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 picksEZH.L Regulatory News (EZH)

  • There is currently no data for EZH

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

3 Jun 2015 07:00

RNS Number : 0170P
easyHotel PLC
03 June 2015
 

3 June 2015

easyHotel plc

 

Interim results for the six months ended 31 March 2015 and Board changes

Continued investment for profitable growth

 

easyHotel plc ("easyHotel") (AIM:EZH), the owner, developer, operator and franchisor of "super budget" branded hotels, today announces its results for the six months ended 31 March 2015.

 

Financial Highlights

 

· Revenue up 104% to £2.59m (31 March 2014: £1.27m)

· Profit before tax (excluding corporate office expenses) up 122% to £1.35m (31 March 2014: £0.61m)

· Adjusted EBITDA (before one-off items) up 6% to £0.52m (31 March 2014: £0.49m)

· Profit before tax up 7% to £0.37m (31 March 2014: £0.34m)

· Basic earnings per share of 0.4p

 

Business Highlights

 

· Robust trading in all owned hotels

· Total operating hotel rooms increased by 12% since 30 September 2014 with easyHotel Croydon (103 rooms) successfully opened in November 2014 and running according to plan

· Acquisition of a freehold building in Liverpool following the period end should (subject to successful planning consent) increase owned rooms by 17%, with the hotel expected to open in Spring 2016

· Several opportunities currently being assessed to expand our owned hotel portfolio in the UK and continental Europe

· Franchised hotel in Frankfurt opened in January 2015 and the pipeline includes easyHotel Prague, due to open on 5 June 2015

· The Group has a number of ongoing discussions regarding new franchise contracts

· New multilingual and responsive website launched and improved marketing initiatives implemented (with specific focus on digital marketing strategy) as well as improvements in customer service processes

 

Commenting on the results, Simon Champion, Chief Executive Officer said:

 

"easyHotel has continued to perform well, with a doubling of revenue year on year driven primarily by an increase in the capacity of our owned hotel portfolio. Profit growth has been dampened this year because of the additional costs incurred by being a public company, as well as the Group investing to meet significant development targets. Our expansion strategy is progressing well, with a new site acquired in Liverpool expected to open in Spring 2016. In addition, there has been an ongoing commitment to marketing and enhancing our customer experience, with a new website launched in March 2015 and a focus on improved customer service.

 

"Trading for the year ending 30 September 2015 continues in line with the Board's expectations and we remain confident that we can secure properties in the UK and key European gateway cities and continue to expand our franchised hotels elsewhere, delivering a high return on investment for our shareholders."

 

 

Board Changes

 

Having steered easyHotel through its successful IPO, Jan G. Astrand, Executive Chairman, has decided to spend more time on his other business activities in the UK and abroad. Consequently he has decided to step down from his role and will leave his responsibilities at the Company on 1 July 2015. The Board expresses its thanks to Jan for his contribution to the development of easyHotel.

 

The Board is pleased to announce that Jonathan Lane, currently Non-executive Director, has been appointed Non-executive Chairman with effect from 2 July 2015. Jonathan, who is current non-executive Chairman of Shaftesbury PLC, has a wealth of experience at the board level of UK public companies and is ideally positioned to guide the Board as Chairman on its growth strategy.

 

Following the above changes to the Board of Directors, Scott Christie, Non-executive Director, will become chairman of the remuneration committee, in addition to his role as chairman of the audit committee.

 

 

Enquiries:

 

easyHotel Plc

www.easyhotel.com

Simon Champion, Chief Executive Officer

http://ir.easyhotel.com

Marc Vieilledent, Chief Financial Officer

 

 

 

Investec (Nominated Adviser and Broker)

+44 (0) 20 7597 4000

Chris Treneman / David Anderson

 

 

 

Hudson Sandler (Financial PR)

+44 (0) 20 7796 4133

Michael Sandler / Wendy Baker / Emily Dillon

 

 

 

Notes to Editors:

 

easyHotel is the owner, developer, operator and franchisor of branded hotels. Its strategy is to target the "super budget" segment of the hotel industry by marketing "clean, comfortable and safe" hotel rooms to its customers. easyHotel currently has three owned hotels comprising 390 rooms, and a further 17 franchised hotels with approximately 1,400 rooms.

 

Owned hotels: Old Street (London), Glasgow, Croydon

 

Franchise locations: Bulgaria (Sofia), Czech Republic (Prague) due to open on 5 June 2015, Germany (Berlin, Frankfurt), Hungary (Budapest), The Netherlands (Amsterdam, Rotterdam, The Hague), Switzerland (Basel, Zurich), UAE (Dubai), UK (Edinburgh, London) 

Overview

 

easyHotel continues to perform well and deliver its strategy. Revenue in the first half was double that of the same period last year, driven primarily by an additional 173 rooms in our owned hotel portfolio. We have moved forward with our owned hotel expansion plans, with easyHotel Croydon opening in November 2014 and a new hotel development site acquired in Liverpool (expected to open in Spring 2016).

