The latest Investing Matters Podcast episode featuring financial educator and author Jared Dillian has been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksFRM.L Regulatory News (FRM)

  • There is currently no data for FRM

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

31 May 2013 07:00

RNS Number : 9560F
Formation Group PLC
31 May 2013
 



Formation Group PLC ("Formation" or "the Group")

 

Interim Results for the Six Months ended 28 February 2013

 

The Group is pleased to announce its interim results for the six months ended 28 February 2013. Formation Group is now predominantly a property development and project management company providing professional services to its clients within this sector.

 

HIGHLIGHTS

 

·; Revenue from continuing operations of £2.36 million (2012: £1.12m).

·; Operating loss from continuing operations of £0.072 million (2011: £0.480m loss).

·; The Group is trading in line with management's expectations and the board remains cautiously optimistic about the Group's prospects for the remainder of the year.

·; Cash position as at 28 February 2013 £0.139 million (31 August 2012 £0.409m).

 

 

Enquiries:

Formation Group Plc:

 

David Kennedy; Non-Executive Chairman/Chief Executive Officer - 020 7920 7590

 

NOMAD to Formation Group Plc:

 

Zeus Capital Limited - 0161 831 1512

Ross Andrews

Andrew Jones

 

 

 

Chairman's Statement

 

I am pleased to report the Group's results for the six months ended 28 February 2013.

 

Julius Properties Limited ("JPL"), as previously announced on 31 May 2012, after receipt of the deferred element of the consideration from the disposal of the mixed use development site at No1 Commercial Street, London will be able to substantially repay the loans provided by JV Finance Ventures Limited in which Formation has a 36.88% equity interest. This shareholding is currently valued on the balance sheet at £6.24 million. The deferred consideration due to JPL is secured by property, with repayment due in equal tranches over a six month period commencing in January 2014.

 

The Group, as previously announced, is in the process of identifying an independent non executive chairman. Until a suitable candidate has been appointed I will continue to act as Chief Executive and interim Chairman. Shareholders will be updated in this regard in due course.

 

Despite the general economic pressures prevailing at this time the board remains cautiously optimistic about the Group's prospects for the future. The Group has reduced overheads and continues to source income streams. The board believes that it is necessary to focus on organic growth, ahead of that afforded through potential debt funded acquisitions at this time, but as the economy recovers the strategy will be revisited. Furthermore, Formation Design & Build Ltd has secured various Project Management contracts some of which have commenced. The board believes that the resulting income streams from these contracts will help improve the Group's trading position going forward.

 

 

 

David Kennedy

Non-Executive Chairman

31 May 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chief Executive Officer's Report

 

Revenue for the period was £2.36 million from continuing operations (2012:£1.12 million) and operating losses from continuing operations were £0.072 million (2012:£0.480 million loss).

 

In line with the Group's current dividend policy, no interim dividend is being declared. However the Directors will review the position at the time of the Preliminary results for the year ending 31 August 2013.

 

Formation Design & Build Limited

 

The cost cutting measures taken over the past four years have ensured that the company continues to trade although at a far lower level than prior years. The company retains a core base of personnel which will enable it to grow as new developments and project management appointments occur.

 

 

Formation Construction Limited

 

This company was formed in early 2012 to carry out construction work and to date has traded in line with expectations.

 

 

Proactive Sports Management Limited

 

The Group acquired Proactive Sports Management Limited (a previously owned company), primarily to assist in the conduct of its ongoing sports related litigation cases. FG Plc can confirm all sports related litigation have been settled albeit with a considerable drain on cash resources resulting in this company being placed in Creditor's Voluntary Liquidation on the 18th April ,2013.

 

FG (Bristol) Limited

 

This development comprises 15 apartments and 3 commercial units which were originally developed for sale. Due to the recent economic crisis it was considered more appropriate to furnish the units and market for rent. FG Plc has agreed with Dunbar Assets Plc to hand back the Investment Property which was secured on a non recourse funding with all liabilities extinguished.

