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 picksEden Regulatory News (EDEN)

Share Price Information for Eden (EDEN)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 4.65
Bid: 4.50
Ask: 4.80
Change: -0.20 (-4.12%)
Spread: 0.30 (6.667%)
Open: 4.85
High: 4.85
Low: 4.65
Prev. Close: 4.85
EDEN Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Financial Results for Year Ended 31 December 2018

2 Apr 2019 07:00

RNS Number : 7602U
Eden Research plc
02 April 2019
 

This announcement contains information which, prior to its disclosure, was considered inside information for the purposes of Article 7 of Regulation (EU) No 596/2014 (MAR).

 

 

Eden Research Plc

("Eden" or "Company")

 

Financial Results for Year Ended 31 December 2018

 

Eden Research plc (AIM: EDEN), the AIM listed company that provides breakthrough natural microencapsulation technologies to the global agrochemicals, animal health and consumer products industries, announces its preliminary results for the year ended 31 December 2018.

 

Financial highlights:

· Revenue of £2.8m (2017: £1.9m)

· Operating loss of £0.5m (2017: £0.8m)

· Loss before tax of £0.5m (2017: £0.8m)

· Loss per share of 0.16p (2017: 0.33p)

· Net cash of £2.5m (2017: £3.7m)

· Operating profit, before non-cash items (share-based payment charge and amortisation), and one-time items (licence renewal fee and royalties refund) of £0.02m (2017: loss £0.4m)

· Product sales increased 112% to £1.6m (2017: £0.8m)

· Upfront and milestone payments of £1.2m (2017: £1.1m)

 

Commercial highlights:

· Multiple distribution agreements signed with Sipcam SpA ("Sipcam") for Mevalone in ten new territories, for which a fee of €0.9m (£0.8m) was paid to Eden

· Exclusive distribution agreement signed with Sipcam for its fungicide product Novellus to be sold in Australia and New Zealand

· Successful positioning of Mevalone as an early-season treatment contributing to product sales growth of 112%

· A healthy pipeline of collaborations progressing with majors in Eden's distributor network

 

Operational highlights:

· Lykele van der Broek, former COO of Bayer Crop Science and former Head of the Animal Health division of Bayer Health Care, appointed as Chairman with effect from 1 January 2018

· Regulatory applications submitted in new countries for Mevalone and Cedroz, including the US which is currently undergoing scientific review by the United States Environmental Protection Agency ("EPA")

· Regulatory clearance received for head lice treatment product by TerpeneTech to be sold in the European Economic Area

 

Lykele van der Broek, Chairman commented: "We have undergone a year of significant growth at Eden in 2018, with a boost to revenue from product sales and the contribution of Sipcam SpA exercising it's option for new distribution agreements in ten additional territories.

 

"Behind the scenes, significant regulatory activity has been progressing with promising potential to unlock future product sales expansion for the business. The Board is currently prioritising the long-term viability and growth potential of the Company and is looking forward to making further commercial progress in 2019."

 

 

For further information contact:

 

Eden Research plc

www.edenresearch.com

Sean Smith

Alex Abrey

01285 359 555

 

 

Shore Capital (Nomad)

020 7408 4090

Stephane Auton / Patrick Castle

 

 

 

Powerscourt (Financial PR)

020 7250 1446

Nick Dibden / Jana Tsiligiannis

 

 

 

Notes:

 

Eden Research is a technology development and commercialisation company with intellectual property and expertise in encapsulation, terpenes and environmentally friendly technologies to provide naturally occurring solutions for the global agrochemicals, animal health, and consumer product industries.

 

Eden's encapsulation technology harnesses the biocidal efficacy of naturally occurring chemicals produced by plants (terpenes) and can also be used with both natural and synthetic compounds to enhance their performance and ease-of-use. The technology uses yeast cells that are a by-product of numerous commercial production processes to deliver a slow release of natural compounds for agricultural and non-agricultural uses. Terpenes are already widely used in the food flavouring, cosmetics and pharmaceutical industries.

 

Historically, terpenes have had limited commercial use in the agrochemical sector due to their volatility, phytotoxicity and poor solubility. Eden's platform encapsulation technology provides a unique, environmentally friendly solution to these problems and enables terpenes to be used as effective, low-risk agrochemicals.

 

Eden is developing these technologies through innovative research and a series of commercial production, marketing and distribution partnerships.

 

The Company has a number of patents and a pipeline of products at differing stages of development targeting specific areas of the global agrochemicals industry. To date, the Company has invested in the region of £13m in developing and protecting its intellectual property and seeking regulatory approval for products that rely upon the Company's technologies. Revenues earned by the Company to date have been modest whilst the Company has concentrated on securing patent protection for its intellectual property, gaining regulatory approvals, identifying suitable industrial partners, and entering into commercial agreements.

 

In May 2013, the three actives that comprise Eden's first commercial product, 3AEY, were approved as new ingredients for use in plant protection products. This represented a major milestone in the commercialisation of Eden's technology and is a significant accomplishment for any company. To illustrate this point, it should be noted that in all of 2013 Eden's approvals represented 3 of only 10 new active ingredients approved by the EC.

 

3AEY has been authorised for sale in Kenya, Malta, Greece, Bulgaria, Spain, Italy, France, Cyprus, Albania, Portugal and the Republic of Macedonia.

 

Eden was admitted to trading on AIM on 11 May 2012 and trades under the symbol EDEN.

 

For more information about Eden, please visit: www.edenresearch.com.

 

 

 

CHAIRMAN'S REPORT

 

 

Introduction

 

I'm pleased to report that 2018 has been a year of further growth for Eden, building on the firm foundations laid by the Company over a number of years. Overall revenue and, importantly, product sales have seen significant growth and, in the background, regulatory activity, which is key to future product sales expansion, has also increased.

 

Whilst the financial results for 2018 are again pleasing, there is a lot of upside potential which the Company aims to realise. There are a number of products, in addition to Mevalone and Cedroz which Eden is in the advanced stages of developing. The new products in the Group's pipeline aim to address markets which are potentially bigger than those already covered by its existing products and are creating a healthy pipeline of growth opportunties for Eden.

 

There is potential for an even greater opportunity around the use of Eden's proprietary, natural micro-encapsulation technology, SustaineÔ, which is being tested by a number of third parties, including some of the major agchem companies.

 

All of these opportunities are being progressed as quickly as possible and are, as a whole, showing promising potential.

 

Commercial

 

During the year some important commercial milestones were achieved by the Company.

 

In June, we announced that the submission for Mevalone, Cedroz and three active ingredients had been made to the Environmental Protection Agency to seek marketing authorisation in the USA. The agchem market in the US is a large part of the global agchem market and, as such, presents a potentially valuable opportunity to Eden for Mevalone and Cedroz, as well as future products.

 

In October, TerpeneTech, Eden's associate company, received regulatory clearance to sell its head lice product in the European Economic Area. The commercial launch of this product is expected in 2019 and shows the diversity of Eden's Sustaine technology.

 

A further significant milestone for Eden was realised in December when it was announced that Sipcam had exercised its option to become the exclusive distributor for Mevalone in ten additional countries, for which it paid a fee of €0.9m. Sipcam has proven itself to be a reliable partner in Spain and Italy and so we are very pleased to see our relationship grow.

 

Board Composition

 

During the year, the Board of Directors comprised:

 

Alex Abrey - Chief Financial Officer

Robin Cridland - Non-executive Director

Sean Smith - Chief Executive Officer

Lykele van der Broek - Non-executive Chairman

 

Outlook 

 

From my time at Bayer CropScience, I know that the development of new chemistries and products takes time.

 

Not only do you have to ensure the formulations are the best they can be, having spent years identifying possible active ingredients, you then have to confirm the expected activity of those formulations through laboratory, greenhouse and then field trials to ensure that the efficacy is satisfactory. If this is so, you can then move onto the regulatory approval process and, finally, the production and commercialisation stage, assuming approval has been granted.

 

This is a simplistic overview of what is, in reality, a very complex, detailed and, at times, challenging process that agchem companies have to go through all of the time.

 

Although the same is true for Eden, I can assure our shareholders that we are a long way down that path with a number of new, competitive bio-pesticide products in a market which is growing considerably, year-on-year.

 

Due to the positive safety profiles of the active ingredients we use, with Maximum Residue Level ("MRL") exemption status for all three of our active ingredients in the European Union and our natural Sustaine technology, we are able to move relatively quickly to commercialisation based on the significant amount of work that has been done thus far.

 

Expediting the commercialisation of our products and those which will benefit from Sustaine is now our main priority.

 

In line with the current commercial and regulatory status of the business, we aim to ensure the long-term viability and growth of the Company is duly achieved. I personally believe that Eden will continue to grow as a leader in its fields and will become a global success story in the industry.

 

 

L J van der Broek

Chairman

 

1 April 2019

 

 

CHIEF EXECUTIVE OFFICER'S REPORT

 

Financial Results

 

Revenue for the year was £2.8m compared to £1.9m in 2017 with product sales increasing by 112% to £1.6m from £0.8m in 2017.

 

Overheads were £1.5m, compared to £1.4m in 2017 and Operating Loss was £0.5m compared to £0.8m in 2017. As a result of a change agreed with our auditors in the amortisation schedule for intellectual property from 6 years to 12 years, loss before tax and operating loss have both been reduced by c.£0.5m from the previously announced figure.

 

Overview

 

Eden continues to make good progress in both the development of product sales and overall revenue growth. Product sales more than doubled in the period, whilst overall revenue grew by nearly 50%. Product sales growth was driven by increases in market share as well as improvements to product positioning in key countries. This was achieved despite the fact that 2018 was not a year that favoured the use of fungicides across Southern Europe due to the dry weather conditions.

 

In 2018, the Company realised the benefits of a number of collaborations initiated over the past four years, with the highlight being Sipcam's election to exercise its full rights to Mevalone under the 2017 Evaluation and Option Agreement. Progress with Eden's second product, Cedroz, which will be marketed by Eastman in nearly 30 countries globally, continues apace, as exemplified by the Company's recent announcement that this important new product has cleared its first meaningful regulatory hurdle.

 

In 2019, growth is expected to continue from our existing commercial and regulatory platform, whilst we anticipate that new territories will be added to the list of countries in which Eden products are authorised for sale and use. Furthermore, we expect the further growth of our distributor network and increasing collaboration around the use of Sustaine, Eden's patented micro-encapsulation system to continue.

