17 Dec 2008 17:14
ο»Ώ
GOODWIN PLC
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE HALF YEAR ENDEDΒ 31ST OCTOBER 2008
CHAIRMAN'S STATEMENT
I am pleased to report that the pre-tax profits for the Group for the six month period ending 31stΒ OctoberΒ 2008 was Β£6.81 millionΒ (2007: Β£4.37Β million), an increase of 55% from revenue of Β£46.82Β million (2007: Β£34.96Β million) which is up 34Β % on the same period last financial year.
Despite the overall global economic environment, the order books for our products of all Group companies remain buoyant and it would be surprising if the same level of activity was not seen in the second half year. Companies within the Group continue,Β as mandated, to develop products and market activities that provide niche opportunities that allow us to continue to win new business world wide even in these difficult times.Β
Goodwin Steel Castings has recently developed a casting technique that provides for large 12 tonne superΒ nickel castings to be manufactured and this should position this company well to win much casting business for the Advanced Ultra Super Critical Steam Turbines that will be manufactured world wide in years to come to help minimise CO2Β Β emissions and so combat climate change.
Our two check valve companies,Β Goodwin International Ltd and Noreva GmbH,Β continue to excel with their supply of check valves to theΒ oil,Β gas,Β petrochemical and waterΒ industries across theΒ globe.Β
TheΒ engineering refractory group which now incorporates the recently acquired SRS Holdings is starting to see the benefits of consolidation of theΒ UKΒ businesses and theΒ technology being shared by our overseas manufacturing plants provides them with the opportunity of further improving their performance.Β
As can be seen from the unaudited balance sheet, the shareholders fundsΒ of theΒ GroupΒ are down byΒ Β£425,000Β as compared to the position atΒ 30th April 2008Β despiteΒ theΒ level ofΒ pre tax profits reported. This has occurred by nature of a negative adjustment ofΒ just over Β£6Β million associated with the mandated treatmentΒ required by IAS 39 (International Accounting StandardΒ No.Β 39)Β wherebyΒ theΒ currency hedgesΒ taken out by theΒ GroupΒ to lock in the estimated gross profit on a contract that is taken in a foreign currencyΒ are shownΒ at a mark to market valuationΒ in the balance sheet. ThisΒ reportedΒ reduction inΒ GroupΒ reservesΒ ordinarilyΒ would notΒ be realised unless theΒ GroupΒ ceased to tradeΒ and theΒ cash flowΒ hedge reserve had to be unwoundΒ at prevailing market spot ratesΒ rather than merely traded when the foreign currency arrived following despatch and invoice of the relevant contract. The effect ofΒ the StandardΒ gives rise toΒ unrealisedΒ fluctuation both positive and negative (dependant on how currencies have moved relative to the pound). The Board are reporting this fluctuation as is required byΒ IAS 39Β but consider it has no relevance to the true assets and reserves of theΒ GroupΒ so long as the Group continues to tradeΒ nor does it affect the true profit/loss of theΒ GroupΒ as is reportedΒ Β withinΒ this interim report.
The Board,Β as reported in the last year end Chairman'sΒ Statement,Β is focused on reducing the corporate debt level in the near future to zero which it considers prudent in these uncertain times and thisΒ policy is reaffirmed.Β
John W Goodwin
Chairman
17th December 2008
Management report
During the 6 months toΒ 31stΒ October 2008Β the Group has completed its planned entrance intoΒ BrazilΒ and further consolidated its position inΒ China, two markets with excellent growth when compared to elsewhere in the world.
It has furtherΒ progressedΒ in all its manufacturing plants and has through design, research and development found ways to manufacture more efficiently.
TheΒ GroupΒ currently has a sterlingΒ equivalentΒ order backlogΒ in excess of Β£60Β million.
