If you would like to ask our webinar guest speakers from WS Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund a question please submit them here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHOTC.L Regulatory News (HOTC)

  • There is currently no data for HOTC

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

8 Mar 2023 07:00

RNS Number : 2212S
Hotel Chocolat Group PLC
08 March 2023
 

 

8 March 2023

 

Hotel Chocolat Group plc

("Hotel Chocolat", the "Company" or the "Group")

 

Interim Results

 

Hotel Chocolat Group plc, a direct-to-consumer premium chocolate brand, today announces its unaudited interim results for the 26 weeks ended 25 December 2022.

 

Financial overview:

Group revenue including international of £129.8m (H1 FY22: £142.9 m)

Strong UK retail like-for-like +7% YoY

International -69% reflecting adapted approach

Underlying H1 EBITDA of £22.0m (H1 FY22: £33.8m)

Underlying H1 PBT £10.2m* (FY22 H1 £25.4m**) 

Strong balance sheet with net cash at period end of £28.2m, with £50m unutilised within its RCF facility

Earnings per share 4.5p (H1 FY22: 12.0p**)

Interim dividend nil per share (H1 FY22: Nil)

 

*Underlying PBT excludes share-based payment charges of £1m (H1 FY22 £1.5m) and exceptional items of £0.9m (H1 FY22 £3.6m)

**Restated 26 weeks ended 26 December 2021 - see note 6 for more information

 

Operational highlights:

New record for Christmas campaign sales across the UK store estate with strongest ever sell through of full price seasonal products

VIP database now 2.75m, + 30% YoY

Online revenues lower YoY due to customer preference to return to stores and strategically lower marketing spend

Wholesale revenue lower than planned at beginning of year due to cautious inventory management by online partners and Q1 UK summer heatwave impact on ordering

Commencement of our 'shape of the future' plan with benefits flowing into product margins, operating overheads and inventory

Year 2 of Gentle Farming nature positive cacao programme in Ghana. 458k trees planted, bonus payments direct to farmers

 

Angus Thirlwell, Co-founder and Chief Executive Officer of Hotel Chocolat, said:

 

"This strong sales performance from Hotel Chocolat stores, underpinned by our scaled database, is a result of hefty investments we continue to make into our brand. Investing in more cacao and less sugar in our recipes, funding nature positive cacao farming and championing British-made quality and design flair.

 

"Over the last three years, we have increased retail like for-likes by 25% through product innovation and improving the quality of our database marketing.

 

"We have announced the opening of a further 50 UK locations over the next 3-5 years, with the first wave planned this Autumn. Our new 'store of the future' design has succeeded against its objectives in test locations and so will be rolled out in these new locations: more space, Velvetiser cafes and constructed from reusable and sustainable materials.

 

"The Velvetiser in-home drinking chocolate system continued its positive momentum with 888k (1 in 17 ABC1) UK households now able to prepare barista-grade drinking chocolate, hot or cold, in just 2.5 minutes. This has been built up in only four years and we now see premium, drinkable chocolate as a major long term winner for Hotel Chocolat, with our direct-to-consumer capability a key element in its success.

 

"Having grown sales by 66% since the start of the last pre-pandemic year, as previously announced, we are taking this year, over FY23, to sharpen-up our operating model before we embark on the next stage of growth. I am really pleased with the determination I have seen across our teams to get back to running a tight ship again.

 

"Our adapted plan for international growth - to pursue the proven brand appeal with low risk-low capex operating models - is making sound progress. In Japan, a new strategic partnership was signed and in the US our planning is looking encouraging. Our Saint Lucian cacao agro-tourism business drove revenues up 46%, with our 6-acre Project Chocolat visitor attraction the star performer.

 

"The Group continues to trade in line with market expectations for sales though as previously guided, we remain cautious about consumer sentiment over the upcoming seasonal events of Mother's Day, Easter, Eid and Father's Day. Depending on the Easter performance, there is a range of PBT outcomes between £4m and £7m* for the full year."

 

"Following this transitional year in 2023, in FY24 and FY25 we expect to see a return to sales and EBITDA growth with a continued target of 20% EBITDA margin by FY25 (pre IFRS 16 basis)."

 

* post share based payments of £2.5m for full year 2023

 

The information contained within this announcement is deemed by the Group to constitute inside information as stipulated under the Market Abuse Regulation (EU) No. 596/2014 as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018.

 

The person responsible for arranging for the release of this announcement on behalf of the Company is Angus Thirlwell, Chief Executive Officer.

 

For further information:

 

Hotel Chocolat Group plc

c/o Citigate + 44 (0) 20 7638 9571

Angus Thirlwell, Co-founder and Chief Executive Officer

 

Peter Harris, Co-founder, Development Director and Interim CFO

 

 

 

Liberum Capital Limited - Nominated Advisor and Broker

+ 44 (0) 20 3100 2222

Clayton Bush

 

Ed Thomas

 

Miquela Bezuidenhoudt

Citigate Dewe Rogerson - Financial PR

+ 44 (0) 20 7638 9571

Angharad Couch

Ellen Wilton

Alex Winch

 

Notes to editors

 

Hotel Chocolat is a premium British chocolate maker with a strong and distinctive D2C brand. The business was founded by Angus Thirlwell and Peter Harris, who are still executives within the business, and has traded under the Hotel Chocolat brand since 2003. The Group is unusual in being a grower (organic cacao farm in Saint Lucia), a manufacturer (Cambridgeshire) and owning its extensive direct to consumer channels (branded stores, websites). The Group was admitted to trading on AIM in 2016.