 

Since admission to AIM there has been an ongoing focus on enhancing the Group's marketing capabilities and improving our customer experience and service. A solid platform is now in place for scaling up the business in line with the Group's stated growth strategy.

 

Financial Performance

 

Total revenue increased by 104% to £2.59m (31 March 2014: £1.27m), driven by the expansion of our owned hotel portfolio.

 

Owned hotel revenue increased by 155% to £1.71m (31 March 2014: £0.67m), reflecting the opening of easyHotel Croydon in November 2014, which added a further 103 rooms, and the addition of 70 rooms at easyHotel Old Street in April 2014. Occupancy for owned hotels was 69%, ADR was £35 and RevPAR was £24. This is a positive performance considering the recent Croydon opening, increase in Old Street capacity and the fact that the first half of the year is historically an off-peak season for the business. Owned hotel profit before tax is up 224% to £0.75m (31 March 2014: £0.23m) driven by the revenue increase and continued focus on operating costs control.

 

A one-off fee of £0.27m was recognised during the period in relation to the termination of the franchisee agreement with a South African franchisee (60 rooms). Franchised hotel revenue (excluding the one-off fee release relating to the South African franchisee) is up 5% to £0.61m (31 March 2014: £0.58m). Franchised hotel profit before tax rose to £0.59m (31 March 2014: £0.37m).

 

Corporate office costs increased by £0.72m to £0.97m in first half 2015, primarily as a result of higher staff costs and professional fees. The increased costs are largely a consequence of becoming a listed company as well as building a foundation for the future growth of the business.

 

There was an unrealised foreign exchange loss of £0.21m (included in finance expenses) on amounts due from a franchisee in the Benelux region, as highlighted in the balance sheet analysis below.

 

Overall Group profit before tax was up 7% to £0.37m (31 March 2014: £0.34m) and adjusted EBITDA (before exceptional and one-off items) up 6% to £0.52m (31 March 2014: £0.49m). Basic earnings per share was 0.4p - this is not deemed comparable with the prior year given the significant change in number of shares post IPO.

 

Review of operations

 

During the first half, the Group invested in marketing and customer service initiatives to drive revenue and improve our customer experience.

 

In March 2015, the Group launched a new multi-platform website at www.easyhotel.com in seven languages. The new website has been designed with mobile devices in mind, which are used for 40% of our customer visits (up from 6% in 2011). The website design enhances our customer booking experience and is expected to drive an increase in owned hotel revenues and direct bookings for franchisees. All owned hotel bookings are made via our own website, and higher direct bookings also makes our franchising model more attractive by lowering distribution costs.

 

The appointment of a marketing manager has helped accelerate the improvement in organic and paid digital search campaigns, improve search engine optimisation, and enhance overall marketing strategies which will benefit both owned and franchised hotels. The Group is looking at a number of partnerships to further broaden consumer recognition of the easyHotel brand.

 

In addition, the Group has recently launched a new online customer helpdesk service, which enables easyHotel to better manage customer queries and complaints for both owned and franchised hotels. The Group is also implementing strategies to improve customer feedback, including a service that invites all customers to provide feedback on their stay. These initiatives will help deliver ongoing improvements to our operations and customer service, as well as ensuring franchisees maintain the prescribed level of service.

 

Owned hotels

 

Revenues in owned hotels have risen significantly in the period. Some of this is due to new openings, and quite encouragingly also due to Old Street, which showed RevPAR growth despite a 76% increase in capacity. This rise at Old Street is a reflection of the benefit of refurbishment in Summer 2014 and increased operational focus, and also highlights a latent demand for budget hotel rooms in the Old Street area.

 

The Group remains in discussions with Islington Council regarding obtaining retrospective planning permission for parts of the Old Street property. It is anticipated that this process will be ongoing for some time.

 

A high-speed Wi-Fi network was installed in easyHotel Old Street. This is proving to be a profitable revenue stream whilst adding to the overall customer experience. A wider rollout of the Wi-Fi service is now underway, with easyHotel Croydon also now live and installation at easyHotel Glasgow expected in the second half.

 

Expansion

 

easyHotel's principal growth strategy is the roll-out of further owned hotels in the UK and major European gateway cities. In line with this strategy, we were pleased to announce the recent acquisition of a freehold property which, when converted to an easyHotel, will increase the number of owned hotel rooms by 17% to c.458 rooms.

 

Our focus is on the conversion of commercial properties into hotels, and the search for suitable properties is progressing with several prospects currently being considered. Our focus remains on achieving a hurdle mature rate of return of at least 15% on new property acquisitions (EBITDA divided by capital invested).

 

Franchised hotel growth will continue to be a focus for the Group and a number of franchisee opportunities are currently being assessed.

