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 picksFUL.L Regulatory News (FUL)

  • There is currently no data for FUL

Interim Results

22 May 2008 07:00

RNS Number : 0218V
Fulcrum Pharma PLC
22 May 2008
Β 

ο»Ώ

22ndΒ May 2008

FULCRUM PHARMA PLC

("the Group" or "the Company")

Interim Results for the six months toΒ 29 February 2008

Fulcrum Pharma plc (AIM: FUL), the drug development andΒ regulatoryΒ services company, today announces its interim results for theΒ six months toΒ 29Β February 2008.Β 

Highlights

Sales upΒ byΒ 12% to Β£7.4 million (compared toΒ H2Β 2007Β and 53% compared to H12007)

Operating profitΒ has more than doubledΒ to Β£218,000Β (H1 2007: Β£107,000).Β 

Net cash generation of Β£451,000Β (after Β£618,000 of loan repayments)

EBITDA upΒ 73% to Β£409,000 (H1 2007: Β£236,000)

Note:Β The Company has adoptedΒ International Financial Reporting Standards (IFRS)Β in these interim results. The adoption of this accounting standard represents a change in accounting policy and the comparative figures have been restated accordingly.

Commenting on the results, ChairmanΒ Prof. Sir Charles George said:Β 

"We continue to implement our plan to grow and develop our global business through a combination of M&A and organic growth. This is enabling Fulcrum to expand its pharmaceuticalΒ development andΒ regulatoryΒ services and drive sales growth and profitability. We were pleased to announce the appointmentΒ onΒ 1 April 2008Β of DrΒ Frank ArmstrongΒ as CEO.Β He will be conducting a review of the business to deliver a strategy for furtherΒ futureΒ profitable growth.Β The Board would like to thankΒ DrΒ Jon Court,Β who retired asΒ CEO,Β and toΒ all of our staff for contributing to the progress Fulcrum has made".

For further information, please contact:

Fulcrum Pharma PLC

Dr Frank M Armstrong, Chief Executive

Tel: 07508 010912

Seymour Pierce

Jonathan Wright

Tel:Β 0207 107 8000

Β Β Fulcrum Pharma PLC

Interim Results for the Period EndedΒ 29Β February 2008

Report of the Chairman

Β 

Introduction

I am pleased to reportΒ continued growth in salesΒ andΒ operating profitΒ andΒ significantΒ cash generationΒ during the first half of the year.Β Β 

Strategic Review

The group strategy to develop the business with a combination of organic growth and M&A has resulted inΒ significant growth inΒ sales andΒ operatingΒ profit.Β TheΒ Group appointed a new Chief Executive, Dr Frank Armstrong, onΒ 1 April 2008.Β Dr Armstrong brings extensive experience of theΒ pharma andΒ biotechΒ industriesΒ inΒ EuropeΒ and theΒ US. HeΒ isΒ leading theΒ managementΒ team andΒ theΒ Board in anΒ exercise to determine how Fulcrum will be best placed to develop the business.

Β 

Financial Review

TheΒ GroupΒ has adopted International Financial Reporting Standards (IFRS) in these interim results. The adoption of this accounting standard represents a change in accounting policy and the comparative figures have been restated accordingly.Β The impactΒ of adoption of IFRSΒ on the Group's income statement for the period ended 29 February 2008Β has been to reduce the UK GAAP profit for the period by Β£50,000 (H1Β 2007: increase of Β£42,000) as a result of the changes in accounting for employee benefits, business combinations and lease inducements.Β Revenue is reported under IFRS as essentially the fee sales excluding passthrough sales, where costs are passed through with no margin.

The results for the half year ended 29Β February 2008 showΒ sales have risen by 53% to Β£7.4 million,Β compared with the corresponding period,Β in line with increased headcount of 134 (2007: 90).Β Operating profit has increased to Β£218,000 (H1 2007: Β£107,000).Β Retained profit isΒ Β£66,000 (H1 2007: Β£108,000).Β The results includeΒ a provision against available-for- sale financial assets of Β£99,000, which represents theΒ director's estimate of theΒ permanent diminutionΒ inΒ value of the investment in NanoCarrierΒ Co Ltd.

Earnings before interest, tax, depreciation and amortisation ("EBITDA") were Β£409,000 (H1 2007: Β£236,000).Β Earnings per shareΒ wereΒ 0.04pΒ (H1 2007:0.07p)

The balance sheetΒ remains strong with an increase inΒ net cashΒ during the periodΒ of Β£451,000Β to Β£2.7Β millionΒ atΒ 29 February 2008, after Β£618,000 of loan repayments.

The directors do not propose a dividend but will keep under review the possibility of a dividend payable outΒ of profits for the full year (H1Β 2007: Β£nil).

