Talon Resources Targets Ontario Gold Growth After AIM Move and Eagle Lake Acquisition, CEO Says.Watch 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

Interim Results

20 May 2008 07:00

RNS Number : 8411U
Formation Group PLC
20 May 2008
Β 

ο»Ώ

FORMATION GROUP PLC

("Formation" or "the Group")

Interim Results

for the six months ended 29 February 2008

FormationΒ Group PLCΒ providesΒ management and professional servicesΒ to its clients within the sports,Β musicΒ and entertainment sectors as well as other high net worth individuals and trusts.

These services include accountancy, construction management, representation, sports financeΒ brokingΒ and wealth management.

HIGHLIGHTS

Acquisition of leading talent management business, James Grant Media Group LtdΒ ("JGMG")Β on 29thΒ February 2008 for a total potential consideration of Β£29.8 million. This figure is linked to JGMG achieving certain financial performance targets over a 3 year period

Revenue from continuing operations of Β£12.8 million (2007: Β£3.0 million)

Profit before tax from continuing operations of Β£1.76 million (2007: Β£0.33 million)

Basic earnings per share from continuing activities increased to 0.59 pence (2007: 0.18 pence)

Committed future gross profit at end of Feb 2008 of Β£19.4Β million (2007: Β£5.5 million)

The Group is currently trading ahead of consensus forecasts for the full year and the board remains confident of the Group's prospects for the remainder of the year

John LawrenceΒ MBE, Chairman of FormationΒ said,

"I am very pleased to report that results from continuing businesses as a whole are trading ahead of our expectations and continue to provide good growth opportunities. Particularly pleasing is theΒ growing amount of future contracted income the Group has secured. This gives usΒ visibility and confidence as we plan for our future.Β 

The acquisition of James Grant Media also enables us to diversify into related and complementary business areas, adding scale and reach to our Group. We now serve clients within the sports, music and entertainment industries.

In addition, we haveΒ recentlyΒ further strengthened our board with the appointments ofΒ Peter Powell,Β Ossie KilkennyΒ and Patrick Kennedy. Both Peter and Ossie have enviable track records in the entertainment and music industries and add depth and experience to this growing area of the Group. Patrick's appointment brings us closer to our largest strategic investor, the David Kennedy Family Trust, and additional depth to our Property Services. I welcome all three Directors to the board which has a good balance of executive and non-executive Directors.

We believe that the outlook for the Group over the short, medium and long term remains encouraging."Β 

Enquiries:

Formation Group PLC,Β 

Mike Wallwork, Communications Director, T: +44 (0) 161 980 1210Β 

Β 

Investec Investment Banking,Β 

Paul Gray, T: +44 (0) 207 597 5176Β 

Patrick Robb, T: +44 (0) 207 597 5169Β 

Notes to editor:Β 

Β 

FormationΒ GroupΒ PLCΒ (AIM: FRM)Β provideΒ management and otherΒ professional services predominantlyΒ toΒ high net worthΒ clients within the sports,Β musicΒ and entertainmentΒ industries. Formation's services, delivered throughΒ two distinct divisions; Management and Professional Services,Β include accountancy, tax, wealthΒ management, talent management, sportsΒ representation, construction management and sports financeΒ broking. High net worth clientsΒ include professional athletes, sporting clubs and institutions, entertainers, musicians,Β real estate developers and trust companies.

CHAIRMAN'S STATEMENTΒ 

It gives me great pleasure to present the Group's results for the six months ended 29 February 2008.

This has been another busy period for the Group with the acquisition of the leading talent management business; James Grant Media Group Ltd (JGMG) on the last day of the period.Β 

This acquisition is in line with our previously stated strategy of diversifying into related and complementary business areas.Β We now serve clients within the sports,Β musicΒ and entertainment sectors. I would also like to formally welcome the management and staff of JGMG.