 

 

FG (Bradford) Limited

 

This development comprises 24 apartments and 1 commercial unit. The scheme was originally built for sale but the recent economic environment has persuaded the company to rent the properties instead in order to fund interest repayments. FG Plc has agreed with Dunbar Assets Plc to hand back the Investment Property which was secured on a non recourse funding with all liabilities extinguished..

 

 

Risks and Uncertainties

 

It is important to the board that we continue to provide all our shareholders with a balanced view of the business including its risks and uncertainties.

 

We have stream lined the business and look forward to growing the company both organically and, in due course, through investment with the benefit of future cash receipts from JV Finance Ventures Limited.

 

As noted in the final results announced on 28 February 2013, the ability of the Group to continue trading as a going concern is dependent on the realisation of cash from the Whitechapel development and new contracts being awarded over the next twelve months. We have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.

 

As announced on 13 January 2012, the Group's wholly owned subsidiary, Formation Design and Build Limited, entered into a loan agreement with the Kennedy Family Discretionary Settlement for £350,000. Due to recent net cash outflows and the reduced trading levels of the Group, Formation Design and Build Limited, has entered into a new loan agreement (the "New Loan") with the Kennedy Family Discretionary Settlement (the "Lender") for the purposes of additional working capital. Under the terms of the New Loan, an additional £200,000 will be drawn down and the original loan of £350,000 plus outstanding accrued interest will be rolled into the New Loan agreement. The New Loan, totalling £550,000 plus accrued interest, is repayable within 12 months and interest is payable on the loan at a rate of 10 per cent. per annum. As security for the loan, Formation has granted the Lender a registered charge over the net profit share due to Formation arising from the residential and commercialdevelopment at 52-58 Commercial Road, London E1 1LP.

 

 

 

 

Under the AIM Rules, the New Loan constitutes a related party transaction given the Lender's relationship with David Kennedy who, together with certain of his related parties, holds a majority shareholding in Formation. In accordance with the AIM Rules, the directors independent to the transaction are required to consider, having consulted with the Company's Nominated Adviser, that the terms of the transaction are fair and reasonable.

 

The independent directors consider, having consulted with Zeus Capital, that the terms of the transaction are fair and reasonable insofar as shareholders of Formation are concerned.

 

The board continues to closely monitor and manage the working capital position of the Group.

 

 

Outlook

 

There have been many changes in the group structure over the recent past. We are now a property development and project management based company. The future for this market is looking more positive than in recent years. We will seek to grow and evolve the business, with a clear view on its needs and our ability to prosper. Extracting the underlying shareholder value that lies within the Group is our foremost desire.

 

We have a cautiously optimistic view for the future borne out by:

 

(i) Funds to be obtained over coming year due to our participation in J V Finance Ventures Limited; and

(ii) Limited future construction and project management workload including jobs started. The board believes the resulting income streams could materially improve the Group's trading position going forward.

 

David Kennedy

Chief Executive Officer & Interim Chairman

31 May 2013

 

The interim accounts will be published on the company's website www.formationgroupplc.com

Consolidated income statement

For the six months ended 28 February 2013

 

6 months ended

6 months ended

Year ended

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

Note

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Continuing operations

Revenue

2

2,359

1,119

2,359

Cost of sales

(2,055)

(1,067)

(2,050)

Gross profit

304

52

309

Administrative expenses

(376)

(532)

(848)

Operating loss from continuing operations

2

(72)

(480)

(539)

Share of profit from joint venture development

-

-

1,243

Finance costs

(31)

(1)

(40)

Loss before taxation and exceptional items

(103)

(481)

664

Exceptional Items

7

(0)

(10)

(136)

Loss before taxation

(103)

(491)

528

Taxation

4

-

-

-

Loss for the financial period from continuing operations

(103)

(491)

528

Discontinued operations

(Loss) / profit for the financial period from discontinued operations

3

(64)

