Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick pickshVIVO Regulatory News (HVO)

Share Price Information for hVIVO (HVO)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 27.80
Bid: 27.50
Ask: 28.10
Change: 0.05 (0.18%)
Spread: 0.60 (2.182%)
Open: 27.95
High: 28.00
Low: 28.00
Prev. Close: 27.95
HVO Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Audited 2012 Preliminary Results

10 Apr 2013 07:00

RNS Number : 9662B
Retroscreen Virology Group PLC
10 April 2013
 



For immediate release 07.00: 10 April 2013

 

RETROSCREEN VIROLOGY GROUP PLC

("Retroscreen" or the "Company" or the "Group")

 

AUDITED PRELIMINARY RESULTS

 FOR THE YEAR ENDED 31 DECEMBER 2012

 

Retroscreen Virology Group plc (AIM: RVG), the viral challenge and "virometrics" specialist, is pleased to announce its preliminary results for the year ended 31 December 2012.

 

Financial Highlights

 

§ Revenue increased by 237% to £14.4 million (2011: £4.3 million);

 

§ Gross profit was £3.70 million and gross margin 25.7% (2011: gross profit £0.61 million and gross margin 14.4%);

 

§ Loss before taxation was £0.43 million (2011: £1.16 million);

 

§ Profit for the year was £0.53 million (2011: Loss of £0.66 million);

 

§ Strong balance sheet with cash and cash equivalents at 31 December 2012 of £16.34 million (2011: £1.59 million) and net current assets of £15.0 million (2011:1.2 million);

 

§ Admitted to AIM on 3 May 2012 with net fundraise of £14.12 million.

 

Operational Highlights

 

§ Conducted Retroscreen's largest VCM study to-date, with a total of six quarantines and over 100 volunteers recruited, achieving proof-of-concept for our client within ten months of the first subject entering the study;

 

§ Reached an important milestone when we safely inoculated our 1,000th volunteer on 10 December 2012, solidifying Retroscreen's position as the pioneer of the VCM with unrivalled experience and safety record;

 

§ Continued focus on building solid foundations for significant revenue growth and improvement in margins:

 

- opened both a new FluCamp screening centre and a second challenge unit in Cambridgeshire, towards the end of 2012

 

- moved our support functions to our newly developed open-plan office facilities on the 3rd floor of QMB in March 2013

 

- invested in technology and established Retroscreen's molecular biology capability for qPCR

 

- selected and commenced implementation of a leading-edge professional services automation ERP system, which should prove transformational in Retroscreen's resource planning and financial management

 

§ Investment in challenge virus inventory:

 

- Acquired a complete bulk stock of commercially available RSV challenge virus from a contract manufacturer

 

- Commenced manufacturing activities for a new flu challenge virus, which should be ready for use by the end of 2013, with plans to manufacture an additional alternative flu virus to be available in 2014

 

- On track for bringing our new HRV-16 cold virus into human use in the first half of 2013, in line with our development plans for an Airways Disease Viral Exacerbation Challenge model in asthma

 

§ Made significant strides forward in defining the Group's focus for drug discovery, narrowing down our requirement for collaborators and key opinion leaders in the fields of immunology, infection, respiratory, genomics and bioinformatics;

 

§ The momentum of 2012 is set to continue, with our sales pipeline continuing to grow at pace and the first quarter of 2013 seeing Retroscreen operating concurrent VCM studies in two quarantine units for the first time, one being the largest ever investigation into flu transmission in humans (funded by the US CDC)

 

§ Our trading since the year end has been in line with the Board's expectations and we continue to focus on achieving VCM study contract signatures for the second half of 2013 and beyond.

Kym Denny, Chief Executive Officer, said:

"I am absolutely delighted by Retroscreen's financial results for the year ended 31 December 2012 which demonstrate the strength of our business model and the pharmaceutical industry's increasing adoption of the VCM in accelerating the development of next generation antivirals and vaccines. We remain focused on our important client VCM engagements, growing our VCM sales pipeline, crafting our virometrics discovery and research strategy, and building the staff, infrastructure and capability to take Retroscreen to its full potential.

I am pleased that we are starting to deliver against the objectives we set out for ourselves at our IPO in May 2012 and I am confident that Retroscreen continues to be well placed to meet its growth plans, both in our existing market space and our target expansion areas."

 

For further information please contact:

 

Retroscreen Virology Group plc +44 207 756 1300

 

Kym Denny (CEO)

Graham Yeatman (FD)

 

Numis Securities Limited +44 207 260 1000

 

Michael Meade / Freddie Barnfield (Nominated Adviser)

James Black / Michael Burke (Corporate Broking)

 

 

CHIEF EXECUTIVE OFFICER'S STATEMENT

 

I am delighted to present Retroscreen's maiden preliminary results as a publicly listed company. Since being admitted to the AIM market of the London Stock Exchange on 3 May 2012, a little less than a year ago, Retroscreen has focused its resources and exceptional medical and scientific talent on expanding our clinical trials service capabilities, while simultaneously building the foundations to unlocking the potential for drug discovery inherent within our proprietary virometric data and biological samples.