As a direct consequence of our acquisitions, we have strengthened our board with the addition ofΒ Peter PowellΒ and more recently Ossie Kilkenny. Both have enviable track recordsΒ in the entertainment and music industries and add depth and experience to this growing area of the Group. I am also delighted to confirm that Patrick Kennedy has also recently joined the board, representing the interests of our largest shareholder; the David Kennedy Family Trust which at the time of publishing hold in excess of 51% of the Group's issued share capital. I welcome all three Directors to the board which has a good balance of executive and non-executiveΒ Directors.

The results from continuing businesses are strong and a good reference point for our continued progress. We are currently trading ahead of consensus forecastsΒ for the full year and continue to see growth opportunities going forward. It is also encouraging to see the growing amount of future contracted income the Group has secured. This gives us visibility and confidence as we plan for our future.

Β 

We will continue to seek complementary acquisitions whilst remaining firmly focused on delivering organic growth. We will achieve this by leveraging the collective services we have carefully assembled for the benefit of all our clients.Β 

May I also take this opportunity to thank all our staff who are a highly professional and dedicated group of people committed to serving the needs of our valued clients. We will continue to recognise and reward our employees in line with the Group's performance.Β 

Finally I am pleased to report that your board believes the outlook for the short, medium and long term remains encouraging.

John LawrenceΒ MBE

Non-Executive Chairman

Β Β 

CHIEF EXECUTIVE OFFICER'S REPORT

Revenue for the period was Β£12.8 million from continuing operations (2007: Β£3.0 million) and profit before tax from continuing operations was Β£1.76 million (2007: Β£0.33 million). Basic earnings per share from continuing activities were 0.59 pence (2007: 0.18 pence).

As at 29 February 2008, the Group had committed future gross profit of Β£19.4Β million (2007: Β£5.5 million), which represents an increase ofΒ 252% over last year. Of this,Β Β£5.3 millionΒ (2007: Β£1.6 million) is expected to be recognised in the current financial year ending 31 August 2008.

In line with the Group's current dividend policy, no interim dividend is being declared. However,Β the Directors expect to recommend the payment of a final dividend at the time of the preliminary results for the year ending 31 August 2008.

TRADING

In line with our previously stated strategy, we have continued to develop the business and enhance our service proposition.

We have structured our business into two distinct divisions;Β ManagementΒ ServicesΒ andΒ Professional ServicesΒ and will report financials on this basis going forward.

MANAGEMENTΒ SERVICESΒ DIVISION

Revenue for the period under review was Β£1.5 million (2007: Β£1.2 million) and operating profit was Β£0.48 million (2007: Β£0.18 million).

Our Management division contains threeΒ businesses; James Grant Media Group Ltd, Proactive Sports Management Ltd and Proactive Sports ManagementΒ USAΒ Inc. All threeΒ businessesΒ provide career management and representation advice to entertainers and athletes within the sportsΒ and entertainment sectors. For many of our clients our services extendΒ beyondΒ commercial and endorsement contract negotiationΒ toΒ a variety of concierge services.

Entertainment Management -Β James Grant MediaΒ Group Ltd

We concluded the acquisition of JGMG on the last day of this reporting period. It is therefore too early to provide any review on its financial performance. However, we are confident in this business and look forward to reporting on its first trading period within the Group at the year end.

Sports ManagementΒ - Proactive Sports Management (UKΒ andΒ USA)Β 

Both sports management businesses are trading ahead of expectation and are showing good year on year growth. TheΒ USAΒ business is starting to become a material part of the Group and offers further growth opportunities going forward, both from an organic and acquisition perspective. In January this year this business managed to recruit seven of the top 12 Major League Soccer collegiate elite players (via theΒ USAΒ draft system) which was an exceptional achievement. The business has also appointed two senior managers during the period and the outlook remains strong in its core football market.

In theΒ UK, we have produced another strong performance which is very pleasing in what can only be described as a difficult market. This is due in the main to the high proportion of overseas players joining Premier League clubs. Understandably they have already appointed representatives on their arrival to theΒ UK. Consequently, client recruitment remains an ongoing challenge but we are well positioned to attract new clients and have further developed our ancillary concierge service to reinforce and differentiate our service proposition.Β 

Β Β 

PROFESSIONAL SERVICES DIVISION

Revenue for the period under review was Β£11.3 million (2007: Β£1.8 million) and operating profit was Β£1.8 million (2007: Β£0.42 million).