Operating Review

Commercial, Sales andΒ GeneralΒ Business DevelopmentΒ 

Group sales increased byΒ 12% to Β£7.4 million comparedΒ to the second halfΒ ofΒ 2007Β at Β£6.6 millionΒ andΒ byΒ 53%Β comparedΒ withΒ Β£4.9 million forΒ the same period last year.Β We expect to seeΒ theΒ seasonalΒ increase in salesΒ in the second halfΒ year.Β 

Europe

Fulcrum Pharma (Europe) Ltd was formed onΒ 1stΒ April 2008Β as the single trading company inΒ Europe.Β ThisΒ legallyΒ integratedΒ the acquiredΒ subsidiary companies, Quadramed Ltd and Unicus Regulatory Services Ltd ("Unicus"), with Fulcrum Pharma Developments Limited. This is part of the group's strategic plan for organic growth.

SalesΒ have grown by 47% to Β£5.0 million in the period toΒ 29 February 2008Β (H1Β 2007: Β£3.4 million)Β reflecting theΒ strongΒ contribution fromΒ UnicusΒ which was acquired in March 2007.Β TheΒ initial issues experienced in UnicusΒ in the quarter following its acquisitionΒ have been resolvedΒ and theΒ sales performance endorses the Group strategy to invest in regulatory services.

As part of the MHRA's routine audit scheduleΒ FulcrumΒ has undergone three audits, two for Good Clinical Practice and one for Pharmacovigilance in the reporting period.

Β Β 

US

The recovery of theΒ USΒ business has continued.Β Sales in the period toΒ 29 February 2008Β have more than doubled to Β£1.2 million (H1Β 2007: Β£588,000)Β and areΒ 37%Β higher thanΒ the second halfΒ of last year.Β Demand has been strong for non-clinical servicesΒ and,Β in order toΒ satisfyΒ thisΒ demand,Β a new office was opened inΒ AnnΒ Arbor,Β MichiganΒ in November 2007. The next step is to build upon the existing base of non-clinical services and establish strong clinical and regulatory services.

JapanΒ 

Domestic sales and profits have grown strongly in the first half of this year. Sales areΒ 44%Β higher than for the same period last yearΒ and 7% higher than the second half of last year. Demand for Fulcrum's specialist oncology development services continues to grow, with new clients being added to a substantial repeat client base. Fulcrum now has anΒ established position as the development partner of choice for early clinical studies in oncology inΒ Japan. Sales activity on behalf of the Fulcrum affiliates inΒ EuropeΒ and theΒ United StatesΒ continues to deliver substantial business from Japanese clients for the operating groups in both those regions.

Future Strategy and Outlook

TheΒ Group intends to pursue optimising the business through theΒ remainderΒ of the 2008 financial year and will look to further develop the offerings by continued organic growth and selectiveΒ acquisition.

Finally I would like to thank all of our staff for contributing to the progress Fulcrum has made, particularlyΒ Dr Jon Court, whoΒ has now stepped down fromΒ the Board,Β for his years of leadership of the Fulcrum business.Β 

Prof. SirΒ Charles George,Β 

Chairman

20thΒ May 2007

ConsolidatedΒ Income Statement

For the period endedΒ 29 February 2008

Period ended

PeriodΒ ended

YearΒ Β ended

29 February

28 February

31 August

2008

2007

2007

Unaudited

Unaudited

Unaudited

Note

Β£'000

Β£'000

Β£'000

Revenue

3

7,444

4,859

11,503

Cost of sales

(4,266)

(2,794)

(6,808)

Gross profit

3,178

2,065

4,695

Selling expenses

(359)

(212)

(504)

Administrative expenses

(2,621)

(1,791)

(4,039)

Other operating income

20

45

95

Operating profit

218

107

247

Provision against Available-for-sale financial assets

(99)

-

-

Interest receivable and similar income

31

20

42

Interest payable and similar charges

(56)

(19)

(77)

Profit on ordinary activities before taxation

94

108

212

Tax on profit on ordinary activities

4

(28)

-

(10)

Profit attributable to shareholders

66

108

202

Proposed dividend

5

-

-

-Β 

Profit for the period

66

108

202

Earnings per share (pence)

Basic

6

0.04p

0.07p

0.11p

Diluted

6

0.04p

0.07p

0.11p

All items included in the profit and loss accounts relate to continuing operations.

