The latest Investing Matters Podcast with Jean Roche, Co-Manager of Schroder UK Mid Cap Investment Trust has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCrawshaw Group Regulatory News (CRAW)

  • There is currently no data for CRAW

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

30 Sep 2014 07:00

RNS Number : 9121S
Crawshaw Group PLC
30 September 2014
 



CRAWSHAWGROUP PLC

 

Interim Results

6 months to 31 July 2014

 

CHAIRMAN'S STATEMENT

 

Highlights

· Like for Like (LFL) sales up 12% in the 6 months to the end of July (2013: +5%). Overall sales have increased to £11.8m (2013: £9.8m).

· Gross profit increased 21% to £5.2m (2013: £4.3m). Gross margin up at 44.1% (2013: 43.9%).

· EBITDA significantly improved at £0.9m (2013: £0.5m).

· PBT more than doubled at £0.7m (2013: £0.3m)

· Earnings per share up to 0.874p (2013: 0.473p)

 

 

 

As I reported at the end of June trading remains strong and this performance continues to be widely spread across our store portfolio. LFL sales are up 12% in the half year to 31st July, 2014 as compared to the same period the previous year (2013: 5%). In addition, total sales for the first half have increased to £11.8m (2013: £9.8m), with £0.5m generated from new stores and more than £0.2m from our premium sector shop acquired in May.

 

Gross profit has increased by 21% to £5.2m (2013: £4.3m) and I am encouraged that there have been further improvements in the gross margin percentage to 44.1% (2013: 43.9%) in the 6 months to 31st July.

 

Whilst actual overhead expenditure has increased year over year to £4.5m (2013: £4.0m), this is directly related to the growth in LFL and non LFL sales via new stores. As a percentage of total sales overhead expenditure has fallen to 38.3% (2013: 40.9%). 

 

EBITDA increased to £0.9m (2013: £0.5m) and profit before tax more than doubled to £0.7m (2013: £0.3m). Earnings per share rose to 0.874p (2013: 0.473p).

 

In the 6 months to 31st July 2014 the cash generated from operating activities after movements in working capital was £1.0m (2013: £0.5m). The funds generated have been spent on the purchase of East Yorkshire Beef Ltd £0.25m, operational capital expenditure of £0.4m (including the fit out of out of our new store in Sheffield and charges associated with the fit out of our new head office/factory location) added to the payment of our dividend £0.25m and a partial mortgage repayment of £0.1m.

 

Towards the end of the period we completed a share placing, generating net cash of £8.6m. Our cash balance at the end of July 2014 was £10.1m. Just after the balance sheet date, in order to maximise cash returns, our outstanding mortgage balance of £0.36m was repaid. The business is now trading debt free.

 

Looking towards the second half of the year our core business is performing in line with expectations with like for like sales for the first 8 weeks of the second half are up 5% and gross margin higher than our first half performance. In July 2014 we closed our small market site in Sheffield now that our high street store, almost opposite, is trading well and we expect to open our new factory shop in Hellaby at the beginning of November, being slightly behind our original timetable. The Board are very excited about our accelerated store opening programme and we are starting to build our resource and capability so that we are in a position to deliver opportunities through 2015. 

 

We are delighted to announce an interim dividend, of 0.10p per share, (2013: 0.09p). The Board believes the strength of performance of the core business, in isolation, warrants an increase in the dividend without utilising the monies raised for expansion. The dividend will be paid on 31st October, 2014 to shareholders on the register on 10th October, 2014. The ex-dividend date will be 9th October, 2014.

 

 

Richard Rose

Chairman

30 September, 2014

 

 

Enquiries:

 

Crawshaw Group plc 01709 369 602

 

Lynda Sherratt

 

W H Ireland Limited 

 

Katy Mitchell 0161 832 2174

 

 

 

 

 

 

 

 

Condensed Consolidated Income Statement

For the six months ended 31 July 2014

Unaudited

6 Months

Audited

6 months

Unaudited

6 Months

31.7.14

 

31.1.14

31.7.13

Notes

£

£

£

 

 Revenue

 

2

 

 11,836,248

 

 21,019,596

 

9,806,342

Cost of sales

(6,639,492)

(11,818,044)

(5,503,013)

 

Gross profit

5,196,756

 9,201,552

4,303,329

 

