The next focusIR Investor Webinar takes places on 14th May with guest speakers from WS Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register 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

30 May 2014 07:00

RNS Number : 4017I
Formation Group PLC
30 May 2014
 



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

 

Interim Results for the Six Months ended 28 February 2014

 

The Group is pleased to announce its interim results for the six months ended 28 February 2014. 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 £3.23 million (2013: £2.36m).

· Operating loss from continuing operations of £0.145 million (2013: £0.072m loss).

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

· Cash position as at 28 February 2014 £0.078 million (31 August 2013 £0.240m).

 

 

Post Period End Events

· £1.59 million of the £6.8 million due received from J V Finance Ventures Limited

· Working capital loan of £100,000 fully repaid.

· Appointment of Grant Thornton as group auditors.

· Exchanged on acquisition site for development 161 Iverson Road, London.

· Disposed of Treasury Shares for a cash consideration to Formation of £313,447.

 

 

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 2014.

 

Since the period ended 28 February, 2014 Formation Group Plc has to date received £1.59m of the £6.8m anticipated to be repaid to it by June 2014 from its 36.88% equity interest In J V Finance Ventures Limited, loan provider to Julius Properties Limited at Aldgate. As announced on 28 February 2014, the Company still expects to receive the majority of the outstanding amount due by 30 June 2014. The Group is pleased to announce that it has an increasing order book on project management contracts. The board believes that the resulting income streams from these contracts will help improve the Group's trading position going forward. Formation intends to utilise the proceeds from its J V investment to purchase development sites with a mixture of cash and bank funding. On 11th April 2014, Formation announced the first of these development sites.

 

I am also pleased to report that progress is being made in the sourcing of a new non-executive chairman and an announcement is expected shortly.

 

David Kennedy

Non-Executive Chairman

30 May 2014

 

 

 

 

 

 

 

 

 

 

 

 

Chief Executive Officer's Report

 

Overview

Revenue for the period was £3.23 million from continuing operations (2013:£2.36 million) and operating losses from continuing operations were £0.145 million (2013:£0.072 million loss).

 

The increased revenue for the period is due mainly to the finishing of the Park Road London N8 and Salter Street London E14 projects and the start of 4 new projects (with Finchley Road being the substantially largest project) that the Group has managed in the recent past. Additionally, the Group is expecting to start another three to four projects in the second half of the current financial year.

 

The decrease in gross profit margin in the period is largely due to compensation issues on one of the recently managed projects.

 

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 2014.

 

Formation Design & Build Limited

 

The company continues to trade although at a modest level and retains a core shared base of personnel.

 

Formation Construction Limited

 

This company was formed in early 2012 to project manage construction work and has substantially increased its revenue in line with expectations. At present the company is managing three projects with an expectation that another three to four will be started in the second half of the current financial year.

 

FG (Bradford) & FG (Bristol) Limited

 

As previously announced Dunbar Assets plc have taken management of the properties at FG (Bristol) Limited and FG (Bradford) Limited with a view to selling the assets. The properties have been funded on a non-recourse basis and any subsequent disposal will be cash neutral for Formation. Further details are set out in notes 9 and 10 to the accounts.

.

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.

 

The Group's core activity is now Property Development & Project Management and in doing so has started to utilise the return of its J V investment funds to purchase and develop properties. These will provide further income streams from project management and projected profits from the eventual development and sale.

 

As announced on 13 May 2014, the Group's wholly owned subsidiary, Formation Design and Build Limited, has now repaid fully its working capital loan with the Kennedy Family Discretionary Settlement (the "Lender") for the purposes of additional working capital. As security for the loan, Formation 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.This security is now in the process of being released.

 

The board recognises the cash constraints of the business and 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 Group. 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 objective but recognising that this will take time.

 

We have a confident view for the future borne out by:

 

(i) Funds already received with the balance to be obtained over the coming months from the return of its J V investment.

(ii) Increasing Project Management order book and anticipated future profits from developments. The board believes the resulting income streams could materially improve the Group's trading position going forward.