Background

Retroscreen is a virology healthcare business that provides clinical services, focused on the Viral Challenge Model ("VCM"), and preclinical analytical services to global pharmaceutical companies, biotechnology organisations, academic and government institutions. Retroscreen has grown and developed the VCM for evidencing the efficacy of antiviral and viral therapeutics in influenza, RSV and HRV (common cold). In addition to our established viral clinical research service platform, Retroscreen aims to develop human challenge models for research into asthma and chronic obstructive pulmonary disease ("COPD"), leading ultimately to a translational medicine platform that isolates patterns in the human response to major disease causing viruses and translates these patterns into revolutionary new treatments and diagnostics.

Overview

2012 has proven to be a transformational year for Retroscreen, as evidenced by our 237% growth in revenues from £4.3 million in 2011 to £14.4 million this year, together with the improvement in our margins. Scaling our VCM operations to meet client demand has been the primary focus of the Group, and has included opening both a new FluCamp screening centre and a second challenge unit in Cambridgeshire. In order to accommodate our significant employee growth, our support functions moved to our newly developed openplan office facilities on the 3rd floor of the Queen Mary BioEnterprises Innovation Centre in March 2013. For the first time we have custom built, fitforpurpose office space and meeting room facilities. We have expanded our laboratory operations, launching a new molecular virology service and opening a secondary laboratory site in North London. We have also selected and commenced implementation of a leading-edge professional services automation ERP system, which should prove transformational in Retroscreen's resource planning and financial management.

2012 saw us completing our largest VCM study ever, achieving proofofconcept for our client within ten months of the first subject entering the study. Towards the end of 2012, armed with funding from the United States Centers for Disease Control and Prevention ("CDC"), we embarked on study setup for the largest investigation ever into how flu is transmitted in humans with viral challenge studies commencing in Q1 2013. 2012 also saw Retroscreen reaching an important milestone when we safely inoculated our 1,000th volunteer, solidifying our position as the most experienced scientific research group performing viral challenge studies in the commercial and academic arena.

Our sales pipeline continues to grow at pace, as the VCM becomes more widely recognised as an important tool in early phase antiviral and vaccine development. Indeed, one of our key clients increased the number of quarantine sessions they had scheduled for their Retroscreen VCM study in 2013, after their conversations with the US Food and Drug Administration ("FDA") prompted them to maximise the unique opportunity afforded by the VCM to collect important product data at an earlier stage in the drug development timeline. Similarly, our longer term sales pipeline signals a wider uptake: currently we have 65% more leads in this category than we did this time last year. In addition, we are currently working on six fully qualified VCM study opportunities with an estimated total contract value of £29 million, of which one is in final contract negotiation and four others are under Startup Agreement and well progressed in contract discussions.

In order to maintain our market leading position in the conduct of VCMs, in 2012 we acquired a complete bulk stock of commercially available RSV challenge virus from a contract manufacturer. We also began manufacturing activities for a new flu challenge virus, which should be ready for use by the end of 2013, and we have plans to develop an alternative flu virus to be available in 2014. We remain on track for bringing our new HRV16 cold virus into human use in the first half of 2013, in line with our development plans for an Airways Disease Viral Exacerbation Challenge model ("ADVCM") in asthma.

We have made enormous strides forward in defining our intended focus for drug discovery, narrowing down our requirement for collaborators and key opinion leaders in the fields of immunology, infection, respiratory, genomics and bioinformatics. We are actively engaged in building the panel of internal and external experts who will define Retroscreen's discovery strategy.

I am extremely pleased by Retroscreen's results for the year ended 31 December 2012, which were due in no small part to our exceptionally hard working and dedicated staff base, in addition to a highly competent set of clients. Indeed, all of our 2012 clients managed their product development timelines to target, thereby ensuring their VCM studies could begin without the sorts of project delays that often tend to be experienced with early phase clinical research. As a result, Retroscreen was able to undertake a full complement of sessions in our quarantine schedule, without any significant delays or dropoffs out of the financial period. This, despite a slowdown in subject recruitment over the summer, which I explained in my H1 2012 statement and caused us to proactively delay several sessions by a few weeks.

Outlook

The momentum we established in 2012 is set to continue, with the first quarter in 2013 seeing Retroscreen operating concurrent VCM studies in two quarantine units for the first time. Our VCM pipeline continues to grow and we are developing plans for further units and satellite screening centres to meet this demand, together with our development plans for an ADVCM in asthma.

We continue to focus on building solid foundations for significant revenue growth, promoting subject safety and high-quality science, while simultaneously furthering our plans for exploiting the innovation potential inherent within our human models of disease. I am confident that Retroscreen continues to be well placed to meet our growth plans, both in our existing market space and our target expansion areas.

 

Kym DennyChief Executive Officer9 April 2013

 

 

FINANCE DIRECTOR'S REPORT

 

The preliminary annoucement for the year ended 31 December 2012 is presented in accordance with the Group's accounting policies based on International Financial Reporting Standards ("IFRS") as adopted by the European Union.

Consolidated statement of comprehensive income

Revenue for the year ended 31 December 2012 was £14.39 million (2011: £4.27 million). Revenue was primarily from two large VCM client engagements, together with the study setup of new VCM engagements with quarantines commencing in the next twelve months.