 

Chief Executive's statement (inclusive of financial review)

 

RESULTS

 

 

 

 

 

Period ended 25 December 2022

£000

Restated*

Period ended 26 December 2021

£000

Revenue

129,790

142,934

Gross profit

75,129

85,535

Operating expenses

(53,115)

(51,776)

Underlying EBITDA

22,014

33,759

Depreciation & amortisation

(9,947)

(7,656)

Loss on disposal of property, plant & equipment

-

(14)

Underlying operating profit

 

12,067

26,089

Finance income*

138

 658

Finance expense

(1,737)

(774)

Share of joint venture results*

(261)

(520)

Underlying profit/(Loss) before tax

 

10,207

25,453

Share-based payments

 

(1,022)

(1,465)

Exceptional items*

 

(900)

(3,602)

Profit/(Loss) before tax

 

8,285

20,386

Tax expense*

(2,028)

(4,145)

Profit for the period

 

6,257

16,241

Earnings per share - Basic*

4.6

12.0

Earnings per share - Diluted*

4.6

12.0

Dividend per share

Nil

Nil

 

*Restated 26 weeks ended 26 December 2021 - see note 6 for more information.

 

CHIEF EXECUTIVE'S STATEMENT

The real growth drivers of Hotel Chocolat's future are in fine form. Our brand consideration now stands at a record level in the UK and our three growth pillars of originality, authenticity and ethics have more strength than ever, see below. Our principal sales channel is our stores model which accounts for c.70% of UK sales and the channel has improved materially in all performance metrics since pre covid. Our VIP customer base has increased to 2.75m.

 

During FY23, we are reining in our operating costs, which have grown away from our preferred shape during the fast expansion of the pandemic years FY21 and FY22 which delivered +66% growth.

 

Getting back to running a tight ship again' means a year where these cost adjustments gradually show through but are set against a year of slightly dipping revenues after a year of posting +40% revenues.

 

This approach has been reflected in our views for FY24 and FY25, where we plan to return back into further profitable growth, with the previously set target of 20% EBITDA margin by FY25 (pre IFRS 16 basis) still very much the intention.

 

BRAND

 

Our brand purpose is to make people happy through chocolate and we continue to focus on this to achieve our business goal of becoming the world's leading global direct-to-consumer premium chocolate brand. In the current climate it feels that bringing happiness through chocolate is more relevant than ever, so in the first six months of this year, we have spent time researching with our customers, growers and team-members to really understand what matters to them and what drives advocacy and engagement with the brand. In the period, we have continued to see growing brand consideration which is now at the highest point we have seen since we have started tracking, a significant increase in VIP.ME membership and customer purchase frequency.

Brand consideration has grown by 7ppt (13%) since Oct 20 (when tracking began) and 4ppt (7%) year on year.

Activity supporting our three brand pillars include:

1/Originality - nurturing creativity to bring real innovation

The Velvetiser in-home drinks concept has continued to innovate through new limited edition colours such as Satin Black which has been an instant hit. Seasonal limited edition flavours, such as Pumpkin Spice, also sold out very quickly. The launch of an additional VIP.ME members benefit - being able to purchase a Velvetiser at an exclusive price - demonstrated our commitment to reward our most loyal customers.

We launched a wider range of vegan options as part of our Christmas range building on the success of our unique Nutmilk recipe and growing customer demand. Within our Velvetised Cream alcohol range, we launched Mince Pie flavour as limited edition.

2/Authenticity - being the real deal in people and products

Our customers told us that they really value the quality of the products that we provide and that our focus on more cacao and not sugar is what sets our product apart from the rest and why they return. We continue to see this with a 25% increase in active customer purchase frequency year-on-year, showing that we are delivering not only for gifting but also for self-treat.

With our physical retail stores fully re-opened, we saw a shift in purchase behaviour back to the high street, re-emphasising our locations as a leisure experience for our customers. In particular, our customers sought out our physical stores in the purchase of Christmas gifts for loved ones with record sales of Christmas products.

3/Ethics - using what we have to bring happiness to all stakeholders - our Hotel Chocolat family, our customers, our growers, our partners, our communities and our planet

Since launching our Gentle Farming programme in September 2021, we now have 2,500 growers in the enhanced programme. We are paying above the published price for cacao beans and making additional payments directly to farmers to support greater productivity on-farm, including employing over 300 on-farm skilled workers to prune cacao trees to maximise yield. In addition to the payments to support pre harvest activities and improve productivity, we invest in reforestation activity - last year distributing over 500,000 cacao and shade tree seedlings - to promote biodiversity and carbon sequestration. Through the work on our own farm in Saint Lucia, we have learnt how important the cacao crop is in the ecosystem. It is a wonder crop that thrives in biodiversity and loves shade. By planting these shade trees and growing cacao in biodiverse environments, we can achieve more fertile farmlands with greater climate resilience.

In addition to our continued support to our growers in Ghana, we have also invested in supporting our Saint Lucia community, launching an apprenticeship and farming programme with Helen's Daughters at Project Chocolat in Saint Lucia. This is an annual programme, where two Helen's Daughters' apprentices manage a hybrid aquaponics farm on land at Project Chocolat and sell their organic produce directly to the Rabot Estate. All proceeds made are reinvested into the farm to support the apprentices who receive training and mentorship throughout the year. As well as the apprentices who work on the farm at Project Chocolat, Helen's Daughters bring rural women and young people to visit the model farm to learn technical farming skills that they can take back to their communities.

CUSTOMERS

 

VIPme base 2.75m +152% since FY19

Active customer frequency +25% YOY

 

Customers are at the heart of our growth plan, and we have had a continued focus on our channel experiences and CRM programme to deliver customer database size and value growth.

VIP.ME has gone from strength to strength with over 2.75m customers now part of the programme, + 152% since FY19. In the period, we not only launched a more bespoke VIP.ME customer experience across touchpoints, but we also launched a new benefit with preferential pricing for members purchasing a Velvetiser. This has accelerated sign up both in retail and digital channels. VIP.ME is also continuing to prove effective at driving greater customer engagement and value with double the customer frequency than non-VIP.ME members at the end of the period.

