Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksEveryman Media Regulatory News (EMAN)

Share Price Information for Everyman Media (EMAN)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 58.50
Bid: 58.00
Ask: 59.00
Change: 0.25 (0.43%)
Spread: 1.00 (1.724%)
Open: 57.50
High: 58.50
Low: 57.50
Prev. Close: 58.25
EMAN Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

24 Sep 2019 07:00

RNS Number : 3731N
Everyman Media Group PLC
24 September 2019
 

24 September 2019

Everyman Media Group PLC

("Everyman" or the "Group")

 

Interim Results

Continued growth and delivery against strategy

 

Everyman Media Group PLC, the independent, premium cinema group is pleased to report its unaudited interim results for the 26 weeks ended 4 July 2019.

 

Financial Highlights:

·; Revenue for the six months up 16% to £28.9m (H1 2018: £24.9m)

·; Adjusted EBITDA1 increased 61% to £6.6m (H1 2018: £4.1m)

·; Operating profit increased 14% to £1.6 million (H1 2018: £1.4m)

 

Operational Highlights:

·; Admissions up 9.4% to 1.5m (H1 2018: 1.3m)

·; Continued growth in average food and beverage ('F&B') spend up 13.2% to £6.95 (H1 2018: £6.14)

·; Reached record market share of 3.0%

·; Two new venues added (Horsham and Newcastle), expanding the current estate to 28 venues and 92 screens

·; Full refurbishment of Walton-On-Thames and addition of a third screen at Gerrards Cross with new kitchen

·; Committed to a further 15 new venues of which four are expected to open in H2 2019

·; Trading since the period end has continued in line with the Board's expectations

 

1Adjusted for pre-opening costs, acquisition expenses, depreciation, amortisation and share based payments. IFRS 16 has been applied. Pre IFRS 16 EBITDA would have been £4.9 million, an increase of 20%

 

Crispin Lilly, Chief Executive Officer of Everyman Media Group PLC said:

 

"The appetite for Everyman has never been stronger with our continued roll-out allowing us to deliver exceptional experiences to more audiences across the UK with our increasing footprint. As a result, we have seen progress across both our financial and operational KPIs, with growth in revenue and operating profit driven by increasing admissions and F&B spend. This has resulted in the record market share we are reporting today."

 

"Our ambitious roll out continues both in the UK and with our first international site, which is due to open in Ireland next year. We are confident that there is significant room for expansion. We look forward to delivering our proven model to additional communities in both countries in the current period and beyond."

 

 

A video overview of the results from the CEO, Crispin Lilly, is available to watch here: http://bit.ly/EMANH12019

 

For further information, please contact:

Everyman Media Group plc

Tel: 020 3145 0500

Crispin Lilly, Chief Executive Officer

 

Elizabeth Lake, Chief Financial Officer

 

 

 

Canaccord Genuity Limited (NOMAD and Broker)

Tel: 020 7523 8000

Bobbie Hilliam

 

Richard Andrews

 

Georgina McCooke

 

 

 

Alma PR (Financial PR Advisor)

Tel: 020 3405 0205

Rebecca Sanders-Hewett

 

Susie Hudson

 

Jessica Joynson

 

 

The information communicated in this announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) No. 596/2014.

 

About Everyman Media Group PLC:

 

Everyman is the fourth largest cinema business in the UK by number of venues, and is a premium, high growth leisure brand. Everyman operates a growing estate of venues across the UK, with an emphasis on providing first class cinema and hospitality. The business has over 900 employees and is headquartered in London.

 

Everyman is redefining cinema. It focuses on venue and experience as key competitive strengths, with a unique proposition:

- Intimate and atmospheric venues, which become a destination in their own right

- An emphasis on a strong quality food and drink menu prepared in-house

- A broad range of well-curated programming content, from mainstream and independent films to theatre and live concert streams, appealing to a diverse range of audiences

- Motivated and welcoming teams

 

For more information visit http://investors.everymancinema.com/

 

 

 

Chairman's Statement

 

Once again, I am pleased to be reporting on a strong period of growth, where the Group has continued to live up to its ambitions and customers have continued to embrace and enjoy our Everyman offer all throughout the UK; from Glasgow in the North, Chelmsford in the East, Horsham in the South and Bristol in the West. We have further expanded our geographic footprint, now operating 28 venues across the UK, and have continued to deliver high quality and engaging experiences for our customers. This has resulted in an increase in both the number of admissions and average spend on food and beverage.

 

Everyman's place in today's world

We believe that the entire experience is what defines cinema, and this is the heart of what we do at Everyman. It is not only the film, but all of its complementary components. The venue, food, drink and staff, all make up the experience.

