Sapan Ghai, CCO at Sovereign Metals, discusses their superior graphite test results. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksFrenkel Topping Regulatory News (FEN)

Share Price Information for Frenkel Topping (FEN)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 52.00
Bid: 50.00
Ask: 54.00
Change: 0.00 (0.00%)
Spread: 4.00 (8.00%)
Open: 52.00
High: 52.00
Low: 52.00
Prev. Close: 52.00
FEN Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

31 Mar 2010 09:10

RNS Number : 4941J
Frenkel Topping Group PLC
31 March 2010
 



 

FRENKEL TOPPING GROUP PLC

(the "Group" or the "Company")

 

PRELIMINARY RESULTS FOR THE YEAR ENDED 31 DECEMBER 2009

 

Frenkel Topping Limited ("Frenkel Topping") is the trading subsidiary of Frenkel Topping Group Plc. Frenkel Topping provides specialist independent financial advice on the investment of personal injury damages and clinical negligence awards. Frenkel Topping offers a complete service for all personal injury claims handlers, lawyers and individual clients, dealing with awards from a few thousand pounds to multi-million pound cases. Frenkel Topping's expertise includes asset protection, bespoke investment portfolios, analysis of periodical payments, Court of Protection portfolios and provision and setting up of trustee and receivership bank accounts.

 

Financial Highlights

 

Year ended 31 Dec 2009

 

Year ended 31 Dec 2008

 

Revenue

£2,992,803

£2,637,238

Gross Profit

Profit from operations before share based compensation and provisions

Profit before taxation

£1,441,278

 

£208,211

£123,437

£1,448,800

 

£196,461

£79,478

Cash generated from/(used in) operations

£175,389

£(5,641)

Funds in the Investment Management Service

£247m

£207m

Recurring Income

£1.6m

£1.4m

 

For further information:-

 

Frenkel Topping Group plc

Richard Fraser

(Chief Executive)

Tel No: 0161 886 8000

WH Ireland Limited

Robin Gwyn

Tel No: 0161 832 2174

 

CHAIRMAN'S STATEMENT

Results

Despite continuing global financial uncertainty the Group is pleased to report a profit from operations before share based compensation of £208,211 (2008: £196,461) and a profit before taxation of £123,437 (2008: £79,478). The second half of the year has proven to be much stronger than the first period.

 

The Group's income is derived from both the fees and the commission on our client's initial investment and the recurring income from servicing the client's portfolios within the Funds in the Investment Management Service (FIMS). The Group revenue of £3.0m (£2008: £2.6m) includes the fees and the commission of £1.4m (2008: £1.2m) and £1.6m (2008: £1.4m) of the recurring income from FIMS.

 

The total FIMS has risen to £247m as at 31 December 2009 from £207m at the commencement of the year. This increase is a very pleasing outcome and should ensure that our recurring income continues to increase over future years. As a result we expect the recurring income to exceed £1.8m in 2010.

 

The Group generated £175,389 of cash from its operating activities during the year (2008: cash absorbed of £5,641) and the net asset value of the Group before non controlling interests as at 31 December 2009 was £4,774,008 (2008: £4,686,645). The Group is operating well within its current bank facilities and the Board expects this situation to continue into the future.

 

Dividends

The Board does not propose a dividend.

 

Prospects

The Group's aim is to increase the recurring income from FIMS and to continue to focus on revenue generation and cost control. This strategy is showing signs of success, as demonstrated by the stronger performance in the latter half of 2009. The Board believes that further progress can be made in future years in order to enhance shareholder value in the Group.

 

GROUP INCOME STATEMENT

For the year ended 31 December 2009

2009

2008

Notes

£

£

REVENUE

2,992,803

2,637,238

Direct staff costs

(1,551,525)

(1,188,438)

GROSS PROFIT

1,441,278

1,448,800

ADMINISTRATIVE EXPENSES

 

Share based compensation

(43,812)

(77,186)

Other

(1,233,067)

(1,252,339)

TOTAL ADMINISTRATIVE EXPENSES

(1,276,879)

(1,329,525)

 

Profit from operations before share based compensation

 

208,211

 

196,461

- share based compensation

(43,812)

(77,186)

profit from operations

164,399

119,275

Finance costs

(40,962)

(39,797)

profit BEFORE TAX

123,437

79,478

Income tax expense

4

(63,770)

(35,468)

profit and total comprehensive INCOME for the year

59,667

44,010

profit and total comprehensive INCOME ATTRIBUTABLE TO:

Owners of parent undertaking

34,987

34,923

Non controlling interest

24,680

9,087

59,667

44,010

Earnings per ordinary share - basic (pence)

5

0.06p

0.06p

Earnings per ordinary share - diluted (pence)

5

0.06p

0.06p

 

The results for the period are derived from continuing activities.