The GroupΒ has rearranged its banking so as to ensure thatΒ the maximum expected underlying debt is 100% byΒ committed 3 yearΒ facilities.
|
Financial Highlights |
|||
|
Unaudited Half Year to 31st October 2008Β |
Unaudited Half Year to 31st October 2007 |
AuditedΒ Year Ended 30th AprilΒ 2008 |
|
|
Consolidated Results |
Β£m |
Β£m |
Β£m |
|
Sales Revenue |
46.82 |
34.96 |
80.58 |
|
Operating Profit |
6.99 |
4.84 |
10.66 |
|
Profit before tax |
6.81 |
4.37 |
9.82 |
|
Profit after tax |
4.89 |
3.04 |
6.78 |
|
Capital Expenditure |
2.19 |
1.72 |
4.78 |
|
Net Debt* |
5.46 |
9.00 |
3.10 |
|
* Bank and lease borrowings less cash on hand |
|||
|
Earnings per share (Basic and Diluted) |
67.38p |
40.42p |
91.14p |
Turnover: up by 34%
Sales revenueΒ atΒ Β£46.82Β million for the half yearΒ represents aΒ 34% increase over the Β£34.96Β million achieved during the same period last year. TheΒ Group'sΒ marketsΒ continue to showΒ healthy overall trends during the first half of 2008Β driven by significant revenue growth in almost all theΒ Group's segments.Β As can be seen from the segmental analysis,Β with the exception of theΒ UKΒ segment which is relatively static,Β revenues are up in all our geographical areas. Within the reported turnover for the currentΒ sixΒ month period there are Β£1.4Β millionΒ of sales arising fromΒ theΒ SRSΒ acquisitionΒ relating to the period fromΒ 1stΒ July 2008Β toΒ 31stΒ October 2008.
Operating Profit: up byΒ 44%
The operating profitΒ for theΒ sixΒ monthsΒ ofΒ Β£6.99Β millionΒ isΒ 44%Β upΒ onΒ the Β£4.84Β millionΒ achievedΒ during the 6 months toΒ 31stΒ October 2007.Β Β The increasedΒ activity levels in conjunction with a sustained gross marginΒ percentageΒ and control of overhead costsΒ have combined toΒ generate the significantΒ improvement in the operating profit.Β Within the reported operating profit of Β£6.99Β millionΒ for the current period, Β£17,000Β arises fromΒ theΒ Β SRSΒ acquisitionΒ relating to the period fromΒ 1stΒ July 2008Β toΒ 31stΒ October 2008.
Net Debt
We would reiterate the comments we made in our interim statement for the period endedΒ 31stΒ October 2007, that the net debt of the Group remains modest despite the working capital pressures that come from sustained growth and the level of investment by the Group in fixed assets and external acquisitions.Β
The Board of Directors would reiterate the intention to reduce the Group debt levels further through a period of consolidation which is considered prudent in these uncertain times.Β Further information with respect to Group borrowingsΒ isΒ given in note 9 to these financial statements.
Acquisition of SRS Holdings Limited
OnΒ the 30thΒ June 2008, the Group acquired 100% of the issued share capital of SRS Holdings Ltd. The company supplies through its subsidiary and associate companies the jewellery and industrial refractory markets and further details of this acquisition are given at note 8 to these interim financial statements.
Mark to Market Valuations
As noted within the Chairman's Statement, the Group has complied with the requirements of IAS 39. The practical impact here on the half year accounts is the movement on the cash flow hedge reserve which now reports a debit balance of Β£6,470,000 which is up by Β£5,693,000 on the debit balance reported atΒ 30th April 2008. The adverse position is mainly as a result of the Group entering into forward foreign currency sales contracts with itsΒ bankers to underpin sales orders. Given that the Group predominantly operates in capital goods markets, there can be a gestation period approaching 12 months (sometimes longer) between receiving the sales orders and invoicing the goods and so to reportΒ the foreign exchange impactΒ on our order book through the profit and loss account (positive or negative) would distort the true profit for the period given that the fluctuation relates to our work in progress and not our debtors and cash. Accordingly,Β the Group has taken the option of adopting cash flow hedge accounting for this element of the mark to market valuations.