 

There is significant appetite for all forms of entertainment, with continued strong leisure spend in the UK*, and cinema continues to be a much loved medium. In 2018, there were 177 million admissions, the highest since 1970, and in the same year there were around 900 film and event cinema releases theatrically. This is a huge opportunity for growth in the UK; not only have we continued to take more market share over the reported period, from 2.5% in the first six months of 2018, to 3.0% in 2019, but we are also set to benefit from being part of an expanding market. Importantly, Everyman's venues, location, food, drink, staff and film make us relevant, modern and much loved within our communities, making us less dependent on any specific film or upcoming slate.

 

These market dynamics and diverse content provide us with the foundation to continue expanding our footprint and to be confident that the appetite to consume the Everyman offer continues to go from strength to strength.

 

*source: Deloitte UK leisure consumer report 2019

 

Enhancing local communities

We are proud of the positive impact that our venues are having on high streets and communities.

 

Our aim is to breathe new life into public spaces, either through regeneration, or new developments. The Newcastle venue was previously a nightclub, which had lain disused for four years. It has now become a beautiful space with screens able to seat 200 people at capacity, and with a premium menu that can be enjoyed either in the bar or through a waiter service to the cinema seats. Meanwhile, in Horsham we were proud to be the key leisure anchor of a broader redevelopment project in the town centre.

 

More recently we added a further screen at Gerrards Cross and completed a significant refurbishment of our Walton-On-Thames venue, illustrating our long term commitment to maintaining the standard of our older venues and also providing us with an uplift in local trade.

 

Building our team

In the period, we have bolstered our committed and enthusiastic team to over 900 in total, including key hires in digital marketing and finance as well as local venue managers to support our growth ambitions.

 

Elizabeth Lake joined us as Chief Financial Officer post-period end, on 16 September 2019. Elizabeth is an excellent addition to the team and will support the Group as we continue to grow.

 

Continued momentum

Our business model and offering has been proven to work across the UK and has once again proved its success over the last six months. Trading since the period end has been robust, and we continue to trade in line with expectations for the full year.

 

We have innovative and ambitious plans for the remainder of the year and beyond and remain confident and excited of what lies ahead.

 

 

Paul WiseChairman23 September 2019

 

 

Chief Executive's Statement

 

The first half of 2019 was a demonstration of Everyman's ability to not only deliver, but to deliver ahead of the market, with our box office market share growing significantly to 3.0% from 2.5% for the same period in 2018. This has been predominantly driven by an increase in the number of venues, and the box office performance of our existing estate continues to perform well alongside an improved spend per head on food and beverages.

 

Growth has been delivered across revenue and operating profit, with all of our KPIs showing an improvement. A reflection of our quality F&B offering, spend per head grew to £6.95, up 13.2%. This was driven partly by our estate expansion with new venues having larger and better equipped bars, but also the continued menu development and an ongoing investment in the use of technology to improve service across all venues.

Alongside our commercial progress, the business continued on its ambitious path to further expand its footprint, with the opening of our Horsham and Newcastle venues, with seven screens between them. Furthermore, we delivered a successful 'Summer Love' outdoor pop-up experience at Kings Cross and announced several new partnerships with renowned F&B brands, alongside launching the Everyman app, to further enhance the customer experience.

 

Business model and growth strategy

Delivering exceptional leisure experiences to all

Everyman's business model is simple; our aim is to further build our portfolio of venues whilst successfully growing our existing estate by bringing together great food, drink, atmosphere, service and of course film, to create exceptional experiences for our customers.

 

Our growth strategy is multi-faceted:

i. Expanding the geographical footprint by establishing new venues in order to reach new customers

ii. Continually evolving the quality of experience and breadth of choice we offer at our venues

iii. Engaging in effective brand and marketing activity, to expand awareness of Everyman and increase the frequency of visits from our existing loyal customers.

 

Our model is one that delivers financial benefits, with the premium experience warranting a premium price point, and with more revenue-generating activities offered than the traditional cinema. As we grow, we also benefit from increasingly efficient central costs, allowing top line revenue growth to drop to bottom line.

 

Progress against strategy

KPIs

 

The Group uses the following key performance indicators, in addition to total revenue, to monitor the progress of the Group's activities:

 

 

 

26 weeks ended

4 July 2019*

27 weeks ended

5 July 2018

Year ended

3 January 2019

Admissions

+9.4%

1,475,425

1,348,097

2,795,359

Box office average ticket

-0.1%

£11.27

£11.28

£11.26

Food and beverage spend per head

 

+13.2%

£6.95

£6.14

£6.30

 

* 2018 was a 53 week year with extra week in the 27 weeks ended 5 July 2018

 

Progress in the Group's KPIs is driven by a number of factors: acquiring more customers, encouraging more frequent visits to venues, upgrading customers onto membership schemes and the provision of a broader range of opportunities to spend during the visits.

