Sapan Gai, CCO at Sovereign Metals, discusses their superior graphite test results. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksDesign Group Regulatory News (IGR)

Share Price Information for Design Group (IGR)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 178.50
Bid: 176.00
Ask: 181.00
Change: 6.50 (3.78%)
Spread: 5.00 (2.841%)
Open: 168.00
High: 182.00
Low: 168.00
Prev. Close: 172.00
IGR Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Results

9 Aug 2011 07:00

RNS Number : 9781L
International Greetings PLC
09 August 2011
 



 

9 August 2011

International Greetings PLC

 

Preliminary Results for the year ended 31 March 2011

 

International Greetings PLC ('International Greetings' or 'the Group'), one of the world's leading designers, innovators and manufacturers of gift wrap, crackers, cards, stationery and accessories, announces its Preliminary Results for the year ended 31 March 2011.

 

Financial highlights

Sales up 9% to £217 million from continuing operations.

Operating profit before exceptional items up 25% to £8.1 million.

Profit before exceptional items and tax up 47% to £5.2 million.

Profit before tax from continuing operations up 76% to £4.3 million.

Profit for the year of £4.9 million (2010: £0.7 million).

Earnings per share at 7.5p (2010: 0.1p).

Debt down 9% to £44.4 million (2010: £48.8 million).

Cash generated from operations of £10.7 million (2010: £27.5 million).

Equity attributable to shareholders up 13% to £48.1 million.

Principal bank now given 5 year loan of £30 million plus new US bank funding up to $25 million.

Operational highlights

Successful launch of Everyday single cards with six major retailers across the globe.

Record breaking production levels achieved - 1.5 million metres a day of gift wrap reached in Hoomark and 1 million of crackers a day reached in our China factory.

Prompt and effective action taken to mitigate cost inflation.

Significant expansion of internet based activities providing services to customers

 

Paul Fineman, CEO commented:

"It has been another good year of progress and we are delighted to have grown both sales and profit whilst continuing to reduce debt. We have also restructured our funding to strengthen our balance sheet.

"Our continued focus on providing great value, innovative products and excellent standards of service to our global customer base means that we remain well placed to meet challenging market conditions.

"We continue to address further methods for improving efficiency and have created a solid platform for continued profitable growth. We are confident that the Group is now in a good shape to exploit further opportunities in the market."

 

For further information, please contact:

 

International Greetings plc

Paul Fineman, Chief Executive

Tel: 01707 630617

Sheryl Tye, Finance Director

 

Arden Partners plc

Tel: 020 7398 1632

Richard Day

Steve Douglas

Jamie Cameron

 

Financial Dynamics

Tel: 020 7831 3113

Jonathan Brill

Caroline Stewart

 

Chairman's statement

Continued progress and profits growth

 

Last year I was able to report that the actions taken over the recent past were bearing fruit and that the Group had both returned to profit and further reduced its indebtedness. I am pleased to say that upward trend has continued this year, resulting in further profit growth and strengthening of our balance sheet.

 

This has been achieved at a time when the Group has faced stiff competition in the market place and has had to cope with inflationary pressures on raw material and transport costs.

 

Revenues for the year ended 31 March 2011 were up 9.4% to £216.9 million (2010 restated: £198.2 million). Profit before tax and exceptional items was up 47% to £5.2 million (2010: £3.5 million). Taking into account exceptional items of £0.9 million (2010 restated: £1.1 million), tax credits of £0.7 million (2010 restated: £0.0 million), and a loss from discontinued operations of £0.1 million (2010 restated: £1.8 million), profit for the year was £4.9 million (2010: £0.7 million). The basic earnings per share was 7.5p (2010: 0.1p).

 

We made further progress during the year in bringing down the level of debt on our balance sheet. Net debt was reduced by 9.1%, and as at 31 March 2011 was £44.4 million (2010: £48.8 million), whilst the equity attributable to our shareholders grew 13% to £48.1 million (2010: £42.6 million).

 

The Board is not recommending the payment of a dividend but will keep this policy under review. Our focus continues to be on debt reduction.

 

During the year we concentrated on three things. Firstly we have improved the range and quality of our products and services. As a result we have not only retained the business of key customers but also gained important new ones with whom we hope to develop a long-term relationship. Secondly, we have harnessed the collaborative energies of our global business to maximise cross-selling opportunities and to better target areas for investment. The third area is cost control. Each year our management is charged with the task of improving our margins, not only by controlling the cost of raw materials but also improving our productivity across the business. Good progress has been made and further improvements are expected during the current financial year.

 

Our strategy remains unaltered, namely to concentrate on profitable organic growth.

 

In May I announced that I shall be retiring from the Board at the Annual General Meeting. I became a Director in 2004 and subsequently was appointed Chairman in 2006. I am impressed by the quality of people and products we now have. It is an exciting business that, following the actions taken by the Group over the past few years, is in good shape to exploit future opportunities in the market place.

 

I should like to thank all my colleagues for their hard work and for the help they have given me during my time as Chairman. As announced in May, John Charlton, who was appointed a Non-Executive Director in 2010, will succeed me as Chairman. I wish John and the team every success. I am confident that the progress we have made in the recent past will continue under his leadership of the Board.

 

Charles Uwakaneme, one of our Executive Directors, will also be retiring at the Annual General Meeting. Charles has worked with the Group for many years and latterly has played a pivotal role in reorganising and strengthening our business in the UK and on the continent of Europe for which we are very grateful. I am pleased to say that he has agreed to continue working with us as a consultant on a part-time basis.

 

Finally I should like to thank our shareholders, bankers, customers, suppliers, and of course our staff for their loyalty and continuing support of our business.