Our understanding of our customers also means that we are improving our capability to deliver more tailored messages through the most appropriate channels for our customers which has grown active customer frequency by 25% year on year, capturing a greater proportion of their gifting and self-treat expenditure. Average frequency has also grown since FY19 (pre-Covid) by 14%. A key factor in this increase has been our ability to cross-sell compelling continuity models such as Velvetiser as well as sign up to VIP.ME.

The return to retail and our new concept format success with increased café presence underlines the opportunity to create compelling experiences that customer's want to revisit. We have identified that our cafes drive incremental repeat customer visits and purchases and as we look to open a further 50 locations over the next 3-5 years, Velvetiser Cafes will be a key part of the leisure experience that we offer our customers.

MARKETS

During the half we re-engineered our approach to international growth, signing a new deal for the development of Japan, and saw strong performance from the UK store direct-to-consumer model. 

 

Group H1 Sales by location YoY1

25/12/2022 (£m)

26/12/2021 (£m)

YOY %

UK & Ireland

127.4

134.7

-5%

Japan

0.5

5.0

-90%

USA

0.1

2.0

-94%

St Lucia

1.8

1.2

48%

Group Total1

129.8

142.9

-9%

 

 

1) Growth reported at constant exchange rate

 

UK & Ireland

It is telling that there are progressively fewer successful chocolate store models in the UK and elsewhere. It is a difficult model to develop, with extensive protective attributes acquired in the process. Hotel Chocolat has a unique, digitally- underpinned, model that saw strong performance of +7% on a strict like-for-like measure YoY and +25% over the pre-covid FY19 year. The average UK store now has revenues of more than £1m net per annum through the till.

 

Two 'store of the future' new format stores opened in the half, in Norwich and Northampton.

 

As previously guided, we now see scope for a further 50 Hotel Chocolat stores over the next 3-5 years with the first tranche planned this Autumn. The new 'store of the future' design succeeded against its objectives in test locations and so will be rolled out in these new locations: more space, Velvetiser cafes and constructed from reusable and sustainable materials.

 

Online revenues during the first half were lower YoY due to a customer preference for a return to stores, together with a deliberately lower marketing spend YoY

 

Wholesale revenues were lower than planned at the beginning of the year due to cautious inventory management by online partners, a deliberate focus on 'quality over quantity' with fewer new partners being targeted and the Q1 heatwave reducing forward orders.

 

Japan

Activity during the half was focused on adapting our model to apply what we have learned. We highlighted new external capital and new local supply chain knowledge as being key and were delighted to launch a strategic partnership with Eat Creator Corp. on 3 January 2023.

The agreement supports Hotel Chocolat's global strategic ambitions, applying the key business learnings from the first four years of trading in Japan

Eat Creator will be providing growth capital, new supply side know-how and proven expertise in food brand development for the Japanese consumer

Hotel Chocolat holds 20% equity in the newly established vehicle, with brand royalty revenues going to Hotel Chocolat Group 21 branded Hotel Chocolat stores will initially be within the newly established vehicle, supported by a customer database of more than 200,000 registered Japanese consumers.

 

Saint Lucia 

The benefits of our newly opened 6-acre visitor attraction, Project Chocolat, increased customer numbers and revenues. Visitors came primarily from US and UK and were able to experience the benefits of our Gentle Farming approach to sustainable agriculture and brand approach to cacao recipes.

 

USA

Activity during the half was focused on a careful assessment of the opportunities within online direct-to-consumer and wholesale within specific product categories. It is clear the brand and product ranges appeal to the US consumer and that our focus is now on adapting to a more efficient operating cost model.

 

OPERATING EFFICIENCY INITIATIVES

 

1/ Trading margin

As a direct, multi-channel brand, we see material enhancements ahead for our trading margin by reducing erosion from:

- better forecasting and shelf life control

- lower post-season inventory

The combination of fast growth (+66% FY20 to FY22) and channel shifts have impeded our ability to access these benefits earlier.

We will continue to invest in offers to reward the loyalty of our VIP membership base.

 

2/ Manufacturing COGS

As a British manufacturer, we have invested into our IP protected product making capability, developing know-how in to manufacture the unique Hotel Chocolat range. The key focus over the last 5 years has been on scale - to ramp up production to cope with the 93% demand increase for Hotel Chocolat products over this period.

During FY23 a Smart Design programme has been launched in order to drive material benefits in COGS whilst maintaining the quality that has made our brand.

 

During FY24 and FY25 the benefits of this programme will underpin the EBITDA improvement to 20%+ by FY25.

 

3/ Overheads

The successful adoption of a Sales and Operating Process (S&OP) has delivered streamlining opportunities, which means that overheads are designed to grow slower than sales within FY24 and onwards.

 

4/ Cost of service

Our channels of online, stores and wholesale are fulfilled directly by our own DCs. During the half, a second DC at Northampton was commissioned to accommodate a +66% larger business than FY20. This will temporarily increase proportional costs during FY23 but will normalise in FY24 onwards.

 

5/ Inventory

Our target is to halve the value of inventory by 2025 over 2022 levels.

The benefits of the Sales & Operating Process together with tighter stock management is intended to deliver this.

 

FINANCIAL REVIEW

Revenue

Group revenue was -9% year-on-year, at £129.8m. UK & Ireland store like-for-like performed strongly, +7% YoY and +25% vs FY19 pre-covid. This was offset by the impact of lower Wholesale and Digital sales; however, total UK & Ireland sales were +65% vs FY19 pre-covid levels. Group sales were lowered by -4.5% following the Group's decision to adapt Japan and US international models.

 

Gross margin

Currently reported gross margin combines the manufacturing and retail business models together.

Reported gross margin declined by 200 basis points from 59.8% to 57.9%.

Higher input costs including production related energy costs reduced gross margin, but were largely recovered through retail price increases.

The reduction in gross margin was driven by the unwinding of stock imbalances from the changes made during FY22, showing through in erosion of full price sell through of core products, associated stock provisions and non-optimal direct manufacturing labour scheduling as inventory reductions flowed through. A further factor was the deliberate investment in VIP loyalty product offers.