 

 

Owned development pipeline

 

We have accelerated our research efforts and extended our real estate broker network to ensure we make progress with our strategy of acquiring hotel development sites. This has resulted in our recent purchase outlined below, as well as highlighting several potential acquisition targets which are currently under consideration.

 

On 16 April 2015, the Group announced the acquisition of a freehold office building and restaurant at 47 Castle Street in Liverpool. Subject to planning consent, it is the Group's intention to convert the four upper floors of the building into a 68-bedroom easyHotel and the ground floor of the building will remain a restaurant operated by a third party. In total, the purchase of the building and conversion project is expected to cost around £3m. The property is centrally located for both leisure and business customers being within walking distance of shops, tourist attractions such as the Cavern Club, transport links, and the Albert Docks. easyHotel Liverpool is expected to open in Spring 2016.

 

Franchise development

 

Our franchise partners continue to add to their existing assets and there are a number of new hotels in the pipeline. In January 2015, easyHotel Frankfurt, a 132-bedroom hotel located in the heart of Frankfurt, was successfully opened and is the second franchised easyHotel in Germany. easyHotel Prague, a 88-bedroom hotel, is expected to open on 5 June 2015.

 

The Group is benefiting from the appointment of a Global Franchising Director who is evaluating many franchise enquiries as well as proactively sourcing new opportunities. We continue to explore further development opportunities with existing franchise partners.

 

Cash flows/Balance Sheet

 

During the first half of the year, our operating activities generated £0.8m of cash, with a total net use of cash of £1.3m after net financial expenses, investments and share purchases.

 

At 31 March 2015, we had £23m of cash reserves giving us significant capacity to continue acquiring suitable properties that deliver our hurdle rate of return.

 

In October 2014 the Board announced that it had been in discussions about the potential acquisition of its Benelux franchisee, a transaction which the Board subsequently decided not to pursue. As part of the negotiations the Group entered into an agreement to lend the franchisee €850k and provide a €3.3m deposit to secure a potential new Belgian franchised hotel property development.

 

The Board confirms that the €850k loan was repaid after the period end as part of a material refinancing by a large private equity fund of the Benelux franchisee. The Board is also encouraged that its Benelux franchisee has now secured a strong backer to help it continue to grow. As part of the franchisee refinancing arrangements the Group has agreed to extend the repayment date of the €3.3m deposit on the potential new Belgian franchised hotel property. Interest will accrue on this deposit to easyHotel at a rate of 10% per annum payable from 2 April 2015 and a failure to repay it prior to receipt of the project's planning permission will result in the franchisee relinquishing its rights to the Benelux Master Franchise and easyHotel assuming ownership and control of this potentially attractive hotel development.

 

 

£962,218 has been spent this financial year by the Employee Benefit Trust on share purchases. At 31 March 2015 1,125,000 shares are held by the Employee Benefit Trust (112,500 shares held at 30 September 2014).

 

Dividends

 

As previously announced, the Board believes that, despite being in a growth stage and investing significant amounts of capital, easyHotel should pay dividends of 30%-50% of post-tax profits on a regular basis. In the absence of exceptional circumstances the Board expects to pay its maiden dividend, for the year ended 30 September 2015, in April 2016.

 

Outlook

 

Since 1 October 2014, activity and profit in our owned hotels have been robust. Our newly opened Croydon hotel, which has been profitable since its first full month of operation, has seen trading improve every month and management is satisfied with how trading is maturing.

 

Following a period of investment in marketing and customer service initiatives the Group's owned and franchised hotels will benefit from the launch of the new website and marketing strategies that are being implemented.

 

Current trading is in line with the Board's expectations, despite the impact of the weak Euro on the UK hotel activity. The Board remains confident that we can secure properties in the UK and key European gateway cities and expand our franchised hotels elsewhere, delivering a high return on investment for shareholders. 

GROUP STATEMENT OF COMPREHENSIVE INCOME

for the period ended 31 March2015

 

 

 

 

 

 

Note

Unaudited

6 months ended 31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

 

 

 

 

 

System Sales

 

9,021,333

8,013,269

17,327,350

 

 

 

 

 

Revenue

2

  2,589,327

1,270,203

3,543,948

Cost of sales

 

(834,039)

(310,713)

(1,158,444)

Gross profit

 

1,755,288

 959,490

2,385,504

Administrative expenses

3

(1,148,570)

(580,804)

 (1,702,747)

Operating profit

 

606,718

378,686

682,757

Analysed as:

 

 

 

 

Adjusted EBITDA*

3

518,715

488,260

1,729,918

Accelerated Initial Fee Release

2

269,500

-

-

Restructuring and listing costs

 

-

-

(555,499)

Depreciation

 

(179,166)

(109,574)

(410,771)

Share based payments

3

(2,331)

-

(80,891)

 

 

606,718

378,686

682,757

Finance income

4

38,491

-

16,640

Finance expense

4

(279,857)

(36,165)

(126,822)

Profit before taxation

 

365,352

342,521

572,575

Taxation

 

(121,587)

(75,354)

(164,656)

Profit for the period

 

 

 243,765

 

267,167

 

407,919

 

Other comprehensive income

 

 

 -

 

-

 

-

Total comprehensive income

 

 

 243,765

 

267,167

 

407,919

 

Attributable to equity holders of the Company

 

 

243,765

 

267,167

 

407,919

 

 

Earnings per share

 

 

 

 

Basic & diluted (pence)

8

 0.4

1.1

1.2

*Adjusted EBITDA represents Earnings before Interest, Taxation and Depreciation adjusted for accelerated initial fee releases, restructuring and listing costs, and share based payment charges.