Consolidated statement of recognised income and expense

Period ended

PeriodΒ 

Ended

YearΒ 

Ended

29 February

28 February

31 August

2008

2007

2007

Unaudited

Unaudited

Unaudited

Β£'000

Β£'000

Β£'000

Fair value losses net of tax:

Available for sale financial assets

(29)

-

-

NetΒ expense recognised directly in equity

(29)

-

-

Profit for the year

66

108

190

Total recognised income for the period

37

108

190

Prior year adjustment - FRS 20

-

(171)

(128)

Total recognised gains/(losses)Β attributable to the shareholdersΒ 

37

(63)

62

Consolidated Balance Sheet

For the period endedΒ 29 February 2008

Period ended

PeriodΒ 

ended

Year

Β Ended

29 February

28 February

31 August

2008

2007

2007

Unaudited

Unaudited

Unaudited

Β£'000

Β£'000

Β£'000

Assets

Non current assets

Goodwill

Intangible assets

Property, plant and equipmentΒ 

Available-for-sale financial assets

3,527

88

670

341

1,315

-

605

469

3,507

151

715

469

4,626

2,389

4,842

Current assets

Trade and other receivables

Cash and cash equivalents

5,036

2,670

4,707

946

5,923

2,434

7,706

5,653

8,357

Liabilities

Current liabilities

Bank and other borrowings

Loan notes

Deferred cash consideration

Trade and other payables

Current tax liabilities

329

136

114

4,967

258

76

364

-

3,395

236

1,248

450

-

5,144

285

5,804

4,071

7,127

Net current assets

1,902

1,582

1,230

Non current liabilities

Bank loans and other borrowings

Convertible loan stock

Deferred cash consideration

772

-

-

142

250

-

116

136

114

772

392

366

Net assets

5,756

3,579

5,706

Equity

Share capital

Share premium account

Merger reserve

Profit and loss account

1,779

6,082

(454)

Β (1,651)

1,285

4,547

(454)

(1,799)

1,779

6082

(454)

(1,701)

Total equity

5,756

3,579

5,706

Consolidated cash flow statement

For the period endedΒ 29 February 2008

Period ended

PeriodΒ ended

Year Ended

29 February

28 February

31 August

2008

2007

2007

Unaudited

Unaudited

Unaudited

Β£'000

Β£'000

Β£'000

Continuing operations

OperatingΒ profit

Adjustments for:

Depreciation ofΒ property, plant and equipment

Amortisation ofΒ Intangible assets

Share based payments

Loss on disposal of fixed assets

Changes in working capital:

Decrease//(increase) in trade and other receivables

Increase in payables

218

138

53

30

-

631

5

107

129

-

40

47

(1,053)

402

247

275

44

64

48

(1,293)

1,532

CashΒ generatedΒ by operations

1,074

(328)

917

Cash generated from/(absorbed by) operating activities

Interest received

Interest paid - bank and other loans

Taxation paid

34

(72)

(49)

20

(19)

(7)

39

(44)

(78)

Net cashΒ generated/(absorbed)Β by operating activities

988

(334)

834

Purchase of tangible fixed assets

Acquisition of a subsidiary

(90)

155

(236)

-

(450)

(2,456)

Net cash used in investing activities

65

(236)

(2,906)

Financing activities

Issuing of ordinary shares, net

Increase in bank borrowings

Repayment of obligations under finance leases

Repayment of bank loans

Loan note repayments

New bank loans

Purchase of own shares for employees share options and awards

-

-

(5)

(168)

(450)

52

(17)

-

4

(13)

-

(575)Β 

-

-

2,029

1,043

(17)

(104)

(740)

-

(20)

Net cash from financing activities

(589)

(584)

2,191

Effect of foreign exchange rate changes

(13)

5

5

Net increase/(decrease) in cash and cash equivalents

451

(1,149)

124

Cash and cash equivalents at the beginning of the period

2,219

2,095

2,095

Cash and cash equivalents at the end of the period

2,670

946

2,219

Notes to the financial statements

For the period endedΒ 29 February 2008

1. Basis of preparation

The Company has adopted International Financial Reporting Standards (IFRS) for the accounting period commencing

1 September 2007.Β The Company will apply IFRS in its consolidated financial statements for the year endingΒ 31 August 2008.

2.Β Accounting policies

The interim results for the six months endedΒ 29Β February 2008Β are unaudited and do not constitute statutory accounts within the meaning of section 240 of the Companies Act 1985.Β Statutory accounts for the year endedΒ 31 August 2007Β were prepared under UK GAAP and have beenΒ reported on by the Company's auditors, PricewaterhouseCoopers LLP, and delivered to the Registrar of Companies. The report of the auditors was unqualified and did not contain a statement under section 237(2) or (3) of the Companies Act.

The accounting policies adopted are consistent with those of the Financial Statements for the year endedΒ 31 August 2007. In addition, the Company has adopted the following IFRS standards and the previously reported figures for the six months ended 28 February 2007 and the year ended 31 August 2007 have been restated to reflect:.