 

Sales and Market Development

 

Eden saw strong growth of its first product, Mevalone, across Southern Europe where the product is authorised for marketing and use on grapes and a list of other high value fruits and vegetables. Mevalone was initially developed for use on table and wine grapes for the treatment of botrytis, a fungal disease which can have devasting effects on crop production and quality, and in recent years our partners have been working to broaden the number of crops on which Mevalone can be used. Year-on-year sales growth was strong despite growing conditions during the season not favouring the use of fungicides. This growth, in part, reflected an optimisation of product positioning by our partners in several countries.

 

The early part of the growing season is important in establishing the potential for botrytis to develop during the peak risk period (typically in September) when cooler and wetter weather is prevalent. However, until this year, and since the first launch of Mevalone in late 2016, Mevalone has been positioned mainly as a late season botryticide based upon its favourable risk profile, performance, exemption from maximum residue levels and low pre-harvest intervals. This means that, unless there is an outbreak of this disease late in the season, sales are likely to be modest as growers are reluctant to apply products that they perceive as unnecessary (as would be the case in the absence of disease). However, in conjunction with our partners, we are pleased with our first efforts to position Mevalone in the early part of the season this year as a treatment that is effective in reducing the potential for the later stage development of botrytis.

 

Early season applications act as an insurance policy for growers and provide for more predictable sales for Eden and our partners. This positioning is backed by data which has been developed by our partners working with leading academic experts in the field of plant pathology. This has been translated into strong early season sales in the territories in which this positioning was initiated in 2018. We anticipate a broadening of this product positioning in 2019 and beyond, as we are able to support early season applications with territory specific performance data.

 

Mevalone is also approved for use in Kenya, where it is marketed as "Hawk" for the treatment of botrytis on flowers and a number of additional crops. Market conditions in Kenya remain challenging, but there is an opportunity to improve our market share in the country and to explore how we might grow our business in the region. Furthermore, we believe that there is the opportunity to commercialise Eden's nematicide in Kenya, and efforts are underway to realise this potential.

 

Given the current footprint of approvals for Eden's products, which is currently limited to the treatment of botrytis on grapes and a variety of additional crops in the EU's Southern Zone and in Kenya, sales progress has met our expectations during the year. We expect to see an increase in product sales volumes in the years to come as our market share grows and changes in product positioning ensures more frequent treatments using Mevalone. The full extent of this increase will be closely linked to the end-of-season weather patterns and their impact on the emergence of botrytis in the late pre-harvest period.

 

As authorisations in new territories are granted, we expect a further strengthening of Mevalone sales and a reduced dependency upon regional weather patterns and the seasonality associated with sales being limited to the northern hemisphere. Similarly, further sales gains are expected as we expand the "label" for Mevalone to include major new disease and crop targets. Applications for authorisation and use are pending in an increasing number of countries with notable applications submitted in the United States of America and Australia during the course of 2018.

 

Commercial Partnerships

 

Eastman

In partnership with Eastman, we have been busy preparing for the commercial launch of our second product, a nematicide for use in open field and greenhouse agriculture across a range of fruit and vegetable crops. This product will be marketed by Eastman as "Cedroz™" in 29 countries, including the US and multiple European countries. As recently announced, Eastman has now received authorisation for Cedroz from the Regulatory Affairs Directorate in Malta. Malta is acting as the zonal rapporteur Member State ("zRMS") for the Southern EU agricultural zone and on behalf of a number of additional EU countries for indoor uses. This represents the successful completion of the first stage in the authorisation process in the EU.

 

Following the authorisation by Malta, the concerned Member States ("cMS") are allocated time to grant authorisation for the sale and use of Cedroz within their jurisdictions. Once ratified by each cMS, the approvals are expected to cover Spain, Italy, Portugal and Greece for outdoor uses and, in addition to these Member States, France, Belgium, the Netherlands and the United Kingdom for professional greenhouse uses.

 

In addition to these important new territories for Eden's products, Malta has authorised the use of Cedroz on a wide range of crops, including cucumbers, courgettes, melons, aubergine, peppers, tomatoes and strawberries. Nematodes are known to cause severe damage to crops globally for both open field and greenhouse growers resulting in yield losses and driving up costs.

 

The market is eagerly awaiting the arrival of Cedroz as a sustainable solution for nematode control. It is now expected that the cMS will grant authorisation for use with no pre-harvest interval and with an exemption from maximum residue levels providing reduced risks for growers and the food chain, alike.

 

Sipcam-Oxon

In December, the Company's commercial partner, Sipcam Oxon SpA ("Sipcam"), exercised its option over the exclusive distribution rights in ten new countries covered under the 2017 Evaluation and Option Agreement, for which a fee of €0.9m (£0.8m) was paid to Eden. As a result, Sipcam will be the exclusive distributor of Eden's fungicide product, known as Mevalone, in twelve countries including Italy, Spain, USA, China, Brazil and Japan. It is important to note that this means that Sipcam has elected to take up their complete set of rights for the distribution of Mevalone. This adds ten new countries to Eden's "commercial footprint", including major grape producers such as China, the US, Argentina, Australia, New Zealand and South Africa.

 

TerpeneTech

TerpeneTech secured a CE mark for its head-lice treatment product in European Economic Area ("EEA") in 2018. This is the first step in the marketing and sales of such products. TerpeneTech has also established its first channel distribution partner who will target the U.K. market. The first product launch in the U.K. is expected to coincide with the back-to-school schedule in the autumn of 2019. Sales will commence in other countries in the EEA once arrangements with additional distribution partners have been finalised. This is expected to take place during 2019.

 

Eden plans to supply a concentrate of encapsulated active ingredients (based upon Eden's microencapsulation technology) to TerpeneTech who will then formulate the finished product, which will initially be sold by its distribution partner into the discount retail market in the U.K.

 

The development, efficacy testing, and Medical Device regulatory dossier of this head-lice treatment product has been in drafting for approximately three years, and it should be noted that the launch of any consumer product into a regulated market, such as the head-lice treatment products market, is significantly more complicated, time consuming and costly than launching products into unregulated markets.

 

Bayer Animal Health

As previously announced, the launch of animal health products in the USA by Eden's partner, Bayer Animal Health ("Bayer"), has been delayed. This is due to the need for additional formulation work on one of the three initial products Bayer has developed. It is now anticipated that the launch of these products will take place in 2019, subject to successful completion of the additional formulation work. Bayer and Eden are working closely together to expedite matters, and both partners consider the launch of these products to be of high priority.

 

Investing in Regulatory Approvals

As announced on 14 June 2018, Eden has submitted an application for the authorisation of its three active ingredients and first two products, Mevalone and Cedroz, in the United States. The US Environmental Protection Agency (EPA) has confirmed the initiation of its technical review. Upon approval, these authorisations will give Eden and our partners the ability to sell Mevalone and Cedroz in the US and also ease the way for the approval of future products based upon any of the same three active ingredients. We anticipate that authorisation will be gramted in time for the 2020 growing season. However, we caution that the precise timelines for authorisation are controlled by various regulatory agencies and therefore subject to change.

 

We are currently pursuing registrations in a number of additional key territories for Mevalone, and we are supporting Eastman in seeking authorisation in nearly 30 territories for Cedroz. Further announcements on regulatory progress will be made as and when appropriate.

Brexit

 

The impact of Brexit is still largely uncertain for many UK companies, which is the case with Eden. However, the Company understands that the ownership of its EU approvals of Mevalone and its constituent active substances should not be impacted by Brexit as guidance has been published stating that the owner of such approvals can continue to be a UK resident company. However, seeking regulatory approval in the U.K. for Eden products has become somewhat more challenging, and the Company is now weighing up market opportunities and costs under the various Brexit scenarios.

 

It should be noted that TerpeneTech has taken steps through the establishment of an Irish subsidiary to ensure that it can remain a notified supplier of geraniol in the EU after Brexit, as the guidance for authorisation holders under the Biocidal Products Regulation requires holders to be based in the EU.

 

Dividend

 

There was no dividend paid or proposed in respect of 2018. The Board continues to monitor its dividend policy.

 

Outlook

 

Overall, we are pleased with the sales, market, regulatory and product-related developments over the past year. It is particularly satisfying to see, despite the 2018 growing season's weather-related challenges, strong sales growth for Mevalone which reflects increases in market share and improved product positioning. With an expanding footprint of regulatory approvals for Mevalone and the anticipated entry of Eden's second product onto the market, we believe this will drive ongoing sales growth through ongoing market share gains and an expanding list of countries in which we are authorised to sell Eden's products.

 

Our Research and Development efforts are showing real promise for the development and registration of new product categories. Assuming continued success, we believe we will be in a position to submit applications for regulatory approval for a new class of product in the during the next few years. Also, Sustaineä, Eden's patented, natural micro-encapsulation technology, is being evaluated by an increasing number of parties, including Sipcam, on a large and growing number of active ingredients used in crop protection. This technology represents significant medium-term potential for the Company, and we are pleased with the attention it is receiving in the hands of current and new collaborators.

 

Finally, in 2019 we will increase our focus on the growth of in-house capabilities. Eden has long relied upon out-sourced expertise for a variety of functions, and our management team has been stretched and largely focused on supporting nearer-term objectives. In 2019, we aim to add in-house capabilities with a view to accelerating our growth and capitalising upon existing and new opportunities.

 

I look forward to working with the Board, our team and our partners to fully realise our ambitions in 2019 and in the future.