Our Professional Services division contains a number of subsidiary companies including; O J Kilkenny & Co Ltd, Kingsbridge Asset Management Ltd, Formation Wealth Solutions Ltd, Formation Sports Capital Ltd, Formation Design & Build Ltd and Formation Architectural Design Ltd.Β 

We have the opportunity and importantly, the service capability and skill set to deliver Professional Services across our chosen customer segments. These are sport, music and entertainment as well as clients in the property construction management arena. The short, medium and long term objective will be to increase cross selling of our services within our existing client base, allowing each client to engage with the Group at the level they choose is most appropriate for them. Some clients will continue to place all their service requirements with us whilst others will select individual services based on their needs.

The following details our Professional Services businesses in terms of the services they provide and sectors they currently operate in.

ServiceΒ 

Subsidiary Company

Sectors servicedΒ 

Accountancy & Taxation

O J Kilkenny & Co (OJK)

Individuals and companies in sport, musicΒ & entertainment

Wealth Management

Kingsbridge Asset Mgmt (KAM)

Formation Wealth Solutions (FWS)

Individuals inΒ sport,Β music & entertainmentΒ 

Sports FinanceΒ Brokerage

Formation Sports Capital (FSC)

Clubs and organisations inΒ sport &Β media

Construction ManagementΒ 

Formation Design & Build (FDB)

Formation Architectural Design (FAD)

Property developersΒ Β seekingΒ property management servicesΒ 

Accountancy -Β OJK isΒ a leading specialist accountancy practice within its chosen sectors and has the ability to consolidate this position through further organic growth from clients both within and outside of the Group as well as through selective acquisition.Β 

Wealth ManagementΒ - KAM provides wealth management services, as a directly authorised FSA approved IFA to a wide range of professional athletes (predominantly football, golf and cricket), entertainers and musicians. FWS provides bespoke investment products to other third party financial institutions for the benefit of their clients. These businesses have recorded a strong trading period. They are also benefiting from various people and technological investments we have made over the last 12 months. Both businesses will, with effect from 1 July 2008, be based in Wilmslow, Cheshire, a move which will enhance the businesses profitability over time whilst enabling it to work more closely with its sister company; Proactive Sports Management. Unlocking the potential to independently advise other clients across the Group will also provide organic growth.

Sports FinanceΒ BrokerageΒ - FSCΒ provides bespokeΒ financialΒ solutionsΒ to sporting organisations, football clubs and selected media outlets within theΒ UKΒ and elsewhere inΒ EuropeΒ who are looking to accelerateΒ their cash flowΒ fromΒ contractedΒ income.Β Clubs can useΒ this service toΒ manage cash flows against a number ofΒ theirΒ different income streams including transfer fees,Β broadcast income, endorsement agreementsΒ and season ticket revenues.Β The business is trading behind plan at the half year. The complexity of some of the deal structures within this business aligned to a more cautious approach to lending means that the conclusion of deals has been more protracted than usual.Β 

Construction Management -Β Through two businesses; FDB and FAD, we provide a range of construction management services to property development companies. This business co-ordinates the construction process on behalf of a developer and uses these relationships to deviseΒ andΒ presentΒ investmentΒ opportunities which can then be packaged and ultimately sold via our two wealth managementΒ sister companies; Kingsbridge Asset Management and Formation Wealth Solutions. Investment funds within this asset class have traditionally, and will continue to appeal to many of our clients. The business continues to trade in line with its plan and willΒ continue toΒ work closely with our property developmentΒ clientsΒ to carefully select, evaluate and construct investment opportunitiesΒ for the benefit of our clients. Location will continue to be key and we expect future developments to continue to be in and around the centre ofΒ London.Β 

Β Β 

RISKS AND UNCERTAINTIES

Understanding and mitigating business risks are as important to the Group as developing and maximising its growth potential. As a board, we constantly review this area of our business and readily accept our responsibility to convey a balanced view to all our shareholders.Β 