 

 

Keith James

Chairman

 

Business review

Operational review

 

Following the restructuring of the past few years, we are a leaner, fitter business and I am delighted to report that this has contributed to another good year of progress for the Group.

 

Since returning the business to profit last year, we have continued to focus on increasing sales and profitability, generating cash and reducing our debt. We have also invested in the business to ensure we have a solid platform in place to continue to deliver on our growth strategy.

 

Geographical highlights

UK and Asia

The UK businesses accounted for 54% (2010: 55%) of the Group's revenue for the year, seeing an increase in sales of 8%. We were pleased with our performance in the UK, in which market conditions remained challenging during the year.

 

The main growth areas were increased volumes of gift wrap, everyday greetings cards and licenced stationery. This was the first full year the Group produced single greetings cards, and we were delighted to supply everyday greetings cards to two of the UK's leading multiple grocery chains during the year. We also saw strong sales of Christmas crackers, supported by record breaking production from our factory in China, which enabled us to take a greater share of the market. This was against a backdrop of mitigating strong cost inflation.

 

The decision was made to focus Asia as a service provider of manufacturing and procurement operations, whose main customers are our UK businesses. Both the China factory and the majority of the Hong Kong procurement operations are now managed by our UK operational management team, and we have therefore now included Asia within the reporting of the UK operations, in line with our internal reporting framework.

 

Anker and Alligator benefitted from strong sales of licensed stationery, boosted by the success of Toy Story 3. We integrated the UK logistical requirements of Scoop into Anker during the year. Scoop grew its packaging business as the Company developed innovative packaging for confectionery gifts.

 

USA

The USA operations accounted for 19% (2010: 20%) of the Group's revenue for the year and, importantly, it returned to profit for the first time in four years. Sales were down slightly, as we focused our activities on profitable product categories and channels of distribution.

 

We grew our product offering in the area of School Fundraising (a market which provides income for schools via sales of consumer products), following the Group entering this sector last year. We experienced strong sales in the entry price point value market, where our market share and customers continued to grow.

 

Mainland Europe

Europe accounted for 15% (2010: 17%) of the Group's revenue for the year, and achieved like-for-like sales growth from continued operations of about 1%. More importantly, all our continuing European businesses were profitable, with particularly strong growth in Eastern Europe. The Group exerted considerable focus on expanding product offering in Europe, increasing in particular our supply of greetings cards and stationery. As announced last July, the Board took the difficult decision to close the Eick Pack counter rolls business in Germany.

 

Australia

Australia accounted for 12% (2010: 8%) of the Group's revenue for the year, and grew like-for-like sales by 21% in a buoyant market. In addition to creating its own commercially successful products targeted at the market in both Australia and New Zealand, Artwrap benefitted from increased utilisation of Group products, design formats and services, and continued to take market share, winning contracts with large volume retail chains.

 

New customers and licences

We continue to expand our customer base and licensed products business. Toy Story 3 was a fantastic performing licence for the Group, and was one of Disney's most successful franchises. We saw strong sales in both stationery and gift packaging products.

 

Our licensed products portfolio launched during the year include stationery and gift packaging ranges under the "Hello Kitty" and "Smurfs" licences in Europe and "Me To You" in the UK.

 

Post year end we were delighted to gain the National Geographic licence in the US. The brand was voted the "Most Desired Brand in America" by Forbes. It has the number one selling children's magazine in the world, and includes the website nationalgeographickids.com. As of summer 2011, we will supply branded greetings cards, magnets, stickers, novelty pens and activity books to retailers across the US, and this remains a global opportunity.

 

The use of the internet for providing services to our customers, and to their consumers, has significantly increased, enabling us to supply a myriad of information and services to all markets and territories cost-effectively. We are confident that profitable new activities will be facilitated through embracing this exciting technology.

 

Improving the efficiency of our Group

Across the Group, our challenges included combatting significant inflation in raw materials, as well as the impact of Chinese labour and freight costs. We responded well by finding new ways to engineer cost out of products and add value through design, innovation and service. In addition, we increased our utilisation of recycled materials and reduced our wastage. In IG UK we are seeking to flatten out production peaks and, by analysing the challenges and working in partnership with our major customers, we have implemented changes to reduce production costs for the coming year.

 

IG UK also successfully integrated its design and product innovation service into its South Wales operation and repatriated the former Far East based automated ribbon and bow manufacturing into Wales. The efficient ribbon and bow manufacturing processes in Wales combined with the saving in freight from China, especially applicable to this product category, has helped us to achieve a year-on-year 100% sales growth.

 

 

We successfully implemented new ERP computer systems in both Artwrap (Australia) and Hoomark (Holland), which have shown benefits in the level of analysis, warehouse management and accuracy as well as efficiency in those businesses.

 

Anchor BV in Holland relocated its Weltec business from Northern Holland to become fully integrated within the Anchor business.

 

Our team

We are grateful to our colleagues globally for helping us make good strides in operating as a leaner business that works and innovates more cohesively.

 

On behalf of the Board and all Group colleagues, I would like to sincerely thank our Chairman, Keith James for his years of service as a Director and Chairman, and in particular, his excellent stewardship during the restructuring of the Group and our return to profit. We also welcome John Charlton to the role of Chairman and look forward to a continued period of profitable growth.

 

The business today is one which sees our Group utilising and sharing resources in an intelligent way, while each business manages to retain its individuality and focus on the needs of its customers and markets.

 

Current trading and outlook

The year to date has started well and we are trading in line with expectations. Following the return to profit in the US, the Group is in good shape and, in addition, we have identified further opportunities to reduce manufacturing costs which we will see benefits of in the coming years.

 

While global market conditions remain challenging, we are confident in our ability to achieve our growth ambitions for the current year.

 

Paul Fineman

Chief Executive

 

Business review

Financial review

 

 

Group performance

The Board has continued its focus on cash management and increasing profit, and hence has further strengthened the financial position of the business.

