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 picksDNA.L Regulatory News (DNA)

  • There is currently no data for DNA

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

25 Nov 2013 14:00

RNS Number : 8528T
Doric Nimrod Air One Limited
25 November 2013
 



THIS ANNOUNCEMENT AND THE INFORMATION CONTAINED HEREIN IS NOT FOR PUBLICATION, RELEASE, OR DISTRIBUTION, DIRECTLY OR INDIRECTLY, IN, OR INTO, THE UNITED STATES, AUSTRALIA, CANADA, JAPAN OR ANY JURISDICTION IN WHICH THE SAME WOULD BE UNLAWFUL. THE INFORMATION CONTAINED HEREIN DOES NOT CONSTITUTE AN OFFER OF SECURITIES FOR SALE IN THE UNITED STATES, AUSTRALIA, CANADA, JAPAN OR ANY JURISDICTION IN WHICH SUCH AN OFFER OR SOLICITATION IS UNLAWFUL.

DORIC NIMROD AIR ONE LIMITED

Announcement of Half Yearly Financial Report

25 November 2013

 

Doric Nimrod Air One Limited (the "Company"), a Guernsey-domiciled company, is pleased to present its Half-Yearly Financial Report in respect of the period from 1 April 2013 to 30 September 2013.

 

Doric Nimrod Air One Limited

SUMMARY INFORMATION

Company Facts

Listing

LSE and CISX

 

Ticker

DNA

 

Share Price

118.5p (as at 30 September 2013)

118.5p (as at 21 November 2013)

 

Market Capitalisation

GBP 50 million (as at 30 September 2013)

 

Aircraft Registration Number

A6-EDC

 

Current/Future Anticipated Dividend

 

Future dividends are expected to be 2.25p per quarter per share (9p per annum) until the aircraft lease terminates.

 

Dividend Payment Dates

April, July, October, January

 

Currency

 

GBP

Launch Date/Price

13 December 2010 / 100p

 

Incorporation

Guernsey

 

Asset Manager

Doric GmbH

 

Corp & Shareholder Advisor

Nimrod Capital LLP

 

Administrator

Anson Fund Managers Ltd

 

Auditor

Deloitte LLP

 

Market Makers

Shore Capital Ltd/

Winterflood Securities Ltd/

Jefferies International Ltd/

Numis Securities Ltd

 

SEDOL, ISIN

B4MF389, GG00B4MF3899

 

Year End

31 March

 

Stocks & Shares ISA

Eligible

 

Website

www.dnairone.com

 

Company Overview

Doric Nimrod Air One Limited (LSE:DNA) ("DNA" or the "Company") is a Guernsey company incorporated on 8 October 2010, and admitted to the Official List of the Channel Islands Stock Exchange ("CISX") and to trading on the Specialist Fund Market of the London Stock Exchange ("SFM") on 13 December 2010.

The Company's total issued share capital currently consists of 42,450,000 Ordinary Preference Shares ("Shares") which were admitted to trading at an issue price of 100 pence per Share. As at 21 November 2013, the latest practicable date prior to publication of this report, the Shares are trading at 118.5 pence per Share.

Investment Objectives and Policy

The Company's investment objective is to obtain income returns and a capital return for its shareholders (the "Shareholders") by acquiring, leasing and then selling a single aircraft. The Company purchased one Airbus A380-861 Aircraft, manufacturers' serial number 016 (the "Asset") in December 2010, in respect of which it simultaneously entered into an operating Lease (the "Lease") with Emirates Airlines ("Emirates"), a national carrier owned by The Investment Corporation of Dubai based in Dubai, United Arab Emirates.

Distribution Policy

The Company aims to provide its Shareholders (the "Shareholders") with an attractive total return comprising income, from distributions through the period of the Company's ownership of the Asset, and capital, upon the sale of the Asset.

The Company will receive income from the lease rentals paid by Emirates pursuant to the Lease. It is anticipated that income distributions will be made quarterly, subject to compliance with applicable laws and regulations. The Company currently targets a distribution of 2.25 pence per Share per quarter.

 

There can be no guarantee that dividends will be paid to Shareholders and, if dividends are paid, as to the timing and amount of any such dividend. There can also be no guarantee that the Company will, at all times, satisfy the solvency test required to be satisfied pursuant to section 304 of the Companies (Guernsey) Law 2008 (the "Guernsey Law") enabling the Directors to effect the payment of dividends.

 

Performance Overview

All payments by Emirates, have to date been made in accordance with the terms of the Lease.

During the period under review and in accordance with the Distribution Policy DNA declared two interim dividends of 2.25 pence per Share and after the reporting period one dividend of 2.25 pence per Share.

Future dividend payments are anticipated to continue to be declared and paid on a quarterly cycle and as per the Prospectus are targeted at 2.25 pence per Ordinary Preference Share per quarter subject to compliance with applicable laws and regulations.

 

Doric Nimrod Air One Limited

CHAIRMAN'S STATEMENT

I am very pleased to present shareholders with the Company's half yearly financial report, covering the period from 1 April 2013 until 30 September 2013.

Notwithstanding the continued uncertainty within the global economy, and international markets, I am glad to report that the Company has performed well. During the period, and in line with the targeted distribution policy outlined in the Company's Prospectus, the Company has declared two interim dividends of 2.25p per Ordinary Preference Share, and a further dividend of 2.25 pence per Ordinary Preference Share after the reporting period. Future dividend payments are anticipated to be declared and paid on a quarterly basis.

The Company's 42,450,000 shares were admitted to trading on the Specialist Fund Market of the London Stock Exchange plc and listed on the Channel Islands Stock Exchange on 13 December 2010. The Company's investment objective is to obtain income returns and a capital return for its shareholders by acquiring, leasing and then selling a single aircraft. The Company purchased one Airbus A380-861, aircraft manufacturer's serial number 016, which it leased to Emirates Airlines, the national carrier owned by the Investment Corporation of Dubai, based in Dubai, United Arab Emirates.

A senior secured finance facility provided by Westpac, in the amount of $122m provided the monies along with the placing proceeds for the acquisition of the aircraft. On the purchase of the plane, the Company entered into a lease with Emirates for an initial term of 12 years in 2010, with fixed lease rentals for the duration. The debt portion of the funding will be fully amortised over the 12-year term of the lease, with the aim of leaving the aircraft unencumbered on the conclusion of the lease.

Both the aircraft and the lessee performed well over the period in a market of growing passenger demand, particularly in the Asian sub-continent. Emirates continues to report strong performance, greatly aided by the airline's ability to adjust flight schedules swiftly, and redeploy aircraft about the network, thus optimising revenue and recently announced an order for 50 additional Airbus A380 aircraft at the opening of the Dubai Airshow 2013.

The lease payments received by the Company from Emirates cover repayment of the debt, as well as income to pay dividends to shareholders. Emirates bears all costs (including maintenance, repair and insurance) relating to the aircraft, during the lifetime of the lease. The aircraft is equipped with four Engine Alliance 7200 power plants. During the period under review one of the Company's engines has been replaced by the manufacturer Engine Alliance, at no cost to the Company, following a previous problem with the original engine. The Company's Asset Manager, Doric GmbH, continues to monitor the lease and reports regularly to the Board. Nimrod Capital LLP, the Company's Placing and Corporate and Shareholder Advisory Agent, continues to liaise between the Board and shareholders, which includes distribution of quarterly factsheets and the interim management statements.

Foreign exchange has influenced the financial statements as, under the requirements of International Financial Reporting Standards, the items in the Statement of Financial Position are translated into Sterling from US Dollars at varying foreign exchange rates, either the year end rate or historic transaction rate, which will inevitably produce foreign exchange differences (profits for the period ended 30 September 2013). In reality those lease rentals received in US Dollars are used to pay the loan repayments due, also in US Dollars. Both US Dollars lease rentals and loan repayments are fixed and are for similar sums and similar timings. The matching of lease rentals to settle loan repayments therefore mitigates risks caused by foreign exchange fluctuations.

