If you would like to learn more about future focusIR related events and roundtables, please submit your details here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksFUL.L Regulatory News (FUL)

  • There is currently no data for FUL

Half-year Report

16 Dec 2016 07:00

RNS Number : 0164S
Fulham Shore PLC (The)
16 December 2016
Β 

The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014 ("MAR").

Β 

Β 

16 December 2016

Β 

The Fulham Shore PLC

Unaudited interim results for the six months ended 25 September 2016

Β 

Chairman's Statement

Β 

I am pleased to announce the unaudited interim results for the 6 months ended 25 September 2016 for The Fulham Shore PLC ("Fulham Shore" or the "Group"). It has been a busy and successful 6 months for the Group.

Β 

We have increased turnover, profits and the number of restaurants we operate.

Β 

Our restaurants are popular and busy with customers who want to eat great food at affordable prices.

Β 

Our Franco Manca customers can have a fantastic vegan pizza plus a glass of water for less than Β£5 or really push the boat out with a Margherita Pizza accompanied by a glass of organic red wine for less than Β£10 while in The Real Greek customers can enjoy our amazing lunch offer at Β£8.95 for 3 meze plates.

Β 

We expect to end the current financial year in March 2017 with around 43 restaurants, dependent on how quickly our builders work in the spring. We are planning more Franco Manca and The Real Greek restaurants for 2017/2018.

Β 

Results

Β 

For the 6 months ended 25 September 2016, Fulham Shore generated revenue of Β£19.9m (2015: Β£13.9m). The Group achieved Headline EBITDA for the period of Β£3.7m (2015: Β£2.6m) and made headline operating profit for the period amounting to Β£2.4m (2015: Β£1.7m).

Β 

In the 6 months ended 25 September 2016, the Group opened 7 Franco Manca pizzeria in London, Brighton and Guildford. This took Fulham Shore's restaurant portfolio as at 25 September 2016 to 36 restaurants made up of 9 The Real Greek, 26 Franco Manca pizzeria and 1 Bukowski Grill.

Β 

Cash flow

Β 

During the period ended 25 September 2016, the Group had net cash inflow from operating activities of Β£6.4m (2015: Β£3.0m). During the same period the Group invested Β£5.7m (2015: Β£3.4m) on property, plant and equipment. Overall there was a net cash inflow for the period of Β£1.1m (2015: outflow of Β£1.8m) resulting in net debt as at 25 September 2016 of Β£3.0m (2015: Β£0.3m).

Β 

Dividends

Β 

No dividend is being proposed by the Board. It remains the Board's policy that, subject to the availability of distributable reserves, dividends will be paid to shareholders when the Directors believe it is appropriate and prudent to do so.

Β 

Current trading and outlook

Β 

Since 25 September 2016, the Group has opened 3 The Real Greek restaurants in Muswell Hill (London), Boxpark Croydon and Southampton and 3 Franco Manca restaurants in Westfield London, Westbourne Grove (London) and Southampton.

Β 

This takes the number of restaurants operated today by the Group to a total of 42, made up of 12 The Real Greek, 29 Franco Manca and 1 Bukowski Grill.

Β 

The Group is currently fitting out a further Franco Manca pizzeria in Nova Victoria (London), which is scheduled to open in February 2017.

Β 

Contracts have recently been exchanged on three sites in very different locations in and around London: Putney (near Putney Bridge), Russell Square and Richmond, Surrey, all expected to open in the Spring of 2017.

Β 

Great sites continue to be offered to us as we continue to open in London and now around the UK. However, we are determined that our customers and shareholders should be the beneficiaries of our expansion, not property owners or agents. Therefore, we will continue to take space that is just about big enough for us so that we are not paying for space we don't use and the rent roll is that much lower. This helps us to keep our menu prices below our competitors for the benefit of our customers.

Β 

Franco Manca is now occupying some spare window space at Debenhams in Westfield London. This has proved successful and we are now looking at building more relationships with retailers and licensed premises owners who have surplus space facing the high street which could be utilised by the Group.

Β 

We source our food directly from both Italy and Greece plus from some great local UK producers. We get closely involved with all our suppliers, visiting them regularly, checking consistency and working together to develop new ideas. The Brexit vote has had some of our suppliers in Europe nervously watching the UK. However, we are working with them to make sure any adjustment of our input prices is kept to a minimum. We are helped that much of our fresh produce is sourced locally in sterling in the UK.