Encouraging performance was achieved in seasonal stock forecasting and high full price sell through.

 

Operating expenses

Overall operating expenses grew by 5% YoY resulting in Operating expenses as a percentage of sales increasing by 550 basis points.

The majority of this is temporary:

-

our channels of online, stores and wholesale are fulfilled directly by our own DCs. During the half, a second DC at Northampton was commissioned to accommodate a +66% larger business than FY20. This will temporarily increase proportional costs during FY23 but will normalise in FY24 onwards.

 

-

there is a time lag for overhead streamlining to flow through, leading to a temporarily elevated ratio during FY23 combining with a year of slightly reduced revenues.

 

The full re-instatement of business rates across the retail portfolio contributed 150 basis points and increased energy costs a further 50 basis points.

 

Underlying EBITDA

Underlying EBITDA is a non-GAAP measure and was £22.0m.

 

Underlying Profit before tax

Underlying Profit before tax was £10.2m.

 

Profit before tax excluding exceptional items

Profit before tax of £9.2m.

 

Share based payments

Share-based payment charge of £1.0m (H1 FY22: £1.5m) a reduction of £0.5m driven by SBP bonus charges in FY22 not repeated in FY23.

 

Foreign currency

The business manufactures the majority of its products in the UK; however, it does purchase some premium ingredients and materials in foreign currencies, predominantly Euros and Dollars. The Group hedges its forecast foreign currency purchases up to 18 months ahead. The movement in exchange rates have favorably impacted margin by 30 basis points.  

 

Finance income and expense

Finance expense of £1.7m reflects £1.0m of interest charged in relation to Right of use Assets, £0.7m of interest for the RCF that the Group has in place, and £0.1m of realised derivative interest. Finance income of £0.1m is driven primarily by interest from a related party and bank deposits.

 

Earnings per share

Basic earnings per share in the period fell to 4.8p (H1 FY21: 12.0p*). The effective tax rate increased to 24.3% compared to the prior year effective tax rate of 20.3%.

 

Dividend

In order to continue to support and fund medium term growth, an interim dividend has not been declared. The Board will continue to review potential reinstatement of any dividend relative to the potential opportunities for re-investment in service of profitability and growth.

 

Cash flow and closing cash position

Net cash inflow from operating activities was £30m (H1 FY22: £29m), and working capital improved by £11.1m in the period primarily as a result of reducing inventory levels by £8.2m. Net cash (being cash minus borrowings) at the end of the period was £28.2m (H1 FY22: £53.8m including capital raise proceeds).

The Group has access to a £50m Revolving credit facility (RCF) with Lloyds Bank and Bank of Ireland, with £50m of this unutilised.

Prior to the date of publication, as at 5 March 2023 the Group has net cash of £15.4m.

 

OUTLOOK

 

The Group continues to trade in line with market expectations for sales though as previously guided, we remain cautious about consumer sentiment over the upcoming seasonal events of Mother's Day, Easter, Eid and Father's Day. Depending on the Easter performance, there is a range of PBT outcomes between £4m and £7m* for the full year.

 

Following this transitional year in 2023, in FY24 and FY25 we expect to see a return to sales and EBITDA growth with a continued target of 20% EBITDA margin in FY25 (pre IFRS 16 basis).

 

* post share based payments of £2.5m for full year 2023

 

Angus Thirlwell

Co-founder and Chief Executive Officer

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the period ended 25 December 2022

 

 

 

 

Notes

 

Unaudited

26 weeks ended

25 December 2022

£'000

 

Restated*

Unaudited

26 weeks ended

26 December 2021

£'000

Revenue

 129,790

 142,934

Cost of sales

(54,661)

(57,399)

75,129

85,535

 

Operating expenses

(64,084)

(60,911)

Exceptional items*

3

(900)

(3,602)

4

10,145

21,022

Finance income*

5

 138

 658

Finance expenses

5

(1,737)

(774)

Share of joint venture results*

 (261)

 (520)

Profit before tax

8,285

20,386

Tax expense*

(2,028)

(4,145)

Profit for the period

6,257

16,241

 

Other comprehensive income:

Gains/(losses) on cashflow hedges

(430)

583

Deferred tax (credit) on derivative financial instruments

-

(93)

Currency translation differences arising from consolidation

 

253

 

107

Currency movement on net investment

208

428

Deferred tax charge on net investment currency movement*

298

107

Forex reclassified to inventory

(62)

(65)

Total comprehensive income for the period

6,524

17,308

Basic Earnings per share*

7

4.6p

12.0p

Diluted Earnings per share*

7

4.6p

12.0p

 

*Restated 26 weeks ended 26 December 2021 - see note 6 for more information.

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 25 December 2022

 

 

 

 

 

Notes

 

Unaudited

As at

25 December 2022

£'000

 

Restated*

Unaudited

As at

26 December 2021

£'000

 

 

Audited

As at

26 June

2022

£'000

ASSETS

Non-current assets

Intangible assets

1,921

5,161

1,818

Property, plant and equipment

8

72,412

65,005

68,579

Right of use asset

8

47,792

27,565

51,560

Deferred tax asset

-

-

-

Investment in joint ventures*

-

4,140

-

Loan to joint venture*

-

5,225

-

122,125

107,096

121,957

Current assets

Derivative financial assets

169

-

668

Inventories

34,486

41,637

43,062

Trade and other receivables

9

24,756

25,628

17,541

Corporation tax receivable*

3,264

753

3,624

Cash and cash equivalents

28,164

53,788

17,569

90,839

121,806

82,104

Total assets

212,964

 

228,902

 

204,061

 

LIABILITIES

Current liabilities

Trade and other payables

10

49,239

64,373

39,441

Corporation tax payable

-

-

-

Other financial liabilities*

-

668

6,660

Derivative financial liabilities

-

293

48

Lease liabilities

10,910

9,008

10,390

Provisions

686

-

907

 

60,835

74,342

57,446

Non-current liabilities

Other payables and accruals

10

-

-

-

Derivative financial liabilities

-

99

38

Deferred tax liabilities*

2,863

1,332

1,130

Lease liabilities

40,435

27,568

44,145

Provisions

2,907

1,598

2.919

46,205

30,597

48,232

Total liabilities

107,040

104,939

 

105,678

 

NET ASSETS

105,924

123,963

 

98,383

EQUITY

Share capital

137

137

137

Share premium

78,014

77,800

78,014

Retained earnings*

19,756

39,179

13,499

Translation reserve

652

861

399

Merger reserve

223

223

223

Capital redemption reserve

6

6

6

Other reserves*

7,136

5,757

6,105

Total equity attributable to shareholders

105,924

 

126,963

 

98,383

*Restated 26 weeks ended 26 December 2021 - see note 6 for more information.