In addition to this the rental income is spread evenly over the term of each of the leases, rather than the rentals being accounted for as actually received into the Company's bank account. Furthermore, interest on borrowings is recognised using the effective interest rate method, resulting in higher charges in earlier periods when the outstanding principal balances are greater. The loan repayments are, in reality, constant over much of the lease term, reducing in the final two years.

On behalf of the Board, I would like to thank all shareholders for their continued support of the Company.

Charles Wilkinson

Doric Nimrod Air One Limited

INTERIM MANAGEMENT REPORT

from 1 April 2013 to 30 September 2013 (the "Period")

 

A description of important events that have incurred during the Period, their impact on the performance of the Company as shown in the financial statements and description on the principle risks and uncertainties of the remaining six months of the annual financial year is given within the Chairman's Statement and the Notes to the Financial Statements contained on pages 18 to 36 and is incorporated here by reference.

There were no material related party transactions which took place in the period, other than those disclosed at Note 20 of the Notes to the Financial Statements.

Going Concern

The Company's principal activities are set out within the Company Overview on page 2. The financial position of the Company is set out on pages 14 to 17 In addition, Note 17 to the financial statements includes the Company's objectives, policies and processes for managing its capital; its financial risk management objectives and its exposures to credit risk and liquidity risk. The Loan interest rate has been fixed and the fixed rental income under the Operating Lease means that the rent should be sufficient to repay the Loan and provide surplus income to pay for the Company's expenses and permit payment of dividends.

After making reasonable enquiries, and as described above the Directors have a reasonable expectation that the Company has adequate resources to continue in its operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis of accounting in preparing these interim financial statements.

 

Responsibility Statements

The Board of directors jointly and severally confirm that, to the best of their knowledge:

(a) The financial statements, prepared in accordance with International Financial Reporting Standards, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company; and

 

(b) This Interim Management Report includes or incorporates by reference:

 

a. An indication of important events that have occurred during the Period, and their impact on the financial statements;

b. a description of the principal risks and uncertainties for the remaining six months of the financial year; and

c. confirmation that there were no related party transactions in the Period that have materially affected the financial position or the performance of the Company during that period.

 

Charles Wilkinson

Chairman

Doric Nimrod Air One Limited (the "Company")

DIRECTORS

Charles Edmund Wilkinson - Chairman (Age 70)

Charles Wilkinson is a solicitor who retired from Lawrence Graham LLP in March 2005. While at Lawrence Graham he specialised in corporate finance and commercial law, latterly concentrating on investment trust and fund work.

Charles is currently chairman of Doric Nimrod Air Three Limited, Chairman of the Audit Committee of Doric Nimrod Air Two Limited, and a director of Premier Energy and Water Trust PLC (a listed investment trust), and of Landore Resources Ltd, a Guernsey based mining exploration company.

 

Norbert Bannon (Age 64)

Norbert Bannon is a director of the Irish and UK regulated subsidiaries of a major Canadian bank and is the Chairman of a £1 billion UK DB pension scheme and also chairs one of the largest DC pension schemes in Ireland. He is Chairman of Doric Nimrod Air Two Limited and Chairman of the Audit Committee of Doric Nimrod Air Three Limited. He is a director of and advisor to a number of other financial companies.

He has extensive experience in international finance having been CEO of banks in Singapore and New York. He was Managing Director of Ireland's largest venture capital company andwas Finance Director and Chief Risk Officer  of AIB Capital Markets plc. which he left in in 2002. He has worked as a consultant to a number of international companies.

He earned a degree in economics from Queen's University, studied at Stanford Graduate School of Businessand is a Chartered Accountant.

 

Geoffrey Alan Hall (Age 65)

Geoffrey Hall has extensive experience in asset management, having previously been Chief Investment Officer of Allianz Insurance plc, a major UK general insurance company and an investment manager at HSBC Asset Management, County Investment Management, and British Railways Pension Funds. Geoffrey is also currently a director of Doric Nimrod Air Two Limited and Doric Nimrod Air Three Limited.

Doric Nimrod Air One Limited (the "Company")

ASSET MANAGERS REPORT

 

On the invitation of the Directors of the Company, this commentary has been provided by Doric GmbH as Asset Manager of the Company in respect of the Period and is provided without any warranty as to its accuracy and without any liability incurred on the part of the Company or Doric GmbH. The commentary is not intended to constitute, and should not be construed as, investment advice. Potential investors in the Company should seek their own independent financial advice and may not rely on this communication in evaluating the merits of investing in the Company. The commentary is provided as a source of information for shareholders of the Company but is not attributable to the Company.

1. The Doric Nimrod Air One Airbus A380

 

The Airbus A380 with the manufacturer's serial number (MSN) 016 is registered in the United Arab Emirates under the registration mark A6-EDC. For the period from original delivery of the aircraft to Emirates in November 2008 until the end of August 2013, a total of 2,574 flight cycles were registered. Total flight hours were 21,401. This equates to an average flight duration of approximately eight hours and 20 minutes.

 

In September 2013 the Australian Transport Safety Bureau (ATSB) released an investigation report, involving an engine formerly owned by the Company. As previously reported, the engine (serial number P550121) experienced an uncommanded in-flight shutdown during climb out of Sydney on 11 November 2012 while it was installed on another A380 of the Emirates fleet. A break-up and dislodgement of some high pressure turbine (HPT) nozzles were identified as the root cause. At that point in time, manufacturer Engine Alliance (EA) was already aware of the issue in general and an exchange program with redesigned nozzles was underway. Nozzle exchange was planned for the next workshop visit of the Company's former engine. After the incident, EA has intensified its efforts to solve the issue with several measures, including enhanced real time trend monitoring during flight and mandatory inspection intervals for HPT nozzles. According to the ATSB, "the associated risks to the safety of continued flight were relatively low". The Company took ownership of a new engine (P550349) that EA agreed to replace in exchange for the damaged one.

 

The A380 owned by the Company visited Auckland, Jeddah, London Heathrow, Manchester, and Toronto during the third quarter of 2013.

 

Maintenance Status

Emirates maintains its A380 aircraft fleet based on a maintenance programme according to which minor maintenance checks are performed every 1,500 flight hours, and more significant maintenance checks (C checks) at the earlier of 24 months or 12,000 flight hour intervals. The second C check of the aircraft took place in the Emirates engineering facility at Dubai International Airport in November 2012. The next heavy maintenance check will be the 6-year check (which will include the third C check) scheduled for November 2014.

 

Emirates bears all costs (including maintenance, repair and insurance) relating to the aircraft during the lifetime of the lease.

Inspections

The asset manager Doric inspected the aircraft during the above-mentioned C check in November 2012. The aircraft's physical condition was good and consistent with its age. After four years in service at that time, the passenger cabin has undergone some significant refurbishment work, including replacement of soft furnishings and floor coverings.

 

Hairline Cracks

In late 2011, hairline cracks were detected in a small number of L-shaped metal brackets (known as wing rib feet) within the wing structure of some A380s. The aircraft remains fully airworthy and the hairline cracks pose no risk to flight safety as affirmed by the European Aviation Safety Agency (EASA) and Airbus.

 

As previously reported, EASA released its latest Airworthiness Directive in May 2013, outlining which modifications need to be made and the respective compliance terms. The wing rib feet modification programme for Emirates' aircraft is essentially managed by Airbus. All modification activities will be covered by the applicable manufacturer's warranties. Emirates decided to embody all modifications in one step. Airbus is confident that the downtime required to incorporate the permanent fix might be reduced from the originally planned eight weeks to six weeks. Subject to changes in Emirates' timeline it is currently envisaged to implement the final fix for MSN 016 from mid-January to mid-March 2014. The modification work on the A380 owned by the Company will be completed by Ameco Beijing (Aircraft Maintenance and Engineering Corporation). Some aircraft of Emirates' A380 fleet have already been modified and returned to commercial service.