Β 

The majority of our staff are shareholders in Fulham Shore. We value them as crucial to our success. We pay at least the National Living Wage, including under 25s, and we are always looking to include our staff in the success of the business.

Β 

The Franco Manca team has started to win the plaudits of their fellow professionals. 3 awards were picked up in November 2016: R200 Best Value Restaurant Operator - over 20 sites; CGA Peach Hero and Icon Awards Breakthrough Brand and CGA Peach Hero and Icon Awards Best Concept. This is just reward for the hard work the whole Franco Manca team has put in this year.

Β 

A key concern for us is maintaining the consistency and quality of our food and service offer. To this end, over the past 18 months, we have developed dedicated central teams running each part of the business.

Β 

Each restaurant brand has its own operational management and we have property, people, training, opening and financial systems in place. These support functions are essential when growing a restaurant business leaving the front of house teams free to concentrate on the food and the customers. As the number of restaurants we open per year grow, and the eventual number we can finally achieve in the UK also grows, we will continue to invest in our central functions to ensure we have adequate resources to deliver growth.

Β 

All this puts us in a sound position for our future expansion of the Group's excellent restaurant businesses. We have slowly increased the number of openings per year we can manage. Our progress so far was 9 for the year ended 27 March 2016 and 13 year to date for the year ending 26 March 2017. We expect to increase this number in London and across the country in the next financial year.

Β 

Sites are available, our restaurants are busy and popular, our prices are good value and our staff are well motivated.

Β 

We therefore look forward with confidence to the further expansion of our Franco Manca and The Real Greek businesses.

Β 

David Page

Chairman

Β 

16 December 2016

Β 

Β 

Contacts:

Β 

The Fulham Shore PLC www.fulhamshore.com

David Page 07836 346 934

Β 

Allenby Capital Limited

Nick Naylor / Jeremy Porter / James Reeve 020 3328 5656

Β 

Β 

Β 

Notes for editors

Β 

Information on The Fulham Shore PLC

Β 

Fulham Shore was incorporated in March 2012. The Directors believe that there are attractive investment opportunities within the restaurant and food service sectors in the UK.

Β 

The Directors believe that, given their collective experience in the restaurant and food service sectors, they can take advantage of the opportunities which exist in these sectors.

Β 

The ordinary shares of the Company were admitted to trading on AIM in October 2014 in order to capitalise on such opportunities.

Β 

Today Fulham Shore currently operates "The Real Greek" (www.therealgreek.com) and "Franco Manca" (www.francomanca.co.uk) restaurants, as well as a Bukowski Grill restaurant.

Β 

The Real Greek

Β 

Since establishing in 1999, The Real Greek group has grown steadily, now offering modern Greek cuisine in 12 restaurants across London and the home counties.

Β 

Ambassadors of Greek food and Greek hospitality in the UK, The Real Greek food centres on the delicious, healthy diet of the Eastern Mediterranean, staying true to the Greek ethos for food, family and life. Dishes are created using premium ingredients sourced from Greece and Cyprus whenever possible, and developed by Tonia Buxton, the face of Greek food in the UK.

Β 

Both The Real Greek's menu and atmosphere retains the spirit of eating in Greece, encouraging diners to take their time eating amongst friends and family, be it a relaxed dinner, family get-together, or fully catered party.

Β 

Franco Manca

Β 

Franco Manca opened its first restaurant in 2008 and now has 29 restaurants, primarily in London, but with recent openings in Brighton, Southampton and Guildford with other locations outside London in the pipeline.

Β 

Franco Manca's pizza is made from slow-rising sourdough and is baked in a wood-burning oven that produces a heat of about 500Β°c (930Β°F). The slow levitation and blast cooking process lock in the flour's natural aroma and moisture, giving a soft and easily digestible crust. Where possible, locally sourced and organic ingredients are used. Pizza prices start from Β£4.95.

Β 

"If you only eat one pizza this year, make sure it's Franco Manca" - Tatler

Β 

Bukowski

Β 

Bukowski is a London-based charcoal-grill restaurant and bar, serving breakfasts, burgers and grills. Bukowski has four restaurants in London, one of which Fulham Shore operates in Soho under a franchise agreement.