Gross profit was £3.70 million and gross margin 25.7% (2011: gross profit £0.61 million and gross margin 14.4%).

Loss before taxation was £0.43 million (2011: £1.16 million).

Profit for the year was £0.53 million (2011: loss of £0.66 million).

Research and development expenses

The Group's separate independent research and development expenses were £0.31 million this year (2011: £0.12 million), primarily in respect of scientific studies developing the VCM, virus and assays, together with the Group starting to invest in crafting its virometrics and research strategy.

In addition, significant research and development was undertaken as a natural consequence of operating and pioneering the VCM during client VCM studies and which are included within cost of sales.

Administrative expenses

Administrative expenses were £3.87 million (2011: £1.64 million). The increase is primarily due to the Group's significant growth, increasing staff cost base and expanding infrastructure.

Share option expense

A share option expense of £48k has been charged for the year (2011: £3k).

Finance income

The Group invests its surplus funds in bank deposits and money market investments of up to one year. In the year ended 31 December 2012 interest receivable was £0.11 million (2011: £3k). The increase is due to the Group's increased cash balances, primarily as a result of £14.12 million (net) raised on admission to AIM on 3 May 2012.

Taxation

The Group makes claims each year for research and development tax credits and, as it is lossmaking, elects to surrender these tax credits for a cash rebate. The amount credited to the consolidated income statement in respect of amounts receivable for the surrender of research and development expenditure is £0.96 million for the year ended 31 December 2012 (2011: £0.50 million).

Consolidated statement of financial position

As at 31 December 2012 net assets amounted to £16.34 million (2011: £1.63 million) including cash and cash equivalents of £16.34 million (2011: £1.59 million). The principal movements in the consolidated statement of financial position during the year were:

§ purchases of property, plant and equipment of £1.21 million;

§ increase in inventories of £0.17 million;

§ increase in research and development tax credit receivable of £0.57 million;

§ increase in cash and cash equivalents of £14.75 million; and

§ increase in trade and other payables of £1.94 million.

Cash flow

The principal cash flows in the year were as follows:

Inflows:

§ cash generated by operating activities of £2.10 million (2011: £0.25 million);

§ proceeds on issue of shares of £14.13 million (2011: £1.15 million); and

§ finance income of £0.11 million (2011: £3k).

Outflows:

§ purchases of property, plant and equipment of £1.21 million (2011: £0.24 million); and

§ loans repaid of £0.37 million (2011: loans advanced of £0.12 million).

Key performance indicators

The Directors consider the principal financial performance indicators of the Group to be:

§ revenue;

§ gross margin;

§ net profit; and

§ cash and cash equivalents.

The Directors consider the principal non-financial performance indicators of the Group to be:

§ the expansion of the VCM and its increasing acceptance by global pharmaceutical companies and regulatory authorities;

§ organic growth and building of capacity (people and facilities);

§ expansion of the VCM into adjacent areas; and

§ development of a discovery business and investment in research and development programmes.

 

Graham YeatmanFinance Director9 April 2013

 

Retroscreen Virology Group plc

Consolidated Statement of Comprehensive Income

for the year ended 31 December 2012

 

 

 

 

 

Note

 

Year

ended

31 Dec 12

£'000

Year

ended

31 Dec 11

£'000

 

 

 

 

 

Revenue

 

 

14,395

4,271

 

 

 

 

 

Cost of sales

 

 

(10,694)

(3,657)

 

 

 

 

 

Gross profit

 

 

3,701

614

 

 

 

 

 

Research and development

 

 

(307)

(121)

Administration expenses

 

 

(3,873)

(1,644)

Share-based payment charge

 

 

(48)

(3)

 

 

 

 

 

Loss from operations

 

 

(527)

(1,154)

 

 

 

 

 

Finance income

 

 

111

3

Finance costs

 

 

(12)

(13)

 

 

 

 

 

Loss before taxation

 

 

(428)

(1,164)

 

 

 

 

 

Taxation

4

 

957

501

 

 

 

 

 

Profit/ (Loss) for the year

 

 

529

(663)

 

 

 

 

 

Other comprehensive income, net of tax

 

 

-

-

 

 

 

 

 

Total comprehensive profit/ (loss) for the year attributable to owners of the Company

 

 

 

529

 

(663)

 

 

 

 

 

Earnings/ (loss) per share - basic (pence)

5

 

1.5p

(3.6)p

Earnings/ (loss) per share - diluted (pence)

5

 

1.4p

(3.6)p

 

All income is derived from continuing operations.