 

Enhancing the Everyman experience

Maintaining a focus on enhancing the quality of its venues, F&B offering, staff service and content programming is vital for Everyman and its continued growth.

 

Our Everyman venues are each uniquely designed to deliver stylish, welcoming and comfortable spaces using high quality materials whether within a brand new building or an older, traditional space. 

 

In addition to the £0.25m refurbishment of our Walton On Thames venue, we invested £1.0m building a completely new third screen at Gerrards Cross along with an expanded bar and new kitchen now capable of serving our full Spielburger menu. These investments are important to maintain the customer experience and continued profitability of existing venues such as Walton, or as additional stand-alone investment opportunities such as Gerrards Cross.

 

As our best asset and at the front line of delivering an exceptional experience to our customers, we are committed to ensuring that our teams are fully supported, developed and provided with outstanding opportunities. As such, amongst a number of initiatives, we introduced new means of internal communications across the Group to drive collaboration and enhanced our training programmes to support our staff's development. I would like to thank all our teams for their unrelenting enthusiasm, passion, hard work and exceptional delivery in the period.

 

We were very pleased to have launched our Everyman app in June and have subsequently launched an updated version this month. The app will enhance the Everyman customer journey with improved access to upcoming venue schedules and booking, food and drink functionality, and Apple music. The technology we use as part of our infrastructure has also been upgraded to ensure we remain cutting edge, including the implementation of the next iteration of Vista (EPOS) software which delivers better remote functionality for our bar teams and the adoption of Apple music playlists throughout our venues.

 

The Everyman offering was once again expanded in the period, with partnerships announced with key brands including Apple, Green & Blacks, Wild Turkey, Grey Goose, Campari and American Airline. Not only have these initiatives proven to be revenue-generating, but they also broaden our audience reach and enhance the experience they have in venue.

 

Expansion of our geographic footprint

We were delighted to have opened a three-screen venue in Horsham and a four-screen venue in Newcastle during the period.

 

In addition, we were pleased to announce that we have plans in place to open our first international venue in Dublin, Ireland. International expansion represents an entirely incremental opportunity for Everyman and one we will look to pursue cautiously. There remains however continued scope for significant expansion in the UK and we will continue our ambitious roll-out in our primary market.

 

Whilst continuing to grow our pipeline at an exciting pace, we remain as diligent as ever in ensuring that each opportunity is correct for our business and is fully funded at the time of agreement. As with all investment opportunities, we ensure it fits our strict criteria and a minimum financial return on capital invested on any new project.

 

Building the Everyman brand

Everyman's marketing activity is focused on creating memorable moments and events, exceeding customer expectations, and fostering and garnering strong authentic word of mouth advocacy. In the period, we have hosted several events including our 'Summer Love' pop up cinema at Kings Cross, our fifth annual Everyman Film Festival and many Q&A sessions with high profile individuals in the film community, such as Danny Boyle and Alex Garland.

 

Delivering on our ambitions

We have a further 15 committed venues, with a variety of lead times through to 2022. In addition, we have a further eight sites on which we have instructed lawyers and we continue to consider a range of new opportunities, some that can be delivered quickly, often within twelve months, once signed. Specifically, we look forward to opening London Broadgate, Manchester St Johns, Clitheroe, Wokingham and Cardiff before the end of the calendar year.

 

Alongside geographic expansion, we will continue to enhance the quality of experience for our customers and develop our F&B offerings.

 

Trading in the first 26 weeks of 2019 was robust and has continued in line with expectations post period. The Board is confident of meeting expectations for the full year and driving growth in the period ahead.

 

Crispin LillyChief Executive Officer23 September 2019

 

 

Chief Financial Officer's Statement

 

Revenue for the period was up 16.1% on last year to £28.9 million (5 July 2018: £24.9 million, full year to 3 January 2019: £51.9 million). This result is particularly pleasing given the extra week of trading in the 2018 comparable period.

 

The Group's adjusted operating profit before depreciation, amortisation, pre-opening expenses, and share-based payments was £6.6 million (5 July 2018: £4.1 million, full year to 3 January 2019: £9.2 million). The pre-IFRS16 equivalent as has historically been reported would have been £4.9 million for the period.

 

The Group generated a profit for the period of £0.6 million (Pre-IFRS equivalent £1.1 million, 5 July 2018 £0.8 million, full year to 3 January 2019 £2.0 million). The impact of the implementation of IFRS 16 has resulted in a reduction in reported profit due to the charge for depreciation on right-of-use assets and the interest charge on lease liabilities being greater than the charge for rent that would have been reported pre IFRS 16. The interest charge on the lease liabilities is higher in the earlier years of a lease, as a significant number of the Group's leases are relatively new, this has resulted in a reduction in reported profit. This net impact on reported profit is £0.5 million.