 

 

GROUP STATEMENTOF CHANGES IN EQUITY

for the period ended 31 March 2015

 

 

6 months ended 31 March 2014

Audited

 

 

 

 

 

 

 

 

 

 

Share

 Share

Merger

EBT

Retained

 

 

capital

 premium

reserve

reserve

Earnings

Total

 

 

£

£

£

£

£

£

 

 

 

 

 

 

 

 

 

At 30 September 2013

250,000

-

2,750,001

-

413,968

3,413,969

 

Total comprehensive income

for the period

-

-

-

-

267,167

267,167

 

Balance at 31 March 2014

250,000

-

2,750,001

-

681,135

3,681,136

 

 

12 months ended 30 September 2014

Audited

 

 

 

 

 

 

 

 

 

 

 

 

Share

Share

Merger

EBT

Retained

 

 

 

capital

 Premium

reserve

reserve

Earnings

Total

 

 

£

£

£

£

£

£

 

 

 

 

 

 

 

 

 

At 30 September 2013

250,000

-

2,750,001

-

413,968

3,413,969

 

Shareholder capitalization of loans

59,487

4,699,493

-

-

-

4,758,980

 

Share issue less costs

315,513

23,892,543

-

-

-

24,208,056

 

Share based payment charge

-

-

-

-

80,891

80,891

 

EBT share purchases

-

-

-

(105,187)

-

(105,187)

 

Total comprehensive income

for the year

-

-

-

-

407,919

407,919

 

 

 

 

 

 

 

 

 

Balance at 30 September 2014

625,000

28,592,036

2,750,001

(105,187)

902,778

32,764,628

 

 

6 months ended 31 March 2015

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

Share

Share

Merger

EBT

Retained

 

 

 

capital

 premium

reserve

Reserve

Earnings

Total

 

 

£

£

£

£

£

 £

 

 

 

 

 

 

 

 

 

At 30 September 2014

625,000

28,592,036

2,750,001

(105,187)

902,778

32,764,628

 

Share based payment charge

-

-

-

-

2,331

2,331

 

EBT share purchases

-

-

-

(962,218)

-

(962,218)

 

Total comprehensive income

for the period

-

-

-

-

243,765

243,765

 

Balance at 31 March 2015

625,000

28,592,036

2,750,001

(1,067,405)

1,148,874

 32,048,506

            

 

 

GROUP STATEMENT OF FINANCIAL POSITION

at 31 March 2015

 

 

 

 

Note

Unaudited

6 months ended 31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

Assets

 

 

 

 

Non-current assets

 

 

 

 

Intangibles

 

59,536

-

-

Property, plant and equipment

 

19,418,278

16,781,799

18,795,738

Total non-current assets

 

19,477,814

16,781,799

18,795,738

Current assets

 

 

 

 

 

 

Trade and other receivables

5

781,432

368,611

922,823

Cash and cash equivalents

6

23,011,035

2,362,315

 24,263,974

Total current assets

 

23,792,467

2,730,926

25,186,797

Total assets

 

43,270,281

19,512,725

43,982,535

 

 

 

 

 

Liabilities

 

 

 

 

 Non-current liabilities

 

 

 

 

Trade and other payables

7

167,200

448,409

435,196

Bank borrowings

 

7,200,000

7,200,000

7,200,000

Deferred tax liability

 

94,257

81,089

113,755

Total non-current liabilities

 

7,461,457

7,729,498

7,748,951

Current liabilities

 

 

 

 

 

Trade and other payables

7

3,592,931

 8,017,053

3,417,282

Corporate taxation

 

167,387

85,038

51,674

Total current liabilities

 

 3,760,318

8,102,091

3,468,956

Total liabilities

 

11,221,775

15,831,589

11,217,907

Total net assets

 

32,048,506

3,681,136

32,764,628

 

Equity

Equity attributable to owners of the Company

 

 

 

 

Share capital

625,000

250,000

625,000

Share premium

28,592,036

2,750,001

28,592,036

Merger reserve

2,750,001

-

 2,750,001

EBT reserve

(1,067,405)

-

(105,187)

Retained earnings

1,148,874

681,135

902,778

Total equity

32,048,506

 3,681,136

32,764,628

 

GROUP STATEMENT OF CASH FLOWS

for the period ended 31 March 2015

 