 

2. Market Overview

 

Between January and July of the current year, passenger demand, measured in revenue passenger kilometres (RPKs), expanded by 4.8% compared to the same period in the previous year. The industry remains on a growth path, which started in the fourth quarter of 2012. In recent months the development of passenger markets were positively influenced by the economic recovery of the Eurozone, where an 18-month-long recession came to an end. At the same time, economic growth in China has slowed with noticeable impact on air traffic. During the course of the year, airlines have increased their capacities carefully and available seat kilometres (ASKs) showed a smaller growth rate than the revenue passenger kilometres. Overall, the passenger load factor during the first seven months of this year was 79.5% on average. This is an increase of 0.6%-points compared to the same period the year before. According to the latest traffic forecast released by the International Air Transport Association (IATA) in September 2013, RPKs are expected to grow by 5.0% this year and 5.8% in 2014.

 

 

Regional growth patterns continue to be uneven. Between January and July 2013 Middle East airlines increased their RPKs by 10.9% compared to the previous year's period. The slowest growth was again observed in North America with an increase in RPKs of 2.0% compared to the same period in the previous year. Growth in Latin America further lost ground and is in the meantime the third slowest growing region worldwide just ahead of Europe.

 

After freight-tonne-kilometres (FTKs) had contracted in February and March 2013, air freight markets have started to show signs of renewed growth with slightly improving air freight volumes during the last few months. Between January and July 2013 FTKs increased by 0.2% compared to the same period the year before. Global business confidence has slightly improved and a pickup in export orders has been noticed. It remains to be seen if these developments are sustainable since the signs of improving macroeconomic conditions - in particular in the US and Europe - need to translate into growing demand for Asian manufactured products shipped by aircraft to these regions. In Asia Pacific, which is pivotal for the further development of air freight demand, FTKs have still been shrinking.

 

Expenses for jet fuel are expected to remain on a high level during 2013 with an average price of USD 126.4 per barrel, a slight relief compared to the previous forecast in June 2013 of USD 127.4 per barrel. The share of fuel costs would amount to 31% of airlines' total operating costs. A decade ago, the share was 14% and has more than doubled since then.

 

IATA released its latest industry outlook in September 2013 according to which global industry profits are expected to reach USD 11.7 billion this year. This is slightly lower than IATA's June 2013 estimate of USD 12.7 billion after air transport markets and airline profits improved slower than expected during the last few months. For 2014 IATA expects net profits of USD 16.4 billion, based on a global gross domestic product (GDP) growth rate of 2.7%. GDP is highly correlated with the profit development in the industry.

 

Source: IATA

3. Lessee - Emirates Key Financials and Outlook

 

As previously reported, Emirates announced its 25th consecutive year of profit and company-wide growth for the financial year ending 31 March 2013.

 

Revenue reached a record high of USD 19.9 billion, up by 17% compared to the previous financial year, and continues to be well balanced with no region contributing more than 30%. East Asia and Australasia remained the highest revenue contributing region with USD 5.7 billion, up 15% from 2011/2012. Europe (up 18% to USD 5.5 billion) and the Americas (up 24% to USD 2.3 billion) saw the most significant growth, reflecting new destinations as well as increased frequency and capacity to these regions.

 

 

The airline posted a net profit of USD 622 million, representing an increase of 52% over last year's results. Although Emirates' fuel bill increased by 15% to reach USD 7.6 billion, total operating costs showed a smaller increase (+16%) than revenue (+17%) in the financial year 2012/2013.

 

As of 31 March 2013 the balance sheet total amounted to USD 25.8 billion, an increase of 23% from the previous year. Total equity increased by 7.3% to USD 6.3 billion with an equity ratio of 24.3%. The current ratio was 1.12; therefore the airline would be able to meet its current liabilities by liquidating all of its current assets. Significant items on the liabilities side of the balance sheet included finance leases in the amount of USD 7.4 billion and revenues received in advance from passenger and freight sales (USD 2.9 billion). As of 31 March 2013 the carrier's cash balance reached USD 6.7 billion.

 

Emirates continued with its growth plan and during the financial year 2012/2013 saw the largest increase in capacity in the airline's history, receiving 34 wide-body aircraft, including ten Airbus A380s and four freighters. As of 31 August 2013 Emirates has 204 aircraft in operation, with firm orders for another 190 aircraft, including 54 A380s, 61 Boeing 777-300ER and 50 Airbus A350-900 XWB. The airline operates the world's largest fleets of Airbus A380s and Boeing 777-300ER.

 

As of September 2013 Emirates operates flights to 135 destinations in 77 countries on six continents. New routes launched so far this year include Warsaw, Algiers, Tokyo Haneda and Stockholm. Until the end of the calendar year, Emirates plans to add another four destinations: Clark International Airport (Philippines), Conakry (Guinea), Sialkot (Pakistan) and Kabul (Afghanistan). At the beginning of 2014 Kiev (Ukraine) and Taipei (Taiwan) will join the global network of the Dubai-based carrier.

 

In September 2013 Emirates Group released its third Environment Report for the financial year 2012/13 ending on 31 March 2013 according to which the fuel consumption per one hundred passenger kilometres decreased by one percent to 4.07 litres. This is nearly 16% below the IATA industry average forecasted for 2012 and the result of the relatively young fleet that Emirates is operating. The airline's average fleet age is six years, half of the IATA average. Since fuel consumption and carbon dioxide emissions are closely correlated, Emirates fleet of modern and fuel efficient aircraft, like the Airbus A380, has emitted nearly 17% less carbon dioxide per passenger kilometre than the IATA average. Emirates fleet's CO2 emissions per one hundred passenger kilometres decreased by one percent to 100.6 grams compared to the business year before. For its efforts to reduce noise impact on surrounding communities, Emirates was awarded with the "Fly Quiet" Award at San Francisco Airport (SFO) in 2013 for the second time in a row, after its Flight Operations Performance team had tested different take-off and climb routes, the usage of longer runways and favorable pathways to take advantage of headwinds. Just four years ago, Emirates' noise footprint was ranked second to last among airlines serving SFO. 

 

Source: Emirates

 

4. Aircraft - A380

Emirates has a fleet of 36 A380s which currently serve 20 destinations worldwide: Amsterdam, Auckland, Bangkok, Beijing, Hong Kong, Jeddah, Kuala Lumpur, London Heathrow, Manchester, Melbourne, Moscow, Munich, New York JFK, Paris, Rome, Seoul, Shanghai, Singapore, Sydney and Toronto.

 

On 1 August 2013 Emirates celebrated the fifth anniversary of the first A380 joining its fleet. Since the inaugural flight to New York that day, more than 18 million passengers flew aboard an Emirates A380 on 20,000 round trips travelling 265 million kilometres. The airline is using its flagship on short haul as well as long haul routes: The longest non-stop route within the network is Dubai to New York, covering 11,023 kilometres during a flight of thirteen and a half hours. Between Hong Kong and Bangkok Emirates is operating the shortest A380 route with a distance of 1,900 kilometres and an estimated flying time of roughly two and a half hours. According to Tim Clark, the airline's President, "Emirates has changed the face of air travel with this remarkable aircraft".

 

Over the next few months, Emirates plans to extend its A380 route network to Brisbane (1 October 2013), Los Angeles (2 December 2013), Mauritius (16 December 2013), Zurich (1 January 2014) and Barcelona (1 February 2014).

 

At the end of August 2013, the global A380 fleet consisted of 108 planes in service with another 153 still on order with new and existing operators. The currently ten operators are Emirates (36 A380 aircraft), Singapore Airlines (19), Qantas (12), Deutsche Lufthansa (10), Air France (8), Korean Airways (7), China Southern Airlines (5), Malaysia Airlines (6), Thai Airways (4) and British Airways (1). The British flag carrier commenced its commercial A380 service between London and Los Angeles on 24 September 2013. Qatar Airways will become the eleventh airline to join the club of A380 operators when it takes delivery of this aircraft in 2014.

 

According to Airbus, the worldwide fleet has accumulated over one million flight hours in more than 120,000 commercial flights. The number of passengers flying aboard an Airbus A380 to date is 44 million.