Risks and Uncertainties
The Group has in place internal control procedures which in conjunction with its centralised management structure identifyΒ and manage the key risks and uncertainties affecting the Group.
We would refer you to note 20 (page 25) of the Group annual accounts to 30thΒ April 2008 which describes in detail the key risks and uncertainties affecting the business such as credit risk and foreign exchange risk.
Since the production of ourΒ 30thΒ April 2008Β annual accounts, much has been said with regards to the credit crunch and an impending world wide recession. We feel that,Β with the strength of the Group's order book and the way the Group has positioned itself opposite its key markets,Β we are well placedΒ for what may lie ahead.
Report on Expected Developments
This report describes the expected developments ofΒ the GroupΒ during the year endedΒ 30thΒ April 2009. The report may contain forward-looking statements and information based on current expectations, and assumptions and forecasts made by theΒ Group. These expectations and assumptions are subject to various known and unknown risks, uncertainties and other factors, which could lead to substantial differences between the actual future results, financial performance and the estimates and historical results given in this report. Many of these factors are outside theΒ Group'sΒ control. TheΒ GroupΒ accepts no liability to publicly revise or update these forward-looking statements or adjust them to futureΒ eventsΒ or developments, whether as a result of new information, futureΒ eventsΒ or otherwise, except to the extent legally required.
2009Β Outlook
In many countries there has been a fall off in the rate at whichΒ oil,Β gas andΒ electricity are being consumed. We believe,Β however,Β that in those countries where there is population and economic growth the underlying demand for energy will continue to rise. The capital projects required to provide this energy need take time to build and we believe governments will commit to expenditure now to avoid their populations suffering from an energy deficiency.
The 2009 order book remains healthy and current planning of priorities for 2010 order bookings is already under way.
Despite risks associated with the availability of finance to our customers enabling them to carry out their projects we see our skills and resources continuing to be in demand.
Responsibility statement of the directors in respect of the half-yearly financial report
The directors confirm to the best of their knowledge that this condensed set of financial statements has been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and that the Interim Management Report and condensed financial statements include a fair review of the information required by Disclosure and Transparency Rules 4.2.7 and 4.2.8 of the United Kingdom's Financial Service Authority.
J. W. Goodwin
Chairman
17th December 2008
Β Β Condensed consolidated income statement
for theΒ half yearΒ toΒ 31stΒ OctoberΒ 2008
|
Unaudited Half yearΒ to 31stΒ October 2008 |
Unaudited Half yearΒ to 31stΒ October 2007 |
Year ended 30thΒ April 2008 |
|
|
Β£000 |
Β£000 |
Β£000 |
|
|
Continuing operations |
|||
|
Revenue |
46,820 |
34,958 |
80,578 |
|
Cost of sales |
(34,004) |
(25,395) |
(58,201) |
|
|
|
|
|
|