Other operating income

10,253

18,060

9,350

Administrative expenses

(4,536,487)

(8,231,788)

(4,009,089)

Operating Profit

670,522

987,824

303,590

Analysed as:

EBITDA

874,303

1,368,459

488,776

Impairment,depreciation and amortisation

(203,781)

(380,635)

(185,186)

Operating profit

670,522

987,824

303,590

Finance income

4,368

2,116

293

Finance expense

(6,233)

(16,111)

(8,362)

Net Finance Expense

(1,865)

(13,995)

(8,069)

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

 5,000

10,960

3,750

Profit before income tax

673,657

984,789

299,271

Income tax credit/(expense)

3

(165,747)

(164,241)

 (25,894)

Total recognised income for the period

5

507,910

820,548

273,377

 

Attributable to:

 

Equity holders of the Company

507,910

820,548

273,377

 

Basic earnings per ordinary share

4

0.874p

1.419p

0.473p

 

 Diluted earnings per ordinary share

4

 0.874p

1.419p

 0.473p

 

Condensed Consolidated Balance Sheet

As at 31 July 2014

 

Unaudited

31.7.14

Audited

31.1.14

Unaudited

31.7.13

 

Notes

 £

 £

 £

 

 

Property, plant and equipment

4,424,423

4,170,059

4,172,763

 

 Intangible assets - goodwill and related

acquisition intangibles

 

 

 

7,646,645

 

7,486,684

 

7,504,024

 

Investment in equity accounted investees

95,960

90,960

98,100

 

Total Non Current Assets

12,167,028

11,747,703

11,774,887

 

 

Inventories

661,100

691,569

541,500

 

Trade and other receivables

335,482

354,085

226,604

 

Cash and cash equivalents

10,112,488

1,428,216

878,946

 

 Total Current Assets

11,109,070

2,473,870

1,647,050

 

 Total Assets

23,276,098

14,221,573

13,421,937

 

 

 

Share capital

6

 3,940,940

2,890,940

2,890,940

 

Share premium

13,906,115

6,317,618

6,317,618

 

Reverse acquisition reserve

446,563

446,563

446,563

 

Retained earnings

1,378,637

1,119,348

624,215

 

Total Shareholders' Equity

5

19,672,255

10,774,469

10,279,336

 

 

Other payables

228,689

229,801

239,475

 

Deferred tax liabilities

459,287

398,855

410,313

 

Interest bearing loans and borrowings

180,000

270,000

360,000

 

Total Non Current Liabilities

867,976

898,656

1,009,788

 

 

Trade and other payables

2,555,867

2,368,448

1,952,813

 

Interest bearing loans and borrowings

180,000

180,000

180,000

 

 Total Current Liabilities

2,735,867

2,548,448

2,132,813

 

 

Total Liabilities

3,603,843

3,447,104

3,142,601

 

 

Total Equity and Liabilities

23,276,098

14,221,573

13,421,937

 

 

 

Condensed Consolidated statement of changes in shareholders' equity

For the six months ended 31 July 2014

 

Share Capital

£

 

Share Premium

£

 

Rev Acq Reserve

£

 

Retained Earnings

£

Total Equity

£

Balance at 1 February 2013

2,890,940

6,317,618

446,563

466,476

10,121,597

Profit for the Period

-

-

-

273,377

273,377

Dividend on Equity Shares

-

-

-

(115,638)

(115,638)

Balance at 31 July 2013

2,890,940

6,317,618

446,563

624,215

10,279,336

Profit for the period

-

-

-

547,171

547,171

Dividend on Equity Shares

-

-

-

(52,038)

(52,038)

Balance at 31 January 2014

2,890,940

6,317,618

446,563

1,119,348

10,774,469

Profit for the period

-

-

-

507,910

507,910

Dividend on Equity Shares

-

-

-

(248,621)

(248,621)

Share Placing 20,999,994 5p shares

1,050,000

7,588,497

-

-

8,638,497

Balance at 31 July 2014

3,940,940

13,906,115

446,563

1,378,637

19,672,255

 

 

 

 

Condensed Consolidated statement of cash flows

For the six months ended 31 July 2014

Unaudited

6 Months

Audited

12 Months

Unaudited

6 Months

31.7.14

31.1.14

31.7.13

Cash flows from operating activities

 £

 £

 £

 