 

David Kennedy

Chief Executive Officer & Interim Chairman

30 May 2014

 

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. 2014

28 Feb. 2013

31 Aug. 2013

Note

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Continuing operations

Revenue

2

3,228

2,359

5,849

Cost of sales

(2,987)

(2,055)

(5,284)

Gross profit

241

304

565

Administrative expenses

(386)

(376)

(805)

Operating loss from continuing operations

2

(145)

(72)

(240)

Share of profit from joint venture development

-

-

-

Finance costs

(28)

(31)

(34)

Loss before taxation and exceptional items

(173)

(103)

(274)

Exceptional Items

7

(0)

(0)

(113)

Loss before taxation

(173)

(103)

(387)

Taxation

4

-

-

-

Loss for the financial period from continuing operations

(173)

(103)

(387)

Discontinued operations

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

3

(2)

 

(64)

(18)

Loss for the financial period

(175)

(167)

(405)

Attributable to:

Owners of parent

(175)

(167)

(405)

(175)

(167)

(405)

 

 

Earnings per share

From continuing operations

Basic

5

(0.085p)

(0.05p)

(0.19p)

Diluted

5

(0.085p)

(0.05p)

(0.19p)

From discontinued operations

Basic

5

(0.005p)

(0.03p)

(0.01p)

Diluted

5

(0.005p)

(0.03p)

(0.01p)

From continuing and discontinued operations

Basic

5

(0.09p)

(0.08p)

(0.20p)

Diluted

5

(0.09p)

(0.08p)

(0.20p)

 

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 2014

 

 

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Non-current assets

Goodwill

-

-

-

Other intangible assets

-

1

1

Property, plant and equipment

286

3

7

Investments accounted for using the equity method

8

6,238

6,238

6,238

6,524

6,242

6,246

Current assets

Inventories

9

3,915

3,919

3,918

Trade and other receivables

687

1,243

1,951

Cash and cash equivalents

78

139

240

4,680

5,301

6,109

Total assets

11,204

11,543

12,355

Current liabilities

Trade and other payables

(1,087)

(1,019)

(2,073)

Current income tax liabilities

-

-

-

Bank overdrafts and loan

10

(4,302)

(4,297)

(4,292)

(5,389)

(5,316)

(6,365)

Net current liabilities

(709)

(15)

(256)

Total liabilities

(5,389)

(5,316)

(6,365)

Net assets

5,815

6,227

5,990

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

2,023

2,435

2,198

Total equity attributable to the owners of the parent

 

 

5,815

6,227

5,990

Total equity

5,815

6,227

5,990

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated statement of changes in equity

For the six months ended 28 February 2014

 

 

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 2012

2,205

2,106

(602)

61

-

22

-

2,603

6,395

 

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

6,228

 

Loss for the financial period

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(238)

 

(238)

 

Other comprehensive income

Total comprehensive income for the year

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Balance at 31 August 2013

2,205

2,106

(602)

61

-

22

-

2,198

5,990

 

Loss for the financial period

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(175)

 

(175)

 

Other comprehensive income

Total comprehensive income for the year

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Balance at 28 February 2014

2,205

2,106

(602)

61

-

22

-

2,023

5,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated statement of cash flows

For the six months ended 28 February 2014

 

6 months ended

6 months ended

Year ended

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

Note

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Operating activities

Cash generated by operations

6

134

(249)

(134)

Income taxes paid

-

-

-

Interest paid

(28)

(31)

(34)

Net cash outflow from operating activities

106

(280)

(168)

Investing activities

Interest received

-

-

-

Proceeds on disposal of property, plant and equipment

-

-

-

Purchases of property, plant and equipment

(279)

(2)

(8)

Deferred consideration paid

-

-

-

Purchase of Investments

-

-

Net cash used in investing activities

(279)

(2)

(8)

Financing activities

New loans

10

12

7

Loan repayments

-

-

-

Net cash generated / (used in) by financing activities

10

12

7

Net increase / (decrease) in cash and cash equivalents

(162)

(270)

(169)

Cash and cash equivalents at the beginning of the period

240

409

409

Cash and cash equivalents at end of the period

78

139

240

 

 

Notes to the Interim Information

For the six months ended 28 February 2014

 

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 2013, 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 2013. 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. 2014

28 Feb. 2013

31 Aug. 2013

(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:

Professional services

3,228

241

2,359

304

5,849

565

3,228

 

241

2,359

304

5,849

565

Unallocated corporate expenses

(386)

(376)

(805)

Operating loss from continuing operations

(145)

(72)

(240)

 

 

 

 

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. 2014

289 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Loss discontinued operations

(2)

(64)

(18)

Attributable tax expense

-

-

-

Loss from discontinued operations

(2)

(64)

(18)

Loss on disposal of discontinued operations

-

-

-

Loss attributable to discontinued operations

(2)

(64)

(18)

 

Notes to the Interim Information

For the six months ended 28 February 2014

 

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. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Profit for the period:

Basic and diluted earnings - continuing operations

(173)

(103)

(387)

Basic and diluted earnings - discontinued operations

(2)

(64)

(18)

Basic and diluted earnings - continuing and discontinued operations

(175)

(167)

(405)

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. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Operating loss for the year from continuing operations

(145)

(72)

(240)

Operating loss from disposal of discontinued operations

(2)

(64)

(18)

Amortisation of intangible assets

-

-

1

Loss on sale of fixed assets

-

-

-

Taxation

-

-

-

Depreciation of property, plant and equipment

-

1

3

Exceptional items (cash element)

-

-

-

Operating cash flows before movements in working capital

(147)

(135)

(254)

Decrease in inventories

4

-

1

(Increase)/Decrease in receivables

1,264

567

(141)

Increase/(Decrease) in payables

(986)

(681)

373

Adjustments for exceptional items(note7)

 

(113)

Cash used in by operations

135

(249)

(134)

 

 

 

 

 

 

 

7. Exceptional Items

 

 

6 months ended

6 months ended

Year ended

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Impairment charge of other receivables

-

-

(87)

Loss on deconsolidation

-

-

(26)

Legal costs relating to litigation

-

-

(0)

(0)

(113)

8. Investments accounted for using the equity method 

 

 

6 months ended

6 months ended

Year ended

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Investment in JV Finance Ventures Limited

6,238

6,238

6.,238

6,238

6,238

6,238

 

In the year ending 2010, Formation Group PLC, in partnership with JV Finance Limited, have contributed through JV Finance Ventures Limited, a combined sum of £18.2 million, (Formation Group Plc's contribution of £6.7 million on terms as announced on 2nd September 2010) in order to settle with both Heritable Bank Plc's administrator and outstanding creditors, in order to secure the Aldgate site and the necessary warranties for completed construction works.

Formation Group Plc's percentage shareholding in JV Finance Ventures Limited is 36.88% and is based on Formation's percentage share of long term loans in JV Finance Ventures Limited of £6.7m. On the basis that the loans are repayable in 10 years time and the percentage of the loan directly affects the shareholding, the loans have been treated as an investment in an associated undertaking and is accounted for under the equity method. Accordingly the investment in JV Finance Ventures Limited has been adjusted to the anticipated fair value of the sales proceeds less costs to sell. The fair value is based on the present value of the anticipated future cash flows due within one year.

 

9. Inventories

 

 

6 months ended

6 months ended

Year ended

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Work In Progress

3,915

3,919

3,918

3,915

3,919

3,918

 

The inventory is held at the lower of cost and net realisable value. There have been no write down of inventories or amounts recognised in the income statement during the year. The inventory is secured by Dunbar Assets Plc under non-recourse financing.

 

It should be noted that the entire value of inventories relates to discontinued operations.

10. Bank overdrafts and loans 

 

6 months ended

6 months ended

Year ended

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

Bank loan - term loan facility

(4,302)

(4,297)

(4,292)

(4,302)

(4,297)

(4,292)

6 months ended

6 months ended

Year ended

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

On demand or within one year

(4,302)

(4,297)

(4,292)

 

 

Less: amount due for settlement within 12 months

 (shown under current liabilities)

(4,302)

(4,297)

(4,292)

Amount due for settlement after 12 months

4,302

4,297

4,292

 

-

-

-

The weighted average interest rates paid were as follows: 6 months ended 6 months ended Year ended

28 Feb. 2014

28 Feb. 2013

31 Aug. 2013

(Unaudited)

(Unaudited)

(Audited)

£'000

£'000

£'000

%.

%

%

 

Bank loan 4.00 4.00 4.00

 

_____________ ___________ __________

The loans are secured on the developments in FG (Bradford) Limited and FG (Bristol) Limited.

FG (Bradford) Limited bank loan is repayable upon demand and interest payable is at the rate per annum which is the aggregate of 3% and the rate at which deposits in sterling are offered to the bank in the London Inter-Bank Market (subject to a minimum aggregate rate of 4% per annum).

FG (Bristol) Limited bank loan is repayable upon demand and interest payable is at the rate per annum which is 3% over the bank Base Rate (subject to a minimum Base Rate of 4% per annum).

 

There may be a risk of default on both of these loans if the capital is not repaid however in such an event the properties can be taken back and sold by Dunbar Assets Plc under the non-recourse funding arrangement.

 

It should be noted that this entire balance relates to discontinued operations

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR FMGZKVLNGDZM
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.