 

Continuing operations

Revenues from continuing operations for the year to 31 March 2011 were up by 9.4% to £216.9 million (2010 restated to disclose discontinued operations: £198.2 million). The main growth areas were in the UK, which grew by 8%, and Australia. Part of the reported 67% sales growth against prior year in this segment is due to the Group only including Artwrap PTY as a subsidiary since 1 August 2009. If we had included Artwrap for the full year to March 2010, Group sales would have increased by 6.5%. The effect of US dollars and euro against sterling reduced revenue this year by 0.4%.

 

Gross profit margin from continuing operations and before exceptional items has increased to 17.4% (2010 restated: 17.0%) and reflects improved margin performance in USA and Europe, mitigated by a slightly reduced margin in Australia due to the high volume growth in sales. We have increased the margin despite our continued efforts to sell older stock and being subject to significant inflationary pressures from raw materials, sea freight and, in the Far East, from significant inflation in labour costs and the strengthening Chinese currency.

 

Whilst underlying overheads have reduced year-on-year by 2.2%, the full year inclusion of Artwrap and the effect of currency exchange gains means that, in total, overheads increased by 6% to £30.7 million (2010 restated: £28.9 million).

 

Operating profit before exceptional items increased by 25% to £8.1 million (2010 restated: £6.5 million). After exceptional items, our operating profit was £7.2 million (2010 restated: £5.4 million).

 

Exceptional items during the year amounted to £0.9 million before tax (2010: £1.1 million, excluding discontinued business). These relate to:

restructuring relating mainly to redundancy of senior personnel from the Group centre and Anker businesses; and

impairment of the value of a US property acquired when a senior employee returned to the UK.

 

Finance expenses in the year remained at £2.9 million (2010 restated: £2.9 million) reflecting the overall debt reduction throughout the period, which mitigated the increased bank fees and margins.

 

Profit before exceptional items, and tax was up 47% to £5.2 million (2010 restated: £3.5 million).

 

Profit before tax from continuing operations was up 76% to £4.3 million (2010 restated: £2.4 million).

 

Discontinued operations

As disclosed last year, in July 2010 the Board took the difficult decision to close the Eick Pack business. The results of Eick Pack are now shown as a discontinued business, and the comparatives have been adjusted accordingly. Details are shown in note 7.

 

Taxation

The continued profits of the Group this year have enabled tax losses from previous years to be used both against profits for this year and provided against foreseeable profits in the future. In addition, a change in the US tax regulations has allowed losses to be carried back for three years, giving rise to a tax repayment during the year. With our European businesses now all under one Dutch holding company, IG Europe BV, we have this year also been able to secure tax repayments from losses carried back.

 

These have given an effective tax credit of 16% (2010 restated: 2% credit). The main segment able to use the brought forward losses is the UK. There are still £5.8 million of losses not recognised as an asset in the US and the UK.

 

Profit for the year

We are pleased to report that profit for the year was up to £4.9 million (2010: £0.7 million).

 

Earnings per share and dividends

The basic earnings per share was 7.5p (2010: 0.1p). The basic earnings per share from continuing operations was 7.7p (2010 restated: 3.6p). After removing the effect of exceptional items and discontinued business, the adjusted earnings per share increases to 8.9p (2010 restated: 4.4p).

 

No dividend was paid during the year (2010: £Nil) and the Board does not propose a final dividend for the year. Our core focus continues to be on growing the profitability of the business and reducing bank debt. Dividends will be recommended as soon as the Board considers it appropriate.

 

Balance sheet and cashflow

Net debt at 31 March 2011 reduced by 9.1% to £44.4 million (2010: £48.8 million) (see note 11).

 

Our year end net debt includes amounts denominated in US dollars of $21.4 million (2010: $18.9 million), and in euros of €14.9 million (2010: €18.1 million). The year end exchange rates were $1.61 (2010: $1.51), and €1.13 (2010: €1.12). Using the 2010 exchange rates our net debt at 31 March 2011 would have been £45.4 million, a reduction of 7.1% from 2010 (2010: 27.0% from 2009).

 

We have continued to focus attention on reducing our outstanding debtors, both to maximise cash but also to reduce our credit risk. Trade debtors fell from £17.6 million to £17.4 million (1%), despite the 9% increase in sales. The effect of currency translation on this reduction is minimal. Days' sales outstanding fell from 59 to 52 days.

 

Stock levels rose by 2% from £44.9 million to £45.6 million reflecting the success in obtaining some firm customer orders to begin factory production for the coming season ahead of the traditional summer peak, which should in turn enable more efficient use of resources in the coming year. Older stock (measured as over 15 months since last purchase) has continued to fall by 25%, so the mix of stock is now far more current.

 

Group cash generated from operations was £10.7 million (2010: £27.5 million). In the previous year we had been very successful in reducing stock and debtors to their current levels which had generated nearly £20 million cash.

 

There was no cash paid out in the year in respect of deferred consideration for acquisitions (2010: £0.8 million), and the final liability for deferred consideration for Glitterwrap was settled in September 2010 by issuing 1.5 million shares.

 

The Group has again maintained capital expenditure at a low level being £2.7 million for the year (2010: £1.8 million). It realised £0.1 million (2010: £0.3 million) from asset sales in the year. The Group also invested £0.7 million to purchase a property in the US to honour a guarantee given five years ago on behalf of a former CEO of the US business. It is intended to sell this property as soon as practicable. In the coming year it is intended to invest in new state of the art printing machinery in Europe which will further improve efficiency. In addition our planned relocation and re-organisation of our operations in China will further enhance our competitive portfolio of products and services.