(46)

(162)

Loss for the financial period

(167)

(537)

366

Attributable to:

Owners of parent

(167)

(537)

366

(167)

(537)

366

 

 

Earnings per share

From continuing operations

Basic

5

(0.05p)

(0.24p)

0.25p

Diluted

5

(0.05p)

(0.24p)

0.25p

From discontinued operations

Basic

5

(0..03p)

(0.02p)

(0.08p)

Diluted

5

(0.03p)

(0.02p)

(0.08p)

From continuing and discontinued operations

Basic

5

(0.08p)

(0.26p)

0.17p

Diluted

5

(0.08p)

(0.26p)

0.17p

 

A separate consolidated statement of comprehensive income has not been presented as there are no items to be recognised within it.

 

 

 

 

 

 

 

 

Consolidated statement of financial position

As at 28 February 2013

 

 

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Non-current assets

Goodwill

-

-

-

Other intangible assets

1

2

1

Property, plant and equipment

3

47

3

Investments accounted for using the equity method

6,238

6,234

6,238

6,242

6,283

6,242

Current assets

Inventories

3,919

4,008

3,919

Trade and other receivables

1,243

302

1,810

Cash and cash equivalents

139

78

409

5,301

4,388

6,138

Total assets

11,543

10,671

12,380

Current liabilities

Trade and other payables

(1,019)

(910)

(1,700)

Current income tax liabilities

-

-

-

Bank overdrafts and loan

(4,297)

(4,269)

(4,285)

(5,316)

(5,179)

(5,985)

Net current liabilities

(15)

(791)

153

Total liabilities

(5,316)

(5,179)

(5,985)

Net assets

6,227

5,492

6,395

Equity

Share capital

2,205

2,205

2,205

Share premium account

2,106

2,106

2,106

Treasury shares

(602)

(602)

(602)

Capital redemption reserve

61

61

61

Merger reserve

-

-

-

Share option reserve

22

22

22

Retained earnings

2,435

1,700

2,603

Total equity attributable to the owners of the parent

 

 

6,227

5,492

6,395

Total equity

6,227

5,492

6,395

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated statement of changes in equity

For the six months ended 28 February 2013

 

 

Called up

 share

capital

Share premium

account

 

Treasury shares

Capital

redemption

reserve

 

Merger reserve

Share option reserve

 

Currency reserve

 

Retained

earnings

 

Total

equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 September 2011

2,205

2,106

(602)

61

-

22

-

2,237

6,029

Share based payment charge

-

-

-

-

-

-

-

-

-

Transactions with owners

-

-

-

-

-

-

-

-

-

 

Loss for the financial period

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(537)

 

(537)

 

Other comprehensive income

Exchange differences on translating foreign operations

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Total comprehensive income for the year

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Balance at 29 February 2012

2,205

2,106

(602)

61

-

22

-

1,700

5,492

Transfer to retained earnings

-

-

-

-

-

-

-

-

-

Transactions with owners

-

-

-

-

-

-

-

-

-

 

Profit for the financial period

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

903

 

903

Realisation of merger reserve on impairment of goodwill

-

-

-

-

-

-

-

-

-

 

Other comprehensive income

Exchange differences on translating foreign operations

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Total comprehensive income for the year

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Balance at 31 August 2012

2,205

2,106

(602)

61

-

22

-

2,603

6,395

Transactions with owners

-

-

-

-

-

-

-

-

-

 

Loss for the financial period

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(167)

 

(167)

 

Other comprehensive income

Total comprehensive income for the year

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Balance at 28 February 2013

2,205

2,106

(602)

61

-

22

-

2,436

6,227

 

 

 

 

 

Consolidated statement of cash flows

For the six months ended 28 February 2013

 

6 months ended

6 months ended

Year ended

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

Note

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Operating activities

Cash generated by operations

6

(249)

(238)

74

Income taxes paid

-

(440)