Source: Airbus, Ascend, Emirates

 

 

 

 

 

Doric Nimrod Air One Limited (the "Company")

STATEMENT OF COMPREHENSIVE INCOME

for the period ended 30 September 2013

 

 

 

 

1 Apr 2013 to

1 Apr 2012 to

Notes

30 Sep 2013

30 Sep 2012

GBP

GBP

Income

A rent income

4

4,341,581

4,254,527

B rent income

4

2,260,370

2,255,738

Bank interest received

1,676

2,503

6,603,627

6,512,768

Expenses

Operating expenses

5

(283,112)

(266,321)

Depreciation of Asset

9

 (1,992,118)

(1,915,699)

 (2,275,230)

(2,182,020)

Net profit for the period before finance costs and

foreign exchange losses

4,328,397

4,330,748

Finance costs

Finance costs

10

 (2,027,690)

(1,960,238)

Unrealised foreign exchange gain / (loss)

3,733,008

633,416

Profit for the period

6,033,715

3,003,926

Other Comprehensive Income

-

-

Total Comprehensive Income for the period

6,033,715

3,003,926

Pence

Pence

Earnings per Share for the period - Basic and Diluted

8

14.21

7.08

In arriving at the results for the financial period, all amounts above relate to continuing operations.

The notes on pages 18 to 36 form an integral part of these financial statements

 

 

Doric Nimrod Air One Limited (the "Company")

STATEMENT OF FINANCIAL POSITON

as at 30 September 2013

 

30 Sep 2013

31 Mar 2013

Notes

GBP

GBP

NON-CURRENT ASSETS

Aircraft

9

103,919,782

106,538,525

CURRENT ASSETS

Cash and cash equivalents

4,315,020

4,580,076

Receivables

12

3,870

5,441

4,318,890

4,585,517

TOTAL ASSETS

108,238,672

111,124,042

CURRENT LIABILITIES

Borrowings

14

6,295,671

6,528,741

Deferred income

5,552,273

4,969,675

Payables - due within one year

13

55,075

116,783

11,903,019

11,615,199

NON-CURRENT LIABILITIES

Borrowings

14

53,166,413

60,463,068

53,166,413

60,463,068

TOTAL LIABILITIES

65,069,432

72,078,267

TOTAL NET ASSETS

43,169,240

39,045,775

EQUITY

Share capital

15

39,016,728

39,016,728

Retained earnings

4,152,512

29,047

43,169,240

39,045,775

 Pence

 Pence

Net asset value per Ordinary Share based

9

101.69

91.98

on 42,450,000 shares in issue

The Financial Statements were approved by the Board of Directors and authorised for issue on

2013 and are signed on its behalf by:

Director

The notes on pages 18 to 36 form an integral part of these financial statements

 

Doric Nimrod Air One Limited (the "Company")

STATEMENT OF CASH FLOWS

for the period ended 30 September 2013

 

Period ended

Period ended

 

30 Sep 2013

30 Sep 2012

 

GBP

GBP

 

OPERATING ACTIVITIES

 

Profit for the period

6,033,715

3,003,926

 

Amortisation of advance rental

428,271

432,521

 

Interest received

(1,676)

(2,503)

 

Depreciation of Aircraft

1,992,118

1,915,699

 

Loan interest

1,765,571

1,954,221

 

(Decrease) / Increase in payables

(61,708)

55,913

 

Decrease in receivables

1,571

5,520

 

Amortisation of debt arrangement costs

262,119

6,017

 

Foreign exchange movement

(3,733,008)

(633,049)

 

 

NET CASH FLOW FROM OPERATING ACTIVITIES

6,686,973

6,737,265

 

 

INVESTING ACTIVITIES

 

Interest received

1,676

2,503

 

 

NET CASH FLOW FROM INVESTING ACTIVITIES

1,676

2,503

 

 

FINANCING ACTIVITIES

 

Dividends paid

(1,910,250)

(1,910,250)

 

Repayments of capital on borrowings

(3,175,468)

(2,888,725)

 

Repayments of interest on borrowings

(1,808,924)

(1,944,784)

 

NET CASH FLOW FROM FINANCING ACTIVITIES

(6,894,642)

(6,743,759)

 

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

4,580,076

4,484,057

 

 

Decrease in cash and cash equivalents

(205,993)

(3,358)

 

Exchange rate adjustment

(59,063)

-

 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

4,315,020

4,481,066

 

 

-

-

 

 

The notes on pages 18 to 36 form an integral part of these financial statements

 

 

 

 

Doric Nimrod Air One Limited (the "Company")

STATEMENT OF CHANGES IN EQUITY

for the period ended 30 September 2013

 

Notes

Share

Revenue

Total

Capital

Reserve

GBP

GBP

GBP

Balance as at 1 April 2013

39,016,728

29,047

39,045,775

Total Comprehensive Income for the period

-

6,033,715

6,033,715

Dividends paid

7

-

(1,910,250)

(1,910,250)

Balance as at 30 September 2013

39,016,728

4,152,512

43,169,240

Notes

Share

Revenue

Total

Capital

Reserve

GBP

GBP

GBP

Balance as at 1 April 2012

39,016,728

5,229,236

44,245,964

Total Comprehensive Income for the period

-

3,003,926

3,003,926

Dividends paid

7

-

(1,910,250)

(1,910,250)

Balance as at 30 September 2012

39,016,728

6,322,912

45,339,640

 

 

Doric Nimrod Air One Limited (the "Company")

NOTES TO THE FINANCIAL STATEMENTS

for the period ended 30 September 2013

 

1

GENERAL INFORMATION

DNA was incorporated in Guernsey on 8 October 2010 with registered number 52484. Its share capital consists of one class of Ordinary Preference Shares and one class of Subordinated Administrative Shares. The Company's Ordinary Preference Shares have been admitted to trading on the Specialist Fund Market of the London Stock Exchange ("SFM") and are admitted to the Official List of the Channel Islands Stock Exchange ("CISX").

The Company's investment objective is to obtain income returns and a capital return for its Shareholders by acquiring, leasing and then selling a single aircraft.

2

ACCOUNTING POLICIES

The significant accounting policies adopted by the Company are as follows:

(a)

Basis of Preparation

The financial statements have been prepared in conformity with IFRS, as adopted by the European Union, which comprise standards and interpretations approved by the International Accounting Standards Board ("IASB") and International Financial Reporting Interpretations Committee ("IFRIC") and applicable Guernsey law. The financial statements have been prepared on a historical cost basis.

Changes in accounting policies and disclosure

The following Standards or Interpretations, which are expected to affect the Company, have been issued but not yet adopted by the Company. Other Standards or Interpretations issued by the IASB and IFRIC are not expected to affect the Company.

IFRS 7 Financial Instruments: Disclosures - amendments requiring disclosures about the initial application of IFRS9 effective for annual periods beginning on or after 1 January 2015 (or otherwise when IFRS 9 is first applied).

IFRS 9 Financial Instruments - accounting for financial liabilities and derecognition effective for annual periods beginning on or after 1 January 2015.

IFRS 9 Financial Instruments - Classification and Measurement (revised November 2009) effective for annual periods beginning on or after 1 January 2013.

IFRS 13 Fair Value Measurement effective for annual periods beginning on or after 1 January 2013.

IAS 1 Presentation of Financial Statements - amendments resulting from Annual Improvements effective for annual periods beginning on or after 1 January 2013.

 

 

 

2

ACCOUNTING POLICIES (continued)

(a)

Basis of Preparation (continued)

IAS 16 Property, Plant & Equipment - amendments resulting from Annual Improvements effective for annual periods beginning no or after 1 January 2013.

IAS 32 Financial Instruments: Presentation - annual improvements effective for annual periods beginning on or after 1 January 2013.

IAS 32 Financial Instruments: Presentation - amendments to application guidance on the offsetting of financial assets and financial liabilities effective for annual periods beginning on or after 1 January 2014.

IAS 34 Interim Financial Reporting - amendments resulting from annual improvements for annual periods beginning no or after 1 January 2013.

The Directors have considered the above and are of the opinion that the above Standards and Interpretations are not expected to have an impact on the Company's financial statements except for the presentation of additional disclosures and changes to the presentation of components of the financial statements. These items will be applied in the first financial period for which they are required.

(b)

Taxation

The Company has been assessed for tax at the Guernsey standard rate of 0%.