Profit for the period

507,910

820,548

273,377

Adjustments for:

 

 Depreciation and amortization

199,959

379,748

185,186

 

Loss on sale of property, plant and equipment

3,803

914

1,012

 

Net financial charges

1,865

13,995

8,087

 Share of (profit) of equity accounted investees (net of tax)

(5,000)

(10,960)

(3,750)

Taxation

165,747

164,241

25,894

Operating cash flow before movements in working capital

874,284

1,368,486

489,806

 

 Movement in trade and other receivables

17,953

(37,309)

63,134

 

 Movement in trade and other payables

 

51,405

 

304,857

 

(5,378)

 Movement in inventories

45,780

(184,189)

(34,080)

Tax Paid

27,011

(81,080)

 

-

 Net cash (used in)/ generated from operating activities

1,016,433

1,370,765

513,482

 

 

Cash flows from investing activities

 Purchase of property, plant and equipment

(395,765)

(247,338)

(65,656)

Purchase of East Yorkshire Beef Ltd

(246,500)

-

-

Cash acquired with East Yorkshire Beef Ltd

9,129

-

-

 

Proceeds from sale of property, plant & equipment

3,000

 

11,433

 

4,167

 

Received from equity accounted investees

-

14,350

-

 

Interest received

4,332

2,116

274

 

Interest paid

 

 

(6,233)

 

(16,111)

 

(8,361)

Dividend paid

(248,621)

(167,676)

(115,638)

 

Net cash (used in)/ generated by investing activities

(880,658)

(403,226)

(185,214)

 

 

 

Cash flows from financing activities

Mortgage Loan Repaid

(90,000)

(390,000)

(300,000)

 

Share Placing

8,638,497

-

-

 

Net cash (used in)/ generated from financing activities

8,497

 

(390,000)

(300,000)

 

Net change in cash and cash equivalents

8,684,272

577,539

28,269

 

Cash and cash equivalents at start of period

 

1,428,216

 

850,677

 

850,677

 

Cash and cash equivalents at end of period

10,112,488

1,428,216

878,946

 

 

 

 

 

 

Notes to the condensed consolidated financial statements

 

1. BASIS OF PREPARATION

Reporting Entity

Crawshaw Group Plc (the "Company") is a company incorporated and domiciled in the UK.

The condensed consolidated interim financial statements of the Company as at and for the six months ended 31 July 2014 comprise the Company and its subsidiaries (together referred to as the "Group") and equity account the Group's interest in jointly controlled entities.

Basis of Preparation

These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 'Interim Financial Reporting', as adopted by the EU and do not include all of the information required for full annual financial statements.

The comparative figures for the financial year ended 31 January 2014 are not the Company's statutory accounts for that financial year. Those accounts have been reported on by the Company's auditors and delivered to the registrar of companies. The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors 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.

Thecondensed consolidated interim financial statements have not been audited but have been reviewed by the Company's auditors. Their review report for the 6 month period ended 31 July 2014 is set out on pages 12 & 13.

Thesecondensed consolidated interim financial statements were approved by the Board of Directors on 30th September, 2014.

Significant Accounting Policies

The accounting policies applied are consistent with those of the annual financial statements for the year ended 31 January 2014, as described in those annual financial statements, which were prepared in accordance with IFRS as adopted by the EU.

Significant Judgements, Key Assumptions and Estimation Uncertainty

The preparation of the condensed consolidated interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and other factors that are believed to be reasonable at the time the estimate is made. Actual results may differ from these estimates.

In preparing these condensed consolidated interim 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 as at and for the year ended 31 January 2014.

Going Concern

The Group meets its day to day working capital requirements through cash generated from operations. Current cash headroom is £9.75m.

The Directors have reviewed the profit and cash forecasts of the Group with appropriate sensitivities around operational performance. The Directors have concluded that the Group will have sufficient cash to meet its obligations and to pursue its existing strategy. Accordingly the Directors consider that these statements should be prepared on a going concern basis.

 

Basis of Consolidation

The consolidated financial information includes the financial information of the Company and its subsidiary undertakings made up to 31 July 2014 (together referred to as the 'Group').

 

EBITDA

This is defined as pre tax profit before interest, taxation, depreciation and amortization.