 

S M Smith

Chief Executive Officer

 

1 April 2019

 

 

STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

For The Year Ended 31 December 2018

 

 

  2018 2017 
  Notes £  £ 

Revenue

2

2,774,272

 

1,877,187

 

 

 

 

 

 

 

Cost of sales

 

(1,237,151)

 

(831,499)

 

 

 

 

 

 

 

GROSS PROFIT

 

1,537,121

 

1,045,688

 

 

 

 

 

 

 

Amortisation of intangible

assets

 

(429,871)

 

(750,210)

 

Other administrative expenses

Exceptional Royalties Refund

Licence renewal fee

12

12

(1,518,914)

-

-

 

(1,428,028)

566,703

(187,781)

 

Share based payments

 

(85,372)

 

(27,210)

 

 

 

 

 

 

 

OPERATING LOSS

 

(497,036)

 

(780,838)

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance costs

4

(23,581)

 

(1,239)

 

Finance income

4

1,684

 

25,437

 

 

 

 

 

 

 

Share of profit/(loss) of equity

accounted investee, net of tax

 

(14,137)

 

(6,289)

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAX

5

(533,070)

 

(762,929)

 

 

 

 

 

 

 

Income tax

6

198,119

 

123,836

 

 

 

 

 

 

 

LOSS FOR THE YEAR

 

(334,951)

 

(639,093)

 

OTHER COMPREHENSIVE INCOME

 

-

 

-

 

 

 

 

 

 

 

TOTAL COMPREHENSIVE INCOME FOR THE YEAR

 

(334,951)

 

(639,093)

 

 

 

 

 

 

 

Earnings per share expressed in pence per share:

7

 

 

 

 

Basic

 

(0.16)

 

(0.33)

 

Diluted

 

(0.16)

 

(0.34)

 

 

 

 

 

 

 

 

 

 

STATEMENT OF FINANCIAL POSITION

31 December 2018

 

 

 

 

2018

 

2017

 

Notes

£

 

£

ASSETS

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

Intangible assets

8

5,016,508

 

4,933,761

Investments in equity-

accounted investee

9

790,739

 

804,876

 

 

 

 

 

 

 

5,807,247

 

5,738,637

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

Stock

 

14,656

 

206,814

Trade and other receivables

10

919,526

 

962,044

Cash and cash equivalents

11

2,478,740

 

3,678,383

 

 

 

 

 

 

 

3,412,922

 

4,847,241

 

 

 

 

 

LIABILITIES

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

Trade and other payables

12

875,404

 

2,004,501

 

 

 

 

 

NET CURRENT ASSETS

 

2,537,518

 

2,842,740

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

 

 

Trade and other payables

12

67,462

 

67,462

 

 

 

 

 

NET ASSETS

 

8,277,303

 

8,513,915

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

Called up share capital

15

2,071,893

 

2,070,643

Share premium

16

31,289,915

 

31,278,196

Merger reserve

16

10,209,673

 

10,209,673

Warrant reserve

16

653,446

 

592,495

Retained loss

16

(35,947,624)

 

(35,637,092)

 

 

 

 

 

TOTAL EQUITY

 

8,277,303

 

8,513,915

 

 

 

 

 

 

STATEMENT OF CHANGES IN EQUITY

For The Year Ended 31 December 2018

 

 

 

 

Called up

share

capital

 

Retained

loss

 

Share

premium

 

 

£

 

£

 

£

 

 

 

 

 

 

 

Balance at 1 January 2017

 

1,846,542

 

(35,047,427)

 

29,139,654

 

 

 

 

 

 

 

Changes in equity

 

 

 

 

 

 

Issue of share capital

 

224,101

 

-

 

2,138,542

Total comprehensive income

 

-

 

(639,093)

 

-

Options exercised/lapsed

 

-

 

49,428

 

-

 

 

 

 

 

 

 

Balance at 31 December 2017

 

2,070,643

 

(35,637,092)

 

31,278,196

 

 

 

 

 

 

 

Changes in equity

 

 

 

 

 

 

Issue of share capital

 

1,250

 

-

 

11,719

Total comprehensive income

 

-

 

(334,951)

 

-

Options exercised/lapsed

 

-

 

24,419

 

-

 

 

 

 

 

 

 

Balance at 31 December 2018

 

2,071,893

 

(35,947,624)

 

31,289,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger reserve

 

Warrant

reserve

 

Total

Equity

 

 

£

 

£

 

£

Balance at 1 January 2017

 

10,209,673

 

614,713

 

6,763,155

 

 

 

 

 

 

 

Changes in equity

 

 

 

 

 

 

Issue of share capital

 

-

 

-

 

2,362,643

Total comprehensive income

 

-

 

-

 

(639,093)

Options granted

 

-

 

27,210

 

27,210

Options exercised/lapsed

 

-

 

(49,428)

 

-

 

 

 

 

 

 

 

Balance at 31 December 2017

 

10,209,673

 

592,495

 

8,513,915

 

 

 

 

 

 

 

Changes in equity

 

 

 

 

 

 

Issue of share capital

 

-

 

-

 

12,969

Total comprehensive income

 

-

 

-

 

(334,951)

Options granted

 

-

 

60,951

 

60,951

Options exercised/lapsed

 

-

 

-

 

24,419

 

 

 

 

 

 

 

Balance at 31 December 2018

 

10,209,673

 

653,446

 

8,277,303

 

 

 

 

 

 

 

 

 

STATEMENT OF CASH FLOWS

For The Year Ended 31 December 2018

 

 

 

 

2018

 

2017

 

 

£

 

£

Cash flows from operating activities

 

 

 

 

Cash (used by)/from operations

17

(797,608)

 

222,950

Finance costs paid

Foreign exchange losses

 

(551)

(23,030)

 

(1,239)

-

Tax credit received

 

119,511

 

8,330

 

 

 

 

 

Net cash from/(used by) operating activities

 

(701,678)

 

230,041

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Capitalisation of development expenditure

and intellectual property costs

 

(429,736)

 

(324,077)

Capitalisation of patents

 

(82,882)

 

(148,002)

Finance income

Foreign exchange gains

 

1,684

-

 

2,526

22,911

 

 

 

 

 

Net cash used by investing activities

 

(510,934)

 

(446,642)

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

Issue of equity shares

 

12,969

 

2,397,893

Share issue costs

 

-

 

(35,250)

 

 

 

 

 

Net cash from/(used by) financing activities

 

12,969

 

2,362,643

 

 

 

 

 

 

 

 

 

 

Increase/(decrease) in cash and cash equivalents

 

(1,199,643)

 

2,146,042

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

3,678,383

 

1,532,341

 

 

 

 

 

Cash and cash equivalents at end of year

 

2,478,740

 

3,678,383

 

 

 

 

 

 

 

NOTES TO THE ACCOUNTS

For The Year Ended 31 December 2018

 

 

1. ACCOUNTING POLICIES

 

General information

Eden Research Plc is a public company limited by shares registered, incorporated and domiciled in England in the United Kingdom under the Companies Act 2006. The address of the registered office is 6 Priory Court, Priory Court Business Park, Poulton, Cirencester, GL7 5JB, UK. The nature of the Company's operations and its principal activities are set out in the Chairman's Report. The Company is quoted on the AIM Market in London.

 

These financial statements are presented in pounds sterling because that is the currency of the primary economic environment in which the Company operates.

 

Basis of preparation

These financial statements have been prepared in accordance with International Financial Reporting Standards, as adopted by the European Union, and IFRIC interpretations and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The financial statements have been prepared under the historical cost convention.

 

The Company does not have any subsidiary undertakings.Associates

Associates are those entities in which the Company has significant influence, but not control, over the financial and operating policies. Significant influence is presumed to exist when the Company holds between 20 and 50 percent of the voting power of another entity, or where the Company has a lower interest but the right to appoint a director. The company acquired 29.9% of TerpeneTech Limited ("TerpeneTech") during 2015; TerpeneTech is an associated undertaking.

 

Application of the equity method to associates

The investment in TerpeneTech is accounted for using the equity method. The investment was initially recognised at cost. The Company's investment includes goodwill identified on acquisition, net of any accumulated impairment losses and any separable intangible assets. The financial statements include the Company's share of the total comprehensive income and equity movements of TerpeneTech, from the date that significant influence commenced.

 

Standards, amendments and interpretations adopted in the current financial year ended31 December 2018

 

The adoption of the following mentioned standards, amendments and interpretations in the current year have not had a material impact on the Company's financial statements.

 

 

EU effective date:

Periods beginning on or after

IASB effective date:

Periods beginning on or after

IAS 40 Investment Property: Amendment in relation to transfers of investment property

1 January 2018

1 January 2018

IFRS 2 Share-based Payment: Amendment in relation to classification and measurement of share-based payment transactions

1 January 2018

1 January 2018

IFRS 4 Insurance Contracts: Amendment in relation to applying IFRS 9 Financial Instruments with IFRS 4 Insurance Contracts

1 January 2018

1 January 2018

IFRS 9 Financial Instruments

1 January 2018

1 January 2018

IFRS 15 Revenue from Contracts with Customers

1 January 2018

1 January 2018

Annual Improvements to IFRSs (2014 - 2016)

1 January 2018

1 January 2018

IFRIC 22 Foreign Currency Transactions and Advance Consideration

1 January 2018

1 January 2018

 

Standards, amendments and interpretations in issue but not yet effective

 

The adoption of the following mentioned standards, amendments and interpretations in future years are not expected to have a material impact on the Company's financial statements.

The Company is however continuing to assess the full impact that adopting will have on future financial statements, and therefore the full effect is yet to be determined.

 

 

EU effective date: Periods beginning on or after

IASB effective date:

Periods beginning on or after

Amendments to IAS 1 and IAS 8: Definition of Material

1 January 2020†*

1 January 2020

Amendment to IFRS 3 Business Combinations: Definition of a Business

1 January 2020†*

1 January 2020

IAS 19 Employee Benefits: Amendment in relation to plan amendment, curtailment or settlement

1 January 2019†*

1 January 2019

IAS 28 Investments in Associates and Joint Ventures: Amendment in relation to Long-term interests in Associates and Joint Ventures

1 January 2019†*

 

1 January 2019

IFRS 9 Financial Instruments: Amendment in relation to Prepayment features with negative compensation

1 January 2019

 

1 January 2019

IFRS 16 Leases

1 January 2019

1 January 2019

IFRS 17 Insurance Contracts

**

1 January 2021

Annual Improvements to IFRSs (2015 - 2017)

1 January 2019†*

1 January 2019

Conceptual Framework (Revised) and amendments to related references in IFRS Standards

1 January 2020†*^

1 January 2020

IFRIC 23 Uncertainty over Income Tax Treatments

1 January 2019

1 January 2019

 

Standards, amendments and interpretations cannot be adopted in the EU until they have been EU-endorsed.

Pending endorsement

* Expected to be endorsed by the IASB effective date.

** Not expected to be endorsed by the IASB effective date.

^ Scope of endorsement limited to related references in IFRS Standards.

 

IFRS 16, the new standard on leases, removes the distinction between operating and finance leases, meaning that the company will have higher lease liabilities, and correspondingly higher assets, on the statement of financial position. The expense relating to arrangements previously classified as operating leases will be a combination of finance costs on the newly recognised asset. The directors have assessed the impact and noted no material changes to be made.

 

Going Concern

The financial statements have been prepared on a going concern basis which contemplates the realisation of assets and the settlement of liabilities in the ordinary course of business.

 

The Company has reported a loss for the year after taxation of £334,951 (2017: £639,093). Net current assets at that date amounted to £2,537,518 (2017: £2,842,740).

 

The directors have prepared budgets and projected cash flow forecasts, based in part on forecasts provided by Eden's commercial partners, for a period of two years from 31 December 2018 and they consider that the Company will be able to operate with the cash resources that are available to it for this period. The ability of the Company to continue as a going concern is ultimately dependent upon the amounts and timing of cash flows from the exploitation of the Company's intellectual property and the availability of existing and/or additional funding to meet the short-term needs of the business until the commercialisation of the Company's portfolio is reached.