Gross profit |
12,816 |
9,563 |
22,377 |
|
Distribution costs |
(1,716) |
(1,401) |
(2,842) |
|
Administrative expenses |
(4,103) |
(3,320) |
(8,873) |
|
|
|
|
|
|
Operating profit |
6,997 |
4,842 |
10,662 |
|
Financial expenses |
(341) |
(474) |
(844) |
|
Share of profit of associates |
152 |
- |
- |
|
|
|
|
|
|
Profit before taxation |
6,808 |
4,368 |
9,818 |
|
Tax on profitΒ |
(1,922) |
(1,328) |
(3,035) |
|
|
|
|
|
|
Profit after taxation |
4,886 |
3,040 |
6,783 |
|
|
|
|
|
|
Attributable to: |
|||
|
Equity holders of the parentΒ |
4,851 |
2,910 |
6,562 |
|
Minority interestΒ |
35 |
130 |
221 |
|
|
|
|
|
|
Profit for theΒ period |
4,886 |
3,040 |
6,783 |
|
|
|
|
|
|
Basic and diluted earnings per ordinary share |
67.38p |
40.42p |
91.14p |
|
|
|
|
Condensed consolidatedΒ balance sheet
atΒ 31stΒ OctoberΒ 2008
|
Unaudited As at 31stΒ October 2008 |
Unaudited As at 31stΒ October 2007 |
Audited As at 30thΒ April 2008 |
|
|
Β£000 |
Β£000 |
Β£000 |
|
|
Non-currentΒ assets |
|||
|
Property, plant and equipment |
17,867 |
14,188 |
16,376 |
|
Intangible assets |
9,767 |
4,815 |
5,331 |
|
Investments in associates |
1,290 |
||
|
|
|
|
|
|
28,924 |
19,003 |
21,707 |
|
|
|
|
|
|
|
Current assets |
|||
|
Inventories |
16,948 |
14,405 |
15,038 |
|
Trade and other receivables |
23,754 |
20,862 |
20,620 |
|
Deferred tax assets |
1,283 |
- |
- |
|
Derivative financial assets |
506 |
- |
154 |
|
Cash and cash equivalents |
2,097 |
470 |
1,812 |
|
|
|
|
|
|
44,588 |
35,737 |
37,624 |
|
|
|
|
|
|
|
Total assets |
73,512 |
54,740 |
59,331 |
|
Β |
|
|
|
|
Current liabilities |
|||
|
Bank overdraft |
1,525 |
2,922 |
1,532 |
|
Other interest-bearing loans and borrowingsΒ |
422 |
5,622 |
2,549 |
|
Trade and other payables |
22,905 |
16,994 |
23,552 |
|
Derivative financial liabilities |
12,363 |
- |
1,873 |
|
Tax payable |
2,265 |
1,276 |
1,613 |
|
|
|
|
|
|
39,480 |
26,814 |
31,119 |
|
|
|
|
|
|
|
Non-current liabilities |
|||
|
Other interest-bearing loans and borrowings |
5,611 |
959 |
830 |
|
Deferred considerationΒ |
4,039 |
1,558 |
1,607 |
|
Deferred tax liabilities |
- |
1,652 |
968 |
|
|
|
|
|
|
9,650 |
4,169 |
3,405 |
|
|
|
|
|
|
|
Total liabilities |
49,130 |
30,983 |
34,524 |
|
|
|
|
|
|
Net assets |
24,382 |
23,757 |
24,807 |
|
|
|
|
|
|
Equity attributable to equity holders of the parentΒ |
|||
|
Share capital |
720 |
720 |
720 |
|
Translation reserve |
381 |
22 |
142 |
|
Cash flow hedge reserveΒ |
(6,470) |
1,296 |
(777) |
|
Retained earnings |
28,299 |
21,120 |
23,447 |
|
|
|
|
|
|
22,930 |
23,158 |
23,532 |
|
|
Minority interestΒ |
1,452 |
599 |
1,275 |
|
|
|
|
|
|
Total equity |
24,382 |
23,757 |
24,807 |
|
|
|
|
Β Β Condensed consolidated statement of recognised income and expense
for theΒ half yearΒ Β toΒ 31stΒ October 2008
|
Unaudited Half yearΒ to 31stΒ October 2008 |
Unaudited Half yearΒ to 31stΒ October 2007 |
Audited Year ended 30thΒ April 2008 |
|
|
Β£000 |
Β£000 |
Β£000 |
|
|
Foreign exchange translation differences |
239 |
(11) |
109 |
|
Effective portion of changes in fair value of cash flow hedgesΒ |
(8,013) |
917 |
(1,218) |
|
Change in fair value of cash flow hedges transferred to profit or loss |
106 |
(94) |
(838) |
|
Tax recognised on income and expenses recognised directly in equity |
2,214 |
(211) |
595 |
|
|
|
|
|
|