 

CONSOLIDATED STATEMENT OF CASH FLOW

For the period ended 25 December 2022

 

 

 

 

 

 

Notes

 

 

Unaudited

26 weeks ended

25 December 2022

£'000

 

 

Restated*

Unaudited

26 weeks ended

26 December 2021

£'000

Profit before tax for the period

8,285

20,386

Adjusted by:

Exceptional items*

3

900

3,602

Depreciation of property, plant and equipment

Depreciation of Right of use asset

8

8

4,522

5,218

2,702

4,273

Amortisation of intangible assets

208

681

Share of joint venture results*

261

520

Net interest expense*

1,599

116

Share-based payments

1,022

1,465

Loss on disposal of property, plant and equipment and intangible assets

 

-

 

14

Operating cash flows before movements in working capital

22,015

33,759

Decrease /(Increase) in inventories

8,232

(12,222)

Increase in trade and other receivables

(7,173)

(13,589)

Increase in trade and other payables and provisions

9,066

 

22,232

Cash inflow generated from operations

 

32,140

 

30,180

Interest received

64

3

Income tax received/(paid)

-

(534)

Interest paid on:

- interest paid - IFRS leases

(950)

(466)

- derivative financial instruments

(85)

(48)

- bank loans and overdraft

(737)

(218)

Cash flows from operating activities

30,432

28,917

Purchase of property, plant and equipment

(7,980)

(13,629)

Proceeds from disposal of property, plant and equipment

110

-

Loan to joint venture

(500)

(4,200)

Financial Guarantee Contracts

(6,436)

-

Purchase of intangible assets

(311)

(1,876)

Cash flows used in investing activities

(15,117)

(19,705)

Proceeds on issue of shares1

-

40,250

Costs associated to issue of ordinary shares

-

(998)

Payment of IFRS16 lease liabilities

(4,943)

(4,738)

Cash flows used in financing activities

(4,943)

 

34,514

Net change in cash and cash equivalents

10,372

43,726

Cash and cash equivalents at beginning of period

17,569

10,046

Foreign currency movements

223

16

Cash and cash equivalents at end of period

28,164

53,788

 

 

 

1 Proceeds of equity raised in Jul-2021

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the period ended 25 December 2022

 

Share capital

£000s

 

Share Premium

£000s

 

Retained earnings

£000s1

 

Translation reserve

£000s

 

Merger reserve

£000s

Capital redemption reserve

£000s

 

Other reserves

£000s*

 

 

Total

£000s

Restated Equity as 27 June 2021*

126

38,684

22,938

754

223

6

3,102

65,833

Profit for the period

-

-

16,241

-

-

-

-

16,241

Gain on cash flow hedges

-

-

-

-

-

-

583

583

Deferred tax charge on derivative financial instruments

-

-

-

-

-

-

(93)

(93)

Currency translation differences arising from consolidation

 

-

 

-

 

-

 

107

 

-

 

-

 

-

 

107

Currency movement on net investment

-

-

-

-

-

-

428

428

Deferred tax on net investment currency movement

-

-

-

-

-

-

107

107

Cash flow hedge transferred to inventory

-

-

-

-

-

-

(65)

(65)

Total comprehensive income for the period

-

-

16,241

107

-

-

960

17,308

Issue of share capital

11

39,116

-

-

-

-

-

39,127

Share-based payments

-

-

-

-

-

-

1,465

1,465

Deferred tax charge on share-based payments

 

-

 

-

 

-

 

-

 

-

 

-

 

230

 

230

Current tax of share-based payments

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Restated Equity as at 26 December 20211

137

77,800

39,179

861

223

6

5,757

123,963

Loss for the period

-

-

(25,680)

-

-

-

-

(25,680)

Gain on cash flow hedges

-

-

-

-

-

-

868

868

Deferred tax charge on derivative financial instruments

-

-

-

-

-

-

(292)

(292)

Currency translation differences arising from consolidation

 

-

 

-

 

-

 

(462)

 

-

 

-

 

-

 

(462)

Currency movement on net investment

-

-

-

-

-

-

869

869

Deferred tax on net investment currency movement

-

-

-

-

-

-

(431)

(431)

Cash flow hedge transferred to inventory

-

-

-

-

-

-

161

161

Total comprehensive income for the period

-

-

(25,680)

(462)

-

-

1,175

(24,967)

Issue of share capital

-

214

-

-

-

-

-

214

Share-based payments

-

-

-

-

-

-

(836)

(836)

Deferred tax charge on share-based payments

 

-

 

-

 

-

 

-

 

-

 

-

 

9

 

9

Current tax of share-based payments

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Equity as at 26 June 2022

137

78,014

13,499

399

223

6

6,105

98,383

 

 

 

 

 

 

 

 

 

*Restated 52 weeks ended 27 June 2021 - see Hotel Chocolat Group Annual Report, Note 13, for more information.