CommercialΒ propertyΒ marketsΒ -Β TheΒ key challenges outlined as part of our year end report in November 2007 remain largely unaltered. The potential property liabilities previously disclosed within the two property funds launched last year remain unchanged withΒ 'TheΒ WhitechapelΒ Property Fund Limited' projectΒ Β substantially mitigated following the off plan bulk purchases of units previouslyΒ announced.Β 'TheΒ AldgateΒ East Property Company Limited' projectΒ is not due for completion until 2010 and we continue, through our liaison with the trustees of this company,Β to monitor progress of this primeΒ LondonΒ location now that construction has begun. WhilstΒ the trustees of this fundΒ remain confident in these development locations, given the macro economic environment, this area of potential risk will be continually assessed and actively managed.

Single majority shareholderΒ - We continue to firmly believe that the David Kennedy Family Trust are involved with the Group for the long term. TheirΒ tremendous support is as strong as ever. TheΒ Β£8 millionΒ term loan facilityΒ arranged byΒ the David Kennedy Family Trust,Β at the time of our acquisition of James Grant Media Group Ltd, is a direct testament to the continued support that we receive from our largest shareholder. However, we also acknowledge that a high percentage of the Group's share capital within the control of a single party is not without some degree of risk.Β 

PeopleΒ -Β As a services orientated business it is our people who deliver for our clients. We acknowledge their value and appreciate the need to continue to motivate, recognise and reward our people in order to maximise both our and their performance. In December 2007, we successfully recruited the Group's first dedicated HR Manager who will drive consistency in our processes whilst working closely with all subsidiaries to ensure we attract, reward and develop the very best people available.Β 

OUTLOOK

We have continued to develop the business and its client proposition during the last six months and the outlook for all trading subsidiaries remains encouraging. We haveΒ alsoΒ continued to operate and execute a strategy we have developed since our listing in 2001. Our focus on acquiring complementary businesses which add value to our clients, provide incremental revenue and help drive shareholder value continues to be successfully implemented and we are starting to achieve the scale which we believe will, over time, produce significant reward.

As ever, the dedication and devotion of our skilled team of employees is at the heart of our business performance and I would like to thank all Group staff for their continued hard work and endeavour.Β 

NEIL RODFORDΒ 

Chief ExecutiveΒ Officer

Β Β 

Consolidated income statement

For the six months ended 29 February 2008

6 months ended

6 months ended

Year ended

29 Feb. 2008

28 Feb. 2007

31 Aug. 2007

Note

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

Continuing operations

RevenueΒ 

2

12,761

3,027

11,138

Cost of sales

(6,167)

(202)

(3,697)

Gross profit

6,594

2,825

7,441

Administrative expenses

(4,932)

(2,587)

(6,293)

Operating profit from continuing operations

2

1,662

238

1,148

Investment incomeΒ 

104

120

261

Finance costs

(3)

(29)

(40)

Profit before taxation

1,763

329

1,369

Taxation

4

(530)

(99)

(434)

Profit for the financial period from continuing operations

1,233

230

935

Discontinued operations

Profit for the financial period from discontinued operations

3

621

4,372

4,748

Profit for the financial period

1,854

4,602

5,683

Attributable to:

Equity holders of parent

1,826

4,602

5,683

Minority interests

28

-

-

1,854

4,602

5,683

Earnings per share

From continuing operations

Basic

6

0.59

p

0.18

p

0.66

p

Diluted

6

0.58

p

0.18

p

0.65

p

From discontinued operations

Basic

6

0.30

p

3.46

p

3.36

p

Diluted

6

0.29

p

3.36

p

3.28

p

From continuing and discontinued operations

Basic

6

0.89

p

3.64

p

4.02

p

Diluted

6

0.87

p

3.54

p

3.93

p

Β£'000

Β£'000

Β£'000

Final dividend paid for the year ended 31 August 2007 of 0.115p per ordinary share (2006 - 0.105p)

234

131

131

Consolidated statement of recognised income and expense

For the six months ended 29 February 2008

6 months ended

6 months ended

Year ended

29 Feb. 2008

28 Feb. 2007

31 Aug. 2007

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

Exchange gain/(loss) on foreign currency translation of foreign operations

9

(7)