 

The effective tax rate is lower than the standard rate of corporation tax for the six-month period ended 4 July 2019 due to the effect of deferred tax arising from the valuation of share options (both exercised and unexercised).

 

The share-based payment expense for the period was £0.4 million (5 July 2018: £0.2 million, full year to 3 January 2019: £0.5 million) reflecting share option incentives provided to the Group's management and employees.

 

The Board does not recommend the payment of a dividend at this stage of the Group's development.

 

Cash flows

Net cash generated in operating activities was £2.9 million (5 July 2018 cash used: £2.3 million from operating activities, full year to 3 January 2019: £7.6 million generated from operating activities). Net cash outflows for the year, before financing, were £6.0 million (July 2018: £9.3 million, full year to 3 January 2019: £15.5 million). This is largely represented by capital expenditure £8.4 million on the expansion of the business through build costs and refurbishment of venues.

 

The movement in trade and other payables in the period is largely due to construction invoices relating to the new venues in Horsham and Newcastle.

 

Cash held at the end of the period was £1.9 million (5 July 2018: £3.1 million, 3 January 2019: £3.5 million). The cash held will be invested in the continuing development and expansion of the Group's business.

 

The Group has access to a £30m facility of which £11m was drawn by the end of the period.

 

Openings and capital expenditure

During the period, the Group opened a new three-screen venue in Horsham at the end of March 2019, and a four-screen cinema in Newcastle at the beginning of May 2019.

 

During the period the Group exchanged contracts on further venues at Kings Road Chelsea, Dawson Street Dublin and Egham. This is in addition to the pre-existing contracts for London Broadgate, Cardiff, Manchester, Clitheroe, Northallerton, Plymouth, Lincoln, London's Borough Market, Tunbridge Wells, Durham, Wokingham and Edinburgh.

 

The Group continues to invest in its infrastructure and head office to support the growth of new venues, investment in capital spend was £8.8 million, of which £8.4 million was on venues, the remainder being development of the Everyman App and general infrastructure.

 

 

Elizabeth LakeCFO23 September 2019

 

 

 

Consolidated statement of profit and loss and other comprehensive income for the period ended 4 July 2019 (unaudited)

 

 

 

 

 

Six-month period ended

Six-month period ended

Year

ended

 

 

 

 

 

 

4 July

5 July

3 January

 

 

 

 

 

 

2019

2018

2019

 

 

 

 

 

Note

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

Revenue

3

28,924

24,916

51,880

 

Cost of sales

 

(11,076)

(9,602)

(20,248)

 

 

 

 

 

 

 

 

 

 

Gross profit

 

17,848

15,314

31,632

 

 

 

 

 

 

 

 

 

 

Other operating income

 

-

-

3

 

Administrative expenses

 

(16,250)

(13,950)

(28,759)

 

 

 

 

 

 

 

 

 

 

Operating profit

 

1,598

1,364

2,876

 

 

 

 

 

 

 

 

 

 

Financial expenses*

 

(1,153)

-

(160)

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

445

1,364

2,716

 

Tax credit/(expense)

4

115

(596)

(679)

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

560

768

2,037

 

 

 

 

 

 

 

 

 

 

Other comprehensive income for the period

 

-

16

-

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

 

560

784

2,037

 

 

 

 

 

 

 

 

 

 

Basic earnings per share (pence)

5

0.78

1.08

2.89

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (pence)

5

0.75

1.03

2.78

 

 

 

 

 

 

 

 

 

 

All amounts relate to continuing activities.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP measure: adjusted profit from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted profit from operations

6,631

4,067

9,150

 

Before:

 

 

 

 

 

 

Depreciation and amortisation*

 

(4,151)

(2,246)

(4,563)

 

Acquisition expenses

(1)

(4)

(9)

 

Pre-opening expenses

(445)

(232)

(1,099)

 

Share-based payment expense

(370)

(221)

(500)

 

Option-based social security

(66)

-

(103)

 

Operating profit

1,598

1,364

2,876

 

 

 

 

 

 

 

 

 

 

Equivalent operating lease expense included within administrative expenses prior to IFRS16

(1,743)

 

 

 

Adjusted profit from operations comparable with prior year

4,888

 

 

 

 

 

 

 

 

 

 

 

 

*Included within depreciation and financial expenses is £72,000 relating to pre-opening expenditure. This was accounted for as pre-opening operating lease expenditure in the prior year

 
 

Consolidated balance sheet at 4 July 2019 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

4 July

5 July

3 January

 

 

 

 

 

2019

2018

2019

 

 

 

 

Note

£000

£000

£000

 

 

 

 

 

 

 

 

Assets

 

 

 

 

Non-current assets

 

 

 

 

Property, plant and equipment

 

 

 71,812

 52,910

 66,150

Right-of-use assets

6

 46,833

 -

 -

Intangible assets

8

 10,326

 10,191

 10,655

Trade and other receivables

 