 

The forecasts adopted include only revenue derived from existing contracts and, while there is a risk these payments might be delayed if milestones are not reached, there is potential upside from on-going discussions and negotiations with other parties not yet contracted, as well as other "blue sky" opportunities.

 

In addition, the Company has relatively low fixed running costs and has a demonstrable ability to delay certain other costs, such as Research and Development expenditure, in the event of unforeseen cash constraints.

 

The directors have also considered a scenario whereby the Company receives no revenue from the date of this Report. On this basis, the directors believe that the Company has sufficient cash to cover a period of at least 12 months from the date of this Report.

 

The directors are closely monitoring performance against cash flow projections that have been prepared for the period to 31 December 2019 and beyond, and reasonably believe that the Company will deliver cash flows at least in line with these.

 

Taking all these factors into consideration, the directors consider it appropriate to prepare the financial statements on the going concern basis. The financial statements do not include any adjustments that would result from a failure by the Company to meet these forecasts.

 

Revenue recognition

Revenue is recognised only when it is probable that the economic benefits associated with the transaction will flow to the Company and the amount of revenue can be reliably estimated.

 

Revenue represents amounts receivable by the Company in respect of services rendered during the year in accordance with the underlying contract or licence, stated net of value added tax.

 

Sales-based royalty income arising from licences of the Company's intellectual property is recognised in accordance with the terms of the underlying contract and is based on net sales value of product sold by Eden's licensees. It is recognised when the subsequent sales occurs.

 

Upfront and annual payments made by customers at commencement and for renewal of distribution and other agreements are recognised in accordance with the terms of the agreement. Where there is no ongoing obligation on the Company under the agreement, the payment is recognised in full in the period in which it is made. Where there is an ongoing obligation on the Company, the separate performance obligations under the agreement are identified and revenue allocated to each performance obligation. Revenue is then recognised when a corresponding performance obligation has been met.

 

Each sale of a licence by the Company is assessed to determine whether the licence is distinct from the sale of other goods and services, and whether the licence granted provides use of the Company's intellectual property as it exists at that point in time, with no ongoing obligation on the Company, or alternatively provides access to the intellectual property as it develops over time. Where the Company has discharged all of its on-going obligations associated with the licence granted, revenue is recognised on receipt of the licence fee payment. Where there is an ongoing obligation on the Company, revenue is recognised in the periods to which the obligations pertain.

 

Product sales are recorded once product is made available to the partner to collect, or, if the Company is responsible for the shipping, the product has been shipped to the customer, at which point the ownership and related rights and responsibilities pass to the customer.

 

Intangible assets

Intellectual property, including development costs, is capitalised and amortised on a straight-line basis over its remaining estimated useful economic life of 12 years in line with the remaining life of the Company's master patent, which was originally 20 years, with additional Supplementary Protection Certificates having been granted in the majority of the countries in the EU in which Eden is selling Mevalone. The useful economic life of intangible assets is reviewed on an annual basis.

 

Impairment of non-financial assets

The directors regularly review the intangible assets for impairment and provision is made if necessary. Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units). Non-financial assets other than goodwill that suffered an impairment are reviewed for possible reversal of the impairment at each reporting date.

 

Research and development

Expenditure on research activities is recognised as an expense in the period in which it is incurred.

 

An internally generated intangible asset arising from the Company's development activities is recognised only if all the following conditions are met:

 

- the project is technically and commercially feasible;

- an asset is created that can be identified;

- the Company intends to complete the asset and use or sell it and has the ability to do so;

- it is probable that the asset created will generate future economic benefits;

- the development cost of the asset can be measured reliably; and

- there are sufficient resources available to complete the project.

 

Internally-generated intangible assets are amortised on a straight-line basis over their useful lives. Where no internally-generated intangible asset can be recognised, development expenditure is recognised as an expense in the period in which it is incurred.

 

Financial instruments

The Company uses certain financial instruments in its operating and investing activities that are deemed appropriate for its strategy and circumstances.

 

Financial assets and liabilities are recognised in the Statement of Financial Position when the Company has become a party to the contractual provisions of the instrument.

 

Financial instruments recognised in the Statement of Financial Position include cash and cash equivalents, trade receivables, trade payables and borrowings and fixed interest convertible debt.

 

Cash and cash equivalents comprise cash on hand and on demand deposits, and other short term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of changes in value.

 

Interest bearing loans and overdrafts are recorded at the fair value received less any transaction costs. Subsequent to initial recognition such instruments are measured at amortised cost, using the effective interest method.

 

Financial assets

Trade receivables, loans and other receivables that have fixed or determinable payments are classified as "Loans and receivables" and are measured initially at fair value plus transaction costs and subsequently at amortised cost using the effective interest method less impairment. Interest is recognised by applying the effective interest rate, except for short term receivables when the recognition of interest would be immaterial.

 

Financial assets are assessed for impairment at each reporting date by considering the recoverable amount of the asset in comparison to its carrying value and any impairment recognised in the Statement of Profit or Loss and Other Comprehensive Income. Trade receivables are assessed for collectability and where appropriate the carrying amount is reduced through the use of an allowance account. When a trade receivable is uncollectible it is written off against the allowance account. Subsequent recoveries of amounts previously written off are credited against the allowance account and changes in the carrying amount of the allowance account are recognised in the Statement of Profit or Loss and Other Comprehensive Income.

 

Equity instruments

Equity instruments issued by the Company are recorded at the proceeds received, net of direct issue costs.

 

Financial liabilities

Financial liabilities such as trade payables and loans are classified as "Other financial liabilities" and are measured initially at fair value less transaction costs. Other financial liabilities are subsequently measured at amortised cost using the effective interest method, except for short term payables when the recognition of interest would be immaterial.

 

Non-executory contracts are recognised when all obligations due to the Company under the terms of the contract have been met, but the Company retains a financial liability. This financial liability is measured in accordance with the Company's accounting policy for the measurement of financial liabilities.

 

Stock

Stock is stated at the lower of cost and net realisable value. Cost is based on the first-in first-out principle and includes expenditure incurred in acquiring the inventories, production or conversion costs and other costs in bringing them to their existing location and condition.

 

Leasing

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the Company. All other leases are classified as operating leases.

 

Rentals payable under operating leases are charged to income on a straight-line basis over the term of the relevant lease. Benefits received and receivable as an incentive to enter into an operating lease are also spread on a straight-line basis over the lease term.

 

Foreign currencies

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange prevailing at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange prevailing at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

 

Whilst the majority of the Company's revenue is in Euros, the Company also incurs a significant level of expenditure in that currency. As such, the Company does not currently use any hedging facilities and instead choses to keep some of its cash at the bank in Euros.

 

Share-based payments

The Company has applied the requirements of IFRS2 Share-Based Payments.

Unapproved share option scheme

 

The Company has operated an unapproved share option scheme for executive directors, senior management and certain employees. This scheme was used for any options awarded prior to 28 September 2017.

 

Long-Term Incentive Plan ("LTIP")

 

In 2017, the Company established a LTIP to incentivise the Executives to deliver long-term value creation for shareholders and ensure alignment with shareholder interests. Awards are made annually and are subject to continued service and challenging performance conditions usually over a three year period. The performance conditions are reviewed on an annual basis to ensure they remain appropriate and are currently based on increasing shareholder value. Awards are generally structured as nil cost options with a seven year life after vesting.

 

Other than in exceptional circumstances, an award to an Executive would be up to 100% of salary in any one year and would be granted subject to achieving challenging performance conditions set at the date of the grant. A percentage of the award will vest for "Threshold" performance with full vesting taking place for equalling or exceeding the performance "Target". In between the Threshold and Target there may be pro rata vesting. The Remuneration Committee retains the ability to amend the performance conditions for future grants to ensure that such grants achieve the stated purpose.

 

The LTIP was adopted by the board of directors of Eden on 28 September 2017.

 

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to the Statement of Profit or Loss and Other Comprehensive Income over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each reporting date so that ultimately the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted, as long as other vesting conditions are satisfied. The cumulative expense is not adjusted for failure to achieve a market vesting condition.

 

Where the terms and conditions of options are modified before they vest, the increase in fair value of the options, measured immediately before and after the modification is also charged to the Statement of Profit or Loss and Other Comprehensive Income over the remaining vesting period.

 

Defined contribution plan

A defined contribution plan is a post-employment benefit plan under which the company pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts. Obligations for contributions to defined contribution pension plans are recognised as an expense in the income statement in the periods during which services are rendered by employees.

 

Financial risk management

The Company's activities expose it to a variety of financial risks: market risk (including currency risk and interest rate risks), credit risk and liquidity risk. Risk management focuses on minimising any potential adverse effect on the Company's financial performance and is carried out under policies approved by the Board of Directors. Further detail is given in note 22 to the financial statements.

 

Current and deferred income tax

The tax expense represents the sum of the tax currently payable and deferred tax.

 

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the Statement of Profit or Loss and Other Comprehensive Income because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted as at the reporting date. The current tax charge includes any research and development tax credits claimed by the Company.

 

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from the initial recognition of goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

Deferred tax liabilities are recognised for taxable temporary differences arising on investments in subsidiaries and associates, and interest in joint ventures, except where the Company is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future.

 

The carrying amount of deferred tax assets is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

 

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realized based on the tax rates that have been enacted or substantively enacted by the end of the reporting period. Deferred tax is charged or credited to profit or loss, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.

 

Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis.

 

 

Critical accounting estimates and areas of judgement

The Company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk to the carrying amounts of assets and liabilities within the next financial year are discussed below:

 

Capitalised development costs and intellectual property

The directors have considered the recoverability of an internally generated intangible asset, being development costs, which has a carrying value of £2.3m (2017: £2.0m) and intellectual property which has a carrying value of £2.7m (2017: £2.9m). The projects relating to these items continue to progress in a satisfactory manner and the directors are confident that the carrying amount of the asset will be recovered in full. This situation will be closely monitored and adjustments made in future periods if future market activity indicates that such adjustments are appropriate.

 

The key factors which could impact upon whether it remains appropriate to continue to capitalise intangible assets or on the impairment considerations include:

 

- The availability of the necessary financial resources and hence the ability of the Company to continue as a going concern.

- The assumptions surrounding the perceived market sizes for the products and the achievable market share for the Company.

- The successful conclusion of commercial arrangements, which serves as an indicator as to the likely success of the projects and, as such, any need for potential impairment.

- The level of upfront, milestone and royalty receipts, which also serves as a guide as to the net present value of the assets and whether any impairment is required.