1 Restated 26 weeks ended 26 December 2021 - see note 6 for more information.

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (CONTINUED)

For the period ended 26 December 2021

Share capital

£000s

 

Share Premium

£000s

 

Retained earnings

£000s

 

Translation reserve

£000s

 

Merger reserve

£000s

Capital redemption reserve

£000s

 

Other reserves

£000s

 

 

Total

£000s

Equity as at 26 June 2022

137

78,014

13,499

399

223

6

6,105

98,383

Profit for the period

-

-

6,257

-

-

-

-

6,167

Gain on cash flow hedges

-

-

-

-

-

-

(430)

(430)

Deferred tax charge on derivative financial instruments

-

-

-

-

-

-

-

-

Currency translation differences arising from consolidation

-

-

-

253

-

-

-

253

Currency movement on net investment

-

-

-

-

-

-

208

208

Deferred tax on net investment currency movement

-

-

-

-

-

-

298

298

Cash flow hedge transferred to inventory

-

-

-

-

-

-

(62)

(62)

Total comprehensive income for the period

-

-

6,257

253

-

-

14

6,434

Issue of share capital

-

-

-

-

-

-

-

-

Share-based payments

-

-

-

-

-

-

1,022

1,022

Deferred tax charge on share-based payments

-

-

-

-

-

-

(5)

(274)

Current tax of share-based payments

-

-

-

-

-

-

-

-

Equity as at 25 December 2022

137

78,014

19,756

652

223

6

7,136

105,924

 

 

NOTES TO THE INTERIM FINANCIAL INFORMATION

1. Basis of preparation

 

The consolidated interim financial information has been prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations (collectively IFRSs), as adopted by UK international accounting standards.

 

The accounts have been prepared in accordance with accounting policies that are consistent with the Group's Annual Report and Accounts for the period ended 26 June 2022.

 

The Group's Annual Report and Accounts for the period ended 2 July 2023 are expected to be prepared under UK IFRS.

 

The comparative financial information for the period ended 26 June 2022 in this interim report does not constitute statutory accounts for that period under 435 of the Companies Act 2006.

Statutory accounts for the period ended 26 June 2022 have been delivered to the Registrar of Companies.

The auditors' report on the accounts for 26 June 2022 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

 

2. Significant accounting policies

 

At the year ended 26 June 2022 the Directors undertook a rigorous review of financial forecasts and available resources in order to consider the Group's ability to trade as a going concern.

 

The assessment included a review of a number of scenarios, reflecting full year sales growth / (decline) of +5%, (-9%), (-15%), (-20%) and (-30%). Group sales to December 2022 have declined by (-9%), however, the cash position is ahead of the Going Concern scenario following Managements focus on reducing inventory and overhead expenditure.

 

Since 26 June 2022 the Group has consistently performed ahead of a base case scenario of (-9%). To assess the Group's position as at 25 December 2022 the Directors have reviewed an updated base case reflecting current performance. The Directors have also considered the probability of sales scenarios and concluded that extreme sales scenarios are of remote probability. As a result, the Directors have concluded that the use of the going concern basis of accounting is appropriate.

 

The interim financial results have been prepared by applying the accounting policies that were applied in the preparation of the 2021 Annual Report and Accounts which are published on the Hotel Chocolat website, www.hotelchocolat.com. There are no new or amended standards effective in the period which has had a material impact on the interim consolidated financial information.

 

3. Exceptional Items

 

 

 

Unaudited

26 weeks ended

25 December 2022

£000

 

Restated*

Unaudited

26 weeks ended

26 December 2021

£000

Restructuring costs

526

-

Impairment related to joint venture investment*

374

3,602

900

 

3,602

 

Restructuring costs:

There is an expense of £526k during the period ended 25 December 2022 (26 December 2021: £nil) related to staff redundancy costs.

3. Exceptional Items (continued)

Impairment related to joint venture investment:

There is an impairment charge of £591k during the period ended 25 December 2022 (26 December 2021: £3,818k)* related to the assessment of probability of recovery of loans made to the Japan joint venture for FY23. For period ended 26 December 2021, a credit of £216k was recorded in relation to Financial Guarantee Contracts transaction fees received.The Financial Guarantees Contracts denominated in Japanese Yen totalling JPY 1,038m were provided for as at 26 June 2022 and translated to £6,660k. The contracts were settled 2 September 2022 for £6,436k resulting in an FX gain of £224k.

There is an additional interest expense of £7k (26 December 2021: £nil) due to recognising the effective interest due on the remainder of the loan to period end.

 

*Restated 26 weeks ended 26 December 2021 - see note 6 for more information.

 

4. Profit from operations

Profit from operations is arrived at after charging/(crediting):

 

 

Unaudited

26 weeks ended

25 December 2022

£000

 

Unaudited

26 weeks ended

26 December 2021

£000

Staff cost

24,782

25,092

Depreciation of property, plant and equipment

4,522

2,702

Amortisation of intangible assets

208

681

Depreciation of Right of Use asset

5,218

4,273

Loss on disposal of property, plant and equipment and intangible assets

-

14

Exchange differences

331

(131)

Government grants received

-

(41)

Bad debt expense

31

43

Write off of inventory recognised as an expense

(839)

1,357

 

5. Finance income and expenses

 

 

 

Unaudited

26 weeks ended

25 December 2022

£000

 

Restated*

Unaudited

26 weeks ended

26 December 2021

£000

Interest from related party*

57

613

Interest on bank deposits

64

3

Unrealised interest on derivative financial instruments

17

42

Finance income

138

 

658

Interest on bank borrowings

702

218

Realised interest on derivative financial liabilities

85

90

IFRS 16 Interest charge

950

466

Finance expenses

1,737

 

774

 

*Restated 26 weeks ended 26 December 2021 - see note 6 for more information.

 

6. Prior year restatement

 

Following a helpful and constructive review of the FY21 Annual Report and Accounts conducted by the Financial Reporting Council's Corporate Reporting Review team, the Directors have revisited a number of items in the FY21 Annual Report and Accounts in relation to IAS21 ("The Effects of Changes in Foreign Exchange Rates") and IFRS9 ("Financial Instruments"), resulting in restatements of the comparative amounts in the FY21 balance sheet and statement of comprehensive income and position at 28 June 202. These adjustments have been reflected in the 26 December 2021 comparatives and therefore several figures are restated. The below table sets out these adjustments. For further information, please refer to Note 13 on page 110 in the Hotel Chocolat Group Annual Report for 26 June 2022.

