrangements with BT, Virgin Media and THUS. As a registered public telecommunications operator, Colloquium has access to its ownΒ telephone number ranges,Β both geographic and non-geographic (such as 0845),Β allocated by OFCOM,Β and is able to port fixed line numbers to and from BT.Β This gives Colloquium more freedom in the market and will allow Pinnacle greater flexibility to provide a broader cost effective telecommunications solution to its customers.Β ColloquiumΒ isΒ also an ISP,Β one of the oldest inΒ Scotland,Β having first been established in 1995. It provides a full range of ISP servicesΒ to the SME market.Β These services include the provision of broadband, hosting services, domain name registration and web design and implementation.Β It has also developed its own broadband voice ("VoIP") platformΒ routing telephone calls over the internet onto Cisco and other vendor handsets.
The services provided by ColloquiumΒ areΒ highlyΒ complementary to theΒ focus of Pinnacle. Operating its own telecom switch gives Colloquium pricing which,Β at leastΒ for certain types of calls, canΒ be more competitive than is available toΒ a switchless reseller. With approximately 325 customers, Colloquium also provides Pinnacle with the opportunity to cross sell its other telecom solutions, such as mobile.Β
BelowΒ are the results of Colloquium for the year endedΒ 28thΒ February 2008Β taken from theΒ unaudited management accounts for that year.Β TheΒ unaudited figures for the year toΒ 28thΒ February 2007Β areΒ taken from theΒ unauditedΒ statutoryΒ accounts. The statutory accountsΒ are prepared under UK GAAP.Β
|
INCOME STATEMENT |
Year ended |
Year ended |
|
28thΒ February 2008 |
28thΒ February 2007 |
|
|
Β£ |
Β£ |
|
|
Turnover: |
||
|
Products and services |
518,292 |
485,554 |
|
Cost of Sales: |
||
|
Direct costs, including support salaries |
(413,432) |
(399,455) |
|
Gross Profit |
104,860 |
86,099 |
|
Overheads excluding depreciation |
(80,301) |
(76,020) |
|
Depreciation |
(21,843) |
(22,989) |
|
Operating Profit/(loss) |
2,716 |
(12,910) |
|
Interest (net) |
1,578 |
1,278 |
|
Profit/(loss) before taxation |
4,294 |
(11,632) |
|
Taxation |
0 |
0 |
|
ProfitΒ /(loss)Β retained |
4,294 |
(11,632) |
|
EBITDA |
24,559 |
10,079 |
At completion, one of the twoΒ executiveΒ directorsΒ of ColloquiumΒ will haveΒ left the business but willΒ continueΒ as aΒ part-timeΒ consultant for a limitedΒ period. Had the 2008 resultsΒ reflected the resultant cost reductionΒ and other known adjustments being made post completion, EBITDA would have been not less than Β£50,000. The price paid for theΒ business is therefore approximatelyΒ two times adjustedΒ historicΒ EBITDA without recognising any other cost benefitsΒ toΒ the widerΒ Pinnacle Group.
Colloquium has no bank debt and has, historically, operated with free cash flow. The balance sheets below are taken from the unaudited management accounts as at 28th February 2008. The unaudited figures as at 28th February 2007 are taken from the unaudited statutory accounts.
|
BALANCE SHEET |
28thΒ February 2008 |
28thΒ February 2007 |
|
Β£ |
Β£ |
|
|
Fixed Assets |
86,606 |
97,406 |
|
Current Assets |
||
|
Inventories and work in progress |
25,023 |
45,007 |
|
Trade and other receivables |
49,000 |
13,760 |
|
Cash and cash equivalents |
9,824 |
51,064 |
|
Total Current Assets |
83,847 |
109,831 |
|
Total assets |
170,453 |
207,237 |
|
Current Liabilities |
||
|
Trade and other payables |
59,823 |
97,798 |
|
Other taxesΒ and social security |
12,852 |
11,064 |
|
Accruals and other payables |
4,187 |
9,078 |
|
Total Current Liabilities |
76,862 |
117,940 |
|
Total Liabilities |
76,862 |
117,940 |
|
NET ASSETS |
93,591 |
89,297 |
|
Represented by: |
||
|
Share capital |
209,033 |
209,033 |
|
Share premium |
27,088 |
27,088 |
|
Reserves |
97,561 |
97,561 |
|
Profit and loss |
(240,091) |
(244,385) |
|
SHAREHOLDERS' EQUITY |
93,591 |
89,297 |
CommentingΒ today Alan J Bonner, Chief Executive of Glen Group plc,Β said:
"This is the first acquisition we have completed since announcingΒ recentΒ changesΒ to our structure andΒ focus. The acquisition of Colloquium delivers valuable expertise, customers,Β cash flow and cross selling opportunitiesΒ together withΒ the enhancedΒ statusΒ ofΒ a public telecommunications operator, all at a modest cost and we look forward to quickly integrating this business into the Pinnacle structure.Β Going forward, we will continue to seek further acquisition opportunities that can add value toΒ our business."
30Β June 2008
Enquiries:
|
Glen Group plc |
|
|
Alan J Bonner, Chief Executive |
Tel: 0845 119 2100 |
|
Pelham PR |
|
|
Alex Walters |
Tel:Β 0203Β 170Β 7435 |
|
SeymourΒ Pierce |
|
|
Jonathan Wright |
Tel:Β 0207Β 107Β 8000 |
Follow the stocks