Net income and expense recognised directly in equity |
(5,454) |
601 |
(1,352) |
|
Profit for the period |
4,886 |
3,040 |
6,783 |
|
|
|
|
|
|
Total recognised income and expense |
(568) |
3,641 |
5,431 |
|
|
|
|
|
|
Total recognised income and expense for the period isΒ attributableΒ to: |
|||
|
Equity holders of the parent |
(603) |
3,511 |
5,210 |
|
Minority interest |
35 |
130 |
221 |
|
|
|
|
|
|
(568) |
3,641 |
5,431 |
|
|
|
|
|
Β Β Condensed consolidatedΒ cash flow statement
for the half year endedΒ Β 31stΒ OctoberΒ 2008
|
Unaudited 6 months to 31stΒ October 2008 |
Unaudited 6 months to 31stΒ October 2007 |
Audited Year ended 30 April 2008 |
|
|
Β£000 |
Β£000 |
Β£000 |
|
|
Cash flow from operating activities |
|||
|
Profit for the year |
4,886 |
3,040 |
6,783 |
|
Β Adjustments for: |
|||
|
Depreciation |
1,019 |
843 |
1,831 |
|
Amortisation of intangible assets |
204 |
235 |
458 |
|
Financial expense |
341 |
474 |
844 |
|
Loss on sale of property, plant and equipment |
1 |
2 |
7 |
|
Share of profit of associates |
(152) |
- |
- |
|
Tax expense |
1,922 |
1,328 |
3,035 |
|
|
|
|
|
|
Operating profit before changes in working capital and provisions |
8,221 |
5,922 |
12,958 |
|
Β (Increase)/DecreaseΒ Β in trade and other receivablesΒ |
(1,993) |
(3,073) |
(3,428) |
|
(Increase)Β /Β Decrease in inventories |
(1,288) |
15 |
(213) |
|
Β Β (Decrease) / Increase in trade and other payables (excluding payments on account) |
(1,608) |
(1,215) |
2,989 |
|
Increase/(Decrease)Β in payments on account |
2,822 |
1,811 |
2,199 |
|
|
|
|
|
|
Cash generated from operations |
6,154 |
3,460 |
14,505 |
|
Interest paid |
(240) |
(439) |
(684) |
|
Corporation tax paid |
(1,308) |
(1,309) |
(2,557) |
|
Interest element of finance lease obligations |
(20) |
(35) |
(62) |
|
|
|
|
|
|
Net cash from operating activities |
4,586 |
1,677 |
11,202 |
|
|
|
|
|
|
Cash flow from investing activities |
|||
|
Proceeds from sale of property, plant and equipment |
5 |
5 |
12 |
|
Acquisition of property, plant and equipment |
(3,035) |
(1,721) |
(3,245) |
|
Acquisition of intangibles/Β customer listΒ |
(724) |
- |
(594) |
|
Acquisition of subsidiary net of cash acquired |
(3,220) |
- |
(145) |
|
Associate dividends received |
141 |
||
|
Increase holding in subsidiary company |
(161) |
||
|
|
|
|
|
|
Net cash from investing activities |
(6,994) |
(1,716) |
(3,972) |
|
|
|
|
|
|
Cash flows from financing activities |
|||
|
PaymentΒ of capital element of finance lease obligations |
(345) |
(328) |
(518) |
|
Dividends paid |
- |
- |
(1,325) |
|
Proceeds of new loans |
3,000 |
- |
(3,056) |
|
|
|
|
|
|
Net cash from financing activities |
2,655 |
(328) |
(4,899) |
|
NetΒ increase / (decrease)Β in cash and cash equivalents |
247 |
(367) |
2,331 |
|
Opening cash and cash equivalents |
280 |
(2,081) |
(2,081) |
|
Effect of exchange rate fluctuations on cash held |
45 |
(4) |
30 |
|
|
|
|
|
|
Closing cash and cash equivalents |
572 |
(2,452) |
280 |
|
|
|
|
Β Β Notes
to the condensed consolidated financial statements
1 Reporting entity
GoodwinΒ PLCΒ (the "Company") is a company incorporated in theΒ UK. The condensed consolidated interim financial statements of the Company as atΒ and for the six months endedΒ 31stΒ October 2008Β comprise the Company and its subsidiaries (together referred to as the "Group").