 

Consolidated Statement of Financial Position

 

As at 26 December 2021 (as previously reported)

£000

 

 

Adjustments to 27 June 2021

£000

 

Adjustments to 26 December 2021

£000

 

 

As at 26 December 2021 (restated) £000

Investment in joint ventures

-

2,409

1,731

4,140

Loan to joint venture

19,482

(8,884)

(5,373)

5,225

Corporation tax receivable

-

114

639

753

Other assets

218,784

-

-

218,784

Total assets

238,266

(6,361)

(3,003)

228,902

Corporation tax payable

965

(965)

-

-

Deferred tax liabilities

1,622

(183)

(107)

1,332

Other financial liabilities

-

642

26

668

Other liabilities

102,939

-

-

102,939

Total labilities

105,526

(506)

(81)

104,939

 

 

 

 

 

Net assets

132,740

 

(5,855)

(2,922)

123,963

 

 

 

 

 

Retained earnings

48,426

(6,038)

(3,029)

39,179

Other equity

84,494

183

107

84,784

Total equity

132,740

(5,855)

(2,922)

123,963

 

6. Prior year restatement (continued)

Consolidated Statement of Comprehensive Income

 

As at 26 December 2021 (as previously reported)

£000

Total adjustments£000

 

As at 26 December 2021 (restated) £000

Gross Profit

85,535

-

85,535

Operating expenses

(60,911)

-

(60,911)

Exceptional items

-

(3,602)

(3,602)

Profit from operations

24,624

(3,602)

21,022

Finance income

205

453

658

Finance expenses

(774)

-

(774)

Share of joint venture results

-

(520)

(520)

Profit before tax

24,055

(3,669)

20,386

Tax expense

(4,784)

639

(4,145)

Profit for the period

19,271

(3,030)

16,241

 

 

 

 

Other comprehensive income

1,025

-

1,025

Deferred tax charge on net investment currency movement

 

-

 

107

 

107

Forex reclassified to inventory

-

(65)

(65)

Total comprehensive income

20,296

(2,988)

17,308

 

7. Earnings per share

Profit for the period used in the calculation of the basic and diluted earnings per share:

 

 

 

Unaudited

26 weeks ended

25 December 2022

£000

 

Restated*

Unaudited

26 weeks ended

26 December 2021

£000

Profit after tax for the period*

6,257

16,241

 

The weighted average number of shares for the purposes of diluted earnings per share reconciles to the weighted average number of shares used in the calculation of basic earnings per share as follows:

 

 

 

Unaudited

26 weeks ended

25 December 2022

 

 

Unaudited

26 weeks ended

26 December 2021

 

Weighted average number of share in issue for the period - basic

136,313,568

135,327,170

Effect of dilutive potential share:

Save as You Earn Plan1

-

67,886

Long-term incentive plan

8,877

417,858

Founder Shares

27,180

-

Weighted average number of shares in issue used in the calculation of earnings per share (number) - Diluted

136,349,625

135,812,914

 

Basic Earnings per share (pence)*

4.6

12.0

Diluted Earnings per share (pence)*

4.6

12.0

 

As at 25 December 2022, the total number of potentially dilutive shares issued, and not yet vested, under the Hotel Chocolat Group plc Long-Term Incentive Plan was 3,255,989 (26 December 2021: 3,254,989). Due to the nature of the options granted under this scheme, they are considered contingently issuable shares and therefore have no dilutive effect.  

 

1 The dilutive effect of Save as You Earn Plan is calculated as Nil due to the average share price for the 26 weeks ended 25 December 2022 being lower than the exercise price for all open schemes.

 

*Restated 26 weeks ended 26 December 2021 - see note 6 for more information.

 

8. Property, plant and equipment

 

 

 

 

Freehold property

£000

 

 

 

 

Leasehold property

£000

Furniture & fittings, Equipment, Computer software & hardware

£000

 

 

 

 

Plant & machinery

£000

 

 

 

 

Right of use asset

£000

 

 

 

 

 

Total

£000

26 weeks ended 27 December 2020

Cost:

As at 27 June 2021

19,947

1,884

41,281

38,834

53,871

155,817

Additions

2,816

-

2,965

7,848

1,476

15,105

Disposals

(3)

-

-

-

(314)

(317)

Translation differences

548

90

424

1

5

1,068

As at 26 December 2021

23,308

1,974

44,670

46,683

55,038

171,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 27 June 2021

3,426

842

29,858

14,324

23,514

71,964

Depreciation charge

109

96

1,832

665

4,273

6,975

Disposal

-

-

-

(314)

(314)

Translation differences

70

-

91

317

-

478

As at 26 December 2021

3,605

938

31,781

15,306

27,473

79,103

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

As at 26 December 2021

19,703

1,036

12,889

31,377

27,565

92,570

 

26 weeks ended 26 December 2021

Cost:

As at 26 June 2022

24,247

1,977

43,557

55,634

82,381

207,796

Additions

674

-

5,078

2,227

876

8,855

Disposals

-

(93)

(400)

-

-

(493)

Translation differences

276

-

70

-

8

354

As at 25 December 2022

25,197

1,884

48,307

57,861

83,265

216,512

Accumulated depreciation:

As at 26 June 2022

5,248

1,034

31,540

19,010

30,821

87,653

Depreciation charge

154

96

2,354

1,918

5,218

9,740

Reclassification

-

-

(291)

-

291

-

Disposal

-

(93)

(290)

-

(857)

(1,240)

Translation differences

66

-

89

-

-

155

As at 25 December 2022

5,468

1,037

33,402

20,928

35,473

96,308

 

Net book value

As at 25 December 2022

19,729

847

14,903

36,933

47,792

120,204

 

 

As at 25 December 2022, the net book value of freehold property includes land of £4,546k (26 December 2021: £4,564k), which is not depreciated.