 

Equity attributable to shareholders has increased from £42.6 million to £48.1 million

 

Risks and key performance indicators

 

We are focusing on reducing debt, reducing overheads and improving profits to regain our financial strength. On reducing debt, we are managing both working capital and our investments in fixed assets. All of these have been discussed above. Operationally we are increasing the spread of our revenue base across:

 

different territories - where turnover to UK destinations has remained at 41% (see note 2);

different products - gift wrap turnover has fallen from 37% of revenue to 36% (see note 2);

more even-phasing across the year - despite our success in growing new product areas such as every day single cards, which grew by 15% this year, growth in sales of crackers and gift wrap meant a reversal of our desired trend for a more even business, hence everyday products now represent 47% of revenue, down from 50% last year; and

brands - we have raised the profile of IG brands and licenced products with sales in this category increasing by 3.1%, but the growth in customer own brand gift wrap and crackers increased more, reversing the trend overall, to represent 52% of our revenue from 55% last year.

 

Treasury operations

The Board is delighted to announce that in July 2011 the principal bank of the Group has agreed to restructure its facilities as follows:

two term loans, totalling £30 million, split between US dollars and sterling, and repayable over five years, with a £15.2 million repayment on the fifth anniversary. The interest on these loans is at an average rate of 4.2% over LIBOR;

a two year asset backed loan facility secured on the stock and debtors of the two largest UK businesses;

a one year rolling revolving multi-currency credit facility of up to £33 million, and

a one year rolling multi-currency overdraft facility of up to £5 million.

 

In addition, we are delighted to announce that a US bank has now agreed to provide a three year asset backed loan facility of up to $25 million, at a rate of 2.5% over US LIBOR.

 

These new facilities significantly change the balance between short term and longer term liabilities. The net current liabilities of £4.2 million would have been presented as net current assets of £25.8 million.

 

The covenants attached to these new facilities include:

debt service, being the ratio of cash flow available to finance costs on a rolling twelve month basis;

interest cover, being the ratio of earnings before interest, depreciation and amortisation to interest on a rolling twelve month basis;

leverage being the ratio of debt to earnings before interest, depreciation and amortisation on a rolling twelve month basis;

covenants, in the individual businesses which have asset backed loans, of earnings before interest, depreciation and amortisation rolling twelve month basis compared with the forecast, and the dilution of credit notes as a percentage of invoices issued.

Sheryl Tye

Finance Director

 

Consolidated income statement

year ended 31 March 2011

 

 

 

 

 

Note

 

2011

Before

exceptional

items

£000

 

2011

Exceptional

items

(note 6)

£000

 

 

 

2011

Total

£000

2010

restated

Before

exceptional

items

£000

2010

restated

Exceptional

items

(note 6)

£000

 

 

2010

restated

Total

£000

Continuing operations

Revenue

2

216,857

-

216,857

198,246

-

198,246

Cost of sales

(179,108)

(27)

(179,135)

(164,530)

333

(164,197)

Gross profit

37,749

(27)

37,722

33,716

333

34,049

17.4%

17.4%

17.0%

17.2%

Selling expenses

(12,698)

(401)

(13,099)

(12,039)

(160)

(12,199)

Administration expenses

(18,021)

(472)

(18,493)

(16,859)

(2,181)

(19,040)

Other operating income

3

1,019

-

1,019

1,643

-

1,643

Disposal of subsidiary

-

-

-

-

907

907

Profit on sales of property, plant and equipment

33

-

33

26

-

26

Operating profit/(loss)

8,082

(900)

7,182

6,487

(1,101)

5,386

Finance expenses

4

(2,917)

-

(2,917)

(2,930)

-

(2,930)

Share of loss from associates (net of tax)

-

-

-

(39)

-

(39)

Profit/(loss) before tax

5,165

(900)

4,265

3,518

(1,101)

2,417

Income tax credit/(charge)

5

426

267

693

(649)

693

44

Profit/(loss) from continuing operations

5,591

(633)

4,958

2,869

(408)

2,461

Discontinued operations

Loss from discontinued operations (net of tax)

7

(100)

-

(100)

(494)

(1,263)

(1,757)

Profit/(loss) for the year

5,491

(633)

4,858

2,375

(1,671)

704

Attributable to:

Owners of the Parent Company

4,010

55

Non-controlling interests

848

 649

 

Diluted

Basic

Diluted

Basic

Earnings per ordinary share 13

Earnings per share

6.9p

7.5p

0.1p

0.1p

Continuing operations

7.1p

7.7p

3.3p

3.6p

Discontinued operations

(0.2)p

(0.2)p

(3.2)p

(3.5)p

Adjusted earnings per share excluding exceptional items and discontinued operations

8.2p

8.9p

4.0p

4.4p

 

Consolidated statement of comprehensive income

year ended 31 March 2011

 

2011

£000

2010

restated

£000

Profit for the year

4,858

704

Other comprehensive income:

Recycling translation reserves on closure of subsidiary

(97)

(907)

Exchange difference on translation of foreign operations

529

1,654

Net loss on cash flow hedges (net of tax)

(124)

-

Other comprehensive income for period, net of tax

308

747

Total comprehensive income for the period, net of tax

5,166

1,451

Attributable to:

Owners of the Parent Company

4,300

265

Non-controlling interests

866

1,186

5,166

1,451

Consolidated statement of changes in equity

year ended 31 March 2011

 

 

 

Share

capital

£000

Share

premium

and capital

redemption

reserve

£000

 

 

 

Merger

reserves

£000

 

 

 

Hedging

reserves

£000

 

 

 

Translation

reserve

£000

 

 

 

Retained

earnings

£000

 

 

 

Shareholder

equity

£000

 

 

Non-

controlling

interest

£000

 

 

 

 