The Fulham Shore PLC

Unaudited Consolidated Statement of Comprehensive Income

for the six months ended 25 September 2016

Β 

Six monthsΒ 

endedΒ 

25 SeptemberΒ 

2016Β 

Six monthsΒ 

endedΒ 

27 SeptemberΒ 

2015Β 

YearΒ 

endedΒ 

27 MarchΒ 

2016Β 

Notes

UnauditedΒ 

Β£'000Β 

UnauditedΒ 

Β£'000Β 

AuditedΒ 

Β£'000Β 

Revenue

19,897Β 

13,902Β 

29,251Β 

Cost of sales

(10,924)

(7,560)

(15,970)

Gross profit

8,973Β 

6,342Β 

13,281Β 

Administrative expenses

(6,529)

(4,632)

(10,001)

Headline operating profit

2,444Β 

1,710Β 

3,280Β 

Share based payments

(297)

(257)

(639)

Pre-opening costs

(855)

(476)

(908)

Amortisation of brand

(411)

(342)

(821)

Exceptional costs - cost of acquisition

(26)

(405)

(405)

Operating profit

855Β 

230Β 

507Β 

Finance income

1Β 

3Β 

4Β 

Finance costs

(53)

(46)

(88)

Profit before taxation

803Β 

187Β 

423Β 

Income tax expense

4

(277)

(61)

(347)

Profit for the period

526Β 

126Β 

76Β 

Profit for the period attributable to:

Owners of the company

510

112Β 

56Β 

Non-controlling interests

16

14Β 

20Β 

526Β 

126Β 

76Β 

Earnings per share

Basic

5

0.1pΒ 

0.0pΒ 

0.0pΒ 

Diluted

5

0.1pΒ 

0.0pΒ 

0.0pΒ 

Headline Basic

5

0.3pΒ 

0.3pΒ 

0.5pΒ 

Headline Diluted

5

0.3pΒ 

0.3pΒ 

0.4pΒ 

Β 

There were no other comprehensive income items.

Β 

All operating gains and losses relate to continuing activities.

The Fulham Shore PLC

Unaudited Consolidated Balance Sheet

as at 25 September 2016

Β 

Β 

Β 

Β 

Β 

Notes

As atΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

Β£'000Β 

As atΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

Β£'000Β 

As atΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

Β£'000Β 

Non-current assets

Intangible assets

27,507Β 

28,831Β 

28,135Β 

Property, plant and equipment

21,598Β 

13,793Β 

16,733Β 

Trade and other receivables

974Β 

715Β 

934Β 

Deferred tax assets

1,192Β 

427Β 

894Β 

51,271Β 

43,766Β 

46,696Β 

Current assets

Inventories

837Β 

523Β 

687Β 

Trade and other receivables

2,497Β 

1,727Β 

1,448Β 

Cash and cash equivalents

6

748Β 

2,083Β 

197Β 

4,082Β 

4,333Β 

2,332Β 

Total assets

55,353Β 

48,099Β 

49,028Β 

Current liabilities

Trade and other payables

(10,827)

(7,064)

(6,165)

Income tax payables

(1,030)

(622)

(630)

Borrowings

-Β 

(250)

(570)

(11,857)

(7,936)

(7,365)

Net current liabilities

(7,775)

(3,603)

(5,033)

Non-current liabilities

Borrowings

(3,710)

(2,160)

(2,910)

Deferred tax liabilities

(1,954)

(2,008)

(2,057)

(5,664)

(4,168)

(4,967)

Total liabilities

(17,521)

(12,104)

(12,332)

Net assets

37,832Β 

35,995Β 

36,696Β 

Equity

Share capital

5,703Β 

5,692Β 

5,692Β 

Share premium account

6,878Β 

6,867Β 

6,866Β 

Merger relief reserve

30,459Β 

30,459Β 

30,459

Reverse acquisition reserve

(9,469)

(9,469)

(9,469)