 

 

Retroscreen Virology Group plc

Consolidated Statement of Financial Position

at 31 December 2012

 

 

 

Note

 

31 Dec 12

£'000

31 Dec 11

£'000

 

 

 

 

 

Assets

 

 

 

 

Property, plant and equipment

6

 

1,377

395

Non-current assets

 

 

1,377

395

 

 

 

 

 

Inventories

7

 

1,613

1,445

Trade and other receivables

8

 

2,695

2,887

R&D tax credit receivable

 

 

1,075

500

Cash and cash equivalents

9

 

16,338

1,593

Current assets

 

 

21,721

6,425

 

 

 

 

 

Total assets

 

 

23,098

6,820

 

 

 

 

 

Liabilities

 

 

 

 

Trade and other payables

10

 

(6,762)

(4,820)

Financial liabilities

 

 

-

(374)

Current liabilities

 

 

(6,762)

(5,194)

 

 

 

 

 

Net current assets

 

 

14,959

1,231

 

 

 

 

 

Net assets

 

 

16,336

1,626

 

 

 

 

 

Equity

 

 

 

 

Share capital

11

 

2,049

1,096

Share premium account

 

 

13,013

-

Share-based payment reserve

 

 

217

5

Merger reserve

 

 

4,199

4,196

Retained earnings

 

 

(3,142)

(3,671)

Total equity

 

 

16,336

1,626

 

 

 

 

 

The preliminary results of Retroscreen Virology Group plc (registered number 08008725) were approved and authorised for issue by the Board on 9 April 2013 and signed on its behalf by:

 

 

Kym Denny

Chief Executive Officer

Graham Yeatman

Finance Director

 

 

Retroscreen Virology Group plc

Consolidated Statement of Changes in Equity

for the year ended 31 December 2012

 

Ordinary Share Capital

 

Preference share

Capital

 

Share Premium Account

Share-Based Payment Reserve

Merger Reserve

Retained

Earnings

Total

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

 

At 1 January 2011

as previously stated

-

2,340

1,802

6

-

(3,012)

1,136

Merger adjustment

390

(2,340)

(1,802)

-

3,752

-

-

At 1 January 2011 as restated

390

-

-

6

3,752

(3,012)

1,136

Issued equity share capital

706

-

-

-

444

-

1,150

Total transactions with owners in their capacity as owners

706

-

-

-

444

-

1,150

Total comprehensive loss for the year

-

-

-

-

-

(663)

(663)

Transfer on lapse of options

-

-

-

(4)

-

4

-

Share based payment expense

-

-

-

3

-

-

3

Balance at 31 December 2011

1,096

-

-

5

4,196

(3,671)

1,626

Issued equity share capital

- Issued in subsidiary undertakings

- Placing on admission to AIM

6

 

947

-

 

-

-

 

13,177

-

 

-

3

 

-

-

 

-

9

 

14,124

Total transactions with owners in their capacity as owners

953

-

13,177

-

3

-

14,133

Total comprehensive profit for the year

-

-

-

-

-

529

529

Share based payment expense

-

-

-

48

-

-

48

Warrants issued

-

-

(164)

164

-

-

-

Balance at 31 December 2012

2,049

-

13,013

217

4,199

(3,142)

16,336

 

 

Retroscreen Virology Group plc

Consolidated Statement of Cash Flows

for the year ended 30 June 2012

 

 

 

 

 

 

Year

ended

31 Dec 12

£'000

Year

ended

31 Dec 11

£'000

Cash flow from continuing operating activities

 

 

 

Loss before taxation

 

(428)

(1,164)

 

 

 

 

Adjustments for:

 

 

 

Depreciation of plant, property and equipment

 

230

132

Loss on disposal of plant, property and equipment

 

2

-

Share based compensation

 

48

3

Increase in inventories

 

(168)

(292)

Decrease/ (increase) in trade and other receivables

 

192

(1,954)

Increase in trade and other payables

 

1,941

2,690

Finance costs

 

12

13

Finance income

 

(111)

(3)

 

 

 

 

Cash from / (used in) operations

 

1,718

(575)

 

 

 

 

Corporation tax refund

 

383

825

 

 

 

 

Net cash generated by operating activities

 

2,101

250

 

 

 

 

Investing activities

 

 

 

Acquisition of plant, property and equipment

 

(1,214)

(244)

Finance income

 

111

3

 

 

 

 

Cash used in investing activities

 

(1,103)

(241)

 

 

 

 

Financing activities

 

 

 

Proceeds on issue of ordinary shares

 

14,133

1,150

Loans (repaid)/ advanced

 

(374)

115

Finance costs

 

(12)

(4)

 

 

 

 

Cash inflow from financing

 

13,747

1,261

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

14,745

1,270

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

1,593

323

 

 

 

 

Cash and cash equivalents at the end of the year

 

16,338

1,593

 

 

Retroscreen Virology Group plc

Notes to the preliminary financial information

for the year ended 30 June 2012

 

1. Summary of significant accounting policies

 

The principal accounting policies adopted are:

Basis of preparation

The preliminary results are presented in pounds Sterling (£) and all values are rounded to the nearest thousand (£'000) except where indicated otherwise.

The preliminary results have been prepared under the historical cost convention.

Going concern

In determining the appropriate basis of preparing the preliminary results, the Directors are required to consider whether the Group can continue in operational existence for the foreseeable future, being a period of not less than twelve months from the date of the approval of the financial statements. During the year ended 31 December 2012, the Group has continued to focus on building solid foundations for significant revenue growth and a strong pipeline of VCM client engagements. As at 31 December 2012 the Group had cash and cash equivalents of £16.3 million (2011: £1.6 million) and net current assets of £15.0 million (2011: £1.2 million).