 

 

Unaudited

6 months ended 31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

 

 

 

 

Cash flows from operating activities

 

 

 

Profit before taxation for the period

 365,352

342,521

572,575

Adjustments for:

 

 

 

Depreciation of property, plant and equipment

 179,166

109,574

410,771

Share based payment charge

2,331

-

80,891

Finance income

 (38,491)

-

(16,640)

Finance expense

279,857

36,165

126,822

 

 

 

 

Operating cash flows before movements in working capital

788,215

488,260

1,174,419

(Increase)/decrease in trade and other receivables

141,391

(341,252)

(895,464)

Increase/(decrease) in trade and other payables

(92,348)

698,814

830,056

Cash generated from operations

837,258

845,822

1,109,011

Corporation tax paid

(25,372)

-

(90,000)

Net cash flows from operating activities

811,886

845,822

1,019,011

Finance income

38,491

-

16,640

Finance expense

(279,857)

(36,165)

(126,822)

Net cash generated from operations

570,520

809,657

908,829

Investing activities

 

 

 

Purchase of property, plant and equipment

(861,241)

(5,121,040)

 (7,436,176)

Net cash used in investing activities

(861,241)

(5,121,040)

(7,436,176)

Financing activities

 

 

 

Proceeds from issue of ordinary share capital

-

-

25,241,020

Capitalised costs related to issue of ordinary share capital

-

-

 (1,032,964)

Related party loan repayments

-

(1,378,053)

 (1,363,299)

Outflow from own share purchase

(962,218)

-

(105,187)

Bank loan

-

7,200,000

7,200,000

Net cash generated from/(utilised by)  financing activities

(962,218)

5,821,947

 29,939,570

Net increase/(decrease) in cash and cash equivalents

(1,252,939)

 1,510,564

 23,412,223

Cash and cash equivalents at the beginning of the period

24,263,974

851,751

851,751

Cash and cash equivalents at the end of the period

23,011,035

2,362,315

 24,263,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTES TO THE INTERIMFINANCIAL INFORMATION

for the period ended 31 March 2015

 

 

1. Basis of accounting

The financial information set out in this interim report has been prepared under IFRS as adopted by the European Union, taking into account International Financial Reporting Interpretations Committee (IFRIC) interpretations and those parts of the Companies Act 2006 applicable to companies reporting under IFRS. Based on these adopted IFRSs, the Directors have applied the accounting policies which they expect to apply when the annual IFRS financial statements are prepared for the year ending 30 September 2015.

 

The following new standards, amendments to standards and interpretations are mandatory for the first time in the current period and have no significant impact on the Group results or financial position.

 

International Accounting Standards ("IAS/IFRS")

 

IAS 19 (amendment) Defined benefit plans: Employee contributions

IAS 27 (amended) Investments in associates and joint ventures

IAS 32 (amendment) Offsetting financial assets and liabilities

IAS 36 (amendment) Recoverable disclosure for non-financial assets amount 

IAS 39 (amendment) Novation of derivatives and continuation of hedge accounting

IFRS 10 Group Financial Statements

IFRS 11 Joint Arrangements

IFRS 12 Disclosure of interest in other entities

IFRIC 21 Levies

 

The group's accounting policies remain as stated in the group's full annual accounts for the year ended 30 September 2014, with the exception of items of property, plant, and equipment which qualify as plant and machinery which are now depreciated over 8 to 15 years (2014: 5 years; 2013: 20 years).

 

This report is not prepared in accordance with IAS 34, which is not mandatory. This interim report has not been audited but has been reviewed in accordance with ISRE 2410 by the Company's auditors BDO LLP. The financial information does not constitute statutory accounts within the meaning of section 435 of the Companies Act 2005. Statutory accounts for easyHotel Plc for the year ended 30 September 2014 reported under IFRS have been delivered to the Registrar of Companies. The auditors' report on those accounts was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006. Copies of this report will be posted or provided electronically to shareholders. Further copies are available free of charge on request from the Company Secretary at the Company's registered office, easyHotel House, 80 Old Street, London EC1V 9AZ.

 

Basis of preparation - going concern

After making appropriate enquiries and having reviewed the Group's expenditure commitments, current financial projections and future cash flows, together with available cash resources and undrawn committed borrowing facilities, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For these reasons, the Directors continue to adopt the going concern basis in preparing the financial statements.

 

 

 

2. Revenue

 

 

 

 

Unaudited

6 months ended 31/03/2015

£

Audited

6 months ended 31/03/2014 £

Audited

year ended 30/09/2014

£

Revenue arises from

 

 

 

 

Owned hotel revenue

 

1,705,397

668,274

2,275,832

Franchisee hotel revenue

 

883,728

583,701

1,245,819

Rent received

 

-

17,030

20,030

Brokerage commission

 

202

1,198

2,267

 

 

2,589,327

1,270,203

3,543,948

Revenue by location

 

 

 

 

United Kingdom

 

1,941,594

945,425

2,808,832

Europe

 

274,538

233,665

548,754

Rest of the world

 

373,195

91,113

186,362

 

 

2,589,327

1,270,203

3,543,948

 

Franchisee hotel revenue and rest of the world revenue include a one-off amount of £269,500 recognised in relation to the early termination of easyHotel's franchising agreement with its South African franchisee.