Retained earnings

4,175Β 

2,383Β 

3,078Β 

Total equity attributable to owners of the company

37,746Β 

35,932Β 

36,626Β 

Non-controlling interest

86Β 

63Β 

70Β 

Total equity

37,832

35,995

36,696Β 

The Fulham Shore PLC

Unaudited Consolidated Statement of Changes in Equity

for the six months ended 25 September 2016

Β 

Six months ended 25 September 2016

Β 

ShareΒ 

capitalΒ 

Β£'000Β 

Β 

ShareΒ 

premiumΒ 

Β£'000Β 

MergerΒ 

ReliefΒ 

ReserveΒ 

Β£'000Β 

ReverseΒ 

AcquisitionΒ 

ReserveΒ 

Β£'000Β 

Β 

RetainedΒ 

earningsΒ 

Β£'000Β 

Non-Β 

ControllingΒ 

InterestsΒ 

Β£'000Β 

Β 

TotalΒ 

equityΒ 

Β£'000Β 

At 27 March 2016

5,692Β 

6,866Β 

30,459Β 

(9,469)

3,078Β 

70Β 

36,696Β 

Profit for the period

-Β 

-Β 

-Β 

-Β 

510Β 

16Β 

526Β 

Total comprehensive income for the period

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

510Β 

Β 

16Β 

Β 

526Β 

Transactions with owners

Ordinary shares issued (net of expenses)

Β 

Β 

11Β 

Β 

Β 

12Β 

Β 

Β 

-Β 

Β 

Β 

-Β 

Β 

Β 

-Β 

Β 

Β 

-Β 

Β 

Β 

23Β 

Share based payments

-Β 

-Β 

-Β 

-Β 

297Β 

-Β 

297Β 

Deferred tax on share based payments

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

290Β 

Β 

-Β 

Β 

290Β 

Total transactions with owners

Β 

11Β 

Β 

12

Β 

-Β 

Β 

-Β 

Β 

587Β 

Β 

-Β 

Β 

610Β 

At 25 September 2016

5,703Β 

6,878Β 

30,459Β 

(9,469)

4,175

86Β 

37,832Β 

Β 

Β 

Β 

Six months ended 27 September 2015

Β 

ShareΒ 

capitalΒ 

Β£'000Β 

Β 

ShareΒ 

premiumΒ 

Β£'000Β 

MergerΒ 

ReliefΒ 

ReserveΒ 

Β£'000Β 

ReverseΒ 

AcquisitionΒ 

ReserveΒ 

Β£'000Β 

Β 

RetainedΒ 

earningsΒ 

Β£'000Β 

Non-Β 

ControllingΒ 

InterestsΒ 

Β£'000Β 

Β 

TotalΒ 

equityΒ 

Β£'000Β 

At 29 March 2015

3,325Β 

2,650Β 

11,113Β 

(9,469)

1,840Β 

22Β 

9,481Β 

Profit for the period

-Β 

-Β 

-Β 

-Β 

112Β 

14Β 

126Β 

Total comprehensive income for the period

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

112Β 

Β 

14Β 

Β 

126Β 

Transactions with owners

Ordinary shares issued (net of expenses)

Β 

2,367Β 

Β 

4,217Β 

Β 

19,346Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

25,930Β 

Share based payments

-Β 

-Β 

-Β 

-Β 

257Β 

-Β 

257Β 

Deferred tax on share based payments

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

174Β 

Β 

-Β 

Β 

174Β 

Non-controlling interests adjustment

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

27Β 

Β 

27Β 

Total transactions with owners

Β 

2,367Β 

Β 

4,217

Β 

19,346Β 

Β 

-Β 

Β 

431Β 

Β 

27Β 

Β 

26,388Β 

At 27 September 2015

5,692Β 

6,867Β 

30,459Β 

(9,469)

2,383

63Β 

35,995Β 

Β 

Year ended 27 March 2016

Β 

ShareΒ 

capitalΒ 

Β£'000Β 

Β 

ShareΒ 

premiumΒ 

Β£'000Β 

MergerΒ 

ReliefΒ 

ReserveΒ 

Β£'000Β 

ReverseΒ 

AcquisitionΒ 

ReserveΒ 

Β£'000Β 

Β 

RetainedΒ 

earningsΒ 

Β£'000Β 

Non-Β 

ControllingΒ 

InterestsΒ 

Β£'000Β 

Β 

TotalΒ 

equityΒ 

Β£'000Β 

At 29 March 2015

3,325Β 

2,650Β 

11,113Β 

(9,469)