Transitional arrangements

Under the provisions of IFRS 1 "First time Adoption of IFRS" specific exemptions may be applied in certain areas as part of the transition of the financial statements to IFRS. The Group has elected to apply the following exemptions:

IRFS 3 "Business Combinations"

IFRS 3 has been adopted from the transition date and is only being applied to acquisitions made on or afterΒ 1 September 2006.

IFRS also requires goodwill to be carried at cost with impairment reviews carried out at least annually. The Group has applied the standard from the transition date and so the net carrying value of goodwill atΒ 31 August 2006Β has been brought forward as the cost atΒ 1 September 2006, with no amortisation charge from that date.

IAS 21 "The Effects of Changes in Foreign Exchange Rates"

Under IAS 21 cumulative translation differences arising on the consolidation of overseas subsidiaries are being accumulated for each individual subsidiary from the date of transition to IFRSΒ and not from the original acquisition date.

The transition from UK GAAP to IFRS is disclosed in note 9.

2a IFRS 3 "Business Combinations"

IFRS 3 deals with accounting for business combinations including goodwill and intangible assets.

Under UK GAAP, the Group adopted FRS 10 "Goodwill and intangible assets" from March 2000 and goodwill arising on acquisitions after this date was capitalised and amortised over its useful economic life, which was presumed to be ten years. Goodwill arising before this date was eliminated against reserves. In addition, the Group tested for impairment when there was an indication that the carrying value of an asset might be impaired.

Under IFRS 3 this policy has been replaced by impairment tests performed annually or whenever there is an indication that the carrying value of an asset might be impaired. Goodwill amortisation has also ceased.

At the transition date, the Group had goodwill assets with a net book value of Β£1,216,000, which under the transitional arrangements laid out in IFRS 1 was deemed to be the costs carried forward for these assets from that date.

Although the Group has adopted IFRS 3 from the transition date,Β 1 September 2006, the Group completed the acquisition of Unicus Regulatory Services Limited onΒ 19 March 2007.

The accounting treatment of this acquisition has therefore been reviewed in accordance with the requirements of IFRS 3. As a result of this review, intangible assets have been separately identified, and goodwill has been reduced by the corresponding net amount. The newly identified intangible assets are being amortised over 1 to 3 years.

2b IAS 17 "Leases"

IAS 17 requires companies to make an adjustment with respect to 'Rent Free' periods.Β 

2c IAS 18 "Revenue"

Under IAS 18 companies are required to eliminate turnover where the company acted as principal, but the substance of the transaction was that the company acted as agent, as costs were passed through with no margin.

2d IAS 19 "Employee Benefits"

IAS 19 requires companies to make an accrual for holiday pay.Β 

The transition from UK GAAP to IFRS does not change the cash flows of the Group nor does it impact Group strategy or commercial decisions.Β 

3. Turnover

Geographical analysis by origin

Period ended

PeriodΒ ended

YearΒ ended

29Β February

28 February

31 August

2008

2007

2007

Β£'000

Β£'000

Β£'000

Europe

5,045

3,437

8,081

USA

1,198

588

1,464

Japan

1,201

834

1,958

Total sales

7,444

4,859

11,503

4.Β Tax on profit on ordinary activities

Period ended

Period ended

Year Ended

29Β February

28 February

31 August

2008

2007

2007

Β£'000

Β£'000

Β£'000

Current taxation

UKΒ corporation tax at 30%

-Β 

-

(26)

Overseas taxation

-Β 

-

-

Corporation taxes

28Β 

-

36

Tax on profit on ordinary activities

28Β 

-

10

4.Β Tax on profit on ordinary activitiesΒ (continued)

The tax charge for the period differs from the standard rate of corporation tax in theΒ UKΒ ofΒ 30% (2007: 30%). The differences are explained below:

Period ended

Period ended

YearΒ ended

29Β February

28 February

31 August

2008

2007

2007

Β£'000

Β£'000

Β£'000

Profit on ordinary activities before tax

94

108

212

Profit/on ordinary activities before tax and exceptionalΒ 

items multiplied by the standard rate of corporation tax inΒ 

theΒ UKΒ ofΒ 30% (2007: 30%)

28

32

64

Effects of:

Capital allowances in excess of depreciation

3

5

(1)

Expenses not deductible for tax purposes

90

11

60

Tax losses for the period not relieved

89

20

75

Relief for losses brought forward

(107)

-

(35)

Research and development tax credits

(75)

(68)

(153)

Current tax chargeΒ forΒ theΒ period

28Β 

-

10

5. Dividends

The Directors do not propose to pay an interim dividend (H1Β 2007: Β£nil per share).