 

Impairment of assets

The directors have considered the progress of the business in the current year, including a review of the potential market for its products, the progress the Company has made in registering its products and other key commercial factors to determine whether any indicators of impairment exist. Based upon the review management have carried out they are satisfied that no such factors exist and therefore a full impairment review on the Company's intangible assets and investments has not been carried out.

 

Further details on impairment review can be found in note 8 and 9 to the accounts.

 

Going concern

The directors have considered the ability of the Company to continue as a going concern and this is considered to be the most significant judgement made by the directors in preparing the financial statements.

 

The ability of the Company to continue as a going concern is ultimately dependent upon the amount and timing of cash flows arising from the exploitation of the Company's intellectual property and the availability of existing and/or additional funding to meet the short-term needs of the business until the commercialisation of the Company's portfolio is reached. The directors consider it is appropriate for the financial statements to be prepared on a going concern basis based on the estimates they have made.

 

 

2. SEGMENTAL REPORTING AND REVENUE

 

IFRS 8 requires operating segments to be reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision-maker, who is responsible for the resource allocation and assessing performance of the operating segments has been identified as the Executive Directors as they are primarily responsible for the allocation of the resources to segments and the assessment of performance of the segments.

 

The Executive Directors monitor and then assess the performance of segments based on product type and geographical area using a measure of adjusted EBITDA. This is the result of the segment after excluding the share-based payment charges, other operating income and the amortisation of intangibles. These items, together with interest income and expense are not allocated to a specific segment.

 

The segmental information for the year ended 31 December 2018 is as follows:

 

 

 

Licensing Fees

Milestone Payments

R&D charges

Royalties

Grant Funding

Product Sales

Un-allocated

Total

 

£

£

£

£

£

£

£

£

Human health and biocides

-

-

-

48,113

-

-

-

48,113

Animal health

-

-

-

-

-

-

-

-

Agrochemicals

-

956,123

112,540

36,193

-

1,621,303

-

2,726,159

TOTAL

-

956,123

112,540

84,306

-

1,621,303

-

2,774,272

Adjusted EBITDA

-

-

-

-

-

-

18,207

18,207

Amortisation

-

-

-

-

-

-

(429,871)

(429,871)

Depreciation

-

-

-

-

-

-

-

-

Share Based Payments

-

-

-

-

-

-

(85,372)

(85,372)

Net Finance Costs

-

-

-

-

-

-

(21,897)

(21,897)

Income Tax

-

-

-

-

-

-

198,119

198,119

Share of Associate's loss

-

-

-

-

-

-

(14,137)

(14,137)

Loss for the Year

-

-

-

-

-

-

(334,951)

(334,951)

Total Assets

-

-

-

-

-

-

9,220,169

9,220,169

Total assets includes:

 

 

 

 

 

 

 

 

Additions to Non-Current Assets

-

-

-

-

-

-

512,618

512,618

Total Liabilities

-

-

-

-

-

-

(942,866)

(942,866)

 

 

 

The segmental information for the year ended 31 December 2017 is as follows:

 

 

 

Licensing Fees

Milestone Payments

Evaluation Fees

Royalties

Grant Funding

Product Sales

Un-allocated

Total

 

£

£

£

£

£

£

£

£

Human health and biocides

14,750

-

-

13,274

-

-

-

28,024

Animal health

-

-

-

-

-

-

-

-

Agrochemicals

-

967,686

-

116,405

-

765,072

-

1,849,163

TOTAL

14,750

967,686

-

129,679

-

765,072

-

1,877,187

Adjusted EBITDA

-

-

-

-

-

-

(3,418)

(3,418)

Amortisation

-

-

-

-

-

-

(750,210)

(750,210)

Depreciation

-

-

-

-

-

-

-

-

Share Based Payments

-

-

-

-

-

-

(27,210)

(27,210)

Net Finance Costs

-

-

-

-

-

-

24,198

24,198

Income Tax

-

-

-

-

-

-

123,836

123,836

Share of Associate's loss

-

-

-

-

-

-

(6,289)

(6,289)

Loss for the Year

-

-

-

-

-

-

(639,093)

(639,093)

Total Assets

-

-

-

-

-

-

10,585,878

10,585,878

Total assets includes:

 

 

 

 

 

 

 

 

Additions to Non-Current Assets

-

-

-

-

-

-

472,079

472,079

Total Liabilities

-

-

-

-

-

-

(2,071,963)

(2,071,963)

 

GEOGRAPHICAL REPORTING

 

 

2018

 

2017

 

£

 

£

UK

160,653

 

28,024

Europe

2,613,619

 

1,849,163

 

2,774,272

 

1,877,187

 

 

 

 

 

The revenue derived from Milestone Payments and Licensing Fees relates to agreements which cover a number of countries both in the EU and throughout the rest of the world.

 

All of the non-current assets are in the UK.

 

 

REVENUE

 

Accounting policy

 

The Company's accounting policy for revenue is detailed in note 1.

 

Nature of goods and services

 

The following is a description of the principal activites from which the Company generates its revenue.

 

1. Licensing fees

 

The Company receives licensing fees from partners who have taken a licence to use Eden's intellectual property, usually defined by field of use and territory.

 

When a licence agreement is signed with a partner, the rights conferred are immediately passed on from Eden and an invoice is raised, which is generally payable immediately.

 

2. Milestone payments

 

The Company receives milestone payments from other commercial arrangements, including any fees it has charged to partners for rights granted in respect of distribution agreements.

 

When such an agreement is signed with a partner, the rights conferred are immediately passed on from Eden and an invoice is raised, which is generally payable immediately.

 

Also, in some cases, there are certain commercial or other milestones which are to be met by a commercial partner which, once met, give rise to a responsibility by that partner to pay a fee to Eden, which is generally payable immediately.

 

3. R&D charges

 

The Company sometimes charges its partners for R&D costs that it has incurred which usually relate to specific projects and which it has incurred through a third party.

 

Upon agreement with a partner, or if some specific milestone is met, then Eden will raise an invoice which is usually payable between 30 and 120 days.

 

4. Royalties

The Company receives royalties from partners who have entered into a licence arrangement with Eden to use its intellectual property and who have sold products, which then gives rise to an obligation to pay Eden a royalty on those sales.

 

Generally, royalties relate to specific time periods, such as quarterly or annual dates, in which product sales have been made.

 

Once an invoice is raised by Eden, following the period to which the royalties relate, payment is due to the Company in 30 to 60 days.

 

5. Product sales

 

Generally, where the Company has entered into a distribution agreement with a partner, Eden is responsible for supplying product to that partner once a sales order has been signed.

 

At that point, Eden has the product manufactured through a third-party, toll manufacturer. At the point at which the product is finished and is made available to the partner to collect, or, if the Company is responsible for the shipping, the product has been shipped, the partner is liable for the product and obliged to pay Eden. Normal terms for product sales are 90 to 120 days. Returns are not accepted and refunds are only made when product supplied is notified as defective within 60 days.

 

Contract balances

 

Included within prepayments and accrued income (see note 10) is accrued income of £36,193 (2017: £22,242) arising from contracts with customers.

 

 

3. EMPLOYEES AND DIRECTORS

 

 

 

2018

 

2017

 

£

 

£

Wages and salaries

631,183

 

511,647

Pension costs

15,618

 

10,804

Social security costs

89,595

 

71,572

 

 

 

 

 

736,396

 

594,023

 

 

 

 

 

 

The average monthly number of employees, including directors, during the year was as follows:

 

 

2018

 

2017

Management

5

 

5

 

 

 

 

 

Staff costs, including executive directors' remuneration, are included within administrative expenditure in the Statement of Profit or Loss and Other Comprehensive Income. The Executive Directors are considered to also be the key management personnel of the Company.

 

 

2018

 

2017

 

£

 

£

Directors' remuneration

532,784

 

436,647

Company contributions to defined contribution pension schemes

13,600

 

10,804

 

546,384

 

447,451

 

 

 

 

Non-executive director's fees

75,000

 

75,000

 

 

 

 

Total directors' emoluments

621,384

 

522,451

 

 

 

 

Share based payment charge relating to all directors

85,372

 

27,210

 

 

 

 

 

During the year the remuneration of the highest paid director was £353,086 (2017: £258,408).

 

 

 

 

2018

Salary

Bonus

Fees

Pension

Share based payments

 

Total

 

£

£

£

£

£

£

A Abrey

150,000

85,050

-

6,000

37,620

278,670

S Smith

190,000

107,734

-

7,600

47,752

353,086

R Cridland

-

-

35,000

-

-

35,000

L van Der Broek

-

-

40,000

-

-

40,000

 

340,000

192,784

 75,000

13,600

85,372

706,756

 

 

2017

Salary

Bonus

Fees

Pension

Share based payments

 

Total

 

£

£

£

£

£

£

A Abrey

123,000

75,854

-

4,920

12,479

216,253

S Smith

147,088

90,705

-

5,884

14,731

258,408

T Lupton

-

-

35,000

-

-

35,000

R Cridland

-

-

30,000

-

-

30,000

L van der Broek

-

-

10,000

-

-

10,000

 

270,088

166,559

75,000

10,804

27,210

549,661

 

 

4. NET FINANCE COSTS

 

 

2018

 

2017

 

£

 

£

Finance income

-

 

22,911

Foreign exchange gains

1,684

 

2,526

Deposit account interest

1,684

 

25,437

Finance costs:

 

 

 

Foreign exchange losses

23,030

 

-

Finance fees

551

 

1,239

 

23,581

 

1,239

 

 

 

 

Net finance costs

(21,897)

 

(24,198)

5. LOSS BEFORE INCOME TAX

 

The loss before income tax is stated after charging:

 

 

 

2018

 

2017

 

£

 

£

Licences and trademarks amortisation

7,099

 

20,446

Development costs amortisation

177,349

 

290,276

Intellectual property amortisation

239,754

 

439,488

Auditors' remuneration:

 

 

 

- Audit of these financial statements

27,000

 

22,500

- All other services

-

 

20,779

Equity share based payment charge

85,372

 

27,210

Foreign exchange differences

23,030

 

(22,911)

 

 

 

 

 

6. INCOME TAX

 

Analysis of tax income

 

 

2018

 

2017

 

£

 

£

Current tax credit:

 

 

 

Current year

156,865

 

78,259

Adjustments in respect of prior periods

41,254

 

45,577

 

 

 

 

Total tax income in statement of profit or loss and other comprehensive income

198,119

 

123,836

 

Corporation tax

 

No tax charge arises on the results for the year (2017: £nil). Tax losses carried forward, for which no deferred tax asset has been recognised, amount to approximately £22,291,281 (2017: £22,247,515). The tax credit represents the research and development tax credit receivable for the year ended 31 December 2018.