1,840Β 

22Β 

9,481Β 

Profit for the period

-Β 

-Β 

-Β 

-Β 

56Β 

20Β 

76Β 

Total comprehensive income for the period

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

56Β 

Β 

20Β 

Β 

76Β 

Transactions with owners

Ordinary shares issued (net of expenses)

Β 

2,367Β 

Β 

4,216Β 

Β 

19,346Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

25,929Β 

Share based payments

-Β 

-Β 

-Β 

-Β 

639Β 

-Β 

639Β 

Deferred tax on share based payments

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

543Β 

Β 

-Β 

Β 

543Β 

Non-controlling interests adjustment

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

28Β 

Β 

28Β 

Total transactions with owners

Β 

2,367Β 

Β 

4,216Β 

Β 

19,346Β 

Β 

-Β 

Β 

1,182Β 

Β 

28Β 

Β 

27,139Β 

At 27 March 2016

5,692Β 

6,866Β 

30,459Β 

(9,469)

3,078Β 

70Β 

36,696Β 

Β 

Β 

The Fulham Shore PLC

Unaudited Consolidated Cash Flow Statement

for the six months ended 25 September 2016

Β 

Β 

Β 

Β 

Β 

Β 

Notes

Six monthsΒ 

endedΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

Β£'000Β 

Six monthsΒ 

endedΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

Β£'000Β 

YearΒ 

endedΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

Β£'000Β 

Net cash from operating activities

7

6,391Β 

2,964Β 

3,718Β 

Investing activities

Acquisition of property, plant and equipment

(5,664)

(3,416)

(7,085)

Cash flow from acquisition of subsidiaries

8

(376)

(6,249)

(6,249)

Net cash flow used in investing activities

(6,040)

(9,665)

(13,334)

Financing activities

Proceeds from issuance of new ordinary shares (net of expenses)

Β 

23Β 

Β 

4,648Β 

Β 

4,648Β 

Repayment of bank borrowings

-Β 

(1,870)

(2,120)

Capital received from bank borrowings

800Β 

2,160Β 

2,910Β 

Interest received

1Β 

3Β 

4Β 

Interest paid

(54)

(46)

(88)

Net cash from financing activities

770Β 

4,895Β 

5,354Β 

Net increase/(decrease) in cash and cash equivalents

1,121Β 

(1,806)

(4,262)

Cash and cash equivalents at beginning of the period

(373)

3,889Β 

3,889Β 

Cash and cash equivalents at end of period

6

748Β 

2,083Β 

(373)

Β 

The Fulham Shore PLC

Notes to the Unaudited Interim Financial Information

for the six months ended 25 September 2016

Β 

1. General information

Β 

The Fulham Shore PLC is a public limited company incorporated and domiciled in England and Wales. The address of the registered office is 1st Floor, 50-51 Berwick Street, London, W1F 8SJ, United Kingdom. Copies of this Interim Statement may be obtained from the above address or the investor section of the Group's website at http://www.fulhamshore.com.

Β 

2. Basis of preparation

Β 

The unaudited interim financial information for the six months ended 25 September 2016 has been prepared under the recognition and measurement principles of International Financial Reporting Standards as adopted by the EU ("IFRS") based on the accounting policies consistent with those used in the financial statements for the period ended 27 March 2016, and those to be applied for the year ending 26 March 2017.

Β 

The unaudited interim financial information was approved by the Board on 16 December 2016.

Β 

The unaudited interim financial information for the six months ended 25 September 2016 does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006 and should be read in conjunction with the statutory accounts for the period ended 27 March 2016. Statutory accounts for the period ended 27 March 2016 have been delivered to the Registrar of Companies. The audit report on these statutory accounts was unqualified, did not contain an emphasis of matter paragraph, and did not contain a statement either under section 498(2)-(3) of the Companies Act 2006.

Β 

The interim financial statements are presented in Pounds Sterling because that is the currency of the primary economic environment in which the company operates. All values are rounded to the nearest one thousand Pounds (Β£'000) except when otherwise indicated.

Β 

3. Segment information

Β 

For management purposes, the Group was organised into two operating divisions during the year ended 27 March 2016. These divisions, The Real Greek and Franco Manca, are the basis on which the Group reports its primary segment information. All other segments include the Bukowski Grill franchise and the Fulham Shore head office.