(13)

Profit for the financial period attributable to equity holders of parentΒ and minority interests

1,854

4,602

5,683

Total recognised income and expenses for the period attributable to equity holders of the parentΒ and minority interests

1,863

4,595

5,670

Β Β 

Consolidated balance sheet

As at 29 February 2008

29 Feb. 2008

28 Feb. 2007

31 Aug. 2007

(Unaudited)

(Unaudited)

(Audited)

Note

Β£'000

Β£'000

Β£'000

Non-current assets

Goodwill

47,434

12,773

31,685

Other intangible assets

22

31

26

Property, plant and equipment

320

221

314

Long term financial assets

4,862

-

4,862

Deferred tax asset

21

115

20

52,659

13,140

36,907

Current assets

Inventories

2,770

-

2,291

Trade and other receivables

5,740

2,568

7,281

Cash and cash equivalents

2,191

7,538

3,605

10,701

10,106

13,177

Total assets

63,360

23,246

50,084

Current liabilities

Trade and other payables

(8,711)

(2,994)

(9,938)

Tax liabilities

(1,519)

(44)

(711)

Obligations under finance leases

(34)

(13)

(37)

(10,264)

(3,051)

(10,686)

Net current assets

437

7,055

2,491

Non-current liabilities

Trade and other payables

(5,336)

(83)

(1,560)

Tax liabilities

-

(99)

-

Obligations under finance leases

(11)

(45)

(15)

LoansΒ 

(6,000)

-

-

(11,347)

(227)

(1,575)

Total liabilities

(21,611)

(3,278)

(12,261)

Net assets

41,749

19,968

37,823

Equity

Share capital

2,080

1,264

2,058

Shares to be issued

2,344

-

500

Share premium account

2,106

694

2,106

Treasury shares

(794)

(433)

(689)

Capital redemption reserve

61

61

61

Currency and other reserves

18,400

3,823

17,856

Retained profits

17,233

14,559

15,640

41,430

19,968

37,532

Minority interests

319

-

291

Total equity

8

41,749

19,968

37,823

Consolidated cash flow statement

For the six months ended 29 February 2008

6 months ended

6 months ended

Year ended

29 Feb. 2008

28 Feb. 2007

31 Aug. 2007

Note

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

Cash generated by/(used in) operations

7

24

(8)

1,703

Income taxes paid

(194)

(127)

(101)

Interest paid

(3)

(29)

(40)

Net cash (outflow)/inflow from operating activities

(173)

(164)

1,562

Investing activities

Interest received

104

121

262

Proceeds on disposal of property, plant and equipment

-

8

8

Purchases of property, plant and equipment

(40)

(999)

(1,075)

Purchases of trademarks and rights

-

-

(1)

Deferred consideration paid

(678)

(335)

(385)

Acquisition of subsidiaries

(9,403)

-

(1,600)

Cash acquired with subsidiary

2,688

-

425

Acquisition expenses

(595)

(29)

(141)

Purchase of long term financial assets

-

-

(4,862)

Net proceeds on disposal of subsidiary companies

1,015

9,208

8,662

Cash disposed of with subsidiary companies

-

(1,987)

(1,986)

Net cash (used in)/generated by investing activities

(6,909)

5,987

(693)

Financing activities

Dividends paid

(234)

(131)

(131)

Proceeds on issue of shares

-

-

1,500

Purchase of own shares

(105)

(295)

(751)

New loans

6,000

-

-

New obligations under finance leases

-

29

-

Repayments of obligations under finance leases

(8)

(5)

(12)

Net cash generated by/(used by) financing activities

5,653

(402)

606

Net (decrease)/increase in cash and cash equivalents

(1,429)

5,421

1,475

Cash and cash equivalents at the beginning of the period

3,605

2,143

2,143

Effect of foreign exchange rate changes

15

(26)

(13)

Cash and cash equivalents at end of the period

2,191

7,538

3,605

Β Β 

Notes to the Interim Information

For the six months ended 29 February 2008

1.