 

GROUP STATEMENT OF FINANCIAL POSITION

As at 31 December 2009

 

2009

2008

(restated

see note 6)

£

£

assets

NON CURRENT ASSETS

 

Goodwill

Property, plant and equipment

 

5,095,287

28,697

 

5,095,287

42,072

Deferred taxation

20,675

35,075

 

5,144,659

5,172,434

CURRENT ASSETS

Accrued income

Trade receivables

Other receivables

 

 

551,891

369,032

77,567

426,653

240,298

89,470

Cash

40

19

 

998,530

756,440

 

total assets

6,143,189

5,928,874

 

equity and liabilities

equity

Share capital

Share premium account

Treasury share reserve

Retained losses

Other reserve

274,146

5,744,876

(16,667)

(1,241,344)

12,997

273,915

5,744,876

(25,000)

(1,320,143)

12,997

 

equity attributable to holder of parent

4,774,008

4,686,645

Non controlling interests

134,484

109,804

 

TOTAL EQUITY

4,908,492

4,796,449

NON CURRENT LIABILITIES

Other payables

Financial liabilities

25,000

-

50,000

208,214

 

25,000

258,214

CURRENT LIABILITIES

Amounts due to bankers and short term financial liabilities

Current taxation

Trade and other payables

Provisions

 

379,409

90,894

707,495

31,899

 

244,354

101,941

463,810

64,106

 

1,209,697

874,211

 

TOTAL LIABILITIES

1,234,697

1,132,425

 

TOTAL EQUITY AND LIABILITIES

6,143,189

5,928,874

 

 

 

GROUP STATEMENT OF CHANGE IN EQUITY

For the year ended 31 December 2009

 

 

 

Share Capital

 

 

Share Premium

 

Treasury share

reserve

 

 

Retained Losses

 

 

Other reserve

 

Non controlling Interests

 

 

 

Total

£

£

£

£

£

£

£

Balance 1 January 2008 - as previously reported

 

273,915

 

5,744,876

 

(25,000)

 

(1,371,087)

 

12,997

 

113,421

 

4,749,122

Prior period adjustment (note 6)

 

-

 

-

 

-

 

(61,165)

 

-

 

(12,704)

 

(73,869)

_______

__________

_______

___________

__________

__________

__________

Balance 1 January 2008 - restated

 

273,915

 

5,744,876

 

(25,000)

 

(1,432,252)

 

12,997

 

100,717

 

4,675,253

Share based compensation

 

-

 

-

 

-

 

77,186

 

-

 

-

 

77,186

Profit and total comprehensive income for the period

 

 

-

 

 

-

 

 

-

 

 

34,923

 

 

-

 

 

9,087

 

 

44,010

_______

__________

_______

___________

__________

__________

__________

Balance 1 January 2009

273,915

5,744,876

(25,000)

(1,320,143)

12,997

109,804

4,796,449

New shares issued

231

-

-

-

-

231

Transfer of shares arising on exercise of options

 

 

-

 

 

-

 

 

8,333

 

 

-

 

 

-

 

 

-

 

 

8,333

Share based compensation

 

-

 

-

 

-

 

43,812

 

-

 

-

 

43,812

Profit and total comprehensive profit for the period

 

 

-

 

 

-

 

 

-

 

 

34,987

 

 

-

 

 

24,680

 

 

59,667

_______

__________

_______

___________

__________

__________

__________

Balance 31

December 2009

 

274,146

 

5,744,876

 

(16,667)

 

(1,241,344)

 

12,997

 

134,484

 

4,908,492

=============

================

=============

===================

=================

================

================

 

The share capital reserve represents the number of shares issued at nominal value.