The consolidated financial statements of the Group as at and for theΒ year ended 30thΒ April 2008Β are available upon request from the Company's registered office atΒ Ivy House Foundry, Hanley, Stoke on Trent ST1 3NR or via the Company's web site: www.goodwinplc.com
2. Statement of compliance
These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted in the EU. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group as at and for the year endedΒ 30th April 2008.
The comparative figures for the financial year endedΒ 30thΒ April 2008Β areΒ extracts andΒ not theΒ fullΒ Group's statutory accounts for that financial year. Those accounts have been reported on by theΒ Company's auditors and delivered to theΒ Registrar ofΒ Companies. The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 237(2) or (3) of the Companies Act 1985
These condensed consolidated interim financial statements were approved by the Board of Directors onΒ 17thΒ December 2008.
3 Significant accounting policies
Except as described below, the accounting policies applied by the Group in these condensed consolidated financial statements are the same as those applied by the Group in its consolidated financial statements as at and for the year endedΒ 30thΒ April 2008.
IASΒ 34 states theΒ taxΒ measurementΒ basis may departΒ fromΒ the basis adopted in theΒ year endΒ accounts.Β In accordance withΒ IAS 34,Β the interim taxΒ charge shown in these condensedΒ accountsΒ isΒ based on the estimated full year tax rateΒ for the year endedΒ 30thΒ April 2009Β ofΒ 28% for corporation tax, with deferred tax being provided at a rate of 28%.
4 Estimates
The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
In preparing these consolidated interim financial statements, the significant judgements made by management in applying the Group's accountingΒ policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements as at and for the year ended 30 April 2008.
5 Segmental analysis
Segment informationΒ is presented in respect of the Group's business and geographic segments. The primary format business segment is based on the Group's management and internal reporting structure.
Business segment
The Group has one significant primary trading activity that of mechanical and refractory engineering so no further analysis is provided.Β
GeographicalΒ segment
|
Half year ended 31stΒ October 2008 |
Half year ended 31stΒ October 2007 |
Year ended 30thΒ April 2008 |
|||||||
|
Revenue Β£'000 |
Operational assets Β£'000 |
Capital expenditure Β£'000 |
Revenue Β£'000 |
Operational assets Β£'000 |
Capital expenditure Β£'000 |
Revenue Β£'000 |
Operational assets Β£'000 |
Capital expenditure Β£'000 |
|
|
UK |
8,536 |
18,410 |
1,487 |
8,717 |
20,904 |
1,638 |
15,325 |
20,622 |
4,077 |
|
Rest ofΒ Europe |
10,474 |
2,209 |
94 |
9,146 |
1,038 |
- |
21,686 |
936 |
401 |
|
USA |
4,602 |
- |
- |
2,854 |
- |
- |
7,084 |
- |
- |
|
PacificΒ Basin |
12,111 |
1,760 |
31 |
6,350 |
1,075 |
48 |
16,123 |
1,288 |
86 |
|
Rest of world |
11,097 |
2,003 |
578 |
7,891 |
740 |
35 |
20,360 |
1,961 |
209 |
|
Total |
46,820 |
24,382 |
2,190 |
34,958 |
23,757 |
1,721 |
80,578 |
24,807 |
4,773 |
The Group is managed as one business but operates in theΒ aboveΒ principal locations. In presenting the information on geographical segments, revenue is based on the location of its customers and assetsΒ onΒ the location of the assets.