Basis of preparation

The Group's interim results for the six months ended 29 February 2008 have been prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards (IFRS). The accounting policies adopted are consistent with those adopted in the preparation of the annual financial statements for the year ended 31 August 2007Β and represent those to be used in the preparation of the annual financial statements for the year ending 31 August 2008.

The comparative figures are an abridged version of the Group's full financial statements and, together with other financial information contained in these interim results, do not constitute statutory financial statements of the Group within the meaning of section 240 of the Companies Act 1985.

Statutory financial statements for the year ended 31 August 2007 have been filed with the Registrar of Companies forΒ EnglandΒ andΒ WalesΒ and have been reported on by the Group's auditors. The report of the auditors was not qualified and did not contain a statement under section 273(2) or (3) of the Companies Act 1985.

2.

Segment information

The Company previously reported as two divisions: Professional Services and Property Development and Investment. Following the acquisition of James GrantΒ Media GroupΒ Limited, the Company will now report two divisions, being Management and Professional Services.

6 months ended

6 months ended

Year ended

29 Feb. 2008

28 Feb. 2007

31 Aug. 2007

(Unaudited)

(Unaudited)

(Audited)

Revenue

Profit

Revenue

Profit

Revenue

Profit

from continuing

from continuing

from

continuing

operations

operations

operations

Β£'000

Β£'000

Β£'000

Β£'000

Β£'000

Β£'000

By class of business:

ManagementΒ Services

1,505

482

1,186

187

3,347

869

ProfessionalΒ Services

11,256

1,801

1,841

416

7,791

1,077

12,761

2,283

3,027

603

11,138

1,946

Unallocated corporate expenses

(621)

(365)

(798)

Operating profit from continuing operations

1,662

238

1,148

Β Β 

3.

Results of discontinued operations

The deferred consideration due on the disposal of the Sports Marketing business was determined by reference to profits earned by that business in the year ended 31 August 2007. Discussions with the purchaser regarding the amount of deferred consideration have been finalised in the period resulting in the recognition of a further profit on the disposal of discontinued operations of Β£621,000.

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

29 Feb. 2008

28 Feb. 2007

31 Aug. 2007

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

RevenueΒ 

-

1,742

1,742

Cost of sales

-

(1,154)

(1,154)

Gross profit

-

588

588

Administrative expenses

-

(326)

(326)

Operating profit from discontinued operations

-

262

262

Investment incomeΒ 

-

1

1

Profit before taxation

-

263

263

Attributable tax expense

-

(92)

(92)

Profit for the financial period from continuing operations

-

171

171

Profit on disposal of discontinued operations

621

4,201

4,577

Attributable tax expense

-

-

-

Profit on disposal of discontinued operations

621

4,201

4,577

Net profit attributable to discontinued operations

621

4,372

4,748

4.

Taxation

The taxation charge at 30.0% of profit before taxation, is based on the estimated effective rate of tax on earnings for the full year ending 31 August 2008.

5.

Dividends

6 monthsΒ 

6 monthsΒ 

Year ended

ended

29 Feb. 2008

ended

28 Feb. 2007

31 Aug.Β 2007

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

Dividend paid per share in the period of 0.115 pence (2007 - 0.105 pence)

234

131

131

6.

Earnings per share

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

6 monthsΒ 

6 monthsΒ 

Year ended

ended

29 Feb. 2008

ended

28 Feb. 2007

31 Aug. 2007

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

Profit for the period:

Basic and diluted earnings - continuing operations

1,233

230

935

Basic and diluted earnings - discontinued operations

621

4,372

4,748

Basic and diluted earnings - continuing and discontinued operations

1,854

4,602

5,683

Number of

Number of

Number of

shares

shares

shares

'000

'000

'000

Weighted average number of shares:

Basic

207,929

126,361

141,277

Diluted

212,741

129,923

144,689

7.