 

 2. REVENUE

 The Directors have undertaken a review of the Group's continuing operations and their associated

 business risks. The Directors consider that the continuing operations represent one product offering

 with similar risks and rewards and should be reported as a single business segment in line with the

 Group's internal reporting framework. All revenue received during the period was received from

 customers within the United Kingdom.

 

Unaudited

6 Months

Audited

12 Months

Unaudited

6 Months

 3. INCOME TAX (CREDIT)/EXPENSE

31.7.14

31.1.14

31.7.13

£

£

£

The income tax expense is based on the estimated effective rate of taxation on trading for the period and represents:

Current tax

105,315

259,124

72,799

Adjustments for prior year

-

(36,521)

-

Sub Total

105,315

222,603

72,799

Deferred tax:

Origination and reversal of timing differences

51,565

(5,709)

12,735

Adjustments for prior year

8,867

-

-

Effect of rate change

-

(52,653)

(59,640)

Sub Total

60,432

(58,362)

(46,905)

Total tax (credit)/expense

165,747

164,241

25,894

 

 

 

4. EARNINGS PER ORDINARY SHARE

Basic earnings per ordinary share is calculated by dividing the earnings attributable to the ordinary shareholders by the weighted average number of ordinary shares outstanding during the period of 58,123,194 (31/1/14: 57,818,801) (31/07/13: 57,818,801).

 

 Diluted EPS is calculated by dividing the profit for the year attributable to the ordinary shareholders by the weighted average number of ordinary shares in issue adjusted to assume conversion of all potentially dilutive ordinary shares from the start of the year, giving a figure of 58,123,194 (31/1/14:57,818,801) (31/7/13: 57,818,801).

 

 

5. CAPITAL AND RESERVES

Share

Share

Rev. Acq.

Retained

Total

Capital

Premium

Reserve

Earnings

Equity

£

£

£

£

£

 

Balance at 1 February 2013

2,890,940

6,317,618

446,563

466,476

10,121,597

 Profit for the period

-

-

-

820,548

820,548

Dividend on Equity Shares

-

-

-

(167,676)

(167,676)

 

Balance at 31 January 2014

2,890,940

6,317,618

446,563

1,119,348

10,774,469

Profit for the period

-

-

-

507,910

507,910

Dividend on Equity Shares

-

-

-

(248,621)

(248,621)

Share Placing

1,050,000

7,588,497

-

-

8,638,497

Balance at 31 July 2014

3,940,940

13,906,115

446,563

1,378,637

19,672,255

 

 

 

 

6. SHARE CAPITAL

 

 

 

 

31.7.14

 

 

 

31.1.14

 

 

 

31.7.13

Authorised

£

£

£

96,678,257 ordinary shares of 5p each

4,833,913

4,833,913

4,833,913

Allotted, called up and fully paid

£

£

£

78,818,795 ordinary shares of 5p each

3,940,940

2,890,940

2,890,940

 

 7. RELATED PARTY TRANSACTIONS

 

 Crawshaw Butchers Limited, a subsidiary of Crawshaw Group Plc, holds a 50% share in a partnership which trades under the name of RGV Refrigeration. The operations of the partnership comprise of the maintenance and repair of refrigeration machinery for a variety of customers.

 

INDEPENDENT REVIEW REPORT TO CRAWSHAW GROUP PLC

Introduction

We have been engaged by the company to review the condensed set of financial statements in the half-yearly report for the six months ended 31 July 2014 which comprises the Condensed Consolidated Statement of Comprehensive Income, Condensed Consolidated Balance Sheet, Condensed Consolidated Statement of Changes in Shareholders' Equity, Condensed Consolidated Cash Flow Statement and the related explanatory notes. We have read the other information contained in the half-yearly report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

This report is made solely to the company in accordance with the terms of our engagement. Our review has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached.

Directors' responsibilities

The half-yearly report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly report in accordance with the AIM Rules.

As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in this half-yearly report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.

Our responsibility

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly report based on our review.

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing PracticesBoard for use in the UK. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review issubstantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly report for the six months ended 31 July 2014 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the AIM Rules.