(c)

Share capital

The shares are classified as equity. Incremental costs directly attributable to the issue of Shares are recognised as a deduction from equity.

(d)

Expenses

All expenses are accounted for on an accruals basis.

(e)

Interest Income

Interest income is accounted for on an accruals basis.

(f)

Foreign currency translation

The currency of the primary economic environment in which the Company operates (the functional currency) is Great British Pounds ("GBP") which is also the presentation currency.

Transactions denominated in foreign currencies are translated into GBP at the rate of exchange ruling at the date of the transaction.

Monetary assets and liabilities denominated in foreign currencies at the reporting date are translated into the functional currency at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the Statement of Comprehensive Income.

 

 

2

ACCOUNTING POLICIES (continued)

(g)

Cash and cash equivalents

Cash at bank and short term deposits which are held to maturity are carried at cost. Cash and cash equivalents are defined as call deposits, short term deposits with a term of no more than 3 months from the start of the deposit and highly liquid investments readily converted to known amounts of cash and subject to insignificant risk of changes in value.

(h)

Segmental Reporting

The Directors are of the opinion that the Company is engaged in a single segment of business, being acquiring, leasing and selling of one Airbus A380-861 aircraft.

(i)

Going concern

After making enquiries, the Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. The Directors believe the Company is well placed to manage its business risks successfully despite the current economic climate as the interest on the Company's loan has been fixed and the fixed rental income under the operating lease means that the rent should be sufficient to repay the loan and provide surplus income to pay for the Company's expenses and permit payment of dividends. Accordingly, the Directors have adopted the going concern basis in preparing the financial information. Management is not aware of any material uncertainty that may cast significant doubt upon the Company's ability to continue as a going concern.

(j)

Leasing and rental income

The Lease has been classified as an operating lease as the terms of the lease do not transfer substantially all the risks and rewards of ownership to the lessee. The Asset is shown as a non-current asset in the Statement of Financial Position. Further details of the lease are given in Note 11.

Rental income and advance lease payments from the operating lease is recognised on a straight-line basis over the term of the lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight-line basis over the lease term.

(k)

Property, plant and equipment - Aircraft

In line with IAS 16 Property Plant and Equipment, the Asset is initially recorded at the fair value of the consideration paid. The cost of the asset is made up of the purchase price of the Asset plus any costs directly attributable to bringing it into working condition for its intended use. Accumulated depreciation and any recognised impairment loss and deducted from cost to calculate the carrying amount of the Asset.

 

 

2

ACCOUNTING POLICIES (continued)

(k)

Property, plant and equipment - Aircraft (continued)

Depreciation is recognised so as to write off the cost of the Asset less the estimated residual value of £69.2 million over the estimated useful life of the Asset of 12 years, using the straight line method. The depreciation method reflects the pattern of benefit consumption. The residual value is reviewed annually and is the amount the Company would receive currently if the asset were already of the age and condition expected at the end of its useful life. Useful life is also reviewed annually and for the purposes of the financial statements represents the likely period of the Company's ownership of the asset. Depreciation starts when the asset is available for use.

At each balance sheet date, the Company reviews the carrying amounts of its Asset to determine whether there is any indication that the asset has suffered any impairment loss. If any such indication exists, the recoverable amount of the Asset is estimated to determine the extent of the impairment loss (if any).

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and risks specific to the Asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of the Asset is estimated to be less than its carrying amount, the carrying amount of the Asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

Where an impairment loss subsequently reverses, the carrying amount of the Asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the Asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.

(l)

Financial liabilities

Financial liabilities, including borrowings, are initially measured at fair value, net of transaction costs. Financial liabilities are subsequently measured at amortised cost using the effective interest method, with interest expense recognised on an effective yield basis.

The effective interest method is a method of calculating the amortised cost of the financial liability and of allocating interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability, or, where appropriate, a shorter period, to the net carrying amount on initial recognition.

The Company derecognises financial liabilities when, and only when, the Company's obligations are discharged, cancelled or they expire.

 

 

2

ACCOUNTING POLICIES (continued)

(m)

Net asset value

In circumstances where the Directors, as advised by the Asset Manager, are of the opinion that the net asset value ("NAV") of NAV per Share, as calculated under prevailing accounting standards, is not appropriate or could give rise to a misleading calculation, the Directors, in consultation with the Administrator and the Asset Manager may determine, at their discretion, an alternative method for calculating the value of the Company and shares in the capital of the Company, which they consider more accurately reflects the value of the Company.

3

SIGNIFICANT JUDGEMENTS AND ESTIMATES

In the application of the Company's accounting policies, which are described in note 2, the Directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The following are the critical judgements and estimates that the Directors have made in the process of applying the Company's accounting policies and that have the most significant effect on the amounts recognised in financial statements.

Residual value and useful life of Asset

As described in note 2 (k), the Company depreciates the Asset on a straight line basis over the estimated useful life of the Asset and taking into consideration the estimated residual value. In making its judgement regarding residual value estimate the Directors considered three independent valuations as well as other available aviation information. The useful life of the Asset is estimated based on the expected period for which the Company will own and lease the aircraft.

 

 

3

SIGNIFICANT JUDGEMENTS AND ESTIMATES (continued)

Operating lease commitments- Company as lessor

The Company has entered into an operating lease on the Asset. The Company has determined, based on an evaluation of the terms and conditions of the arrangements, that it retains all the significant risks and rewards of ownership of this asset and accounts for the contract as an operating lease.

The Company has determined that the operating lease on the Asset is for 12 years based on an initial term of 10 years followed by an extension term of 2 years. Should the lessee choose to exit their respective lease at the end of the initial term of 10 years, a penalty equal to the remaining 2 years would be due.

Issue of initial shares

As described in note 15, Shares issued prior to the public Placing were accounted for at the fair value of the Shares on the date of issue. The Directors estimated the value of these Shares issued based on the anticipated launch price and their assessment of the respective dates of issue and the probability of a successful launch. The difference between fair value and actual cash proceeds is shown as a movement in reserves in the Statement of Changes in Equity.

Impairment

As described in note 2 (k), impairment exists when the carrying value of an asset or cash generating unit exceeds its recoverable amount, which is the higher of its fair value less costs to sell and its value in use. The Directors monitor the assets for any indications of impairment as required by IAS 16 Property, Plant and Equipment and IAS 36 Impairment of Assets.

4

RENTAL INCOME

1 Apr 2013 to

1 Apr 2012 to

30 Sep 2013

30 Sep 2012

GBP

GBP

A rent income

4,869,406

4,781,970

Revenue received but not yet earned

(527,825)

(527,443)

4,341,581

4,254,527

B rent income

2,160,816

2,160,816

Revenue earned but not yet received

99,554

94,922

2,260,370

2,255,738

Total rental income

6,601,951

6,510,265

 

 

4

RENTAL INCOME (continued)

Rental income is derived from the leasing of the Asset. Rent is split into A rent, which is received in US Dollars ("USD") and B rent, which is received in GBP. Rental income received in USD is translated into the functional currency (GBP) at the date of the transaction.

A and B rental income receivable will decrease / increase respectively, 10 years from the start of each lease. An adjustment has been made to spread the actual total income receivable over the term of lease. In addition, advance rentals have also been spread over the full term of the leases.

5

OPERATING EXPENSES

1 Apr 2013 to

1 Apr 2012 to

Note

30 Sep 2013

30 Sep 2012

GBP

GBP

Shareholder Adviser fee

52,275

50,563

Asset management fee

130,688

127,813

Administration fees

30,534

30,577

Accountancy fees

5,242

5,112

Registrars fee

4,521

4,386

Audit fee

12,400

10,000

Directors' remuneration

6

26,500

26,500

Directors' and Officers' insurance

4,031

4,020

Legal & professional expenses

3,550

1,279

Annual fees

2,461

750

Sundry costs

5,070

3,545

Other operating expenses

5,840

1,776

283,112

266,321

6

DIRECTORS' REMUNERATION

Under their terms of appointment, each Director is paid a fee of £15,000 per annum by the Company, except for the Chairman, who receives £20,000 per annum. The Chairman of the audit committee also receives an extra £3,000 per annum.