Management prepares detailed working capital forecasts which are reviewed by the Board on a regular basis. The forecasts include assumptions regarding the status of client engagements and sales pipeline, future revenues and costs together with various scenarios which reflect growth plans, opportunities, risks and mitigating actions. Whilst there are inherent uncertainties regarding the cashflows associated with the development of the VCM, together with the timing of signature and delivery of VCM client engagements, the Directors are satisfied that there is sufficient discretion and control as to the timing and quantum of cash outflows to ensure that the Company and Group are able to meet their liabilities as they fall due for at least the next twelve months.

As part of its going concern review the Board has followed the guidelines published by the Financial Reporting Council entitled "Going Concern and Liquidity Risk Guidance for UK Companies 2009". Having made relevant and appropriate enquiries, including consideration of the Company's and Group's current cash resources and the working capital forecasts, the Directors have a reasonable expectation that the Company and Group will have adequate cash resources to continue to meet the requirements of the business for at least the next twelve months. Accordingly, the Board continues to adopt the going concern basis in preparing the financial statements.

Basis of consolidation

The preliminary results incorporate the results of the Company and its subsidiary undertakings. The results of subsidiaries acquired or disposed of during the year are included in the consolidated statement of comprehensive income from the date of their acquisition.

The purchase method of accounting is used for the acquisition of subsidiaries. The cost of acquisition is measured at the aggregate fair values of assets given, equity instruments issued and liabilities incurred or assumed by the Group to obtain control and any directly attributable acquisition costs.

Intra-group balances, and any unrealised income and expenses arising from intra-group transactions, are eliminated in preparing the preliminary results.

Retroscreen Virology Group plc acquired Retroscreen Virology Limited on 20 April 2012 through a share for share exchange that does not meet the definition of a business combination. It is noted that such transactions are outside the scope of IFRS 3 and there is no other guidance elsewhere in IFRS covering such transactions.

IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors requires that where IFRS does not include guidance for a particular issue, the Directors may also consider the most recent pronouncements of other standard setting bodies that use a similar conceptual framework to develop accounting standards when developing an appropriate accounting policy.

In this regard, it is noted that the UK Accounting Standards Board has, in issue, an accounting standard covering business combinations (FRS 6) that permits the use of the merger accounting principles for such transactions. The Directors have therefore chosen to adopt these principles and the accounts have been prepared as if Retroscreen Virology Limited had been owned and controlled by the Company throughout the year ended 31 December 2011 and the year ended 31 December 2012. Accordingly, the assets and liabilities of Retroscreen Virology Limited have been recognised at their historical carrying amounts, the results for the periods prior to the date the Company legally obtained control have been recognised and the financial information and cash flows reflect those of Retroscreen Virology Limited.

Revenue recognition

Revenue is recognised at the fair value of the consideration received or receivable for sale of goods and services in the ordinary course of business and is shown net of Value Added Tax. The Group primarily earns revenues by undertaking VCM client engagements. A VCM engagement typically comprises of a number of quarantines. Each quarantine lasts two to three weeks, but the timeline of work involved in building up to undertaking a quarantine is in the range of three to twelve months. Whether a VCM engagement is for one quarantine or for a number of quarantines the overall timeline of the VCM is much the same, apart from the additional time for the quarantines themselves and the time lags in between quarantines (since sequential), as a lot of the upfront work is the same whether for one or a number of quarantines. VCM revenue is recognised on a percentage of completion method. Depending on the contractual terms, revenue is recognised based on the level of work completed to date in respect of each individual element of the VCM contract.

Contracts generally contain provisions for renegotiation in the event of changes in the scope, nature, duration, volume of services or conditions of the contract. Renegotiated amounts are recognised as revenue by revision to the total contract value arising as a result of an authorised customer change order. Provisions for losses to be incurred on contracts are recognised in full in the period in which it is determined that a loss will result from performance of the contractual arrangement.

The difference between the amount of revenue recognised and the amount invoiced on a particular contract is included in the consolidated statement of financial position as deferred income. Normally amounts become billable in advance upon the achievement of certain milestones, in accordance with pre-agreed payment schedules included in the contract or on submission of appropriate detail. Any cash payments received as a result of this advanced billing are not representative of revenue earned on the contract as revenues are recognised over the period in which the specified contractual obligations are fulfilled. Amounts included in deferred income are expected to be recognised within one year and are included within current liabilities.

In the event of contract termination, if the value of work performed and recognised as revenue is greater than aggregate milestone billings at the date of termination, cancellation clauses provide for the Group to be paid for all work performed to the termination date.

The Group also provides translational research (laboratory) services and other consultancy to clients. Laboratory and consulting revenue is recognised on a fee-for-service basis.

Inventories

Inventories are reported at the lower of cost (purchase price and/ or production cost) and net realisable value. In determining net realisable value, any costs of completion and selling costs are deducted from the realisable value.

Inventories are comprised of completed GMP manufactured and research grade viruses, work in process in relation to the manufacture of viruses, and laboratory and clinical consumables. The cost of Virus inventory is calculated using the weighted average cost method for each individual strain. The cost included within inventories comprises direct materials and, where applicable, direct labour costs and an attributable portion of production overheads that have been incurred in bringing the inventories to their present location and condition. Adjustments are made for any inventories with a lower net realisable value or which are considered to be obsolete. Any inventories which Management consider are not useable on future commercial engagements are fully written off to profit or loss.