Total

£000

At 1 April 2009

2,425

 4,346

 14,885

 -

 152

 18,934

 40,742

 -

 40,742

Profit for the year

 -

 -

 -

 -

 -

 55

 55

 649

 704

Other comprehensive income

 -

 -

 -

 -

 210

 -

 210

 537

 747

Total comprehensive income for the year

 -

 -

 -

 -

 210

 55

 265

 1,186

 1,451

Equity-settled share-based payment

 -

 -

 -

 -

 -

 82

 82

 -

 82

Shares issued

 182

 -

 1,331

 -

 -

 -

 1,513

 -

 1,513

Options exercised

 1

 -

 -

 -

 -

 -

 1

 -

 1

Acquisition in the year

 -

 -

 -

 -

 -

 -

 -

 2,168

 2,168

At 31 March 2010

2,608

 4,346

 16,216

 -

 362

 19,071

 42,603

 3,354

45,957

Profit for the year

 -

 -

 -

 -

 -

 4,010

 4,010

 848

 4,858

Other comprehensive income

 -

 -

 -

 (124)

 414

 -

 290

 18

 308

Total comprehensive income for the year

 -

 -

 -

 (124)

 414

 4,010

 4,300

 866

 5,166

Equity-settled share-based payment

 -

 -

 -

 -

 -

 109

 109

 -

 109

Shares issued

 74

 -

 948

 -

 -

 -

 1,022

 -

 1,022

Options exercised

 16

 40

 -

 -

 -

 -

 56

 -

 56

At 31 March 2011

2,698

 4,386

 17,164

 (124)

 776

 23,190

 48,090

 4,220

52,310

 

Merger reserve

The merger reserve comprises premium on shares issued in relation to business combinations. This year, and last year, the additions are in relation to the final deferred consideration for the Glitterwrap business.

Capital redemption reserve

The capital redemption reserve comprises amounts transferred from retained earnings in relation to the redemption of preference shares. For ease of presentation the amount of £1.34 million relating to the capital redemption reserve has been included within the column of share premium and capital redemption reserve, in the balances at both the beginning and end of each year, with no movements.

 

Hedging reserve

The hedging reserve comprises the effective portion of the cumulative net change in the fair value of cash flow hedging instruments related to hedged transactions that have not yet occurred.

 

Translation reserve

The translation reserve comprises all foreign currency differences arising from the translation of the financial statements of foreign operations.

 

Shareholders' equity

Shareholders' equity represents total equity attributable to owners of the Parent Company.

 

 

Consolidated balance sheet

as at 31 March 2011

 

 

 

Note

 

As at

31 March

2011

£000

 

As at

31 March

2010

£000

Non-current assets

Property, plant and equipment

8

31,518

34,199

Intangible assets

9

33,385

33,139

Deferred tax assets

10

4,616

3,501

Total non-current assets

69,519

70,839

Current assets

Inventory

45,582

44,911

Assets classified as held for sale

497

-

Trade and other receivables

21,494

21,421

Cash and cash equivalents

11

1,885

2,045

Total current assets

69,458

68,377

Total assets

138,977

139,216

Equity

Share capital

2,698

2,608

Share premium

3,046

3,006

Reserves

19,156

17,918

Retained earnings

23,190

19,071

Equity attributable to owners of the Parent Company

48,090

42,603

Non-controlling interests

4,220

3,354

Total equity

52,310

45,957

Non-current liabilities

Loans and borrowings

12

8,377

9,397

Deferred income

2,429

2,979

Provisions

1,847

1,722

Other financial liabilities

375

253

Total non-current liabilities

13,028

14,351

Current liabilities

Bank overdraft

11

3,620

3,038

Loans and borrowings

12

34,312

38,455

Deferred income

550

821

Provisions

-

467

Income tax payable

162

26

Trade and other payables

25,353

21,422

Other financial liabilities

9,642

14,679

Total current liabilities

73,639

78,908

Total liabilities

86,667

93,259

Total equity and liabilities

138,977

139,216

These financial statements were approved by the Board of Directors on 9 August 2011 and were signed on its behalf by:

 

P Fineman

S Tye

Company number

Director

Director

1401155

 

 

Consolidated cash flow statement

year ended 31 March 2011

 

 

Note

 

2011

£000

2010

restated

£000

Cash flows from operating activities

Profit for the year

4,858

704

Adjustments for:

Depreciation

8

4,108

4,543

Impairment of tangible fixed assets

8

-

1,094

Amortisation of intangible assets

9

331

287

Finance expenses - continuing operations

4

2,917

2,930

Finance expenses - discontinued operations

7

26

94

Share of loss from associates

-

39

Recycling of translation reserves on closure of subsidiary

(97)

(907)

Income tax credit - continuing operations

5

(693)

(44)

Income tax credit - discontinued operations

7

-

(135)

Profit on sales of property, plant and equipment

(33)

(26)

Impairments of assets held for resale

238

-

Equity-settled share-based payment

109

82

Operating profit after adjustments for non-cash items

11,764

8,661

Change in trade and other receivables

173

7,288

Change in inventory

(303)

13,524

Change in trade and other payables

(381)

(2,181)

Change in provisions and deferred income

(518)

169

Cash generated from operations

10,735

27,461

Tax paid

(420)

(372)

Interest and similar charges paid

(3,226)

(3,421)

Acquisition of property for resale

(780)

-

Net cash inflow from operating activities

6,309

23,668

Cash flow from investing activities

Proceeds from sale of property plant and equipment

73

306

Acquisition of subsidiary, including overdrafts acquired

-

(3,918)

Acquisition of intangible assets

9

(521)

(646)

Acquisition of property plant and equipment

(1,900)

(1,121)

Net cash outflow from investing activities

(2,348)

(5,379)

Cash flows from financing activities

Proceeds from issue of share capital

56

1

Repayment of borrowings

(4,169)

(3,064)

Payment of finance lease liabilities

(113)

(12)

New bank loans raised

-

28,732

Net cash (outflow)/inflow from financing activities

(4,226)

25,657

Net increase in cash and cash equivalents

(265)

43,946

Cash and cash equivalents at 1 April

(993)

(45,375)

Effect of exchange rate fluctuations on cash held

(477)

436

Cash and cash equivalents at 31 March

11

(1,735)

(993)

 

Notes to the preliminary announcement

 

1 Accounting policies

International Greetings plc is a public limited company, incorporated and domiciled in England and Wales. The Company's ordinary shares are listed on AIM.