 

 

3. Operating Profit

 

The following have been included in arriving at operating profit :

 

 

 

Unaudited

6 months ended 31/03/2015

£

Audited

6 months ended 31/03/2014 £

Audited

year ended 30/09/2014

£

Staff costs:

 

 

 

 

- Wages and salaries

 

647,192

176,401

502,837

- Social security costs

 

69,404

18,287

48,941

- Staff recruitment and training

 

46,190

1,015

7,968

 

 

762,786

195,703

 559,746

Depreciation

 

179,166

109,574

410,771

Share based payments

 

2,331

 

-

80,891

 

 

 

 

 

 

The share based payment charge for the period ending 31 March 2015 includes a £43,166 credit relating to the resignation of former Chief Financial Officer on 29 January 2015.

 

 

 

 

 

4. Finance Income and Expense

 

 

 

 

 

 

 

 

Unaudited

6 months ended

31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

Finance income includes

 

 

 

 

Interest income on financial assets measured at amortised cost

 

28,878

-

16,640

Interest income on amounts due from Benelux franchisee

 

9,613

-

-

 

 

38,491

-

16,640

 

 

 

 

 

Finance expense includes

 

 

 

 

Interest expense on financial liabilities measured at amortised cost

 

(89,429)

(36,165)

(126,822)

Foreign exchange loss

 

(190,428)

(3,843)

(5,913)

 

 

(279,857)

(40,008)

(132,735)

 

Foreign exchange loss for the period includes an unrealized loss of £205,522 on amounts due from a Benelux franchisee. On 2 October 2014, the Group deposited €3.3m with a Belgian notary to secure an easyHotel property in Brussels which is intended to be a franchised hotel. Interest on this deposit is payable to easyHotel at a rate of 10% per annum from 2 April 2015. The exchange rate applied at the balance sheet date is £1/€1.3672.

 

 

5. Trade and other receivables

 

 

 

 

 

Unaudited

6 months ended

31/03/2015

£

 

Audited

6 months ended 31/03/2014

£

 

Audited

year ended 30/09/2014

£

Trade receivables

 

631,672

270,737

661,535

Less: provision for impairment of trade receivables

 

-

-

-

Trade receivables - net

 

631,672

270,737

661,535

Receivables from related parties

 

-

37,386

-

Accrued Income

 

4,208

-

4,208

Total financial assets other than cash and cash equivalents classified as loans and receivables

 

635,880

308,123

665,743

Prepayments

 

145,552

13,674

109,403

VAT receivables

 

-

46,814

147,677

Total trade and other receivables

 

781,432

368,611

922,823

Classified as follows:

 

 

 

 

Current portion

 

781,432

368,611

922,823

 

There is no material difference between the net book value and the fair values of trade and other receivables due to their short-term nature.

 

Trade receivables consists of a €0.85m loan to the Benelux franchisee made in August 2014 which has been subsequently repaid.

 

  

 

 

6. Cash and cash equivalents

 

For the purpose of the cash flow statement, cash and cash equivalents comprise the following balances:

 

 

 

 

 

Unaudited

6 months ended

31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

Cash at bank and in transit

 

20,597,343

2,362,315

24,263,974

Restricted cash

 

2,413,692

-

-

 

 

23,011,035

2,362,315

24,263,974

 

Restricted cash relates to the escrow referred to in note 4. At the period end the Group could have exchanged the amount held in escrow for a bank guarantee. In the event of hotel planning permission not being granted on the Brussels property, the funds held in escrow will be immediately returned to easyHotel. If planning permission is granted and the development is not pursued by a franchisee, easyHotel will assume ownership and control of this hotel development.

 

7. Trade and other payables

 

 

 

 

Unaudited

6 months ended

31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

Trade payables

 

340,180

329,755

246,225

Amounts owed to related parties

 

-

4,793,311

-

Other payables

 

29,339

13,506

19,027

Amounts payable to franchisees in future

 

444,882

497,309

525,422

Accruals

 

406,522

518,524

434,362

Total financial liabilities classified as financial liabilities measured as amortised cost

 

1,220,923

6,152,405

1,225,036

Other taxation and social security

 

508,332

10,580

509,276

VAT payable

 

43,610

-

-

Bookings in advance

 

1,805,982

1,819,616

1,651,797

Deferred Income

 

181,284

482,261

466,369

Total trade and other payables

 

3,760,131

8,465,462

3,852,478

Classified as follows:

 

 

 

 

Non-current portion

 

167,200

448,409

435,196

Current portion

 

3,592,931

8,017,053

3,417,282

 

 

3,760,131

8,465,462

3,852,478

 

There is no material difference between the net book value and the fair values of current trade and other payables due to their short-term nature.