 

2. Critical accounting estimates and judgements

 

Details of the Group's significant accounting judgements and critical accounting estimates are set out in this financial information and include:

 

Going concern

The assessment of the Group's ability to execute its strategy by funding future working capital requirements involves judgement. The Directors monitor future cash requirements to assess the Group's ability to meet these future funding requirements. Further information regarding going concern is outlined in note 1.

Revenue, deferred income and accrued income

Revenue is recognised based on the level of work completed to date. The recognition of revenue (and hence the related deferred and accrued income balances) requires Management to make assumptions in relation to the level of work done to date and the costs to complete each project.

In carrying out this task, Management considers the contract value for each individual element of the contract and splits this amount on a straight line basis over the anticipated time period in which that element is to be completed.

At each period end, Management reviews each individual contract to assess whether any anticipated losses should be recognised immediately.

Research and development tax credit

The Group's research and development tax claim is complicated and requires Management to make significant assumptions in building the methodology for the claim, interpreting research and development tax legislation to the Group's specific circumstances, and agreeing the basis of the Group's tax computations with HM Revenue and Customs.

Virus Inventory

The cost of inventories requires a number of assumptions to be made in relation to the absorption of directly attributable overheads in relation to the internal costs in preparing virus strains for commercial use. These assumptions are based primarily on Management's estimates of employee utilisation and annual working days.

In valuing virus inventory, Management are required to make assumptions in relation to the future commercial use for each virus strain. This includes consideration of both the current business pipeline and Management's best estimates of the future client requirements based on its significant knowledge and experience in the field of virology.

Recoverability of deferred tax assets

Deferred tax assets are recognised only to the extent that it is considered probable that those assets will be recoverable. This involves an assessment of when those deferred tax assets are likely to reverse, and a judgement as to whether or not there will be sufficient taxable profits available to offset the tax assets when they do reverse. This requires assumptions regarding future profitability and is therefore inherently uncertain. To the extent assumptions regarding future profitability change, there can be an increase or decrease in the level of deferred tax assets recognised which can result in a charge or credit to the consolidated statement of comprehensive income in the period in which the change occurs.

 

3. Segmental information

 

The Directors consider that there are no identifiable business segments that are engaged in providing individual products or services or a group of related products and services that are subject to risks and returns that are different to the core business. The information reported to the Chief Executive Officer, who is considered the chief operating decision maker, for the purposes of resource allocation and assessment of performance is based wholly on the overall activities of the Group. The Group has therefore determined that it has only one reportable segment under IFRS8, which is 'medical and scientific research services'. The Group's revenue, results and assets for this one reportable segment can be determined by reference to the Group's statement of comprehensive income and statement of financial position.

The Group carries out all its activities from the UK and as such only has a single geographic segment.

During the year ended 31 December 2012 the Group had three customers in which revenues generated were greater than 10% of total revenue. These customers respectively generated 54%, 26% and 12% of revenue.

During the year ended 31 December 2011 the Group had three customers in which revenues generated were greater than 10% of total revenue. These customers respectively generated 40%, 26% and 11% of revenue.

 

4. Taxation on ordinary activities

 

Year

ended 31 December 2012

Year

ended 31 December 2011

 

 

 

£'000

 

£'000

 

Current tax:

 

 

 

 

 

 

R&D tax credit

 

 

(947)

(500)

 

Adjustments in respect of previous periods

 

 

(10)

(1)

 

 

 

 

(957)

 

(501)

 

 

Factors affecting the tax charge for the period:

 

The tax assessed for the period is lower than the UK corporate tax rate of 25% (2011: 26.5%), as explained below:

 

 

Loss before taxation

 

 

(428)

(1,164)

 

Tax at the UK corporate tax rate of 25% (2011: 26.5%)

 

 

(107)

(308)

 

Expenses not deductible for tax purposes

 

 

4

13

 

Fixed asset timing differences not recognised

 

 

3

-

 

R&D relief

 

 

(857)

(276)

 

Movement on unrecognised deferred tax balances

 

 

10

21

 

Change in deferred tax rate

 

 

-

50

 

Adjustments in respect of prior periods

 

 

(10)

(1)

 

Tax for the year

 

 

(957)

(501)

 

 

As at 31 December 2012, the Group had unrecognised deferred tax assets totalling £0.57 million (2011: £0.62 million) which primarily relates to losses. The Group has not recognised this as an asset in the consolidated statement of financial position due to the uncertainty in the timing of its crystallisation.

 

5. Earnings/ (loss) per share

 

The calculation of the basic and diluted EPS/ (LPS) is based on the following data:

 

31 December 2012

31 December 2011

 

 

£'000

 

£'000

 

Earnings

 

Earnings/ (loss) for the purposes of basic and diluted EPS/ (LPS) being net profit/ (loss) attributable to owners of the parent company

529

(663)

 

Number of shares

 

Weighted average number of ordinary shares for the purposes of basic EPS/ LPS

34,580,451

18,447,280

 

Effect of dilutive potential ordinary shares:

 

 - share options

3,582,103

-

 

 - warrants

56,596

-

 

Weighted average number of ordinary shares for the purposes of diluted EPS/ LPS

38,219,150

18,447,280

 

 

In the prior year, the potential ordinary shares were not treated as dilutive as the Group was loss making, therefore the weighted average number of ordinary shares for the purposes of the basic and diluted loss per share were the same.