(440)

Interest paid

(31)

(1)

(40)

Net cash outflow from operating activities

(280)

(679)

(406)

Investing activities

Interest received

-

-

-

Proceeds on disposal of property, plant and equipment

-

-

-

Purchases of property, plant and equipment

(2)

(46)

-

Deferred consideration paid

-

-

-

Purchase of Investments

-

-

(4)

Net cash used in investing activities

(2)

(46)

(4)

Financing activities

New loans

12

223

239

Loan repayments

-

-

-

Net cash generated / (used in) by financing activities

12

223

239

Net increase / (decrease) in cash and cash equivalents

(270)

(502)

(171)

Cash and cash equivalents at the beginning of the period

409

580

580

Effect of foreign exchange rate changes

-

-

-

Cash and cash equivalents at end of the period

139

78

409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the Interim Information

For the six months ended 28 February 2013

 

1. Basis of preparation

 

The financial information set out in this interim report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The group's statutory financial statements for the year ended 31 August 2012, prepared under IFRS, have been filed with the Registrar of Companies. The auditor's report on those financial statements was unqualified and did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006.The interim financial information has been prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards (IFRS) and on the same basis and using the same accounting policies as used in the financial statements for the year ended 31 August 2012. The interim financial statements have not been audited or reviewed in accordance with the International Standard on Review Engagement 2410 issued by the Auditing Practices Board.

 

2. Segment information

 

6 months ended

6 months ended

Year ended

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

(Unaudited)

(Unaudited)

(Audited)

Revenue

Profit

Revenue

Profit

Revenue

Profit from

From continuing

from continuing

continuing

Operations

operations

operations

£'000

£'000

£'000

£'000

£'000

£'000

By class of business:

Management services

-

-

-

-

-

-

Professional services

2,359

304

1,119

52

2,359

309

2,359

304

 

1,119

52

2,359

309

Unallocated corporate expenses

(376)

(532)

(848)

Operating loss from continuing operations

(72)

(480)

(539)

 

 

3. Discontinued operations

 

The results of the discontinued operations which have been included in the consolidated income statement, were as follows:

 

6 months ended

6 months ended

Year ended

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Loss discontinued operations

(64)

(46)

(162)

Attributable tax expense

-

-

-

Loss from discontinued operations

(64)

(46)

(162)

Loss on disposal of discontinued operations

-

-

-

Loss attributable to discontinued operations

(64)

(46)

(162)

Notes to the Interim Information

For the six months ended 28 February 2013

 

4. Taxation

 

A deferred tax asset has not been recognised as the reversal of tax losses is uncertain.

 

5. Earnings per share

 

Earnings per share are based on the following profits and numbers of shares:

 

6 months ended

6 months ended

Year ended

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Profit for the period:

Basic and diluted earnings - continuing operations

(103)

(491)

528

Basic and diluted earnings - discontinued operations

(64)

(46)

(162)

Basic and diluted earnings - continuing and discontinued operations

(167)

(537)

366

Number of

Number of

Number of

shares

shares

Shares

'000

'000

'000

Weighted average number of shares:

Basic

204,018

204,018

204,018

Diluted

204,018

204,018

204,018

 

6. Reconciliation of loss from operations to net cash from operations

 

6 months ended

6 months ended

Year ended

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Operating loss for the year from continuing operations

(72)

(480)

(565)

Operating (loss) / profit from disposal of discontinued operations

(64)

(46)

(162)

Amortisation of intangible assets

-

-

1

Loss on sale of fixed assets

-

-

(9)

Taxation

-

-

-

Depreciation of property, plant and equipment

1

5

13

Exceptional items (cash element)

-

-

-

Operating cash flows before movements in working capital

(135)

(521)

(722)

(Increase) in inventories

-

(108)

(19)

Decrease in receivables

567

1,365

851

(Decrease) in payables

(681)

(974)

(184)

Cash used in by operations

(249)