 

The Group financial statements consolidate those of the Company and its subsidiaries (together referred to as the "Group") and equity account for the Group's interest in associates prior to gaining control of the former associate during 2009/2010.

 

The Group financial statements have been prepared and approved by the Directors in accordance with International Financial Reporting Standards as adopted by the EU ("Adopted IFRSs").

 

The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in these Group financial statements. Prior year comparatives have been restated to remove the discontinued operation from continuing operations (see note 7).

 

Going concern basis

The financial statements have been prepared on the going concern basis, notwithstanding the net current liabilities of £4.2 million (2010: £10.5 million).

As in previous years, the Group has relied primarily on a short term facility for its working capital needs. In July 2011 the Group has negotiated with its principal bank more structured borrowings (split between US Dollars and Sterling) comprising a 5 year loan of £15.2 million with a bullet repayment on the 5th anniversary, a 4 year amortising loan of £14.8 million, a one year revolving multi-currency credit facility of up to £33 million and a one year rolling multi-currency overdraft facility of up to £5 million, plus a two year asset backed loan facility secured on the UK business inventory and debtors.

We have also secured a three year asset backed loan facility of up to $25 million with a US bank to assist in the funding of the US business and to mitigate the currency effect on our facility headroom. Details of the Group's facilities and borrowings in place at the year end are given in Note 12. Full details of the new facilities are included in Treasury Operations in the Financial Review.

The Board has prepared a working capital forecast which shows that the borrowing requirement of the Group increases steadily from July 2011 and peaks in September and October 2011 due to the seasonality of the business, as the sales of wrap and crackers are mainly for the Christmas market, before then reducing. Over this period due to production lead times the orders for pre Christmas delivery have largely been received and therefore the principal sensitivities considered in the forecasts relate to the exchange rate between the US dollar and Sterling for both trade and borrowing requirements. The working capital forecasts show the Group will operate within its facility limits for the foreseeable future.

The Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the financial statements.

Measurement convention

The financial statements are prepared on the historical cost basis except that financial instruments used for hedging are stated at their fair value.

 

Changes in accounting policies

The accounting policies adopted in the preparation of the financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 March 2010, except for the adoption of new Standards and Interpretations as of 1 April 2010, which did not have impact on the financial position of the Group.

 

2 Segmental information

The Group has one material business activity being the design, innovation and manufacture of gift wrap, crackers, cards, stationery and gift accessories.

 

For management purposes the Group is organised into four geographic business units.

 

The results below are allocated based on the region in which the businesses are located; this reflects the Group's management and internal reporting structure. The decision was made during the last year to focus Asia as a service provider of manufacturing and procurement operations, whose main customers are our UK businesses. Both the China factory and the majority of the Hong Kong procurement operations are now managed by our UK operational management team, and we have therefore now included Asia within the internal reporting of the UK operations, such that UK and Asia comprise an operating segment. The Chief Operating Decision Maker is the Board.

 

Intra-segment pricing is determined on an arm's length basis. Segment results include items directly attributable to a segment as well as those that can be allocated on a reasonable basis.

 

Financial performance of each segment is measured on operating profit. Interest expense or revenue and tax are managed on a Group basis and not split between reportable segments.

 

Segment assets are all non-current and current assets, excluding deferred tax and income tax receivable. Where cash is shown in one segment, which nets under the Group's banking facilities, against overdrafts in other segments, the elimination is shown in the eliminations column. Similarly inter-segment receivables and payables are eliminated.

 

UK and Asia

£000

Europe

£000

USA

£000

Australia

£000

Eliminations

£000

Group

£000

 

Year ended 31 March 2011

 

Continuing operations

 

Revenue - external

 117,806

 33,493

 39,980

 25,578

-

 216,857

- intra-segment

 11,895

 1,336

 -

 -

 (13,231)

-

Total segment revenue

 129,701

 34,829

 39,980

 25,578

 (13,231)

 216,857

 

Segment result before exceptional items and discontinued operations

 2,673

 2,107

 2,096

 2,455

-

 9,331

 

Exceptional items

 (510)

 -

 (238)

-

-

 (748)

 

Segment result from continuing operations

 2,163

 2,107

 1,858

 2,455

-

 8,583

 

Loss from discontinued operations (see note f)

-

 (100)

-

 -

-

 (100)

 

Segment result

 2,163

 2,007

 1,858

 2,455

-

 8,483

 

Loss from discontinued operations

100

 

Central administration costs

(1,249)

 

Central administration exceptional items

(152)

 

Net finance expenses

(2,917)

 

Income tax

693

 

Profit from continuing operations for the year ended 31 March 2011

4,958

 

Balances at 31 March 2011

 

Continuing operations

 

Segment assets

100,853

18,112

6,272

9,438

4,302

138,977

 

Segment liabilities

 (41,243)

(15,721)

(27,245)

 (2,611)

153

(86,667)

 

Capital expenditure

 

- property, plant and equipment

 1,334

 297

 231

 279

 -

2,141

 

- intangible

 307

 17

 16

 181

 -

 521

 

Depreciation

 2,346

 821

 780

 161

 -

 4,108

 