 

6. Property, plant and equipment

 

Leasehold improvements

Plant & machinery

Long term plant and equipment

Computer equipment

Total

 

£'000

£'000

£'000

£'000

£'000

Cost:

At 1 January 2011

116

330

91

86

623

Additions

123

78

-

43

244

At 31 December 2011

239

408

91

129

867

Additions

479

503

-

232

1,214

Disposals

-

(105)

(1)

(2)

(108)

At 31 December 2012

718

806

90

359

1,973

Accumulated depreciation:

At 1 January 2011

-

264

24

52

340

Charge for the year

40

54

9

29

132

At 31 December 2011

40

318

33

81

472

Charge for the period

65

99

10

56

230

Disposals

-

(104)

(1)

(1)

(106)

At 31 December 2012

105

313

42

136

596

Carrying amount:

At 1 January 2011

116

66

67

34

283

At 31 December 2011

199

90

58

48

395

At 31 December 2012

613

493

48

223

1,377

 

7. Inventories

 

31 December 2012

31 December 2011

 

 

 

£'000

 

£'000

 

Laboratory and clinical consumables

89

63

 

Virus - Finished goods

1,122

1,117

 

Virus - Work in progress

402

265

 

 

1,613

1,445

 

 

Inventories expensed in the consolidated statement of comprehensive income are shown within cost of sales. All inventories are carried at the lower of cost and net realisable value. In the year to 31 December 2012 inventories with a book value of £352,000 were written down (31 Dec 2011: £nil) and this expense is recognised in cost of sales.

 

8. Trade and other receivables

 

31 December 2012

31 December 2011

 

 

 

£'000

 

£'000

 

Trade receivables

633

2,384

 

Allowance for impairment losses

-

(105)

 

633

2,279

 

VAT recoverable

223

100

 

Other receivables

346

155

 

Prepayments

409

310

 

Accrued income

1,084

43

 

 

2,695

2,887

 

 

Contractual payment terms with the Group's clients are typically 30 or 45 days.

At 31 December 2012 the Group had a debt due to it of £454,000 from a single client which has been received in full since that date. There were no other significant concentrations of credit risk at the reporting date.

The movement on the allowance for impairment losses on trade and other receivables is as follows:

31 December 2012

31 December 2011

 

 

 

£'000

 

£'000

 

Balance at beginning of the year

(105)

(74)

 

Impairment losses recognised through the consolidated statement of comprehensive income for the year

-

(92)

 

Amounts written off as unrecoverable during the year

105

61

 

 

-

(105)

 

 

The Directors believe that the carrying value of trade and other receivables represents its fair value. In determining the recoverability of trade receivables the Group considers any change in the credit quality of the receivable from the date credit was granted up to the reporting date.

The Group does not hold any collateral as security for its trade and other receivables.

 

9. Cash and cash equivalents

 

31 December 2012

31 December 2011

 

 

 

£'000

 

£'000

 

Cash and cash equivalents

16,338

1,593

 

 

All of the Group's cash and cash equivalents at 31 December 2012 are at floating interest rates. Included in the cash and cash equivalents of the Group at 31 December 2012 was the equivalent of £157,000 (31 December 2011: £275) denominated in US dollars and £7,000 denominated in Euros (31 December 2011: £nil); the balance was denominated in pounds sterling (£).

The Directors consider that the carrying value of cash and cash equivalents approximates their fair value.

 

10. Trade and other payables

 

31 December 2012

31 December 2011

 

 

 

£'000

 

£'000

 

Trade payables

1,690

446

 

Other tax and social security

305

121

 

Other payables

22

1,242

 

Accruals

1,102

384

 

Deferred income

3,643

2,627

 

 

6,762

4,820

 

 

Trade and other payables principally comprise amounts outstanding for trade purchases and ongoing costs. They are non-interest bearing and are typically settled on 30 to 45 day terms.

As at 31 December 2011, other payables included the sum of £1,211,826 which had been overpaid in error by a client. This was repaid by the Group immediately following the 2011 year end.

The Directors consider that the carrying value of trade and other payables approximates their fair value. All trade and other payables are denominated in Sterling.

The Group has financial risk management policies in place to ensure that all payables are paid within the credit timeframe and no interest has been charged by any suppliers as a result of late payment of invoices during the year.

 

11. Share capital

 

 

 

No.

£'000

Issued and fully paid:

 

 

 

Issued subscriber shares

1

-

Issued to former shareholders of Retroscreen Virology Limited

1,101,970

1,102

Subdivision of ordinary shares

20,937,449

-

Issued under placing agreement

18,937,500

947

 

 

40,976,920

2,049

 

On 27 March 2012 the Company was incorporated with one ordinary share of £1.00 subscribed for £nil paid.

 

On 20 April 2012 the Company entered into an agreement to acquire the entire share capital of Retroscreen Virology Limited, satisfied by the issue of 1,101,970 ordinary shares of £1.00 and the original one ordinary share credited as being fully paid.