 173

 173

 173

 

 

 129,144

 63,274

 76,978

Current assets

 

 

 

 

Inventories

 

 401

 315

 406

Trade and other receivables

 

 5,144

 3,060

 3,790

Cash and cash equivalents

 

 1,866

 3,145

 3,517

 

 

 7,414

 6,520

 7,713

Total assets

 

 136,558

 69,794

 84,691

 

 

 

 

 

Liabilities

 

 

 

 

Current liabilities

 

 

 

 

Other interest-bearing loans and borrowings

 

 122

 15

 56

Trade and other payables

 

 10,780

 8,356

 12,398

Lease liabilities

7

 2,054

 -

 -

 

 

 12,956

 8,371

 12,454

Non-current liabilities

 

 

 

 

Other interest-bearing loans and borrowings

 

 11,000

 1,000

 7,000

Other payables

 

 -

 5,221

 7,796

Lease liabilities

7

 58,676

 -

 -

Provisions for other liabilities

 

 -

 1,838

 1,794

Deferred tax liabilities

 

 1,431

 863

 1,210

 

 

 71,107

 8,922

 17,800

Total liabilities

 

 84,063

 17,293

 30,254

 

 

 

 

 

Net assets

 

 52,495

 52,501

 54,437

 

 

 

 

 

Equity attributable to owners of the Company

 

 

 

 

Share capital

 

 7,234

 7,021

 7,099

Share premium

 

 41,034

 38,493

 39,066

Merger reserve

 

 9,642

 11,152

 11,152

Retained earnings

 

 (5,415)

 (4,165)

 (2,880)

Total equity

 

 52,495

 52,501

 54,437

 

 

 

 

 

These financial statements were approved by the Board of Directors on 23 September 2019 and signed on its behalf by:

 C Lilly

CEO

 

 

Consolidated statement of changes in equity for the period ended 4 July 2019 (unaudited)

 

 

 

 

Share

Share

Merger

Retained

Total

 

 

 

 

capital

premium

reserve

earnings

equity

 

 

 

Note

£000

£000

£000

£000

£000

 

 

 

 

 

 

 

 

 

Balance at 5 January 2018

 

7,003

38,354

11,152

(5,170)

51,339

Profit for the period

 

-

-

-

768

768

 

 

 

 

 

 

 

 

 

Shares issued in the period

 

18

137

-

-

155

Deferred tax on share-based payments

 

-

-

-

16

16

Share-based payments

 

-

-

-

221

221

Total transactions with owners of the parent

 

18

137

-

237

392

 

 

 

 

 

 

 

 

 

Balance at 5 July 2018

 

7,021

38,491

11,152

(4,165)

52,499

 

 

 

 

 

 

 

 

 

Balance at 6 July 2018

 

7,021

38,491

11,152

(4,165)

52,499

Profit for the period

 

-

-

-

1,269

1,269

 

 

 

 

 

 

 

 

 

Shares issued in the period

 

78

575

-

-

653

Deferred tax on share-based payments

 

-

-

-

(263)

(263)

Share-based payments

 

-

-

-

279

279

Total transactions with owners of the parent

 

78

575

-

16

669

 

 

 

 

 

 

 

 

 

Balance at 3 January 2019

 

7,099

39,066

11,152

(2,880)

54,437

 

 

 

 

 

 

 

 

 

Balance at 4 January 2019

 

7,099

39,066

11,152

(2,880)

54,437

Profit for the period

 

-

-

-

560

560

 

 

 

 

 

 

 

 

 

Shares issued in the period

 

135

1,968

-

-

2,103

Acquisition of NCI with no change in control

 

-

-

(1,510)

-

(1,510)

Deferred tax on share-based payments

 

-

-

-

(335)

(335)

Share-based payments

 

-

-

-

370

370

IFRS16 accumulated restatement

6

-

-

-

(3,130)

(3,130)

Total transactions with owners of the parent

 

135

1,968

(1,510)

(3,095)

(2,502)

 

 

 

 

 

 

 

 

 

Balance at 4 July 2019

 

7,234

41,034

9,642

(5,415)

52,495

 

 

Consolidated cash flow statement for the period ended 4 July 2019 (unaudited)

 

 

 

 

 

4 July

5 July

3 January

 

 

 

 

 

2019

2018

2019

 

 

 

 

Note

£000

£000

£000

Cash flows from operating activities

 

 

 

 

Profit for the period

 

 560

 768

 2,037

Adjustments for:

 

 

 

 

Financial expenses

 

 1,153

 -

 160

Income tax (credit)/expense

4

 (115)

 596

 679

Operating profit

 

 1,598

 1,364

 2,876

 

 

 

 

 

Depreciation and amortisation

 