 

Jeremy Gledhill

for and on behalf of KPMG LLP

Chartered Accountants

1 The Embankment

Neville Street

Leeds

LS1 4DW

 

30th September, 2014

 

 

 

 

Directors and Advisors

 

 

Directors

R S Rose

K P Boyd

L J Sherratt

C B Crawshaw

M Naughton-Rumbo

 

Company Secretary

L J Sherratt

 

Company Number

04755803

 

Registered Office

Unit 16

Bradmarsh Business Park

Bow Bridge Close

Rotherham

South Yorkshire

S60 1BY

 

Auditors

KPMG LLP

1 The Embankment

Neville Street

Leeds

LS1 4DW

 

Bankers

Royal Bank of Scotland plc

Yorkshire Corporate Banking

3rd Floor

2 Whitehall Quay

Leeds

LS1 4HR

 

Nominated Adviser and Broker

W H Ireland Limited

11 St James Square

Manchester

M2 6WH

 

Registrars and Receiving Agents

Capita RegistrarsThe Registry34 Beckenham RoadBeckenhamKentBR3 4TU

 

Solicitors

Atticus Legal

Castlefield House

Liverpool Road

Castlefield

Manchester

M3 4SB

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR BUGDCLXDBGSC
Date   Source Headline
3rd Dec 20187:00 amRNSSale of certain of the Group's business and assets
5th Nov 20187:00 amRNSAppointment of Administrators
31st Oct 20184:55 pmRNSCrawshaw Group
31st Oct 20187:30 amRNSSuspension - Crawshaw Group plc
31st Oct 20187:30 amRNSIntention to appoint administrators
26th Oct 20187:00 amRNSStatement re media speculation
4th Oct 20187:00 amRNSChange of Adviser
26th Sep 20187:00 amRNSInterim Results
30th Aug 20187:00 amRNSTrading Update
29th Jun 20182:06 pmRNSDirector/PDMR Shareholding
28th Jun 20184:52 pmRNSResult of AGM
27th Jun 20187:00 amRNSAGM Trading and Strategic Update
21st May 201810:22 amRNSDirector/PDMR Shareholding
17th May 20187:00 amRNSNotice of AGM
17th May 20187:00 amRNSBlock listing Interim Review
11th May 20187:00 amRNSDirectorate Change
25th Apr 20187:00 amRNSFinal Results
29th Mar 20182:05 pmRNSSecond Price Monitoring Extn
29th Mar 20182:00 pmRNSPrice Monitoring Extension
23rd Mar 20187:00 amRNSDirectorate Change and trading update
5th Jan 20187:00 amRNSTrading Update
17th Nov 20177:00 amRNSBlock Listing Six Monthly Return
7th Nov 20179:44 amRNSHolding(s) in Company
27th Sep 20177:00 amRNSHalf-year Report
19th Sep 20175:06 pmRNSHolding(s) in Company
29th Jun 201711:35 amRNSResult of AGM
28th Jun 20177:00 amRNSAGM Trading and Strategic Update
6th Jun 20174:17 pmRNSHolding(s) in Company
5th Jun 201710:15 amRNSHolding(s) in Company
2nd Jun 201710:11 amRNSHolding(s) in Company
25th May 201711:10 amRNSResult of General Meeting
24th May 201711:02 amRNSDirector/PDMR Shareholding
16th May 20177:00 amRNSBlock listing Interim Review
9th May 20175:43 pmRNSPosting of circular
2nd May 201710:21 amRNSHolding(s) in Company
28th Apr 201710:20 amRNSDirector/PDMR Shareholding
26th Apr 20176:09 pmRNSDirector/PDMR Shareholding
26th Apr 20178:00 amRNSConfirmation of definitive agreements
26th Apr 20177:01 amRNSTransformational partnership with 2 Sisters
26th Apr 20177:00 amRNSFinal Results
23rd Mar 20177:00 amRNSDirector Declaration
17th Feb 201710:10 amRNSHolding(s) in Company
9th Jan 20175:04 pmRNSHolding(s) in Company
6th Jan 20177:00 amRNSTrading Statement
19th Dec 20163:20 pmRNSHolding(s) in Company
29th Nov 20167:00 amRNSTrading update
17th Nov 20167:00 amRNSBlock listing Interim Review
12th Oct 20164:10 pmRNSHolding(s) in Company
11th Oct 20163:15 pmRNSHolding(s) in Company
29th Sep 20167:00 amRNSHalf-year Report

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.