 

The share premium reserve represents the amount received for shares issued over and above the nominal value of the shares issued.

 

The treasury share reserve represents the cost of 708,315 shares held by FTG EBT Trustees Limited, a subsidiary of Frenkel Topping Group Plc. The open market value of the shares held at 31 December 2009 was £24,790.

 

Retained losses represent the loss generated by the Group since trading commenced.

 

The other reserve represents the fair value of the embedded option to convert the loan instrument into equity.

 

The non controlling interests represent the value of the subsidiary owned outside the Group.

 

The Group has conformed with all capital requirements as imposed by the FSA.

 

 

GROUP CASH FLOW STATEMENT

For the year ended 31 December 2009

 

Year ended

Year ended

31 December 2009

31 December 2008

£

£

 

Profit for the year

59,667

44,010

Adjustments to reconcile profit for the year to cash (used in)/generated from operating activities

Tax expense

Finance cost

 

 

63,770

40,962

 

 

35,468

39,797

Share based compensation

43,812

77,186

Depreciation

(Increase)/decrease in accrued income, trade and other receivables

Increase/(decrease) in trade and other payables

16,820

(222,718)

173,076

20,338

50,935

(273,375)

Cash generated from/(used in) operations

175,389

(5,641)

Income tax paid

(56,424)

(58,630)

Cash generated from/(used in) operating activities

118,965

(64,271)

Investment activities

Acquisition of property, plant and equipment

 

(3,444)

 

(10,740)

Cash (used in) investing activities

(3,444)

(10,740)

Financing activities

Shares issued

Repayments

Interest on loans

 

231

-

(18,230)

 

-

(99,500)

 (26,609)

Cash (used in) financing

(17,999)

(126,109)

 

Increase/(decrease) in cash and cash equivalents

 

97,522

 

(201,120)

 

Opening cash and cash equivalents

 

(244,335)

 

(43,215)

Closing cash and cash equivalents

(146,813)

(244,335)

=========================================

=========================================

 

Reconciliation of cash and cash equivalent

Cash at hand

40

19

Amounts due to bank

(146,853)

(244,354)

Closing cash and cash equivalents

(146,813)

(244,335)

=========================================

=========================================

 

1. General information

 

The preliminary financial information does not constitute full accounts within the meaning of section 434 of the Companies Act 2006 but is derived from accounts for the years ended 31 December 2009 and 31 December 2008. The figures for the year ended 31 December 2009 are audited. The preliminary announcement is prepared on the same basis as set out in the statutory accounts for the year ended 31 December 2009. Those accounts upon which the auditors issued an unqualified opinion, will be delivered to the Registrar of Companies following the Annual General Meeting.

 

Statutory accounts for the year ended 31 December 2008 have been filed with the Registrar of Companies. The auditors' report on those accounts was unqualified and did not contain a statement under section 237 (2) or (3) of the Companies Act 1985.

 

While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRS), as adopted by the European Union (EU), this announcement does not in itself contain sufficient information to comply with IFRS's.

 

Frenkel Topping Group Plc is incorporated and domiciled in the United Kingdom.

 

At the date of the authorisation of the financial information the following standards and interpretations, which have not been applied in the financial information, were in issue but not yet effective:

 

IAS 1 Presentation of Financial Statements - Improvements

IAS 7 Statement of Cash Flows - Improvements

IAS17 Leases - Improvements

IAS 18 Revenue - Improvements

IAS 24

(revised) Related Party Disclosures

IAS 27 Consolidated and separate financial statements - Amendment (endorsed)

IAS 32 Reclassification of Rights Issues - Amendment (endorsed)

IAS 36 Impairment of assets - Improvements

IAS 38 Intangible assets - Improvements

IAS 39 Financial Instruments: Recognition and Measurement - Improvements

IAS 39 Financial Instruments: Recognition and Measurement - Amendment; Eligible Hedged Items (endorsed)

IFRS 1

(revised) First-time Adoption of International Financial Reporting Standards (endorsed)

IFRS 1 First-time Adoption of IFRS - Amendment; Additional Exemptions for First-time Adopters

IFRS 2 Share-based Payments - Amendment; Cash-settled Share-based Payment Transactions

IFRS 3 Business Combinations - Amendment (endorsed)