Β 

For the six months ended 25 September 2016 (Unaudited)

Β 

The RealΒ 

GreekΒ 

Β£'000Β 

FrancoΒ 

MancaΒ 

Β£'000Β 

All otherΒ 

SegmentsΒ 

Β£'000Β 

Total

Β 

Β£'000Β 

External revenue

6,951Β 

12,595Β 

351Β 

19,897Β 

Headline EBITDA

1,464Β 

2,627Β 

(385)

3,706Β 

Depreciation and amortisation

(274)

(955)

(33)

(1,262)

Headline operating profit

1,190Β 

1,672Β 

(418)

2,444Β 

Operating profit/(loss)

964Β 

409Β 

(518)

855Β 

Finance income

1Β 

-Β 

-Β 

1Β 

Finance costs

-Β 

-Β 

(53)

(53)

Segment profit/(loss) before taxation

965Β 

409Β 

(571)

803Β 

Income tax expense

(277)

Profit for the period

526Β 

Assets

7,307Β 

44,788Β 

3,258Β 

55,353Β 

Liabilities

(3,784)

(9,000)

(4,737)

(17,521)

Net assets

3,523Β 

35,788Β 

(1,479)

37,832Β 

Capital expenditure

513Β 

5,277Β 

121Β 

5,911Β 

Β 

Headline EBITDA is defined as EBITDA before amortisation of brand, impairment of property, plant and equipment, impairment of goodwill and intangible assets, onerous lease costs, restructuring costs, costs of reverse acquisition, cost of acquisition, share based payments, loss on disposal of property, plant and equipment and pre-opening costs.

Β 

Β 

For the six months ended 27 September 2015 (Unaudited)

Β 

The RealΒ 

GreekΒ 

Β£'000Β 

FrancoΒ 

MancaΒ 

Β£'000Β 

All otherΒ 

SegmentsΒ 

Β£'000Β 

Total

Β 

Β£'000Β 

External revenue

6,255Β 

7,647Β 

-Β 

13,902Β 

Headline EBITDA

1,175Β 

1,757Β 

(341)

2,591Β 

Depreciation and amortisation

(255)

(621)

(5)

(881)

Headline operating profit

920Β 

1,136Β 

(346)

1,710Β 

Operating profit

842Β 

68Β 

(680)

230Β 

Finance income

2Β 

-Β 

1Β 

3Β 

Finance costs

(2)

(8)

(36)

(46)

Segment profit/(loss) before taxation

842Β 

60Β 

(715)

187Β 

Income tax expense

(61)

Profit for the period

126Β 

Assets

7,183Β 

37,875Β 

3,041Β 

48,099Β 

Liabilities

(2,816)

(6,590)

(2,698)

(12,104)

Net assets

4,367Β 

31,285Β 

343Β 

35,995Β 

Capital expenditure

463Β 

2,938Β 

15Β 

3,416Β 

Β 

Β 

For the year ended 27 March 2016 (Audited)

Β 

The RealΒ 

GreekΒ 

Β£'000Β 

FrancoΒ 

MancaΒ 

Β£'000Β 

All otherΒ 

SegmentsΒ 

Β£'000Β 

Total

Β£'000Β 

External revenue

11,699Β 

17,494Β 

58Β 

29,251Β 

Headline EBITDA

1,892Β 

4,014Β 

(674)

5,232Β 

Depreciation and amortisation

(521)

(1,414)

(17)

(1,952)

Headline operating profit

1,371Β 

2,600Β 

(691)

3,280Β 

Operating profit

1,082Β 

477Β 

(1,052)

507Β 

Finance income

3Β 

-Β 

1Β 

4Β 

Finance costs

(2)

(8)

(78)

(88)

Segment profit/(loss) before taxation

1,083Β 

469Β 

(1,129)

423Β 

Income tax expense

(347)

Profit for the year

76Β 

Assets

6,072Β 

39,616Β 

3,340Β 

49,028Β 

Liabilities

(2,241)

(5,806)

(4,286)

(12,332)

Net assets

3,831Β 

33,810Β 

(946)

36,696Β 

Capital expenditure

753Β 

5,978Β 

485Β 

7,216Β 

Β 

Β 

Β 

4. Income Tax Expense

Β 

Six monthsΒ 

endedΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

Β£'000Β 

Six monthsΒ 

endedΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

Β£'000Β 

YearΒ 

endedΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

Β£'000Β 

Based on the result for the period:

UK Corporation tax at 20% (2015: 20%)

386Β 

221Β 

588Β 

Adjustment in respect of prior periods

-Β 

(20)

(51)

Total current tax

386Β 

201Β 

537Β 

Deferred taxation:

Origination and reversal of temporary differences

(109)

(140)

(190)

Total deferred tax

(109)

(140)

(190)

Total taxation charge

277Β 

61Β 

347Β 

Β 

Β 

Β 

5. Earnings per share

Β 

Six monthsΒ 

endedΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

Β£'000Β 

Six monthsΒ 

endedΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

Β£'000Β 

YearΒ 

endedΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

Β£'000Β 

Profit for the purposes of basic and diluted earnings per share:

Β 

510Β 

Β 

112Β 

Β 

56Β 

Share based payments

297Β 

257Β 

639Β 

Deferred tax on share based payments

(50)

(60)

(135)

Pre-opening costs

855Β 

476Β 

908Β 

Loss on disposal of property, plant and equipment

1Β 

21Β 

-Β 

Amortisation of brand

411Β 

342Β 

821Β 

Deferred tax on amortisation of brand

(68)

(57)

(137)

Exceptional costs - acquisition costs

26Β 

405Β 

405Β 

Headline profit for the period for the purposes of Headline basic and diluted earnings per share:

Β 

1,982Β 

Β 

1,496Β 

Β 

2,557Β 

Β 

Six monthsΒ 

endedΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

No. '000Β 

Six monthsΒ 

endedΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

No. '000Β 

YearΒ 

endedΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

No. '000Β 

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

Β 

569,468Β 

Β 

540,390Β 

Β 

554,811Β 

Effect of dilutive potential ordinary shares:

- Share options

Β 

30,668Β 

Β 

52,501Β 

Β 

29,553Β 

Weighted average number of shares for the purpose of diluted earnings per share

Β 

600,136Β 

Β 

592,891Β 

Β 

584,364Β 

Six monthsΒ 

endedΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

Six monthsΒ 

endedΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

YearΒ 

endedΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

Earnings per share:

Basic

0.1pΒ 

0.0pΒ 

0.0pΒ 

Diluted

0.1pΒ 

0.0pΒ 

0.0pΒ 

Headline basic

0.3pΒ 

0.3pΒ 

0.5pΒ 

Headline diluted

0.3pΒ 

0.3pΒ 

0.4pΒ 

Β 

Β 

6. Cash and cash equivalents

Β 

As atΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

Β£'000Β 

As atΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

Β£'000Β 

As atΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

Β£'000Β 

Cash at bank and in hand

748Β 

2,083Β 

197Β 

Cash and cash equivalents as presented

in the balance sheet

Β 

748Β 

Β 

2,083Β 

Β 

197Β 

Bank overdraft

-Β 

-Β 

(570)

748Β 

2,083Β 

(373)

Β 

Bank balances comprise cash held by the Group on a short term basis with maturity of three months or less. The carrying amount of these assets approximates their fair value.

Β 

7. Reconciliation of net cash flows from operating activities

Β 

Β 

Β 

Six monthsΒ 

endedΒ 

25 SeptemberΒ 

2016Β 

UnauditedΒ 

Β£'000Β 

Six monthsΒ 

endedΒ 

27 SeptemberΒ 

2015Β 

UnauditedΒ 

Β£'000Β 

YearΒ 

endedΒ 

27 MarchΒ 

2016Β 

AuditedΒ 

Β£'000Β 

Profit before taxation

803Β 

187Β 

423Β 

Adjustments:

Finance income

(1)

(3)

(4)

Finance costs

53Β 

46Β 

88Β 

Depreciation and amortisation

1,673Β 

1,223Β 

2,772Β 

Loss on disposal of property, plant and equipment

1Β 

21Β 

-Β 

Share based payments expense

297Β 

257Β 

639Β 

Cost of acquisition

26Β 

405Β 

405Β 

Operating cash flows before movement in working capital

Β 

2,852Β 

Β 

2,136Β 

Β 

4,323Β 

Increase in inventories

(150)

(49)

(213)

(Increase)/decrease in trade and other receivables

(1,090)

70Β 

131Β 

Increase in trade and other payables

4,765Β 

1,029Β 

27Β 

Cash generated from operations

6,377Β 

3,186Β 

4,268Β 

Income taxes received/(paid)

14Β 

(222)

(550)

Net cash from operating activities

6,391Β 

2,964Β 

3,718Β 

Β 

Β 

Β 

8. Acquisition of FM111 Limited

Β 

On 25 July 2016, the Group acquired the entire issued share capital of FM111 Limited for a consideration of Β£350,000 in cash.