6. Earnings per share

Period ended

PeriodΒ ended

Year ended

29Β February

28 February

31 August

2008

2007

2007

(restated)

(restated)

Β£'000

Β£'000

Β£'000

ProfitΒ on ordinary activities afterΒ 

taxation for basic earnings per share

66

108

202

Weighted average number of shares

177,940,743

128,528,987

147,633,249

Weighted average number of shares held by the ESOP Trust

(4,588,929)

(3,885,099)

(4,093,963)

Weighted average number ofΒ Β sharesΒ 

forΒ basicΒ earnings per share

173,351,814

124,643,888

143,539,286

Number of dilutive shares under option

2,888,501

1,865,532

2,888,501

Weighted average number of shares for diluted earnings per share

176,240,315

126,509,420

146,427,787

The basic earnings per share is based on the Group's profit for the half year of Β£165,000Β (H12007: Β£108,000) divided by the number of ordinary shares in issue, excluding those shares held by the ESOP Trust.Β 

Β Β 7.Β Β Notes to the consolidated cash flow statement

Β Analysis of netΒ funds

As at

As at

1 September

29Β February

2007

Cash flow

2008

Β£'000

Β£'000

Β£'000

Cash at bank and in hand

2,434

236

2,670

Bank overdraft

(215)

215

-

Net cash

2,219

451

2670

Bank loans

(1,133)

168

(965)

Loan notes - Quadramed

(450)

450

-

Loan notesΒ -Β Unicus

(136)

-

(136)

Finance leases

(16)

5

(11)

Net funds

484

1,074

1,558

8.Β Movement in shareholders' funds

Period ended

Period

Β Ended

YearΒ 

ended

29Β February

28 February

31 August

2008

2007

2007

Β£'000

Β£'000

Β£'000

Profit for the period

66

108

202

Share based payments

30

40

-

Issue of ordinary shares

-

-

2,029

Options compensation charge

-

-

64

Purchase of own shares for ESOT

(17)

-

(20)

Fair value adjustment - Available-for-sale financial assets

(29)

-

-

Net increase in shareholders' funds for the period

50

148

2,275

Opening shareholders' funds

5,706

3,431

3,431

Closing shareholders' funds

5,756

3,579

5,706

9.Β Explanation of transition to International Financial Reporting Standards

Reconciliation ofΒ the consolidated income statementΒ for the period endedΒ 29 February 2008Β fromΒ UKΒ GAAP to IFRS

UKΒ GAAP

Management

Accounts

Β£'000

IFRS 3

BusinessΒ 

Combinations

Β£'000

IAS 17

Leases

Β£'000

IAS 18

Revenue

Β£'000

IAS 19

EmployeeΒ 

benefits

Β£'000

As restated in

accordance

with IFRS

Β£'000

Continuing operations

Revenue

Cost of sales

12,007

(8,757)

-

-

-

-

(4,563)

4,563

-

(72)

7,444

(4,266)

Gross profit

3,250

-

-

-

(72)

3,178

Selling expenses

Administrative expenses

Other operating income

(359)

(2,742)

20

-

144

-

-

(5)

-

-

-

-

-

(18)

-

(359)

(2,621)

20

Operating profit from continuing operations

169

144

(5)

-

(90)

218

Provision against Available-for-sale financial assets

Interest receivable and similar income

Interest payable and similar charges

-

31

(56)

(99)

-

-

-

-

-

-

-

-

-

-

-

(99)

31

(56)

Profit on continuing activities before taxation

Tax on profit on ordinary activities

144

(28)

45

-

(5)

-

-

-

(90)

-

94

(28)

Profit for the period

116

45

(5)

-

(90)

66

Earnings per share (pence)

Basic

Diluted

0.07p

0.07p

0.02p

0.02p

0.00p

0.00p

0.00p

0.00p

(0.05p)

(0.05p)

0.04p

0.04p

9.Β Explanation of transition to International Financial Reporting Standards (continued)

ReconciliationΒ of theΒ consolidatedΒ balance sheet as atΒ 29 February 2008Β fromΒ UKΒ GAAP to IFRS

ReformattedΒ UK

GAAP as

Previously

reported

Β£'000

IFRSΒ 

Reclassification

Β£'000

IFRS 3

BusinessΒ 

Combinations

Β£'000

IAS 17

Leases

Β£'000

IAS 19

Employee

benefits

Β£'000

As restated

InΒ accordance

with IFRS

Β£'000

Assets

Non current assets

Goodwill

Intangible assets

Property, plant and equipmentΒ 

Available-for-sale financial assets

3,254

-

670

469

(185)

185

-

(128)

458

(97)

-

-

-

-

-

-

-

-

-

-

3,527

88

670

341

4,393

(128)