6 Dividends
The directors do not propose the payment of an interim dividend.
|
Half year ended 31stΒ October 2008 |
Half year ended 31stΒ October 2007 |
Year ended 30thΒ April 2008 |
|
|
Β£000 |
Β£000 |
Β£000 |
|
|
Equity dividends: |
|||
|
Paid dividendΒ (April 2007:Β 18.403p per share) |
- |
- |
1,325 |
|
Proposed dividendΒ (April 2008: 23.004p per share) |
- |
- |
1,656 |
|
|
|
|
7 Earnings per share
The calculation of the earnings per ordinary share is based on the number of ordinary shares in issue during all periods of 7,200,000 and on the profit for theΒ six monthsΒ attributable to ordinary shareholdersΒ ofΒ Β£4,851,000Β (31stΒ October 2007: Β£2,910,000). The company has no share options or diluting earnings per share.
8. Acquisition of SRS Holdings Limited
OnΒ the 30th June 2008, the Group acquired 100% of the ordinary shares of SRS HoldingsΒ Limited. In the 4 months toΒ 31st October 2008, the acquisition directly contributed Β£140,000Β towards pre tax profits which does not take into account the impact of the expected synergy savings which are expected to materialiseΒ over the next twelve months. In addition, the acquisition hasΒ created an additional and significant order input level for the Group's calciner plant.
If the acquisition had occurred on the first day of the accounting period, GroupΒ turnoverΒ would have increased by a further Β£778,000Β and pre tax profits (excluding synergy savingsΒ and additional work for our calciner plant) would have increased by a further Β£83,000.
|
Acquired net assets at the acquisition date |
||||
|
Recognised |
Fair Value |
Carrying |
||
|
Values |
Adjustments |
Amounts |
||
|
Β£'000 |
Β£'000 |
Β£'000 |
||
|
Brand name / customer list |
- |
300Β |
300Β |
|
|
Property,Β plant andΒ equipment |
111Β |
80Β |
191Β |
|
|
Investment in associates |
1,279Β |
- |
1,279Β |
|
|
Inventories |
512Β |
(9) |
503Β |
|
|
Trade and other receivables |
1,189Β |
(88) |
1,101Β |
|
|
Cash and cash equivalents |
128Β |
- |
128Β |
|
|
Trade and other payables |
(1,211) |
(47) |
(1,258) |
|
|
Net identifiable assets and liabilities |
2,008Β |
236Β |
2,244Β |
|
|
Purchase Consideration:Β |
||||
|
- Cash |
3,200Β |
|||
|
-Β DiscountedΒ Β DeferredΒ ConsiderationΒ (payableΒ 30thΒ June 2011) |
2,351Β |
|||
|
- Costs |
148Β |
|||
|
5,699Β |
||||
|
Goodwill arising |
3,455Β |
|||
|
The provisional fair value adjustments comprise: |
||||
|
- Adjustments to reflect the valuation of intangible assets |
||||
|
- Adjustments to inventories to reflect the net realisable value |
||||
|
- Adjustments to fixed assets to reflect existing use values |
||||
|
- Adjustments to trade debtors to reflect net realisable value |
||||
9. Issuance and repayment of debt
During the 6 months toΒ 31stΒ October 2008, the Group has drawn downΒ an additionalΒ Β£3Β millionΒ ofΒ committed linesΒ (committed until November 2011)Β as a deliberate policy to move away from on demand borrowingsΒ and has repaid capital elements of its finance leases of Β£345,000.Β
10. Property, Plant and Equipment
During theΒ six month period, the Group incurred fixed asset expenditure ofΒ Β£2.18Β millionΒ on various capital projects throughout the Group. As reported here and within the 30thΒ AprilΒ 2008 annual accounts, the Board of DirectorsΒ now foreseesΒ a period of consolidation consistent with a significant reduction in bank borrowings.
Follow the stocks