 4,152

 2,243

 4,563

Loss on disposal of property, plant and equipment

 

 51

 -

 17

Transfer of property, plant and equipment to profit and loss

 

 -

 -

 41

Bad debts

 

 (105)

 (2)

 141

Acquisition expenses

 

 1

 4

 9

Lease incentives amortised

 

 -

 4

 214

Market rent provisions

 

 -

 (45)

 (88)

Equity-settled share-based payment expenses

 

 370

 221

 500

 

 

 6,067

 3,789

 8,273

 

 

 

 

 

Changes in working capital

 

 

 

 

Decrease/(increase) in inventories

 

 2

 (7)

 (98)

Increase in trade and other receivables

 

 (1,987)

 (2,014)

 (2,887)

Decrease in lease liabilities net of lease incentives

 

 (308)

 -

 -

Decrease in trade and other payables

 

 (915)

 (4,074)

 2,332

 

 

 

 

 

Cash generated from/(used in) operating activities

 

 2,859

 (2,306)

 7,620

Corporation tax paid

 

 -

 (1)

 -

 

 

 

 

 

Net cash generated from/(used in) operating activities

 

 2,859

 (2,307)

 7,620

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Acquisition as business combination

8

 (1)

 (4)

 (9)

Acquisition of property, plant and equipment

 

 (8,439)

 (6,683)

 (22,235)

Proceeds from sale of property, plant and equipment

 

 -

 -

 9

Acquisition of intangibles

 

 (403)

 (263)

 (895)

 

 

 

 

 

Net cash used in investing activities

 

 (8,843)

 (6,950)

 (23,130)

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

Proceeds from the issuance of ordinary shares

 

 446

 157

 808

Proceeds from bank borrowings

 

 6,000

 -

 6,000

Repayment of bank borrowings

 

 (2,000)

 (6,000)

 (6,000)

Interest paid

 

 (113)

 (121)

 (147)

 

 

 

 

 

Net cash generated from/(used in) financing activities

 

 4,333

 (5,964)

 661

 

 

 

 

 

Net decrease in cash and cash equivalents

 

 (1,651)

 (15,221)

 (14,849)

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

 

 3,517

 18,366

 18,366

 

 

 

 

 

Cash and cash equivalents at the end of the period

 

 1,866

 3,145

 3,517

 

Notes to the financial statements

 

1

General information

 

 

 

 

 

Everyman Media Group PLC and its subsidiaries (together, 'the Group') are engaged in the ownership and management of cinemas in the United Kingdom. Everyman Media Group PLC (the Company) is a public company limited by shares domiciled and incorporated in England and Wales (registered number 08684079). The address of its registered office is Studio 4, 2 Downshire Hill, London NW3 1NR.

 

 

 

 

 

 

 

 

 

 

 

2

Basis of preparation and accounting policies

 

 

 

 

These condensed interim financial statements of the Group for the period ended 4 July 2019 have been prepared using accounting policies consistent with International Financial Reporting Standards (IFRSs) as adopted by the European Union. The same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in the Group's latest audited financial statements for the year ended 3 January 2019. Amendments made to IFRSs, specifically IFRS9 and IFRS15, since 3 January 2019, have not had a material effect on the Group's results or financial position for the period. IFRS16 has had a material impact as described in the proceeding notes.

 

 

 

 

 

The financial statements presented in this report have been prepared in accordance with IFRSs applicable to interim periods. However, as permitted, this interim report has been prepared in accordance with the AIM Rules for Companies and does not seek to comply with IAS34 "Interim Financial Reporting".

 

 

These condensed interim financial statements have not been audited, do not include all of the information required for full annual financial statements and should be read in conjunction with the Group's statutory consolidated annual financial statements for the year ended 3 January 2019.

IFRS16 Leases

Effective 1 January 2019, IFRS16 has replaced IAS17 and IFRIC4 (Determining whether an arrangement contains a lease).

The Group adopted IFRS16 using the modified retrospective approach on transition, recognising leases at the carried forward value had they been treated as such from inception, without restatement of comparative figures. On adoption of IFRS16, the Group recognised right-of-use assets and lease liabilities in relation to cinema venues, office space and cars. These had previously been classified as operating leases, including any lease incentives, favourable leases and market rent provisions.

Right-of-use assets are measured on transition and during the period as follows:

- Venues and office space: at an amount equal to the lease liability less any lease incentives, favourable leases and market rent provisions

- Cars: at an amount equal to the lease liability

The right-of-use assets at 4 July 2019 were £46.8m.

Lease liabilities are measured on transition at the carried forward present value of the remaining lease payments discounted using the Group's incremental borrowing rate at 1 January 2019 of 3.2%. During the period lease liabilities are measured at the present value of the lease payments discounted using the Group's incremental borrowing rate at inception of each lease (3.2% average during the period).