 

Factors affecting the tax charge

 

The UK standard rate of corporation tax is 19% (2017: 19.25%). Current tax assessed for the financial year as a percentage of the loss before taxation is (51.8)% (2017: (16.2)%)

 

The differences are explained below:

 

 

 

2018

2018

2017

2017

 

 

£

%

£

%

 

 

 

 

 

 

Standard rate of corporation tax in the UK

 

 

(19.0)

 

(19.25)

Loss before tax at standard rate of tax

 

 

(101,283)

 

(146,863)

 

 

Effects of

Fixed asset differences

Losses carried forward/surrendered

 

71,071

 

48,682

13.3

 

9.1

55,981

 

-

7.4

 

-

Difference in effective tax rate of equity accounted associate Other expenses not deductible for tax purposes

 

 

-

 

19,836

 

 

 

3.7

642

 

9,413

0.1

1.2

Research and development tax relief

Adjustment to prior year tax charge

Temporary differences not recognised in the computation

Adjust closing deferred tax to average rate of 19.00%

Deferred tax not recognisedTo be analysed

 

 

(116,179)

 

(41,254)

 

69,431

 

(148,423)

 

-

 

(21.8)

 

(7.7)

 

13.0

 

(27.8)

 

 

(86,322)

 

(45,577)

 

-

 

-

 

88,890

(6.0)

 

(7.5)

 

-

 

-

 

 11.7

 

 

 

 

 

 

 

 

Total current tax credit and tax rate %

 

 

(198,119) 

 

(51.8)

(123,836)

(16.3)

 

 

 

 

 

 

 

 

Deferred tax

Un-provided deferred tax liability

 

(513,138)

 

(237,330)

 

Un-provided deferred tax asset

 

3,789,518

 

3,782,077

 

 

 

 

 

 

 

Net un-provided deferred tax asset

 

3,276,380

 

3,544,747

 

 

 

 

 

 

 

 

        

The adjustment to the prior year tax charge of £41,254 relates to increased submitted R&D tax credit claims compared to that provided for in the 2017 financial statements.

 

The un-provided for deferred tax asset arises principally in respect of trading losses, together with other minor timing differences at 17% (2017: 17%) and has not been recognised due to the uncertainty of timing of future profits against which it may be realised.

 

Reductions in the UK corporation tax rate to 19% (effective from 1 April 2017) and to 18% (effective 1 April 2020) were substantively enacted on 26 October 2015, and an additional reduction to 17% (effective 1 April 2020) was substantively enacted on 6 September 2016. This will reduce the company's future current tax charge accordingly.

 

 

7. EARNINGS PER SHARE

 

Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.

 

Diluted earnings per share is calculated using the weighted average number of shares adjusted to assume the conversion of all dilutive potential ordinary shares.

 

Reconciliations are set out below:

 

 

 

 

 

 

Earnings

£

 

2018 Weighted average number of shares

 

 

 

Per-share amount pence

 

 

 

 

 

 

Basic EPS

 

 

 

 

 

Earnings attributable to ordinary shareholders

(334,951)

 

207,115,707

 

(0.16)

Effect of dilutive securities

-

 

160,422

 

-

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

Adjusted earnings

(334,951)

 

207,276,129

 

(0.16)

 

 

 

 

 

 

 

 

 

 

Earnings

£

 

2017 Weighted average number of shares

 

 

 

Per-share amount pence

 

 

 

 

 

 

Basic EPS

 

 

 

 

 

Earnings attributable to ordinary shareholders

(639,093)

 

195,705,733

 

(0.33)

Effect of dilutive securities

-

 

(5,019,101)

 

-

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

Adjusted earnings

(639,093)

 

190,686,632

 

(0.34)

 

 

 

 

 

 

 

Due to the loss for the year there is no dilution of the loss per share arising from options in existence.

 

 

 

 

8. INTANGIBLE ASSETS

 

 

Licences and trademarks

 

 

Development

costs

 

 

Intellectual

property

 

 

 

Totals

 

£

 

£

 

£

 

£

COST

 

 

 

 

 

 

 

At 1 January 2018

447,351

 

3,779,353

 

8,887,745

 

13,114,449

Additions

-

 

429,736

 

82,882

 

512,618

 

 

 

 

 

 

 

 

At 31 December 2018

447,351

 

4,209,089

 

8,970,627

 

13,627,067

 

 

 

 

 

 

 

 

AMORTISATION

 

 

 

 

 

 

 

At 1 January 2018

404,756

 

1,765,236

 

6,010,696

 

8,180,688

Amortisation for year

7,099

 

183,018

 

239,754

 

429,871

 

 

 

 

 

 

 

 

At 31 December 2018

411,855

 

1,948,254

 

6,250,450

 

8,610,559

 

 

 

 

 

 

 

 

NET BOOK VALUE

 

 

 

 

 

 

 

At 31 December 2018

35,496

 

2,260,835

 

2,720,177

 

5,016,508

 

 

 

 

 

 

 

 

 

 

Licences and trademarks

 

 

Development

costs

 

 

Intellectual

property

 

 

 

Totals

 

£

 

£

 

£

 

£

COST

 

 

 

 

 

 

 

At 1 January 2017

447,351

 

3,455,276

 

8,739,743

 

12,642,370

Additions

-

 

324,077

 

148,002

 

472,079

 

 

 

 

 

 

 

 

At 31 December 2017

447,351

 

3,779,353

 

8,887,745

 

13,114,449

 

 

 

 

 

 

 

 

AMORTISATION

 

 

 

 

 

 

 

At 1 January 2017

384,310

 

1,474,960

 

5,571,208

 

7,430,478

Amortisation for year

20,446

 

290,276

 

439,488

 

750,210

 

 

 

 

 

 

 

 

At 31 December 2017

404,756

 

1,765,236

 

6,010,696

 

8,180,688

 

 

 

 

 

 

 

 

NET BOOK VALUE

 

 

 

 

 

 

 

At 31 December 2017

42,595

 

2,014,117

 

2,877,049

 

4,933,761

 

 

 

 

 

 

 

 

 

The amortisation charge is included within administration expenses. Intellectual property represents intellectual property in relation to use of encapsulated terpenes in agrochemicals. The remaining useful economic life of that asset is twelve years.

 

An annual impairment review is undertaken by the Board of Directors. The directors have considered the progress of the business in the current year, including a review of the potential market for its products, the progress the Company has made in registering its products and other key commercial factors to determine whether any indicators of impairment exist.

 

The directors have used discounted cash-flow forecasts, based on product sales forecasts including those provided by the Company's commercial partners, and have taken into account the market potential for Eden's products and technologies using third party market data that Eden has acquired licences to.

 

The discount rate and the forecast cashflows are two key assumptions used. The discount rate is estimated using pre-tax rates that reflect current market assessments of the time value of money and the risk specific to the asset. The rate used was 10% (2017: 10%).

 

The forecast cash-flows are derived from discussions with the Company's commercial partners, as described below.

 

Based on the review management has carried out, it is satisfied that the Intangible Assets are not impaired in respect of their carrying value.

 

As set out in the Strategic Report the business is in a critical phase of its development as the research and development of products is transitioned to revenue generation. The value of the intangible assets is supported by management's forecasts of continued revenue growth of existing products and the successful growth of future product sales. Management has used cash-flow forecasts for the next seven years which include average annual growth of 29% over this period, followed by a further three year period in which no growth is assumed. This is considered to be reasonably prudent based on information from and discussion with strategic partners. However there is a risk that if those forecasts are not achieved then the associated intangible assets could be impaired. Average annual growth in cash-flows would need to fall below 9% for this to be the case. In the event that there were no further growth over and above the revenue achieved in the year to December 2018, there would be an impairment of intangible assets of approximately £2.9m.

 

All revenues have been projected to come from the cash generating units identified in the segmental reporting and Chairman's Report, namely the key product lines of the Company.

 

 

9. INVESTMENTS IN ASSOCIATES

 

 

2017

 

2017

Percentage ownership interest and proportion of voting rights

 

29.9%

 

29.9%

 

 

 

 

 

 

 

£

 

£

Non-current assets

 

647,137

 

584,338

Current assets

 

222,572

 

134,034

Non-current liabilities

 

(44,493)

 

(44,493)

Current liabilities

 

(177,829)

 

(27,932)

 

 

 

 

 

Net assets (100%)

 

647,387

 

645,947

 

 

 

 

 

Company's share of net assets

 

193,568

 

193,138

Separable intangible assets

 

184,521

 

199,089

Goodwill

 

412,649

 

412,649

 

 

 

 

 

Carrying amount of interest in associate

 

790,739

 

804,876

 

 

 

 

 

Revenue

 

308,864

 

225,187

Profit/(loss) from continuing operations

 

1,441

 

27,687

100% of total post-tax profits

 

1,441

 

27,687

29.9% of total post-tax profits

 

431

 

8,278

 

 

 

 

 

Amortisation of separable intangible assets

 

(14,568)

 

(14,568)

Company's share of profit/(loss) including amortisation of

separable intangible assets

 

(14,137)

 

(6,289)

Other comprehensive income

 

 

 

 

100%

 

-

 

-

29.9%

 

-

 

-

Company's share of other comprehensive income

 

-

 

-

 

 

 

 

 

Total comprehensive income (100%)

 

1,441

 

27,687

 

 

 

 

 

Company's share of total comprehensive income including

amortisation of separable intangible asset

 

(14,137)

 

(6,289)

 

 

 

 

 

Dividends received by the Company

 

-

 

-

 

 

 

 

 

 

 

TerpeneTech's registered office is Kemp House, 152 City Road, London, EC1V 2NX and its principal place of business is 3 rue de Commandant Charcot, 22410, St Quay Portrieux, France.

 

An impairment review of the investment in TerpeneTech was undertaken by the Board of Directors. The directors have considered the progress of the business in the current year, including a review of the potential market for its products, the progress TerpeneTech has made in registering its products and other key commercial factors to determine whether any indicators of impairment exist.

 

The directors have used discounted cash-flow forecasts, based on product sales forecasts provided by TerpeneTech, and have taken into account the market potential for those products.

 

The discount rate and the expected growth rate are two key assumptions used. The discount rate is estimated using pre-tax rates that reflect current market assessments of the time value of money and the risk specific to the asset. The rate used was 20% (2017: 20%). The growth rates are derived from discussions with the Company's commercial partner, TerpeneTech, as described above.

 

Based on the review management has carried out, it is satisfied that the Investment is not impaired in respect of its carrying value.

 

The directors have also considered whether any reasonable change in assumptions would lead to an impairment and are satisfied that this is not the case.