 

 

7

DIVIDENDS IN RESPECT OF EQUITY SHARES

 30 Sep 2013

 GBP

 Pence per

 share

First interim payment

955,125

2.25

Second interim payment

955,125

2.25

1,910,250

4.50

31 March 2013

 GBP

 Pence per

 share

First interim payment

955,125

2.25

Second interim payment

955,125

2.25

Third interim payment

955,125

2.25

Fourth interim payment

955,125

2.25

3,820,500

9.00

8

EARNINGS PER SHARE

Earnings per Share ('EPS') is based on the net gain for the period attributable to Shareholders of £6,033,715 (30 Sep 2012: £3,003,926 ) and 42,450,000 (30 Sep 2012: 42,450,000 ) Shares being the weighted average number of Shares in issue during the period. There are no dilutive instruments and therefore basic and diluted earnings per Share are identical.

 

 

9

PROPERTY, PLANT AND EQUIPMENT - AIRCRAFT

Aircraft

COST

GBP

As at 1 Apr 2013

115,159,172

Reanalysis to loan costs

(626,625)

As at 30 Sep 2013

114,532,547

ACCUMULATED DEPRECIATION

As at 1 Apr 2013

8,620,647

Charge for the period

1,992,118

As at 30 Sep 2013

10,612,765

CARRYING AMOUNT

As at 31 Mar 2013

106,538,525

As at 30 Sep 2013

103,919,782

The Company cannot sell the Asset during the term of the Lease without terminating the Lease or Special Termination Events (as defined by the Lease) occurring. If at the end of the Lease the Company makes the choice to sell the Asset rather than leasing it out again, Emirates will be given first refusal to purchase the Asset at an independently appraised market value.

Under IAS 17 the direct costs attributed in negotiating and arranging the operating Lease have been added to the carrying amount of the Asset and will be recognised as an expense over the lease term.

10

FINANCE COSTS

1 Apr 2013 to

1 Apr 2012 to

30 Sep 2013

30 Sep 2012

GBP

GBP

Amortisation of debt arrangement costs

262,119

6,017

Loan interest

1,765,571

1,954,221

2,027,690

1,960,238

 

 

11

OPERATING LEASES

The amounts of minimum lease payments at the reporting date under non cancellable operating leases

are detailed below:

30 September 2013

Next 12

2 to 5

After 5 years

 Total

months

years

GBP

GBP

GBP

 GBP

Asset- A rental payments

9,431,633

37,726,657

25,291,279

72,449,569

Asset- B rental payments

4,321,632

17,286,528

19,564,656

41,172,816

13,753,265

55,013,185

44,855,935

113,622,385

31 March 2013

Next 12

2 to 5 years

After 5 years

 Total

months

GBP

GBP

GBP

 GBP

Asset- A rental payments

10,048,056

40,192,454

31,112,305

81,352,815

Asset- B rental payments

4,321,632

17,286,528

20,360,298

41,968,458

14,369,688

57,478,982

51,472,603

123,321,273

The Lease is for an Airbus A380-861 Aircraft. The term of the lease is for 12 years ending November 2022. The initial lease is for 10 years ending November 2020, with an extension period of 2 years ending November 2022, in which rental payments reduce. The present value of the remaining rentals in the extension period must be paid even if the option is not taken.

At the end of the lease term the lessee has the right to exercise an option to purchase the Asset if the Company chooses to sell the Asset. If a purchase option event occurs the Company and the lessee will be required to arrange for a current market value appraisal of the Asset to be carried out by three independent appraisers. The purchase price will be equal to the average valuation of those three appraisals.

 

 

12

RECEIVABLES

30 Sep 2013

31 Mar 2013

GBP

GBP

Prepayments

3,848

5,419

Sundry debtors

22

22

3,870

5,441

The above carrying value of receivables is equivalent to its fair value.

13

PAYABLES (amounts falling due within one year)

30 Sep 2013

31 Mar 2013

GBP

GBP

Accrued administration fees

5,899

6,129

Accrued audit fee

13,800

16,400

Accrued management fees

30,317

91,482

Other accrued expenses

5,059

2,772

55,075

116,783

The above carrying value of payables is equivalent to its fair value.

14

BORROWINGS

TOTAL

TOTAL

30 Sep 2013

31 Mar 2013

GBP

GBP

Bank loan

59,878,192

67,043,411

Transaction costs

(416,108)

(51,602)

59,462,084

66,991,809

Amount due for settlement within 12 months

6,295,671

6,528,741

Amount due for settlement after 12 months

53,166,413

60,463,068

The loan was arranged with Westpac Banking Corporation ("Westpac") for USD 122,000,000 and runs for 12 years until December 2022, and has an effective interest rate of 5.4950%, which is the same as the contractual fixed interest rate.

 

 

14

BORROWINGS (continued)

The loan is secured on the Asset. No breaches or defaults occurred in the period. Transaction costs of arranging the loan have been deducted from the carrying amount of the loan and will be amortised over its lives.

In the Directors' opinion, the above carrying value of the bank loan is appropriate to its fair value.

15

SHARE CAPITAL

The Share Capital of the Company is represented by an unlimited number of shares of no par value being issued or reclassified by the Company as Ordinary Preference Shares or Subordinated Administrative Shares.

Issued

Subordinated

Ordinary

Administrative

Preference

Shares

Shares

Shares issued at incorporation

-

1

Shares issued 11 October 2010

-

4,000,000

Shares issued 1 December 2010

-

1,000,000

Shares redeemed 1 December 2010

-

(2,175,001)

Shares issued 6 December 2010

2

-

Shares issued in Placing

-

39,625,000

Issued share capital as at 30 September 2013

2

42,450,000

 

 

15

SHARE CAPITAL (continued)

Issued

GBP

Ordinary Preference Shares

1,825,000 Shares issued prior to Placing- Fair value

91,260

1,000,000 Shares issued prior to Placing- Fair value

250,010

39,625,000 Shares issued in Placing

39,625,000

Share issue costs

(949,544)

Issued share capital as at 30 September 2013

39,016,726

Subordinated Administrative Shares

Shares issued 6 December 2010

2

 Total share capital as at 30 September 2013

39,016,728

Members holding Ordinary Preference Shares are entitled to receive, and participate in, any dividends out of income; other distributions of the Company available for such purposes and resolved to be distributed in respect of any accounting period; or other income or right to participate therein.

 

 

On a winding up, members are entitled to the surplus assets remaining after payment of all the creditors of the Company. Members have the right to receive notice of and to attend, speak and vote at general meetings of the Company.

 

 

The holders of Subordinated Administrative Shares are not entitled to receive, and participate in, any dividends out of income; other distributions of the Company available for such purposes and resolved to be distributed in respect of any accounting period; or other income or right to participate therein. On a winding up, holders are entitled to a return of capital paid up on them after the Ordinary Preference Shares have received a return of their capital paid up but ahead of the return of all additional capital to the holders of Ordinary Preference Shares.

 

 

Holders of Subordinated Administrative Shares shall not have the right to receive notice of and shall have no right to attend, speak and vote at general meetings of the Company, except for the Liquidation Proposal Meeting (general meeting convened six months before the end term of the Lease where the Liquidation Resolution will be proposed) or if there are no Ordinary Preference Shares in existence.

 

 

A fair value adjustment arose on the issue of 1,825,000 and 1,000,000 Ordinary Preference Shares issued prior to placing for which the consideration was £10 and £10 respectively. The fair value adjustment of £341,250 was adjusted through reserves in the period to 30 September 2011.

 

 

The Ordinary Preference Shares are not puttable instruments as the holder does not have the right to put the Shares back to the Company for cash or another financial instrument.

 

 

 

 

16

FINANCIAL INSTRUMENTS

The Company's main financial instruments comprise:

(a)

Cash and cash equivalents that arise directly from the Company's operations; and

(b)

Loan secured on non current asset

17

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES

The Company's objective is to obtain income and returns and a capital return for its Shareholders by acquiring, leasing and then selling a single aircraft.