 

Maturity analysis of the financial liabilities, classified as financial liabilities measured at amortised cost, is as follows (the amounts shown are undiscounted and represent the contractual cash flows):

 

 

 

Unaudited

6 months ended

31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

Up to three months

 

 1,220,923

6,152,405

1,225,036

 

 

8. Segment Information

 

The Group has two main reportable segments:

 

· Owned properties - This division is involved in hotel operations carried out in the Group's owned hotels and properties

 

· Franchising - This division involves the Group's franchise hotel operations, in connection with the license of the Group's brand name

 

 

 

 

 

Owned properties

£

 

Franchising

£

 

Total

£

31 March 2015

 

 

 

 

Revenue

 

 

 

 

Total revenue from external customers

 

1,705,397

883,930

2,589,327

Profit before taxation

 

753,675

591,382

1,345,057

Segment assets

 

40,898,560

2,109,476

43,008,036

Segment liabilities

 

(8,600,806)

(2,109,476)

(10,710,282)

Other

 

 

 

 

Additions to non-current assets

 

861,241

-

861,241

Finance income/(expense)

 

(61,439)

(180,815)

(242,254)

Depreciation

 

(179,166)

-

(179,166)

31 March 2014

 

 

 

 

Revenue

 

 

 

 

Total revenue from external customers

 

686,502

583,701

1,270,203

Profit before taxation

 

232,027

373,262

 605,289

Segment assets

 

17,130,740

2,381,985

19,512,725

Segment liabilities

 

(13,283,477)

(2,381,985)

(15,665,462)

Other

 

 

 

 

Additions to non-current assets

 

5,121,040

-

5,121,040

Finance income/(expense)

 

(36,165)

-

(36,165)

Depreciation

 

(102,498)

-

(102,498)

30 September 2014

 

 

 

 

 

Revenue

 

 

 

 

Total revenue from external customers

 

2,295,862

1,249,086

3,543,948

Profit before taxation

 

957,938

1,016,795

1,974,734

Segment assets

 

40,401,459

2,372,488

42,773,947

Segment liabilities

 

(8,378,933)

(2,372,488)

(10,751,421)

Other

 

 

 

 

Additions to non-current assets

 

7,436,176

-

7,436,176

Finance income

 

16,640

-

16,640

Depreciation

 

(410,771)

-

(410,771)

 

 

 

 

 

8. Segment Information (continued)

Reconciliation of reportable segment revenues, profit or loss, assets and liabilities to the Group's corresponding amounts is shown below:

 

 

 

 

Unaudited

6 months ended

31/03/2015

£

Audited

6 months ended 31/03/2014

£

Audited

year ended 30/09/2014

£

Profit before income tax

 

 

 

 

Total profit of reportable segments

 

1,345,057

605,289

1,974,734

Corporate office expenses and interest

 

(979,705)

(262,768)

(846,660)

Restructuring and listing costs

 

-

-

(555,499)

Profit before tax per statement of comprehensive income

 

365,352

342,521

572,575

Assets

 

 

 

 

Total assets for reportable segments

 

43,008,036

19,512,725

42,773,947

Cash in Employee Benefit Trust

 

234,113

-

1,192,291

Corporate office assets

 

28,132

-

16,297

Total assets per statement of financial position

 

43,270,281

 

19,512,725

43,982,535

Liabilities

 

 

 

 

Total liabilities for reportable segments

 

(10,710,282)

(15,665,462)

(10,751,421)

Corporation tax

 

(167,387)

(85,038)

(51,674)

Corporate office liabilities

 

(252,180)

-

 (301,057)

Deferred tax liability

 

(94,257)

(81.089)

 (113,755)

Total liabilities per statement of financial position

 

(11,224,106)

(15,831,589)

(11,217,907)

 

 

 

 

 

 

 

9. Earnings per share

 

Basic and diluted earnings per ordinary share are calculated using the weighted average number of ordinary shares in issue during the financial period of 61,375,000 (31 March 2014: 24,999,999; 30 September 2014: 34,262,499). The Group has no dilutive options, issued or outstanding, in relation to its share capital. Earnings consist of profit for the period attributable to the shareholders amounting to £243,765 (31 March 2014: £267,167; 30 September 2014: £407,919).

 

 

 

10. Events after the reporting date

 

On 16 April 2015, the Group acquired a freehold building at 47 Castle Street, Liverpool. Subject to obtaining planning consent, the Group plans to convert the four upper floors of the building into a 68-bedroom easyHotel, expected to open in Spring 2016. The ground floor of the property will remain a restaurant operated by a third party. In total, the purchase of the building and conversion project is expected to cost around £3m.