 

 

10. TRADE AND OTHER RECEIVABLES

 

 

 

2018

 

2017

 

 

£

 

£

Current:

 

 

 

 

Trade and other receivables

 

515,279

 

731,968

Prepayments and accrued income

 

76,064

 

42,949

Other debtors

 

-

 

16,992

Other taxes and social security

 

194,461

 

115,506

VAT recoverable

 

133,722

 

54,629

 

 

 

919,526

 

962,044

 

 

 

 

 

      

 

The directors consider that the carrying value of trade and other receivables approximates to the fair value. Trade debtors are included net of a provision of £nil (2017: £nil). Details of debts past due but not impaired are given in note 22.

 

 

11. CASH AND CASH EQUIVALENTS

 

 

 

2018

 

2017

 

 

£

 

£

Short term bank deposits

 

2,478,740

 

3,678,383

 

 

 

 

 

The carrying amount of these short-term bank deposits approximates to their fair value.

 

 

12. TRADE AND OTHER PAYABLES

 

 

 

2018

 

2017

 

£

 

£

Current:

 

 

 

Trade payables

499,186

 

1,558,279

Other payables

47,706

 

66,389

Other taxes and social security

15,085

 

11,836

Accruals and deferred income

313,427

 

367,997

 

875,404

 

2,004,501

 

2018

 

2017

 

£

 

£

Non-current:

 

 

 

Other creditors

67,462

 

67,462

 

 

 

 

Aggregate amounts

942,866

 

2,071,963

 

 

 

 

 

The directors consider that the carrying value of trade and other payables approximates to their fair value. See note 22 for disclosure of the amount of trade payables denominated in foreign currency. See Directors' Report for disclosure of the average credit period taken.

 

 

13. LEASING AGREEMENTS

 

Minimum lease payments under non-cancellable operating leases fall due as follows:

 

 

 

2018

 

2017

 

 

£

 

£

Between one and five years

 

53,268

 

35,000

 

 

 

 

 

 

 

14. FINANCIAL ASSETS AND LIABILITIES

 

 

 

 

 

Note

 

2018

 

2017

 

 

 

 

£

 

£

Financial assets at amortised cost

 

 

 

 

 

 

Other receivables

 

10

 

919,526

 

962,044

Cash and cash equivalents

 

11

 

2,478,740

 

3,678,383

 

 

 

 

3,398,266

 

4,640,427

 

 

 

 

 

 

 

Financial liabilities measured at amortised cost

 

 

 

 

 

 

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

12

 

499,186

 

1,558,279

 

 

 

 

 

 

 

 

 

 

 

499,186

 

1,558,279

 

 

 

 

 

 

 

 

 

 

  

 

15. CALLED UP SHARE CAPITAL

 

Number:

 

Class:

 

Nominal

 

2018

 

2017

 

 

 

 

value:

 

£

 

£

207,189,337

 

 

 

 

 

 

 

 

(2017: 207,064,337)

 

Ordinary

 

0.01

 

2,071,893

 

2,070,643

 

 

 

 

 

 

 

 

 

Alloted,issued and fully paid

 

 

 

 

 

 

 

 

Number:

 

Class:

 

Nominal

 

2018

 

2017

 

 

 

 

value:

 

£

 

£

207,189,337

 

 

 

 

 

 

 

 

(2017: 207,064,337)

 

Ordinary

 

0.01

 

2,071,893

 

2,070,643

 

 

 

 

 

 

 

 

 

 

On 4 May 2018, the Company issued 125,000 ordinary shares at 10.375p each for a total consideration of £12,969. Share issue costs of £nil were incurred and have been charged to the share premium account as detailed in note 16.

 

 

Date

 

Number of ordinary shares

 

Aggregate nominal value

 

Issue Price

 

Premium on issue

 

Total share premium

 

 

 

 

£

 

£

 

£

 

£

4/5/2018

 

125,000

 

1,250

 

0.104

 

0.094

 

11,719

 

 

 

 

1,250

 

 

 

 

 

11,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16. RESERVES

 

 

 

Retained losses

£

 

Share premium

£

 

Merger reserve

£

 

Warrant reserve

£

 

 

Totals

£

At 1 January 2018

(35,637,092)

 

31,278,196

 

10,209,673

 

592,495

 

6,443,272

Deficit for the year

(334,951)

 

-

 

-

 

-

 

(334,951)

Cash share issue

-

 

11,719

 

-

 

-

 

11,719

Share issue costs

-

 

-

 

-

 

-

 

-

Transfer to

other reserves

-

 

-

 

-

 

-

 

-

Options granted

-

 

-

 

-

 

60,951

 

60,951

Options exercised/lapsed

24,419

 

-

 

-

 

-

 

24,419

 

 

 

 

 

 

 

 

 

 

At 31 December 2018

(35,947,624)

 

31,289,915

 

10,209,673

 

653,446

 

6,205,410

 

 

 

 

 

 

 

 

 

 

 

 

The merger reserve arose on the acquisition of a subsidiary undertaking in a prior year for which merger relief was permitted under the Companies Act 2006. The warrant reserve represents the fair value of share options and warrants granted, and not exercised or lapsed, in accordance with the requirements of IFRS 2 Share Based Payments.

 

 

17. RECONCILIATION OF LOSS FOR THE YEAR TO CASH FROM/USED BY OPERATIONS

 

 

2018

 

2017

 

£

 

£

Loss for the year

(334,951)

 

(639,093)

Share of associate's losses

14,137

 

6,289

Depreciation charges

429,871

 

750,210

Share based payment charge

85,372

 

27,210

Finance costs

23,581

 

1,239

Finance income

(1,684)

 

(25,437)

Tax credit

(198,119)

 

(123,836)

 

18,207

 

(3,418)

Decrease/(increase) in trade and other receivables

149,114

 

(606,033)

(Decrease)/increase in trade and other payables

(1,157,087)

 

1,039,215

Decrease/(increase) in stock

192,158

 

(206,814)

 

 

 

 

Cash from/(used by) operations

(797,608)

 

222,950

 

 

 

 

 

 

18. CAPITAL COMMITMENTS

 

The Company had no capital commitments at 31 December 2018 (2017: £nil).

 

 

19. CONTINGENT LIABILITY

 

In September 2015, the Company entered into a Collaboration and Licence agreement with Invention Development Management Company LLC (part of Intellectual Ventures, now called Xinova LLC). As part of this agreement, upon successful completion of a number of different tasks, Xinova will be entitled to a payment which is calculated using a percentage of the value of the Company at a future date. This has been accounted for as a cash-settled share-based payment under IFRS 2.

 

An amount of £67,462, being the estimated fair value of the liability due to Xinova, was recognised during 2016 and included as a non-current liability, as disclosed in note 12 to the accounts. It is not believed that the value of the services provided by Xinova can be reliably measured, and so this amount was calculated based on the Company's market capitalisation at 31 December 2016, adjusted to reflect the percentage of work completed by Xinova at that date based on a pre-determined schedule of tasks.

 

No further charge was made during the year as no services were rendered by Xinova which would give rise to a further payment becoming due.

 

The fair value of the liability has been reviewed at the balance sheet date, given the change in the Company's market capitalisation, and it is deemed that no adjustment is required. Therefore, the liability of £67,462 continues to be recognised.

 

 

20. RELATED PARTY DISCLOSURES

 

Disclosures required in respect of IAS 24 regarding remuneration of key management personnel are covered by the disclosure of directors' remuneration included within note 3.

 

Transactions with other related parties are set out below:

 

During the year, Eden invoiced its associate, TerpeneTech, £nil for licence fees (2017: £14,750), £112,540 for R & D charges (2017: £nil) and £48,113 for royalties due (2017: £nil).

 

Also, during the year Eden made net payments to TerpeneTech totalling £11,440 (2017: net receipts of £71,302).

 

At the year end, a net amount of £135,392 was due from TerpeneTech (2017: £36,597 owed to TerpeneTech). This amount is included within Trade Receivables and Other Payables.

 

 

21. SHARE-BASED PAYMENT TRANSACTIONS

 

Share Options

 

Unapproved option scheme

 

Eden Research Plc operates an unapproved option scheme for executive directors, senior management and certain employees.

 

 

2018

 

 

 

 

 

 

 

Weighted average exercise price (pence)

 

 

Number

 

 

2017Weighted average exercise price (pence)

 

 

Number

 

Outstanding at the beginning of the year

 

 

11

 

 

 

5,025,000

 

11

 

 

5,025,000

 

Granted during the year

 

-

 

 

-

 

-

 

 

-

 

Exercised during the year

 

10

 

 

(125,000)

 

-

 

 

-

 

Lapsed during the year

 

8

 

 

1,500,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

3,400,000

 

11

 

 

5,025,000

 

 

 

 

 

 

 

 

 

 

 

 

 

The exercise price of options outstanding at the end of the year ranged between 10p and 16p (2017: 8p and 16p) and their weighted average contractual life was 0.9 years (2017: 1.5 years). None of the options have vesting conditions.

 

The share-based payment charge in respect of the unapproved option scheme for the year was £nil (2017: £nil). The weighted average fair value of each option granted during 2018 was £nil (2017: £nil).

 

Long-Term Incentive Plan ("LTIP")

 

Eden Research Plc operates an unapproved option scheme for executive directors, senior management and certain employees under a LTIP which it adopted in 2017.

 

During the prior year, the following options were granted under the LTIP:

 

 

Description Date of grant Number of awards granted Fair value per award £ Total fair value £

2015 awards

 

28/09/2017

 

1,908,680

 

0.0601

 

114,712

2016 awards

 

28/09/2017

 

2,108,000

 

0.0461

 

97,179

 

 

 

 

4,016,680

 

 

 

211,891

 

No additional options were granted in the year ended 31 December 2018.

 

The share-based payment charge for the year ended 31 December 2017 and subsequent years is set out as follows:

 

Financial year ended 31 December

 

Share based payment charge £

 

 

 

2017

 

27,210

2018

 

85,372

2019

 

75,108

2020

 

24,201

 

 

211,891

 

 

 

The following information is relevant in the determination of the fair value of options granted during the year under the unapproved options scheme under the LTIP operated by Eden Research Plc.

 

 

 

2015 Award

 

2016 Award

 

 

 

 

 

Grant date

 

28/09/17

 

28/09/17

Number of awards

 

1,908,680

 

2,108,000

Share price

 

£0.125

 

£0.125

Exercise price

 

£nil

 

£nil

Expected dividend yield

 

-%

 

-%

Expected volatility

 

73.20%

 

73.20%

Risk free rate

 

0.80%

 

0.80%

Vesting period

 

2 years

 

3 years

Expected Life (from date of grant)

 

10 years

 

10 years

 

For those options and warrants which were not granted under the Company's LTIP, fair value is measured using the Black-Scholes model. The expected life used in the model has been adjusted, based on management's best estimate, for the effects of non-transferability, exercise restrictions and behavioural conditions.