The following table details the categories of financial assets and liabilities held by the Company at the reporting date:

30 Sep 2013

31 Mar 2013

GBP

GBP

Financial assets

Cash and cash equivalents

4,315,020

4,580,076

Receivables

22

22

Loans and receivables at amortised cost

4,315,042

4,580,098

Financial liabilities

Accrued expenses

55,075

116,783

Loans payable

59,462,084

66,991,809

Financial liabilities measured at amortised cost

59,517,159

67,108,592

The main risks arising from the Company's financial instruments are capital management risk, foreign currency risk, credit risk, liquidity risk and interest rate risk. The Board regularly review and agrees policies for managing each of these risks and these are summarised below:

(a)

Capital management

The Company manages its capital to ensure that the Company will be able to continue as a going concern while maximising the return to Shareholders through the optimisation of the debt and equity balance. The Company is not subject to any externally imposed capital requirements.

The capital structure of the Company consists of debt, which includes the borrowings disclosed in note 14, cash and cash equivalents and equity attributable to equity holders, comprising issued capital and retained earnings.

The Company's Board of Directors reviews the capital structure on a bi-annual basis.

Equity includes all capital and reserves of the Company that are managed as capital.

 

 

17

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)

(b)

Foreign currency risk

The Company's accounting policy under IFRS requires the use of GBP historic cost of the Asset and the value of the USD loan as translated at the spot exchange rate on every balance sheet date. In addition, USD operating lease receivables are not immediately recognised in the balance sheet and are accrued over the period of the lease. The Directors consider that this introduces artificial variance due to the movement over time of foreign exchange rates. In actuality, the USD operating lease receivables should offset the USD payables on amortising loans. The foreign exchange exposure in relation to the loan is thus largely naturally hedged.

Lease rentals (as detailed in Notes 4 and 11) are received in USD and GBP. Those lease rentals received in USD are used to pay the loan repayments due, also in USD. Both USD lease rentals and loan repayments are fixed and are for similar sums and similar timings. The matching of lease rentals to settle loan repayments therefore mitigates risks caused by foreign exchange fluctuations.

The carrying amounts of the Company's foreign currency denominated monetary assets and liabilities at the reporting date are as follows:

30 Sep 2013

31 Mar 2013

GBP

GBP

Bank loan (USD) - liabilities

(59,878,192)

(67,043,411)

Cash and cash equivalents (USD) - assets

2,201,733

2,375,888

The following table details the Company's sensitivity to a 15 per cent appreciation in GBP against USD. 15 per cent represents the Directors' assessment of the reasonably possible change in foreign exchange rates. The sensitivity analysis includes only outstanding foreign currency denominated monetary items and adjusts their translation at the period end for a 15 per cent change in foreign currency rates. A positive number below indicates an increase in profit and other equity where GBP strengthens 15 per cent against USD. For a 15 per cent weakening of the Sterling against USD, there would be a comparable impact on the profit and other equity.

USD impact

GBP

Profit or loss

7,321,954

Assets

(461,337)

Liabilities

7,783,291

On the eventual sale of the Asset, the Company may be subject to foreign currency risk if the sale was made in a currency other than GBP. Transactions in similar assets are typically priced in USD.

 

 

17

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES

(c)

Credit Risk

Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Company.

The credit risk on cash transactions are mitigated by transacting with counterparties that are regulated entities subject to prudential supervision, or with high credit ratings assigned by international credit rating agencies.

The Company's financial assets exposed to credit risk are as follows:

30 Sep 2013

 31 Mar 2013

GBP

GBP

Receivables

22

22

Cash and cash equivalents

4,315,020

4,580,076

4,315,042

4,580,098

Surplus cash is held in accounts with Barclays Wealth Intermediaries, Guernsey and Westpac Banking Corporation, which have credit ratings given by Moody's of A3 and Aa2 respectively.

There is a contractual credit risk arising from the possibility that the lessee may default on the lease payments. This risk is mitigated, as under the terms of the lease agreements between the lessee and the Company, any non payment of the lease rentals constitutes a Special Termination Event, under which the lease terminates and the Company may either choose to sell the Asset or lease it to the another party.

At the inception of each lease, the Company selected a lessee with a strong balance sheet and financial outlook. The financial strength of Emirates is regularly reviewed by the Board and the Asset Manager.

(d)

Liquidity Risk

Liquidity risk is the risk that the Company will encounter difficulty in realising assets or otherwise raising funds to meet financial commitments. The Company's main financial commitments are its ongoing operating expenses and loan repayments to Westpac.

Ultimate responsibility for liquidity risk management rests with the Board of Directors, which established an appropriate liquidity management framework at the incorporation of the Company, through the timings of lease rentals and loan repayments. The Company manages liquidity risk by maintaining adequate reserves, banking facilities and borrowing facilities, by monitoring forecast and actual cash flows, and by matching profiles of financial assets and liabilities.

(d)

Liquidity Risk (continued)

The table below details the residual contractual maturities of financial liabilities. The amounts below are contractual undiscounted cash flows, including both principal and interest payments, and will not agree directly to the amounts recognised in the statement of financial position.

30 September 2013

1-3 months

3-12 months

 1-2 years

2-5 years

over 5 years

GBP

GBP

GBP

GBP

GBP

Financial liabilities

Payables - due within one year

55,075

-

-

-

-

Loans payable

2,372,098

7,116,293

9,488,391

28,465,172

26,934,467

2,427,173

7,116,293

9,488,391

28,465,172

26,934,467

31 March 2013

1-3 months

3-12 months

 1-2 years

2-5 years

over 5 years

GBP

GBP

GBP

GBP

GBP

Financial liabilities

Payables - due within one year

116,783

-

-

-

-

Loans payable

2,527,136

7,582,724

10,108,543

30,325,629

33,749,149

2,643,919

7,582,724

10,108,543

30,325,629

33,749,149

17

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)

(e)

Interest rate risk

Interest rate risk arises from the possibility that changes in interest rates will affect future cash flows. It is the risk that fluctuations in market interest rates will result in a reduction in deposit interest earned on bank deposits held by the Company. The Company mitigates interest rate risk by fixing the interest rate on the loan and the lease rentals.

The following table details the Company's exposure to interest rate risks, by interest refinancing period:

 30 September 2013

Less than

Fixed interest

Non-interest

Total

1 month

Bearing

GBP

GBP

GBP

GBP

Financial assets

Receivables

-

-

3,870

3,870

Cash and cash equivalents

4,315,020

-

-

4,315,020

Total financial assets

4,315,020

-

3,870

4,318,890

Financial liabilities

Accrued expenses

-

-

55,075

55,075

Loans payable

-

59,462,084

-

59,462,084

Total financial liabilities

-

59,462,084

55,075

59,517,159

Total interest sensitivity gap

4,315,020

59,462,084

31 March 2013

Less than

Fixed interest

Non-interest

Total

1 month

Bearing

GBP

GBP

GBP

GBP

Financial assets

Receivables

-

-

5,441

5,441

Cash and cash equivalents

4,580,076

-

-

4,580,076

Total financial assets

4,580,076

-

5,441

4,585,517

Financial liabilities

Accrued expenses

-

-

116,783

116,783

Loans payable

-

66,991,809

-

66,991,809

Total financial liabilities

-

66,991,809

116,783

67,108,592

Total interest sensitivity gap

4,580,076

66,991,809

 

17

FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES (continued)

(e)

Interest rate risk (continued)

If interest rates had been 50 basis points higher and all other variables were held constant, the Company's net assets attributable to shareholders as at 30 September 2013 would have been £10,788 (31 March 2013: £22,900) greater due to an increase in the amount of interest receivable on the bank balances.

If interest rates had been 50 basis points lower and all other variables were held constant, the Company's net assets attributable to shareholders as at 30 September 2013 would have been £10,788 (31 March 2013: £22,900) lower due to an decrease in the amount of interest receivable on the bank balances.

18

ULTIMATE CONTROLLING PARTY

In the opinion of the Directors, the Company has no ultimate controlling party.

19

SUBSEQUENT EVENTS

On 1 October 2013, a further dividend of 2.25 pence per Ordinary Preference Share was declared and this was paid on 18 October 2013.