361

-

-

4,626

Current assets

Trade and other receivables

Short-term investments

Cash and cash equivalents

-

5,036

-

2,670

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,036

-

2,670

7,706

-

-

-

-

7,706

Liabilities

Current liabilities

Bank and other borrowings

Loan notes

Deferred cash consideration

Trade and other payables

Current tax liabilities

329

136

114

4,680

258

-

-

-

-

-

-

-

-

-

-

-

-

-

12

-

-

-

-

275

-

329

136

114

4,967

258

5,517

-

-

12

275

5,804

Net current assets

2,189

-

-

(12)

(275)

1,902

Non current liabilities

Bank loans and other borrowings

772

-

-

-

-

772

772

-

-

-

-

772

Net assets

5,810

(128)

361

(12)

(275)

5,756

Equity

Share capital

Share premium account

Merger reserve

Profit and loss account

1,779

6,082

(454)

Β (1,597)

-

-

-

Β (128)

-

-

-

361

-

-

-

(12)

-

-

-

(275)

1,779

6,082

(454)

Β (1,651)

Total equity

5,837

(128)

361

(12)

(275)

5,756

9.Β Explanation of transition to International Financial Reporting Standards (continued)

Reconciliation ofΒ the consolidated income statementΒ for the year endedΒ 31 August 2007Β fromΒ UKΒ GAAP to IFRS

Reformatted

UKΒ GAAP as

Previously

reported

Β£'000

IFRS

Reclassification

Β£.000

IFRS 3

BusinessΒ 

Combinations

Β£'000

IAS 17

Leases

Β£'000

IAS 18

Revenue

Β£'000

IAS 19

EmployeeΒ 

benefits

Β£'000

As restated in

accordance

with IFRS

Β£'000

Continuing operations

Revenue

Cost of sales

19,237

(14,510)

-

-

-

-

-

-

(7,734)

7,734

-

(32)

11,503

(6,808)

Gross profit

4,727

-

(32)

4,695

Selling expenses

Administrative expenses

Amortisation of intangible assets

Other operating income

(504)

(3,980)

(261)

95

-

6

-

-

-

-

217

-

-

(13)

-

-

-

-

-

-

-

(8)

-

-

(504)

(3,995)

(44)

95

Operating profit from continuing operations

77

6

217

(13)

-

(40)

247

Interest receivable and similar income

Interest payable and similar charges

42

(77)

-

-

-

-

-

-

-

-

-

-

42

(77)

Profit on continuing activities before taxation

Tax on profit on ordinary activities

42

(10)

-

-

217

-

(13)

-

-

-

(40)

-

212

(10)

Profit for the financial year

32

6

217

(13)

-

(40)

202

Earnings per share (pence)

Basic

Diluted

0.02p

0.02p

0.00p

0.00p

0.13p

0.13p

(0.01p)

(0.01p)

0.00p

0.00p

(0.02p)

(0.02p)

0.11p

0.11p

9.Β Explanation of transition to International Financial Reporting Standards (continued)

ReconciliationΒ of theΒ consolidatedΒ balance sheet as atΒ 31 August 2007Β fromΒ UKΒ GAAP to IFRSΒ 

Reformatted

UKΒ GAAP as

Previously

reported

Β£'000

IFRSΒ 

Reclassification

Β£'000

IFRS 3

BusinessΒ 

Combinations

Β£'000

IAS 17

Leases

Β£'000

IAS 19

Employee

benefits

Β£'000

As restated in

accordance

with IFRS

Β£'000

Assets

Non current assets

Goodwill

Intangible assets

Property, plant and equipmentΒ 

Available-for-sale financial assets

3,441

715

469

(195)

195

-

-

261

(44)

-

-

-

-

-

-

-

-

-

-

3,507

151

715

469

4,625

-

217

-

-

4,842

Current assets

Trade and other receivables

Short-term investments

Cash and cash equivalents

5,923

500

1,934

-

-

-

-

-

-

-

-

-

-

-

-

5,923

500

1,934

8,357

-

-

-

-

8,357

Liabilities

Current liabilities

Bank and other borrowings

Loan notes

Trade and other payables

Current tax liabilities

1,248

450

5206

31

-

-

-

-

-

-

-

-

-

-

7

-

-

-

185

-

1,248

450

5,398

31

6,935

-

-

7

185

7,127

Net current assets

1,422

-

-

(7)

(185)

1,230

Non current liabilities

Bank loans and other borrowings

Convertible loan stock

Deferred cash consideration

116

136

114

-

-

-

-

-

-

-

-

-

-

-

-

116

136

114

366

-

-

-

-

366

Net assets

5,681

217

(7)

(185)

5,706

Equity

Share capital

Share premium account

Merger reserve

Profit and loss account

1,779

6,082

(454)