The lease liabilities at 4 July 2019 were £60.7m, with £2.1m due within 12 months.

The difference between the right-of-use assets and lease liabilities on transition is an adjustment to retained earnings. Included in profit and loss for the period is £1.2m depreciation of right-of-use assets and £1m financial expenses on lease liabilities.

 

 

 

 

 

 

 

 

3

 

Revenue

 

 

 

Six-month period

Six-month period

Year ended

 

 

 

 

 

 

ended 4 July

ended 5 July

3 January

 

 

 

 

 

 

2019

2018

2019

 

 

 

 

 

 

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

Film and entertainment

 

16,629

15,201

31,465

 

Food and beverages

 

10,261

8,277

17,622

 

Other income

 

2,034

1,438

2,793

 

 

 

 

 

 

28,924

24,916

51,880

 

 

 

 

 

 

 

 

 

4

 

Taxation

 

 

 

Six-month period

Six-month period

Year ended

 

 

 

 

 

 

ended 4 July

ended 5 July

3 January

 

 

 

 

 

 

2019

2018

2019

 

 

 

 

 

 

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

Current tax

 

 

 

-

-

-

 

 

 

 

 

 

-

-

-

 

Deferred tax (credit)/expense

 

 

 

 

 

Origination and reversal of temporary differences

(222)

201

296

 

 

Adjustments in respect of prior years

107

395

383

 

Total tax (credit)/charge

(115)

596

679

 

 

 

 

 

 

 

 

 

 

The reasons for the difference between the actual tax charge for the period and the standard rate of corporation tax in the United Kingdom applied to the profit for the period are as follows:

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of effective tax rate

 

Six-month period

Six-month period

Year ended

 

 

 

 

 

 

ended 4 July

ended 5 July

3 January

 

 

 

 

 

 

2019

2018

2019

 

 

 

 

 

 

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

445

1,364

2,716

 

 

 

 

 

 

 

 

 

 

Tax at the UK corporation tax rate of 19%

84

259

516

 

 

 

 

 

 

 

 

 

 

Permanent differences (allowable deductions)/ expenses not deductible for tax purposes

(120)

(11)

19

 

Deferred tax not previously recognised

 

107

395

383

 

Other short term timing differences (potentially exercisable share options)

(69)

(47)

(239)

 

Effect of change in expected future statutory rates on deferred tax

(117)

-

-

 

Total tax (credit)/expense

(115)

596

679

 

 

 

 

 

 

 

 

 

 

A reduction in the UK corporation tax rate from 21% to 20% (effective from 1 April 2015) was substantively enacted on 2 July 2013. Further reductions 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 Group's future current tax charge accordingly. The deferred tax at 4 July 2019 has been calculated based in these rates.

 

 

 

 

 

5

Earnings per share

 

 

 

Six-month period

Six-month period

Year ended

 

 

 

 

 

 

ended 4 July

ended 5 July

3 January

 

 

 

 

 

 

2019

2018

2019

 

 

 

 

 

 

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

Profit used in calculating basic and diluted earnings per share

560

768

2,037

 

 

 

 

 

 

 

 

 

 

Number of shares (000's)

 

 

 

 

 

 

 

Weighted average number of shares for the purpose of basic earnings per share

71,777

71,413

70,391

 

 

 

 

 

 

 

 

 

 

Number of shares (000's)

 

 

 

 

 

Weighted average number of shares for the purpose of diluted earnings per share

74,625

74,598

73,366

 

 

 

 

 

 

 

 

 

 

Basic earnings per share (pence)

 

0.78

1.08

2.89

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (pence)

 

0.75

1.03

2.78

 

 

 

 

 

 

 

 

 

 

Basic earnings per share amounts are calculated by dividing net profit/(loss) for the period attributable to Ordinary equity holders of the parent by the weighted average number of Ordinary shares outstanding during the year.

 

 

 

 

 

 

 

 

 

 

 

The Company has 4,295,000 potentially issuable shares (2018: 5,575,000) all of which relate to the potential dilution from the Group's share options issued to the Directors and certain employees and contractors, under the Group's incentive arrangements.

 

 

 

 

 

 

 

 

 

 

6

Right-of-use assets

 

 

 

 

 

Implementation of IFRS16 Leases accounting standard in the period

 

 

At the beginning of the period the Group accounted for the net present value of existing operating leases as lease liabilities and equivalent right-of-use assets less any lease incentives, favourable leases and market rent provisions. The Group opted to use a modified retrospective approach by recognising the leases at the carried forward value had they been treated as such from inception. This is reflected as an adjustment to retained earnings of £3.1m. After accounting for newly-signed leases, contributions from landlords and depreciating existing right-of-use assets by £1.2m, the resulting figure carried forward of £46.8m is shown in non-current assets.