Reconciliation of profit from operations to net cash from operations

6 monthsΒ 

6 monthsΒ 

Year ended

ended

29 Feb. 2008

ended

28 Feb. 2007

31 Aug. 2007

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

Profit from continuing operations

1,662

238

1,148

Profit from discontinued operations

-

262

262

Depreciation of property, plant and equipment

54

46

85

Amortisation of intangible assets

4

10

10

Share option charge/(credit)

58

11

(8)

Loss on sale of property, plant and equipment

8

20

22

Impairment of intangible assets

-

-

6

Operating cash flows before movements in working capital

1,786

587

1,525

Increase in inventories

(478)

-

(367)

Decrease/(increase) in receivables

1,608

100

(1,130)

(Decrease)/increase in payables

(2,892)

(695)

1,675

Cash generated by/(used in) operations

24

(8)

1,703

Β Β 

8.

Statement of changes in total equity

6 months ended

6 months ended

Year ended

29 Feb. 2008

28 Feb. 2007

31 Aug. 2007

(Unaudited)

(Unaudited)

(Audited)

Β£'000

Β£'000

Β£'000

Opening total equity

37,823

15,808

15,808

Dividends paid

(234)

(131)

(131)

Profit for the period

1,854

4,602

5,683

Issue of new share capital

-

-

16,147

Purchase of treasury shares

(105)

(295)

(751)

Issue of treasury shares

-

-

200

Share capital to be issued

2,344

-

500

Minority interest arising on acquisition of subsidiary undertaking

-

-

291

Other reserves movement due to share options charge and disposal of subsidiaries

58

(9)

89

Exchange gain/(loss) on foreign currency translation recognised directly in equity

9

(7)

(13)

Closing total equity

41,749

19,968

37,823

9.

During the period the Group recognised revenue of Β£505,000 in respect of introduction fees relating to the Aldgate East Property Company Limited (Aldgate). Aldgate has made loans to a property developer to part fund a property development. The developer is under the control of the David Kennedy Family Trust, the Group's largest shareholder.

10.

Acquisition of James Grant Media Group Limited

On 29 February 2008, the Group acquired the leading talent management agency James Grant Media Group Limited (JGMG).

The consideration payable to the vendors comprises:

- Initial cash consideration of Β£7.5m (and a further payment of Β£1.9m for the net assets) - Issue of 12,500,000 shares in the Group - Deferred consideration of up to Β£18m payable in shares and cash, which is linked to the financial performance of JGMG over a three year period. The total initial cash consideration was funded from a mixture of existing Group cash reserves and a term loan facility of Β£8mΒ arrangedΒ by the David Kennedy Family Trust, the Group's largest shareholder. Post period end this loan was repaid in full utilising a debt facility with Bank of Scotland (Ireland) Limited.

Β Β 

INDEPENDENT REVIEW REPORT TO FORMATION GROUP PLC

Introduction

We have been engaged by the company to review the financial information in the half-yearly financial report for the six months ended 29 February 2008 which comprises the consolidated income statement, the consolidated statement of recognised income and expense, the consolidated balance sheet, the consolidated cash flow statement and the related notes 1 toΒ 10. We have read the other information contained in the half yearly financial report which comprises only theΒ Chairman's Statement and Chief Executive Officer's ReportΒ and considered whether it contains any apparent misstatements or material inconsistencies with the information in the financial information.

This report is made solely to the company in accordance with guidance contained in ISRE (UKΒ andΒ Ireland) 2410, "Review of Interim Financial Information performed by the Independent Auditor of the Entity". Our review work has been undertaken so that we might state to the company those matters we are required to state to them in a review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusion we have formed.

Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The AIM rules of the London Stock Exchange require that the accounting polices and presentation applied to the interim figures are consistent with those which will be adopted in the annual accounts having regard to the accounting standards applicable for such accounts.

As disclosed in note 1, the annual financial statements of the group are prepared in accordance with the basis of preparation.

Our Responsibility

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

Scope of Review

We conducted our review in accordance with International Standard on Review Engagements (UKΒ andΒ Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in theΒ 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 (UKΒ andΒ 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 financial information in the half-yearly financial report for the six months ended 29 February 2008 is not prepared, in all material respects, in accordance with the basis of accounting described in note 1.

Grant ThorntonΒ UKΒ LLP

Chartered Accountant

Manchester

20Β May 2008

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