Β (1,726)

-

-

-

-Β 

-

-

-

217

-

-

-

(7)

-

-

-

(185)

1,779

6082

(454)

(1,701)

Total equity

5,681

-

217

(7)

(185)

5,706

9.Β Explanation of transition to International Financial Reporting Standards

Reconciliation ofΒ the consolidated income statementΒ for the period endedΒ 28 February 2007Β fromΒ UKΒ GAAP to IFRS

Reformatted

UKΒ GAAP as

PreviouslyΒ 

reported

Β£'000

IFRS

Reclassification

Β£'000

IFRS 3

BusinessΒ 

Combinations

Β£'000

IAS 17

Leases

Β£'000

IAS 18

Revenue

Β£'000

IAS 19

EmployeeΒ 

benefits

Β£'000

As restated in

accordance

with IFRS

Β£'000

Continuing operations

Revenue

Cost of sales

8,266

(6,166)

-

-

-

-

-

-

(3,407)

3,407

-

(35)

4,859

2,794

Gross profit

2,100

-

-

-

-

(35)

2,065

Selling expenses

Administrative expenses

Amortisation of intangible assets

Other operating income

(212)

(1,798)

(70)

45

-

22

-

-

-

-

70

-

-

(7)

-

-

-

-

-

-

-

(8)

-

-

(212)

(1,791)

-

45

Operating profit from continuing operations

65

22

70

(7)

-

(43)

107

Interest receivable and similar income

Interest payable and similar charges

20

(19)

-

-

-

-

-

-

-

-

-

-

20

(19)

Profit on continuing activities before taxation

Tax on profit on ordinary activities

66

-Β 

22

-

70

-

(7)

-

-

-

(43)

-

108

-

Profit for the period

66

22

70

(7)

-

(43)

108

Earnings per share (pence)

Basic

Diluted

0.04p

0.04p

0.01p

0.01p

0.04p

0.04p

(0.00p)

(0.00p)

0.00p

0.00p

(0.02p)

(0.02p)

0.07p

0.07p

9.Β Explanation of transition to International Financial Reporting Standards (continued)

ReconciliationΒ of theΒ consolidatedΒ balance sheet as atΒ 28 February 2007Β fromΒ UKΒ GAAP to IFRS

Reformatted

UKΒ GAAP as

Previously

reported

Β£'000

IFRSΒ 

Reclassification

Β£'000

IFRS 3

BusinessΒ 

Combinations

Β£'000

IAS 17

Leases

Β£'000

IAS 19

Employee

benefits

Β£'000

As restated in

accordance

with IFRS

Β£'000

Assets

Non current assets

Goodwill

Property, plant and equipmentΒ 

Available-for-sale financial assets

1,245

605

469

-

-

-

70

-

-

-

-

-

-

-

-

1,315

605

469

2,319

-

70

-

-

2,389

Current assets

Trade and other receivables

Short-term investments

Cash and cash equivalents

4,707

19

927

-

-

-

-

-

-

-

-

-

-

-

-

4,707

19

927

5653

-

-

-

-

5,653

Liabilities

Current liabilities

Bank and other borrowings

Loan notes

Trade and other payables

Current tax liabilities

76

364

3,206

236

-

-

-

-

-

-

-

-

-

-

1

-

-

-

188

-

76

364

3,395

236

3,882

-

-

1

188

4,071

Net current assets

1,771

-

-

(1)

(188)

1,582

Non current liabilities

Bank loans and other borrowings

Convertible loan stock

142

250

-

-

-

-

-

-

-

-

142

250

392

-

-

-

-

392

Net assets

3,698

-

70

(1)

(188)

3,579

Equity

Share capital

Share premium account

Merger reserve

Profit and loss account

1,285

4,547

(454)

(1,680)

-

-

-

-

-

-

-

70

-

-

-

(1)

-

-

-

(188)

1,285

4,547

(454)

(1,799)

Total equity

3,698

-

70

(1)

(188)

3,579

9.Β Explanation of transition to International Financial Reporting StandardsΒ (continued)

ReconciliationΒ of theΒ consolidatedΒ balance sheet as atΒ 1 September 2006Β fromΒ UKΒ GAAP to IFRS