 

9. Trade and other receivables

 

 

 

 

Unaudited

26 weeks ended

25 December 2022

£000

 

Unaudited Restated*

26 weeks ended

26 December 2021

£000

Current

Trade receivables

9,457

13,186

Other receivables

7,643

8,822

Prepayments and accrued income

7,656

3,620

 

24,756

 

25,628

 

 

10. Trade and other payables

 

 

Unaudited

26 weeks ended

25 December 2022

£000

 

Unaudited

26 weeks ended

26 December 2021

£000

Current

Trade payables

21,171

20,545

Other payables

1,475

2,454

Other taxes payable

12,666

14,473

Accruals and deferred income

13,927

26,901

 

49,239

 

64,373

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR DDGDXIUGDGXR
Date   Source Headline
26th Jan 20247:00 amRNSCancellation - Hotel Chocolat Group plc
25th Jan 20242:14 pmRNSForm 8.3 - Hotel Chocolat Group plc
25th Jan 20248:05 amRNSScheme of Arrangement becomes Effective
25th Jan 20247:30 amRNSSuspension - Hotel Chocolat Group plc
24th Jan 20242:26 pmRNSForm 8.3 - HOTEL CHOCOLAT GROUP PLC
24th Jan 20247:01 amRNSDirector/PDMR Dealing - Exercise of Options
24th Jan 20247:00 amRNSRule 2.9 Announcement and Total Voting Rights
23rd Jan 202412:54 pmRNSCourt Sanction of Scheme of Arrangement
23rd Jan 20249:55 amRNSForm 8.5 (EPT/RI)- Hotel Chocolat Group plc
22nd Jan 20246:00 pmRNSHotel Chocolat Group
22nd Jan 20243:38 pmRNSForm 8.5 (EPT/RI)-Replacement of Hotel Chocolat
22nd Jan 20242:02 pmRNSForm 8.3 - HOTEL CHOCOLAT GROUP PLC
22nd Jan 20242:01 pmPRNForm 8.3 - Hotel Chocolat Group Plc
19th Jan 202412:11 pmRNSForm 8.3 -HOTEL CHOCOLAT GROUP PLC
19th Jan 20249:56 amRNSForm 8.5 (EPT/RI)- Hotel Chocolat Group plc
18th Jan 20242:07 pmRNSForm 8.3 - Hotel Chocolat Group PLC
18th Jan 20242:05 pmPRNForm 8.3 - Hotel Chocolat Group Plc
18th Jan 202412:56 pmRNSForm 8.3 - Hotel Chocolat Group plc
17th Jan 20242:37 pmRNSForm 8.3 - Hotel Chocolat Group plc
17th Jan 20242:35 pmPRNForm 8.3 - Hotel Chocolat Group Plc
17th Jan 20247:01 amRNSResult of Court Meeting and General Meeting
17th Jan 20247:00 amRNSRule 2.9 Announcement and Total Voting Rights
16th Jan 20241:18 pmRNSForm 8.3 - Hotel Chocolat Group plc
16th Jan 20249:07 amRNSForm 8.5 (EPT/RI)-Hotel Chocolat Group plc
15th Jan 20241:59 pmRNSForm 8.3 - Hotel Chocolat Group plc
15th Jan 20249:32 amRNSForm 8.5 (EPT/RI)-Hotel Chocolat Group plc
12th Jan 20248:49 amRNSForm 8.5 (EPT/RI)-Hotel Chocolat Group plc
11th Jan 20243:15 pmPRNForm 8.3 - Hotel Chocolat Group Plc
11th Jan 20249:09 amRNSTR-1: Notification of major holdings
10th Jan 202412:45 pmPRNForm 8.3 - Hotel Chocolat Group Plc
9th Jan 202412:20 pmPRNForm 8.3 - Hotel Chocolat Group Plc
9th Jan 20249:25 amRNSForm 8.5 (EPT/RI)-Hotel Chocolat Group plc
8th Jan 20241:42 pmRNSForm 8.3 - Hotel Chocolat Group plc
8th Jan 20247:00 amRNSBlock Listing Six Monthly Return
5th Jan 20244:25 pmRNSForm 8.3 - Hotel Chocolat Group plc Amend
5th Jan 20242:24 pmRNSForm 8.3 - Hotel Chocolat Group plc Amend
5th Jan 20242:23 pmRNSForm 8.3 - Hotel Chocolat Group plc Amend
5th Jan 20242:22 pmRNSForm 8.3 - Hotel Chocolat Group plc Amend
5th Jan 20242:20 pmRNSForm 8.3 - Hotel Chocolat Group plc Amend
5th Jan 202411:38 amRNSForm 8.3 - Hotel Chocolat Group plc
5th Jan 202410:25 amRNSForm 8.5 (EPT/RI) - Hotel Chocolat Group plc
4th Jan 202412:58 pmRNSForm 8.5 (EPT/RI)- Replacement of Hotel Chocolat
4th Jan 202410:36 amRNSForm 8.3 - Hotel Chocolat Group plc
4th Jan 202410:10 amRNSForm 8.5 (EPT/RI)-Hotel Chocolat Group plc
3rd Jan 20244:45 pmRNSForm 8.5 (EPT/RI)-Hotel Chocolat Group plc
3rd Jan 20243:38 pmRNSRule 2.9 Announcement
3rd Jan 20243:18 pmRNSForm 8.3 HOTEL CHOCOLAT PLC
3rd Jan 20243:04 pmRNSForm 8.3 - HOTEL CHOCOLAT GROUP PLC
3rd Jan 20249:53 amRNSForm 8.5 (EPT/RI)-Hotel Chocolat Group plc
3rd Jan 20247:00 amRNSForm 8.3 - Hotel Chocolat Group plc

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.