 

 

 

  

 

 

INDEPENDENT REVIEW REPORT TO EASYHOTEL PLC

 

Introduction

 

We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2015 which comprises the Group Statement of Comprehensive Income, the Group Statement of Changes in Equity, the Statement of Financial Position, Group Statement of Cash Flows, and the related notes.

We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

Directors' responsibilities

 

The interim report, including the financial information contained therein, is the responsibility of and has been approved by the directors. The directors are responsible for preparing the interim report in accordance with the rules of the London Stock Exchange for companies trading securities on AIM which require that the half-yearly report be presented and prepared in a form consistent with that which will be adopted in the company's annual accounts having regard to the accounting standards applicable to such annual accounts.

Our responsibility

 

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

Our report has been prepared in accordance with the terms of our engagement to assist the company in meeting the requirements of the rules of the London Stock Exchange for companies trading securities on AIM and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability

Scope of review

 

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

Conclusion

 

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2015 is not prepared, in all material respects, in accordance with the rules of the London Stock Exchange for companies trading securities on AIM.

 

 

BDO LLP

Chartered Accountants and Registered Auditors

55 Baker Street

London W1U 7EU

United Kingdom

Date

 

BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR UGUMGQUPAGBP
Date   Source Headline
18th May 202010:23 amRNSNotification and public disclosure of transactions
4th May 20203:17 pmRNSNotification and public disclosure of transactions
29th Apr 20207:00 amRNSChanges to stated post-offer intentions
28th Apr 20207:00 amRNSNotification and public disclosure of transactions
20th Apr 20207:00 amRNSCancellation from trading on AIM
17th Apr 20205:16 pmRNSNotification and public disclosure of transactions
31st Mar 202012:18 pmRNSHolding(s) in Company
25th Mar 202012:58 pmRNSResult of AGM
25th Mar 202010:53 amRNSeasyHotel Update re COVID-19
23rd Mar 20207:00 amRNSProposed Adjournment of GM and AGM
16th Mar 20203:05 pmRNSStatement re COVID-19
6th Mar 20207:00 amRNSSubscription to raise £11m
26th Feb 20203:49 pmRNSHolding(s) in Company
24th Feb 20205:54 pmRNSPosting of Annual Report, Accounts and AGM Notice
20th Feb 20207:00 amRNSDevelopment Update
20th Feb 20207:00 amRNSDevelopment Update
5th Feb 202012:04 pmRNSDirectorate Change
24th Jan 20207:32 amRNSFinal Results
7th Jan 202011:00 amRNSDirectorate Change
17th Dec 20193:34 pmRNSDirectorate Change
21st Nov 201910:45 amRNSDirectorate Change
24th Oct 20195:28 pmRNSCorrection - Development Update
23rd Oct 20197:00 amRNSDevelopment Update
18th Oct 20197:00 amRNSYear End Trading Update
2nd Oct 20191:34 pmRNSHolding(s) in Company
2nd Oct 20199:48 amRNSHolding(s) in Company
1st Oct 20196:29 pmRNSOffer Closed for Acceptance
30th Sep 20197:00 amRNSBoard Changes
27th Sep 20199:41 amRNSOffer Update
18th Sep 20197:00 amRNSOffer Update
17th Sep 20195:49 pmRNSOffer Update
17th Sep 20199:47 amRNSForm 8 (DD) - ICAMAP Investments S.a r.l
16th Sep 201911:43 amRNSForm 8 (DD) - ICAMAP Investments S.a r.l
13th Sep 201910:55 amRNSForm 8 (DD) - ICAMAP Investments S.a r.l
11th Sep 201910:12 amRNSForm 8 (DD) - ICAMAP Investments S.a r.l
9th Sep 201911:19 amRNSForm 8 (DD) - ICAMAP Investments S.a.r.l
9th Sep 20199:17 amRNSForm 8.5 (EPT/RI) - easyHotel plc - REPLACEMENT
6th Sep 201912:00 pmRNSForm 8.5 (EPT/RI) - easyHotel plc
5th Sep 201911:39 amRNSForm 8 (DD) - ICAMAP Investments S.a r.l
5th Sep 201911:37 amRNSForm 8 (DD) - easyHotel
4th Sep 20194:36 pmRNSForm 8 (DD) - easyHotel
4th Sep 201912:49 pmRNSForm 8 (DD) - ICAMAP Investments S.a r.l
3rd Sep 20194:38 pmRNSDirector/PDMR Shareholding
2nd Sep 201912:09 pmRNSForm 8.3 - easyHotel PLC
2nd Sep 201911:35 amRNSForm 8.3 - easyHotel Plc
2nd Sep 201910:56 amRNSForm 8.3 - easyHotel
29th Aug 20195:20 pmRNSeasyHotel - Sir Stelios buys another 60k shares
29th Aug 20191:17 pmRNSHolding(s) in Company
29th Aug 20191:12 pmRNSHolding(s) in Company
29th Aug 20191:10 pmRNSHolding(s) in Company

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.