(238)

74

 

Notes to the Interim Information

For the six months ended 28 February 2013

 

7. Exceptional Items

 

 

6 months ended

6 months ended

Year ended

28 Feb. 2013

29 Feb. 2012

31 Aug. 2012

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Impairment charge - Proactive Sports Management Limited

-

-

-

Impairment charge - Formation Design & Build Limited

-

-

-

Litigation income

-

-

-

Loss on sale of freehold

(0)

(10)

(10)

Legal costs relating to litigation

-

-

(126)

(0)

(10)

(136)

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR DMGFKRGLGFZM
Date   Source Headline
4th Jan 20175:28 pmRNSCancellation from AIM
15th Dec 20167:00 amRNSAdmission to ISDX Growth Market
9th Dec 20167:00 amRNSNotice of GM
1st Dec 20167:00 amRNSTransfer of listing from AIM to ISDX
9th Nov 20167:00 amRNSUpdate
16th Sep 20164:26 pmRNSFurther extension to development loan facility
20th Jun 20167:00 amRNSDebt Repayment and Development Loan Extension
24th May 20163:44 pmRNSDirector's Shareholding
19th May 20167:00 amRNSInterim Results
12th Apr 20161:39 pmRNSChange of Auditors
29th Feb 201612:00 pmRNSResult of AGM and New Website
5th Feb 20161:41 pmRNSNotice of AGM - Clarification
5th Feb 20167:00 amRNSNotice of AGM
29th Jan 20167:00 amRNSPreliminary Results
28th Oct 20155:57 pmRNSHolding(s) in Company
5th Oct 201512:00 pmRNSTrading Update
23rd Sep 20157:00 amRNSTrading Statement
28th Aug 20157:00 amRNSFurther re Profit Share Agreement
8th Jul 20152:15 pmRNSProfit Share Agreement
7th Jul 20152:46 pmRNSStmnt re Share Price Movement
4th Jun 20157:00 amRNSChange of Adviser
29th May 20157:00 amRNSHalf Yearly Report
14th May 201512:32 pmRNSHolding(s) in Company
12th May 201510:55 amRNSAnnouncement of Interim Results
7th May 20157:00 amRNSAppointment of Directors
11th Mar 20157:00 amRNSAldgate East Remittance Update
27th Feb 201512:24 pmRNSResult of AGM
5th Feb 20157:00 amRNSDirector Dealing
4th Feb 20157:00 amRNSFinal Results for the year ended 31 August 2014
21st Jan 20156:29 pmRNSDirector/PDMR Shareholding
10th Oct 201411:52 amRNSAcquisition of development site
4th Jul 20147:00 amRNSAldgate East Remittance Update
30th May 201410:59 amRNSAppointment of Director
30th May 20147:00 amRNSHalf Yearly Report
13th May 20147:00 amRNSAldgate East Receipt and Loan Repayment
11th Apr 201411:39 amRNSAcquisition of development site in London
28th Mar 20144:00 pmRNSResult of AGM
27th Mar 20148:18 amRNSSale of Treasury Shares to Related Party
21st Mar 201410:08 amRNSAgreement on Aldgate East Property Development
28th Feb 20147:01 amRNSFinal Results for the year ended 31 August 2013
14th Feb 20149:13 amRNSPart Payment of Profit Share & Part Loan Repayment
5th Feb 20142:42 pmRNSUpdate on Aldgate East Property Development
27th Nov 20131:49 pmRNSBoard Update
29th Aug 20137:00 amRNSProfit Share Receipt and Partail Loan Repayment
5th Jun 201311:37 amRNSRelated Party Transaction
31st May 20137:00 amRNSHalf Yearly Report
27th Mar 201312:45 pmRNSResult of AGM
1st Mar 20133:06 pmRNSPosting of Annual Report
28th Feb 20136:31 pmRNSNotice to Directors
28th Feb 20136:28 pmRNSFinal Results

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.