IFRS 2 Share-based payment - Improvements

IFRS 5 Non-current Assets Held for Sale and Discontinued Operations - Improvements

IFRS 6 Exploration for and Evaluation of Mineral Resources - Improvements

IFRS 8 Operating Segments - Improvements

IFRS 9 Financial Instruments

IFRIC 9 Reassessment of Embedded Derivatives - Improvements

IFRIC 16 Hedges of a Net Investment in a Foreign Operation - Improvements

IFRIC 17 Distributions of Non-cash Assets to Owners (endorsed)

IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments

IFRIC 14 Pensions accounting - Prepayment of a Minimum Funding Requirement

 

The Directors anticipate that the adoption of these Standards and Interpretations in future periods will have no material impact on the financial information when the relevant standards and interpretations come into effect.

 

2. significant accounting policies

 

GOING CONCERN

The financial statements are prepared on a going concern basis, which assumes the Group will continue in operational existence for the foreseeable future. The Group's ability to meet its future working capital requirements and therefore continue as a going concern is dependent upon it being able to generate significant revenues and free cash flow and the availability of bank facilities. The current facility has been secured until December 2010 and the Directors do not foresee a problem in securing funding after this date. The Directors have prepared projections which they consider to be prudent and demonstrate that the business can operate within its existing cash resources, and have identified a series of realistically achievable actions that they are committed to taking to mitigate the rate of cash outflow should revenues not be secured as predicted.

 

3. revenue

 

The total revenue, profit before tax and net assets are attributable to the one principal activity of the Group, the provision of advice regarding structured settlements and related financial services. All revenue and costs originate within the United Kingdom.

 

4. TAxation

2009

2008

£

£

Analysis of charge in year

Current Tax

 

UK corporation tax

47,701

34,072

 

 

Adjustments in respect of previous periods

1,669

856

 

 

 

 

Total current tax charge

49,370

34,928

 

 

 

 

Deferred tax

 

 

Adjustments in respect of previous periods

15,762

-

 

 

Timing differences, origination and reversal

(1,362)

540

 

 

 

 

Total deferred tax charge

14,400

540

 

 

 

 

Tax on profit on ordinary activities

63,770

35,468

 

 

 

 

Factors affecting tax charge for year

 

The tax assessed for the period is higher than the standard rate of corporation tax in the UK 28% (30%). The differences are explained below:

2009

2008

£

£

Profit before taxation

123,437

79,478

Profit multiplied by standard rate of corporation tax

in the UK of 28% (2008: 28%)

34,562

22,253

Effects of:

Expenses not deductible

22,655

23,789

Adjustments to tax charge in respect of previous periods

17,431

857

Unrelieved tax losses and other deductions in period

(1,876)

-

Marginal relief

(9,002)

(11,431)

Total tax expense for year

63,770

35,468

 

 

 

5. EARNINGS PER SHARE

The calculation of the basic and diluted earnings per share is based on the following data:

2009

2008

£

£

Earnings

Earnings for the purposes of basic earnings per share (net profit for the year attributable to equity holders of the parent)

34,987

34,923

Earnings for the purposes of diluted earnings per share

34,987

34,923

Number of shares

Weighted average number of ordinary shares for the purposes of basic earnings per share

54,794,616

54,782,947

Effect of dilutive potential ordinary shares:

- Share options

1,524,391

1,365,608

Weighted average number of ordinary shares for the purposes of diluted earnings per share

56,319,007

56,148,555

 

6. PRIOR PERIOD ADJUSTMENT

During the year ended 31 December 2008 the Group became aware of cash receipts from a third party that it was not entitled to. A provision was made in the accounts for the amounts that had been identified as due to that third party. During the current year further analysis was conducted and an additional £73,869 was identified as being received by the Group prior to 1 January 2008.

 

A prior period adjustment has been made in the accounts during 2009 to reflect the overstatement of income in earlier periods. The effect of the adjustment is to increase the retained losses of the Group by £61,165, increase other payables by £73,869 and decrease the minority interest by £12,704 as at 1 January 2008.