Amortisation

 161

 44

 64

 62

 -

 331

 

Impairment of property, plant and equipment

 -

 -

238

 -

 -

 -

 

 

UK and Asia

£000

Europe

£000

USA

£000

Australia

£000

Eliminations

£000

Group

£000

 

Year ended 31 March 2010 restated

 

Continuing operations

 

Revenue - external

 108,993

 33,121

 40,839

 15,293

 -

 198,246

- intra-segment

 1,805

 1,043

 50

 -

 (2,898)

 -

Total segment revenue

 110,798

 34,164

 40,889

 15,293

 (2,898)

 198,246

 

Segment result before exceptional items and discontinued operations

 4,486

 1,051

 415

 1,930

 -

 7,882

 

Exceptional items

 (34)

 (380)

 175

 -

 -

 (239)

 

Segment result from continuing operations

 4,452

 671

 590

 1,930

 -

 7,643

 

Loss from discontinued operations

 -

 (1,757)

 -

 -

 -

 (1,757)

 

Segment result

 4,452

 (1,086)

 590

 1,930

 -

 5,886

 

Loss from discontinued operations

1,757

 

Central administration costs

(1,395)

 

Central administration exceptional items

(862)

 

Net finance expenses

(2,930)

 

Share of profit of associates

(39)

 

Income tax

44

 

Profit from continuing operations year ended 31 March 2010

2,461

 

Balances at 31 March 2010

 

Segment assets from continuing operations

 101,898

 24,578

 17,416

 7,516

 (12,354)

 139,054

 

Segment assets from discontinued operations

 -

 162

 -

 -

 -

 162

 

Segment assets

 101,898

 24,740

 17,416

 7,516

 (12,354)

 139,216

 

Segment liabilities

 (43,612)

 (23,186)

 (39,359)

 (2,121)

 15,019

 (93,259)

 

Capital expenditure

Central

 

administration

 

- property, plant and equipment

 752

 283

 34

 52

 -

 1,121

 

- intangible

 456

 6

 8

 176

 -

 646

 

Depreciation

 2,585

 1,123

 750

 85

 -

 4,543

 

Amortisation

 123

 39

 125

 -

 -

 287

 

Impairment of fixed property, plant and equipment

-

 767

 -

 -

767

 

Impairment of fixed property, plant and equipment central administration

-

-

-

-

-

327

 

(a) Capital expenditure consists of additions of property, plant and equipment, intangible assets and goodwill.

(b) No single customer accounts for over 10% of total sales.

(c) The assets and liabilities that have not been allocated to segments consist of deferred tax assets of £4,617,000 (2010: £3,501,000), and income tax payable of £162,000 (2010: £26,000). In addition the assets and liabilities have been grossed up for VAT of £315,000 (2010: £268,000) to reflect the net position of the Group.

(d) No operating segment has been aggregated in determining reportable segments.

(e) Central recharges are included within the result of the segment that takes the recharge. The balance of the central costs are not allocated to segments.

(f) The discontinued operation all relates to the Europe segment. See note 7 for results. The loss includes £26,000 (2010: £94,000) of finance expenses and £nil (2010: £135,000 credit) in respect of tax.

 

Geographical information

The Group's information about its segmental assets (non-current assets excluding deferred tax assets and other financial assets) and turnover by customer destination and product are detailed below:

 

Non-current assets

2011

£000

2010

£000

UK

39,705

 41,241

Asia

1,929

2,377

USA

6,850

 7,856

Europe

14,285

 14,105

Australia and New Zealand

2,134

1,759

64,903

 67,338

 

Turnover

 

2011

£000

2010

restated

£000

2011

%

2010

restated

%

UK

89,916

81,818

41

41

USA

53,076

53,761

25

27

Europe

43,711

44,051

20

22

Australia and New Zealand

25,578

15,293

12

8

Rest of world

4,576

3,323

2

2

216,857

198,246

100

100

 

Turnover by product

Turnover analysis by product

 

 

2011

£000

 

2010

restated

£000

 

2011

%

 

2010

restated

%

Gift wrap

77,991

 72,645

36

37

Books and stationery

38,659

 34,251

18

17

Greetings cards

23,371

 18,148

11

9

Bags and boxes

18,039

 15,744

8

8

Crackers

16,843

 14,322

8

7

Albums and frames

9,366

 10,367

4

5

Other

32,588

 32,769

15

17

Total

216,857

 198,246

100

100

 

 

3 Other operating income

2011

£000

2010

£000

Lease premium

271

403

Grant income received

550

550

Sublease rentals credited to the income statement

73

452

Other

125

238

1,019

1,643

 

4 Finance expenses

 

2011

£000

2010

restated

£000

Interest payable on bank loans and overdrafts

2,295

2,132

Other similar charges

751

682

Finance charges in respect of finance leases

4

2

Unwinding of discount on deferred consideration

-

83

Interest payable under the effective interest method

3,050

2,899

Derivative financial instruments at fair value through income statement

(133)

31

2,917

2,930

 

5 Taxation

Recognised in the income statement

 

2011

£000

2010

restated

£000

Current tax expenses

Current year - UK corporation tax

-

-

Current year - foreign tax

1,144

569

Adjustments for prior years (see below)

(605)

(643)

539

(74)

Deferred tax expense

Original and reversal of temporary differences

(765)

214

Adjustments in respect of previous periods

(467)

(184)

(1,232)

30

Total tax in income statement

(693)

(44)

 

Reconciliation of effective tax rate

2011

£000

2010

restated

£000

Profit before tax

4,265

2,417

Tax using the UK corporation tax rate of 28% (2010: 28%)

1,194

677

Expenses not deductible for corporation tax purposes

21

349

Recycle of translation gain on closure of subsidiary

(3)

(262)

Tax losses on which deferred tax has not been recognised

633

84

Deferred tax assets in respect of losses previously unprovided

(1,291)

-

Non-taxable income

(32)

(80)

Impact of the tax rate change on deferred tax

159

-

Refund carryback due to change in tax law

(427)

-

Differences between UK and overseas tax rates

125

15

(Over)/under provided in prior years

(1,072)

(827)

Total tax in income statement

(693)

(44)

Included in the adjustments in respect of prior years above is a credit for £427,000 arising from a change in legislation in the US enabling the Group to utilise further tax losses carried back.