 

 

 

 

 

 

 

 

 

 

 

 

7

Lease liabilities

 

 

 

 

 

Implementation of IFRS16 Leases accounting standard in the period

 

 

After accounting for newly-signed leases, repayments of existing leases and financing costs of £1m, the resulting figure carried forward of £60.7m is shown in current and non-current lease liabilities.

 

 

 

 

 

 

 

 

 

 

8

Acquisition of Group companies

 

 

 

 

 

Acquisitions in the period

 

 

 

 

 

During the period Everyman Media Group PLC acquired the remaining A Ordinary shares in Everyman Media Holdings Limited for £1.7m. Consideration was paid in a share-for-share exchange of newly-issued shares in Everyman Media Group PLC. The consideration in excess of net assets acquired was accounted for as acquisition of non-controlling interests without any resulting change in control of £1.5m.

 

 

 

 

 

 

 

 

 

 

 

 

The Group also acquired 100 Ordinary shares, being the entire issued share capital, of Foxdon Ltd (a limited company established and resident in Republic of Ireland) for €100 on 24 June 2019.

 

 

 

 

 

 

 

 

 

 

9

Related party transactions

 

 

 

 

 

The purchase of A Ordinary Shares in Everyman Media Holdings Limited held by Adam Kaye and Paul Wise were acquired by way of a share exchange for newly-issued shares in Everyman Media Group PLC.

                

 

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
 
 
IR SEFESDFUSESU
Date   Source Headline
18th Apr 20249:17 amRNSDirector/PDMR Shareholding
17th Apr 20247:00 amRNSGrant of Options
16th Apr 20247:00 amRNSFinal Results to 28 December 2023
28th Mar 20247:00 amRNSNotice of Results and Investor Presentation
9th Feb 202412:45 pmRNSCorrection: Director/PDMR Shareholding
2nd Feb 20247:00 amRNSHolding(s) in Company
1st Feb 20247:00 amRNSDirector/PDMR Shareholding
31st Jan 20247:00 amRNSDirector/PDMR Shareholding
23rd Jan 20247:00 amRNSTrading Update
15th Dec 20237:00 amRNSAcquisition
23rd Nov 202311:19 amRNSDirector/PDMR Shareholding
22nd Nov 20231:36 pmRNSDirector/PDMR Shareholding
20th Oct 20237:00 amRNSDirector/PDMR Shareholding
3rd Oct 20237:00 amRNSDirector/PDMR Shareholding
2nd Oct 20237:00 amRNSDirector/PDMR Shareholding
27th Sep 20237:00 amRNSInterim Results
18th Aug 20232:20 pmRNSDirector/PDMR Shareholding
18th Aug 202312:00 pmRNSGrant of Options and Changes to Option Terms
18th Aug 20237:01 amRNSNew banking facilities
18th Aug 20237:00 amRNSTrading Update and Notice of Results
15th Jun 20234:41 pmRNSResults of Annual General Meeting
10th May 20231:30 pmRNSHolding(s) in Company
5th May 20231:45 pmRNSHolding(s) in Company
4th May 20237:00 amRNSPosting of Annual Report and Notice of AGM
12th Apr 20237:00 amRNSFinal Results to 29 December 2022
24th Mar 20237:00 amRNSNotice of Results
1st Feb 20235:11 pmRNSGrant of Options
25th Jan 20234:56 pmRNSDirector/PDMR Shareholding
23rd Jan 20239:00 amRNSDirector/PDMR Shareholding
23rd Jan 20237:00 amRNSTrading Update
8th Dec 20227:39 amRNSHolding(s) in Company
18th Nov 20227:00 amRNSDirectorate Change
25th Oct 20227:00 amRNSGrant of Options
28th Sep 20227:00 amRNSInterim Results
20th Sep 20227:00 amRNSDirector Appointment
11th Aug 20227:00 amRNSDirector/PDMR Shareholding
9th Aug 20227:00 amRNSDirector/PDMR Shareholding
29th Jul 20227:00 amRNSDirector/PDMR Shareholding
29th Jul 20227:00 amRNSHolding(s) in Company
27th Jul 20227:00 amRNSTrading Update
7th Jul 20227:00 amRNSDirector/PDMR Shareholding
28th Jun 20227:01 amRNSDirectorate Change
28th Jun 20227:00 amRNSDirectorate Change
17th Jun 20227:00 amRNSDirector/PDMR Shareholding
16th May 20225:30 pmRNSPosting of Annual Report and Notice of AGM
31st Mar 20227:00 amRNSDirectorate Change
25th Mar 20227:00 amRNSFinal Results to 30 December 2021
31st Jan 20228:31 amRNSTotal Voting Rights
21st Jan 20227:00 amRNSTrading Update
20th Jan 20225:15 pmRNSExercise of Options

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.