 

For those options which were granted under the Company's LTIP, Monte Carlo techniques were used to simulate future share price movements of the Company to assess the likelihood of the performance criteria being met and the fair value of the awards upon vesting. The modelling calculates many scenarios in order to estimate the overall fair value based on the average value where awards vest.

 

 

Warrants

 

 

 

2018

 

 

 

2017

 

 

 

Weighted average exercise price

(pence)

 

Number

 

Weighted average exercise price (pence)

Number

Outstanding at the beginning of the year

 

14

 

3,350,000

 

14

5,497,867

Granted during the year

 

-

 

-

 

-

-

Exercised during the year

 

-

 

-

 

-

-

Lapsed during the

year

 

16

 

(950,000)

 

-

(2,147,867)

 

 

 

 

 

 

 

 

 

 

20

 

2,400,000

 

-

3,350,000

 

The exercise price of warrants outstanding at the end of the year ranged between 11p and 30p (2017: 11p and 30p) and their weighted average contractual life was 2.6 years (2017: 1.9 years). None of the warrants have vesting conditions.

 

The share-based payment charge for the year was £nil (2017: £nil). The weighted average fair value of each warrant granted during the year was £nil (2017: £nil).

 

 

22. FINANCIAL RISK MANAGEMENT, OBJECTIVES AND POLICIES

 

Credit risk

 

 

2018

 

2017

 

£

 

£

    

Cash and cash equivalents

2,478,740

 

3,678,383

Trade receivables

515,279

 

731,968

 

2,994,019

 

4,410,351

 

 

 

 

 

The average credit period for sales of goods and services is 36 days. No interest is charged on overdue trade receivables. At 31 December 2018 trade receivables of £56,706 (2017: £195,404) were past due. During the year the Company wrote off bad debts in the amount of £47,984 (2017: £nil).

 

Trade receivables of £398,447 (2017: £683,984) at the reporting date are held in Euros and £112,656 (2017: £47,984) were held in USD.

 

The Company's policy is to provide for doubtful debts based on estimated irrecoverable amounts determined by reference to specific circumstances and past default experience. At the balance sheet date the directors consider that no provision for doubtful debts is required and that there is no further credit risk.

 

Financial liabilities

 

 

2018

 

2017

 

£

 

£

Trade payables

499,186

 

1,558,279

Other payables

115,168

 

66,389

Other taxes and social security

15,085

 

11,836

Accruals and deferred income

313,427

 

367,997

 

942,866

 

2,004,501

 

 

 

 

 

The carrying amount of trade payables approximates to fair value.

 

The average credit period on purchases of goods is 59 days. No interest is charged on trade payables. The Company has policies in place to ensure that trade payables are paid within the credit timeframe or as otherwise agreed.

 

Credit risk

As explained above, the directors consider that there is no material exposure to credit risk at the reporting date.

 

Currency risk

The Company publishes its financial statements in pounds sterling and conducts some of its business in US dollars, Swiss Francs and Euros. As a result, it is subject to foreign currency exchange risk due to exchange movements, which will affect the Company's transaction costs and translation of the results. No financial instruments are utilised to manage risk and currency gains, and losses are charged to the Statement of Profit or Loss and Other Comprehensive Income as incurred. At the year end, the Company had the following net foreign currency balances in liabilities.

 

 

 

2018

 

2017

 

£

 

£

US dollars

85,111

 

448,609

Euros

115,807

 

916,887

Australian Dollars

73,591

 

-

 

274,509

 

1,365,496

 

 

 

 

 

 

Liquidity risk

 

The interest rate profile of the Company's financial liabilities at 31 December 2018 was:-

 

 

 

Total

Fixed rate financial liabilities

Financial liabilities on which no interest is paid

 

£

£

£

Sterling

 

 

 

2018

668,357

-

668,357

2017

706,467

-

706,467

 

 

 

 

Euro

 

 

 

2018

115,807

-

115,807

2017

916,887

-

916,887

 

 

 

 

US Dollar

 

 

 

2018

85,111

-

85,111

2017

448,609

-

448,609

 

 

 

 

Australian Dollar

 

 

 

2018

73,591

-

73,591

2017

-

-

-

 

All the Euro, Australian Dollar and US Dollar liabilities are held within trade creditors and are non-interest bearing.

 

 

 

Maturity of financial liabilities

 

The maturity profile of the Company's financial liabilities at 31 December 2018 was as follows:-

 

 

2018

2017

 

 

£

£

 

In one year or less, or on demand

Over one year

 

875,404

67,462

2,004,501

67,462

 

 

 

 

 

 

942,866

 

2,071,963

 

 

 

 

 

       

Liquidity risk is managed by regular monitoring of the Company's levels of cash and cash equivalents, debtor and creditor management and expected future cash flows. See note 1 for further details on the going concern position of the Company.

 

Market price risk

The Company's exposure to market price risk comprises interest rate and currency risk exposures. It monitors these exposures primarily through a process known as sensitivity analysis. This involves estimating the effect on results before tax over various periods of a range of possible changes in interest rates and exchange rates. The sensitivity analysis model used for this purpose makes no assumptions about any interrelationships between such rates or about the way in which such changes may affect the economies involved. As a consequence, figures derived from the Company's sensitivity analysis model should be used in conjunction with other information about the Company's risk profile.

 

The Company's policy towards currency risk is to eliminate all exposures that will impact on reported results as soon as they arise. This is reflected in the sensitivity analysis, which estimates that five and ten percentage point increases in the value of sterling against all other currencies would have had minimal impact on results before tax.

 

On the other hand, the Company's policy is to accept a degree of interest rate risk as long as the effects of various changes in rates remain within certain prescribed ranges. On the basis of the Company's analysis, the only financial liabilities held by the Company are loans which are subject to a fixed rate of interest. As such it is considered that any increases in interest rates would not have had an impact on the Company's loss before tax for the year.

 

Capital risk management

The primary objective of the Company's capital management is to ensure that it maintains healthy capital ratios in order to support its business and maximise shareholder value.

 

The Company seeks to enhance shareholder value by capturing business opportunities as they develop. To achieve this goal, the Company maintains sufficient capital to support its business.

 

The Company manages its capital structure and makes adjustments to it in light of changes in economic conditions.

 

The Company looks to maintain a reasonable debt position by repaying debt or issuing equity, as and when it is deemed to be required.

 

No changes were made in the objectives, policies or processes for managing capital during the years ended 31 December 2018 and 31 December 2017.

 

The Company monitors capital using a gearing ratio, which is net debt divided by total capital plus net debt. The Company's policy is to keep the gearing ratio below 10% (2017: below 10%).The Company includes within net debt, interest bearing loans and borrowings, a loan from a venture partner, trade and other payables, less cash and cash equivalents.

 

23. DEFINED CONTRIBUTION PLANS

The Company operates a defined contribution pension plan.

The total expense relating to these plans in the current year was £15,618 (2017: £10,804).

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
FR DGGDSBSGBGCB
Date   Source Headline
31st Jan 20247:00 amRNSBoard Change
22nd Jan 20247:00 amRNSTrading Update
19th Jan 20243:00 pmRNSHolding(s) in Company
9th Jan 20247:01 amRNSMevalone Approval in the State of California
18th Dec 20237:00 amRNSEcovelexâ„¢2023 Approval in Italy
28th Nov 20237:00 amRNSSmall Cap Virtual Investor Conference
1st Nov 20237:00 amRNSChange of Nominated Adviser and Broker
9th Oct 20234:44 pmRNSHolding(s) in Company
9th Oct 20234:39 pmRNSHolding(s) in Company
9th Oct 202312:46 pmRNSHolding(s) in Company
5th Oct 20237:00 amRNSCompletion of Conditional Placing
29th Sep 20237:01 amRNSHalf Yearly Report
29th Sep 20237:00 amRNSCapital Raising Update
31st Aug 20236:25 pmRNSGrant of Awards under Long-Term Incentive Plan
17th Aug 20239:27 amRNSResult of GM and Capital Raising update
16th Aug 20237:00 amRNSFirst Order For Ecovelex
2nd Aug 20233:22 pmRNSResult of Retail Offer
28th Jul 20235:00 pmRNSRetail Offer
28th Jul 20235:00 pmRNSPlacing and Retail Offer
3rd Jul 20237:00 amRNSRegulatory Application for Ecovelex in the UK
30th Jun 20239:17 amRNSResult of AGM
29th Jun 20237:00 amRNSAGM Statement
15th Jun 20237:00 amRNSAppointment of New Product Distributor – Colombia
9th Jun 20234:29 pmRNSHolding(s) in Company
7th Jun 20237:00 amRNSPublication of Annual Report and Notice of AGM
5th Jun 20234:47 pmRNSHolding(s) in Company
30th May 20237:00 amRNSEden and Corteva seek to bring Ecovelex to market
17th May 20237:00 amRNSExercise of Options
15th May 20237:00 amRNSMevalone authorisation in New Zealand
12th May 20237:00 amRNSRegulatory approvals in California and Florida
5th May 20237:00 amRNSPreliminary results for the year ended 31 Dec 2022
17th Apr 20237:00 amRNSRegulatory authorisation for Mevalone in Poland
23rd Mar 20237:00 amRNSUS State Regulatory Approvals Update
30th Jan 20237:00 amRNSFirst Mevalone authorisation for domestic use
10th Jan 20237:00 amRNSTrading Update
15th Dec 20222:01 pmEQSEden Research signs new Mevalone distribution deal
15th Dec 20227:00 amRNSDistribution Agreement for Mevalone in France
30th Nov 20227:00 amRNSOrganic Certification in Greece
24th Oct 202212:00 pmRNSAIM Rule 17 Notification
3rd Oct 20224:39 pmRNSHolding(s) in Company
30th Sep 20227:00 amRNSEden Half Yearly Report
28th Sep 20228:46 amRNSAppointment of Auditor
27th Sep 20225:08 pmEQSEden granted US EPA regulatory approval
26th Sep 20227:00 amRNSEden granted US EPA regulatory approval
2nd Sep 20227:00 amRNSAppointment of Non-Executive Director
22nd Aug 20227:00 amRNSTrading Update
7th Jul 20227:00 amRNSExercise of Options
29th Jun 202212:18 pmRNSResult of AGM
29th Jun 20227:00 amRNSAGM Statement
8th Jun 20227:12 amRNSNotice of AGM & Publication of Annual 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.