 

On 25 April 2012 each of the issued ordinary shares of £1.00 were subdivided into 20 ordinary shares of 5 pence each.

 

On 3 May 2012 following admission to the Alternative Investments Market of the London Stock Exchange, 18,937,500 ordinary shares of 5 pence were issued at a price of 80 pence per ordinary share raising £15.15 million which after share issue expenses of £1.03 million gave net consideration of £14.12 million.

 

12. Basis of the announcement

 

The audited preliminary results for the year ended 31 December 2012 were approved by the Board of Directors on 9 April 2013. The preliminary results do not constitute full accounts within the meaning of section 434 of the Companies Act 2006 but are derived from accounts for the year ended 31 December 2012.

 

The preliminary announcement is prepared on the same basis as set out in the statutory accounts for the year ended 31 December 2012. Those accounts upon which the auditors issued an unqualified opinion, also had no statement under section 498(2) or (3) of the Companies Act 2006. 

 

The results for the year ended 31 December 2011 are in abbreviated form and have been extracted from the published financial statements of Retroscreen Virology Limited. These were audited and reported upon without qualification by Baker Tilly UK Audit LLP and did not contain a statement under Section 498(2) or (3) of the Companies Act 2006.

 

While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards, as adopted by the European Union (EU) (IFRS), this announcement does not in itself contain sufficient information to comply with IFRS. 

 

The Company is a limited liability company incorporated and domiciled in England & Wales and whose shares are quoted on AIM, a market operated by The London Stock Exchange. The consolidated financial information of Retroscreen Virology Group plc is presented in pounds Sterling (£), which is also the functional currency of the Group.

 

The statutory accounts for the financial year ended 31 December 2012 will be delivered to the Registrar of Companies following the Company's Annual General Meeting.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR NKCDPCBKDDQK
Date   Source Headline
15th Apr 20247:00 amRNSAnnual Report & Notice of AGM
9th Apr 20247:09 amRNSFinal results
27th Mar 20247:00 amRNSNotice of Results
22nd Mar 20243:03 pmRNSHolding(s) in Company
14th Mar 20247:00 amRNSHolding(s) in Company
15th Feb 20247:00 amRNSLong Term Incentive Plan / PDMR Notification
14th Feb 20241:14 pmRNSResult of Secondary Placing
14th Feb 20247:00 amRNSProposed Secondary Placing of Ordinary Shares
2nd Feb 202412:44 pmRNSHolding(s) in Company
30th Jan 20247:00 amRNSTrading update
8th Jan 20247:00 amRNSBroker change
2nd Jan 20247:00 amRNS£6.3m HRV contract signed with biotech client
13th Dec 20237:00 amRNS£16.8m RSV contract & Trading ahead of guidance
5th Oct 20237:00 amRNSPositive results from flu human challenge study
12th Sep 20237:00 amRNSInterim results
1st Sep 20237:00 amRNSExercise of Warrants
29th Aug 20237:00 amRNSPlans for a new larger state-of-the-art facility
24th Aug 20237:00 amRNSNotice of Results
26th Jul 20237:00 amRNSTrading update
25th Jul 20237:00 amRNSFlu B challenge model
28th Jun 20237:00 amRNShMPV human challenge model
14th Jun 20238:00 amRNSDirector dealings
23rd May 202312:36 pmRNSResult of AGM
28th Apr 20237:00 amRNSAnnual Report and Notice of AGM
26th Apr 20237:00 amRNSFDA Breakthrough and Fast Track for US biotech
25th Apr 20237:00 amRNSFinal results
19th Apr 20237:10 amRNSNotice of Results
6th Apr 20233:54 pmRNSHolding(s) in Company
3rd Apr 20237:00 amRNSPositive results from flu human challenge study
29th Mar 20237:00 amRNSPresentation at World Vaccine Congress
23rd Mar 20237:00 amRNSExercise of Options
16th Mar 20237:00 amRNSOmicron human challenge model update
6th Feb 20239:05 amRNSSecond Price Monitoring Extn
6th Feb 20239:00 amRNSPrice Monitoring Extension
6th Feb 20237:05 amRNSLong Term Incentive Plan / PDMR Notification
6th Feb 20237:00 amRNS£6.8m RSV human challenge contract signed
25th Jan 20239:06 amRNSSecond Price Monitoring Extn
25th Jan 20239:00 amRNSPrice Monitoring Extension
25th Jan 20237:00 amRNSTrading update
17th Jan 20237:00 amRNSEUR3.2m Venn contract with global pharma client
4th Jan 20234:40 pmRNSSecond Price Monitoring Extn
4th Jan 20234:35 pmRNSPrice Monitoring Extension
4th Jan 20237:00 amRNS£5.2m RSV contract and Notice of Trading update
3rd Jan 20234:40 pmRNSSecond Price Monitoring Extn
3rd Jan 20234:35 pmRNSPrice Monitoring Extension
3rd Jan 20232:05 pmRNSSecond Price Monitoring Extn
3rd Jan 20232:00 pmRNSPrice Monitoring Extension
3rd Jan 202311:05 amRNSSecond Price Monitoring Extn
3rd Jan 202311:00 amRNSPrice Monitoring Extension
19th Dec 20227:00 amRNSImutex Phase I data published

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.