20

RELATED PARTIES

Nimrod Capital LLP ("Nimrod") is the Company's Placing Agent and Corporate and Shareholder Adviser. In consideration for Nimrod acting as placing agent in the Share placing, the Company agreed to pay Nimrod, on admission to trading of the Shares, a placing commission equal to 0.43 per cent of the initial gross proceeds of the placing. The Company pays to Nimrod for its services as Corporate and Shareholder Adviser a fee of £100,000 per annum (adjusted annually for inflation from 2012 onwards, at 2.25 per cent. per annum) payable quarterly in arrears.

During the period, the Company incurred £52,498 (30 September 2012: £51,165) of expenses with Nimrod, of which £nil (31 March 2013: £26,138) was outstanding to this related party at 30 September 2013.

Until 12 March 2012 Doric Asset Finance Limited ("DAFL") was the Company's Asset Manager. DAFL received a fee on admission to trading of the Shares equal to 1.14 per cent of the initial gross proceeds of the placing and issue of the Company's bank loan. From 12 March 2012, Doric GmbH ("Doric") has been the Company's Asset Manager. The Company pays Doric a management and advisory fee of £250,000 per annum (adjusted annually for inflation from 2012 onwards, at 2.25 per cent. per annum), payable quarterly in arrears. Doric will also receive a fee for its sales and remarketing services upon disposition of the Asset and subsequent winding up of the Company ("the Disposition Fee"). This will be payable by the Company out of the proceeds of sale and will follow an incentivised structure. Doric will not be entitled to the Disposition Fee (but for the avoidance of doubt will be entitled to reimbursement for properly incurred costs and expenses) if Shareholders do not recover 100 pence per share net of all costs, fees and expenses upon the winding up of the Company. If Shareholders receive between 100 pence per share and 150 pence per share (inclusive) (in each case net of all cost, fees and expense) upon the winding up of the Company, Doric should receive a Disposition Fee of 2 per cent. of the realised value of the Asset. If Shareholders receive more than 150 pence per share (net of all costs, fees and expenses) Doric should receive 3 per cent. of the Realised Value of the Asset.

During the period, the Company incurred £131,109 (30 September 2012: £127,812) of expenses with Doric, of which £nil (31 March 2013: £65,344) was outstanding to this related party at 30 September 2013.

 

 

 

Doric Nimrod Air One Limited

ADVISORS & CONTACT INFORMATION

 

Key Information

 

Exchange

Ticker

Listing Date

Fiscal Year End

Base Currency

ISIN

SEDOL

Country of Incorporation

 

 

Management and Administration

 

Registered Office

 

Doric Nimrod Air One Limited

Anson Place

Mill Court

La Charroterie

St Peter Port

Guernsey GY1 EJ

 

Asset Manager

 

Doric GmbH

BerlingerStrasse 114

Offenbach

63065 Germany

 

 

Placing and Corporate and Shareholder Advisory Agent

 

Nimrod Capital LLP

3 St Helen's Place

London

EC3A 6AB

 

 

 

Solicitors to the Company (as to English Law)

 

Herbert Smith LLP

Exchange House

Primrose Street

London EC2A 2HS

 

 

 

 

 

 

 

Specialist Fund Market of the LSE/ CISX

DNA

13 December 2010

31 March

GBP

GG00B4MF3899

B4MF389

Guernsey - Registration number 52484

 

 

 

 

Company Secretary and Administrator

 

Anson Fund Managers Limited

P.O. Box 405, Anson Place

Mill Court

La Charroterie

St Peter Port

Guernsey GY1 3GF

 

Registrar

 

Anson Registrars Limited

PO Box 426, Anson Place

Mill Court, La Charroterie

St Peter Port, Guernsey GY1 3WX

 

Advocates to the Company (as to Guernsey Law)

 

Mourant Ozannes

1 Le Marchant Street

St Peter Port, Guernsey

GY1 4HP

 

 

Auditor

 

Deloitte LLP

Regency Court

Glategny Esplanade

St Peter Port

Guernsey

GY1 3HW

 

 

Liaison Agent

 

Doric Partners LLP

5 Royal Exchange Building

London

EC3V 3NL

 

  

 

 

Liaison Agent

 

Doric Lease Corp Partners LLP

5 Royal Exchange Building

London

EC3V 3NL

 

Contact Details

 

Company

Doric Nimrod Air One Limited

Anson Place, Mill Court,

La Charroterie, St Peter Port,

Guernsey GY1 1EJ

Tel: +44 (0) 1481 722260

Website: www.dnairone.com

 

Corporate & Shareholder Advisor

Nimrod Capital LLP

3 St. Helen's Place

London EC3A 6AB

Tel: +44 (0) 20 3355 6855

Website: www.nimrodcapital.com

 

END OF ANNOUNCEMENT

 

E&OE - in transmission.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PGGBAGUPWGPA
Date   Source Headline
3rd Feb 20237:00 amRNSCompletion of Compulsory Redemption of Shares
3rd Feb 20237:00 amRNSCancellation of Trading
27th Jan 20234:56 pmRNSCompulsory Redemption of Shares
25th Jan 20234:55 pmRNSResults of Extraordinary General Meeting
6th Jan 20235:37 pmRNSNotice of EGM - Amendment
6th Jan 20235:08 pmRNSNotice of EGM
5th Jan 20234:37 pmRNSDividend Declaration
20th Dec 20222:59 pmRNSDisposal
15th Dec 20225:21 pmRNSHalf-year Report
13th Dec 20229:33 amRNSDirector Declaration
12th Dec 202212:08 pmRNSResult of AGM
15th Nov 20224:44 pmRNSNotice of AGM
13th Oct 20225:22 pmRNSDividend Declaration
13th Oct 20225:16 pmRNSQuarterly Report
12th Sep 20227:00 amRNSAnnual Financial Report
29th Jul 20226:25 pmRNSUpdate on timing of Annual Financial Report
15th Jul 20224:41 pmRNSSecond Price Monitoring Extn
15th Jul 20224:35 pmRNSPrice Monitoring Extension
15th Jul 20223:25 pmRNSQuarterly Report
15th Jul 20223:06 pmRNSSale of Asset
14th Jul 20224:26 pmRNSDividend Declaration
10th May 20224:48 pmRNSNotice of Results
26th Apr 20222:10 pmRNSNotice of EGM
12th Apr 20224:56 pmRNSQuarterly Report
12th Apr 20224:48 pmRNSDividend Declaration
1st Mar 20222:35 pmRNSDirectorate Change
13th Jan 20225:06 pmRNSQuarterly Report
13th Jan 20225:05 pmRNSDividend Declaration
21st Dec 202112:54 pmRNSDirectorate Change
16th Dec 20214:56 pmRNSHalf-year Report
9th Dec 20216:00 pmRNSResult of AGM
27th Oct 20211:11 pmRNSNotice of AGM
14th Oct 20214:00 pmRNSQuarterly Report
14th Oct 20214:00 pmRNSDividend Declaration
12th Aug 20215:30 pmRNSAnnual Financial Report - Correction
2nd Aug 20216:33 pmRNSAnnual Financial Report
22nd Jul 20212:06 pmRNSSecond Price Monitoring Extn
22nd Jul 20212:00 pmRNSPrice Monitoring Extension
22nd Jul 202111:05 amRNSSecond Price Monitoring Extn
22nd Jul 202111:00 amRNSPrice Monitoring Extension
22nd Jul 20219:05 amRNSSecond Price Monitoring Extn
22nd Jul 20219:00 amRNSPrice Monitoring Extension
19th Jul 20213:42 pmRNSHolding(s) in Company
15th Jul 20211:50 pmRNSDividend Declaration
15th Jul 20211:50 pmRNSQuarterly Report
12th Jul 20211:53 pmRNSHolding(s) in Company
15th Apr 20213:30 pmRNSQuarterly Report
15th Apr 20213:30 pmRNSDividend Declaration
1st Apr 20215:03 pmRNSHolding(s) in Company
29th Mar 20212:24 pmRNSHolding(s) in Company

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.