 

7. Basis of the preliminary announcement

 

The board of directors of Frenkel Topping Group Plc approved the Preliminary Results on

30 March 2010.

 

The statutory accounts for the year ended 31 December 2009 will be delivered to the Registrar of Companies following the Annual General Meeting. The statutory accounts will be posted to shareholders on 31 March 2010. Further copies will be available to the public, free of charge, at the company's registered office, 4th Floor, Statham House, Talbot Road, Old Trafford, Manchester, M32 0FP and the Company's website at www.frenkeltopping.co.uk

 

8. ANNUAL GENERAL MEETING

The Annual General Meeting will be held on 12 May 2010 at 11 am at Addleshaw Goddard LLP, 100 Barbirolli Square, Manchester, M2 3AB.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR KKDDKFBKKFNN
Date   Source Headline
8th May 20247:00 amRNSAnnual Report Posting, Notice of AGM & Dividend
1st May 202410:25 amRNSHolding(s) in Company
23rd Apr 20247:00 amRNSInvestor Presentation via Investor Meet Company
22nd Apr 20247:01 amRNSAcquisition
22nd Apr 20247:00 amRNSFinal Results
12th Mar 20247:00 amRNSNotice of Results
20th Feb 20247:00 amRNSDirectorate Change
24th Jan 20247:00 amRNSTrading Update & New Debt Facility
22nd Dec 20238:00 amRNSHolding(s) in Company
13th Nov 20237:00 amRNSPartnership Programme Grows with New Joint Venture
8th Nov 20234:30 pmRNSDirector/PDMR Shareholding
3rd Nov 20238:30 amRNSHolding(s) in Company
3rd Oct 20237:00 amRNSThe Shares and AJ Bell Media investor event
3rd Oct 20237:00 amRNSAppointment of Strategy & Implementation Director
29th Sep 20237:00 amRNSInterim Results
31st Aug 202310:08 amRNSDirector/PDMR Shareholding
29th Aug 20237:00 amRNSDirector Share Purchase
22nd Aug 20237:00 amRNSTrading Update
31st Jul 20237:00 amRNSFEN Announces Joint Venture with Lime Solicitors
21st Jul 20233:20 pmRNSIssue of consideration shares
6th Jul 20237:00 amRNSFEN announces New Major Trauma Centre
20th Jun 20237:00 amRNSDirector/PDMR Shareholding
14th Jun 202312:20 pmRNSResult of AGM
5th Jun 20237:00 amRNSFEN announces New Major Trauma Centre
15th May 20234:15 pmRNSAnnual Report Posting, Notice of AGM & Dividend
24th Apr 20237:00 amRNSFinal Results
22nd Mar 20234:00 pmRNSHolding(s) in Company
15th Mar 202311:47 amRNSDirector/PDMR Shareholding
8th Mar 20237:00 amRNSInvestor Presentation
13th Feb 20237:00 amRNSFrenkel Topping Partnership Programme Grows
7th Feb 20237:00 amRNSTrading Update and Notice of Results
10th Nov 20222:50 pmRNSInterim Dividend Timetable
3rd Nov 20227:00 amRNSFEN to present at AJ Bell investor webinar
24th Oct 20222:30 pmRNSDirector/PDMR Shareholding and Holdings in Company
24th Oct 202212:15 pmRNSHolding(s) in Company
3rd Oct 20227:00 amRNSDirector/PDMR Shareholding
26th Sep 20227:00 amRNSInterim Results
13th Sep 20227:00 amRNSCompletion of Two Acquisitions
31st Aug 20222:15 pmRNSNotice of Results
3rd Aug 202210:17 amRNSHolding(s) in Company
3rd Aug 202210:15 amRNSHolding(s) in Company
29th Jul 202212:15 pmRNSResult of General Meeting
25th Jul 20227:00 amRNSFEN Announces Joint Venture with CFG Law
25th Jul 20227:00 amRNSFEN Announces Joint Venture with CFG Law
12th Jul 202210:50 amRNSHolding(s) in Company
6th Jul 20227:00 amRNSResults of Placing
5th Jul 20222:45 pmRNSProposed Placing to raise approximately £10m
22nd Jun 202211:40 amRNSResult of AGM
16th May 20228:25 amRNSAnnual Report Posting, Notice of AGM & Dividend
4th May 20221:00 pmRNSDirector/PDMR Shareholding

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.