Reformatted

UKΒ GAAP as

Previously reported

Β£'000

IFRSΒ 

Reclassification

Β£'000

IFRS 2

Shares

Β£'000

IAS 17

Leases

Β£'000

IAS 19

Employee

benefits

Β£'000

As restated in

accordance

with IFRS

Β£'000

Assets

Non current assets

Goodwill

Property, plant and equipment

Available-for-sale financial assets

1,216

552

469

-

-

-

-

-

-

-

-

-

-

-

-

1,216

552

469

2,237

-

-

-

-

2,237

Current assets

Trade and other receivables

Short-term investments

Cash and cash equivalents

3,657

524

1,571

-

-

-

-

-

-

-

-

-

-

-

-

3,657

524

1,571

5,752

-

-

-

-

5,752

Liabilities

Current liabilities

Bank and other borrowings

Loan notes

Trade and other payables

Current tax liabilities

82

690

3,025

77

-

-

-

-

-

-

-

-

-

-

(6)

-

-

-

145

-

82

690

3,164

77

3,874

-

-

(6)

145

4,013

Net current assets

1,878

-

-

6

(145)

1,739

Non current liabilities

Bank loans and other borrowings

Convertible loan stock

145

400

-

-

-

-

-

-

-

-

145

400

545

-

-

-

-

545

Net assets

3,570

-

-

6

(145)

3,431

Equity

Share capital

Share premium account

Merger reserve

Profit and loss account

1,285

4,547

(454)

Β (1,808)

-

-

-

-

-

-

-

-

-

-

-

6

-

-

-

(145)

1,285

4,547

(454)

(1,947)

Total equity

3,570

-

-

6

(145)

3,431

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IR SEAFMFSASELI
Date   Source Headline
4th Oct 20215:47 pmRNSExercise of Options and Total Voting Rights
4th Oct 20211:10 pmRNSExercise of Options and Total Voting Rights
30th Sep 20212:45 pmRNSTotal Voting Rights
29th Sep 20215:55 pmRNSResult of AGM
29th Sep 20217:00 amRNSAGM Statement
24th Sep 20214:05 pmRNSResults of Placing
24th Sep 20213:00 pmRNSExercise of Options and Proposed Secondary Placing
16th Sep 20215:57 pmRNSExercise of Options and Total Voting Rights
14th Sep 20217:00 amRNSExercise of Options and Total Voting Rights
10th Sep 20215:24 pmRNSExercise of Options and Total Voting Rights
7th Sep 20217:00 amRNSNotice of Annual General Meeting
2nd Sep 20212:41 pmRNSExercise of Options and Total Voting Rights
1st Sep 20215:01 pmRNSTotal Voting Rights
27th Aug 20219:50 amRNSDirector/PDMR Shareholding
26th Aug 20217:00 amRNSExercise of Options and Total Voting Rights
17th Aug 20217:00 amRNSFinal Results
5th Aug 20217:00 amRNSChange of Nomad and Broker
28th May 20217:00 amRNSTrading Update
30th Apr 20215:00 pmRNSTotal Voting Rights
23rd Apr 20213:30 pmRNSGrant & exercise of options and TVR
23rd Apr 20217:00 amRNSTrading Update
7th Apr 20215:09 pmRNSHolding(s) in Company
31st Mar 20215:00 pmRNSTotal Voting Rights
4th Mar 20217:00 amRNSHolding(s) in Company
3rd Mar 20217:00 amRNSHolding(s) in Company
2nd Mar 20217:00 amRNSHolding(s) in Company
24th Feb 20213:55 pmRNSExercise of options and Director dealings
22nd Feb 20217:00 amRNSExercise of options and Director dealings
9th Feb 20214:35 pmRNSPrice Monitoring Extension
8th Feb 20217:00 amRNSTrading Update
18th Dec 20207:00 amRNSHalf-year Report
25th Nov 20209:53 amRNSResult of Annual General Meeting
25th Nov 20207:00 amRNSAGM statement and Trading Update
2nd Nov 20202:01 pmRNSPosting of Annual Report & Notice of AGM
15th Oct 20207:00 amRNSFinal Results
28th Sep 20207:00 amRNSTrading update and extension of results deadline
28th Aug 20205:15 pmRNSTotal Voting Rights
20th Aug 20202:05 pmRNSSecond Price Monitoring Extn
20th Aug 20202:00 pmRNSPrice Monitoring Extension
20th Aug 20201:18 pmRNSHolding(s) in Company
20th Aug 20208:01 amRNSCompletion of banking facilities & trading update
10th Aug 202011:05 amRNSSecond Price Monitoring Extn
10th Aug 202011:00 amRNSPrice Monitoring Extension
6th Aug 20208:41 amRNSResult of fundraise & Director shareholdings
6th Aug 20207:00 amRNSTrading update and proposed fundraise
30th Apr 20204:35 pmRNSPrice Monitoring Extension
23rd Mar 20207:00 amRNSTrading update
17th Mar 202011:06 amRNSSecond Price Monitoring Extn
17th Mar 202011:00 amRNSPrice Monitoring Extension
16th Mar 20202:05 pmRNSSecond Price Monitoring Extn

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.