Β 

The provisional fair values allocated to the assets and liabilities acquired are as follows:

Β 

Β 

Β 

25 JulyΒ 

2016Β 

UnauditedΒ 

Β£'000Β 

Property, plant and equipment

350Β 

Total identifiable net assets and total consideration

350Β 

Β 

The cost of acquiring FM111 Limited, totalling Β£26,000, has been recognised in the consolidated statement of comprehensive income.

Β 

No goodwill has been recognised on this transaction.

Β 

The above fair values are provisional pending a full fair value exercise which will be performed prior to the finalisation of financial statements for the full year.

Β 

Β 

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IR AKPDQOBDDQBD
Date   Source Headline
7th Jun 20239:28 amRNSForm 8.5 (EPT/RI) - Fulham Shore PLC
6th Jun 20239:20 amRNSForm 8.5 (EPT/RI)
5th Jun 20239:35 amRNSForm 8.3 - The Fulham Shore Plc
2nd Jun 20231:40 pmRNSExercise of options and total voting rights
2nd Jun 20239:58 amRNSForm 8.3 - Fulham Shore Plc (The)
2nd Jun 20239:53 amRNSForm 8.5 (EPT/RI)
1st Jun 20239:24 amRNSForm 8.5 (EPT/RI)
31st May 202311:57 amRNSForm 8.5 (EPT/RI)
31st May 20238:43 amRNSForm 8.3 - The Fulham Shore Plc
30th May 202310:31 amRNSForm 8.5 (EPT/RI)
26th May 202310:18 amRNSForm 8.5 (EPT/RI)
26th May 20239:27 amRNSForm 8.3 - The Fulham Shore Plc
25th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
25th May 20239:25 amRNSForm 8.5 (EPT/RI)
24th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
24th May 20239:46 amRNSForm 8.5 (EPT/RI)
24th May 20238:15 amRNSForm 8.3 - The Fulham Shore PLC
23rd May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
23rd May 202310:12 amRNSForm 8.5 (EPT/RI)
23rd May 20238:38 amRNSForm 8.3 - The Fulham Shore PLC
22nd May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
22nd May 20239:51 amRNSForm 8.5 (EPT/RI)
22nd May 20238:28 amRNSForm 8.3 - The Fulham Shore PLC
19th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
19th May 202310:01 amRNSForm 8.5 (EPT/RI)
18th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
18th May 202311:48 amRNSForm 8.3 - The Fulham Shore PLC
17th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
17th May 202310:57 amRNSForm 8.3 - The Fulham Shore Plc
17th May 20238:22 amRNSForm 8.3 - The Fulham Shore PLC
16th May 20235:31 pmRNSRecommended Cash Acquisition update
16th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
16th May 20239:00 amRNSForm 8.3 - The Fulham Shore PLC
15th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
12th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
12th May 202310:20 amRNSForm 8.5 (EPT/RI)
11th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
11th May 202310:41 amRNSForm 8.5 (EPT/RI)
11th May 20239:30 amRNSForm 8.3 - The Fulham Shore PLC
10th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
10th May 20239:30 amRNSForm 8.5 (EPT/RI)
9th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
9th May 20239:42 amRNSForm 8.5 (EPT/RI)
9th May 20239:09 amRNSForm 8.3 - The Fulham Shore PLC
5th May 202310:19 amRNSForm 8.5 (EPT/RI)
5th May 20239:35 amRNSForm 8.3 - The Fulham Shore Plc
5th May 20239:02 amRNSForm 8.3 - The Fulham Shore PLC
4th May 202312:00 pmRNSForm 8.5 (EPT/RI) - The Fulham Shore Plc
4th May 20238:38 amRNSForm 8.3 - The Fulham Shore PLC
4th May 20238:24 amRNSForm 8.5 (EPT/RI)

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.