 

6 Exceptional items

 

 

2011 continuing operations

Cost of

sales

£000

Selling expenses

£000

Admin

expenses

£000

Total

£000

Restructuring of operational activities

- redundancies (note a)

27

401

 234

 662

- impairment of asset for resale (note b)

-

-

238

238

Total restructuring costs

27

401

472

900

Income tax credit

(267)

 633

 

 

 

 

2010 continuing operations restated

 

 

Cost of

sales

£000

 

 

Selling expenses

£000

 

 

Admin

expenses

£000

 

 

Profit on

disposal

£000

 

 

 

Total

£000

Restructuring of operational activities

Impairment of leasehold improvements and fittings at Hatfield Head office (note c)

 -

 -

 327

 -

 327

 - lease provision (note c)

-

-

 1,300

-

 1,300

 - redundancies (note d)

-

160

 554

-

 714

Recycling of translation reserve on closure of subsidiary (note e)

-

-

 -

(907)

 (907)

Asia supplier disruption - insurance proceeds (note f)

(333)

-

 -

-

 (333)

(333)

160

2,181

(907)

1,101

Income tax charge

 (693)

 408

(a)

The UK Greetings design studio moved down to Wales, senior management were made redundant within Anker and the Group Centre due to restructuring within those businesses, and the decision was made to bring the China Factory under the control of the UK management team, resulting in a senior manager in Asia being made redundant. These redundancies have cost £662,000.

(b)

During the year the Group were called upon to repay the mortgage of a former senior employee of the US business upon his repatriation to the UK, according to a guarantee given by the Group about five years ago. The Group has purchased the property, and is looking to dispose of it as soon as practicable. It is disclosed on the balance sheet as an asset held for sale, and has been impaired to its fair value less costs to sell.

 

Year ended 31 March 2010

(c)

During the year the Group announced its decision to the staff to relocate its UK Greetings design studio from the Hatfield head office to the rest of the UK Greetings business based in Wales. With this, and the previous restructuring, the offices in Hatfield are oversized for the current remaining staff and activities. An onerous lease provision was therefore made of £1.3 million, of which £200,000 was used during the year to 31 March 2010. The Group has been exploring opportunities to relocate its head office, and removed many of the offices that had been built within the warehouse in order to be able to sublet the property to an incoming tenant. It therefore impaired the value of these leasehold improvements and fittings being £327,000.

(d)

During the year the Board took the decision to relocate the operations of its Weltec business in Holland into the Anchor BV operation, and in the UK, to relocate its Gift Design business into the Scoop business. These, and other minor restructuring, incurred costs of £714,000 mainly in staff redundancy, and some equipment operational contracts.

(e)

In early 2008 the Group closed its Latvian business, which has been winding down with the final staff leaving and the premises shut during this year. The Latvian companies were put into administration and, in accordance with IAS 21, the translation reserves relating to that business are recycled back through the income statement (£907,000).

(f)

The Group submitted an insurance claim in relation to the fire at one of our Asia suppliers in 2008.

 

7 Discontinued operations

In July 2010, the Board took the difficult decision to close the Eick Pack counter rolls business in Germany that it bought in 2007. It made losses since its acquisition, and despite investing extra management time, and further sales resource, there were insufficient indicators that a sustained improvement could be made.

 

2011

£000

2010

£000

Revenue

390

 1,906

Cost of sales

(358)

 (1,823)

Gross profit

32

 83

Selling expenses

(17)

 (120)

Administration expenses

(89)

 (363)

Operating loss

(74)

 (400)

Finance expenses

(26)

 (94)

Loss before tax and exceptional items

(100)

 (494)

Income tax

-

-

Loss from discontinued operation before exceptional items

(100)

 (494)

Exceptional items

Impairment of fixed assets (see below)

-

 (767)

Impairment of stock (see below)

-

 (631)

Total exceptional items

-

 (1,398)

Tax credit on exceptional items

-

 135

Exceptional items after tax

-

 (1,263)

Loss from discontinued operation

(100)

 (1,757)

The tax credit is analysed as follows:

On the loss on discontinuance

-

 135

-

 135

 

As a result of the decision to close its German subsidiary, as at 31 March 2010 the Group impaired the fixed assets of that subsidiary, being printing equipment and fittings totalling £767,000 to the Directors' estimate of its fair value on sale less costs of sale which netted to £Nil. In addition the Group reviewed the carrying value of the related inventory and provided £631,000 against these.

 

8 Property, plant and equipment

Land and buildings

 

Plant and

Fixtures and

Motor

 

Freehold

Leasehold

equipment

fittings

vehicles

Total

£000

£000

£000

£000

£000

£000

Cost

Balance at 1 April 2009

22,183

7,324

48,092

8,189

876

86,664

Transfer between categories (see note below)

371

(371)

-

-

-

-

Balance at 1 April 2009 - restated

22,554

6,953

48,092

8,189

876

86,664

Additions

220

-

286

589

26

1,121

Acquisition through business combinations

-

-

129

100

68

297

Disposals

(392)

(31)

(624)

(639)

(234)

(1,920)

Transfers between categories

(22)

1,455

1,545

(3,620)

231

(411)

Effect of movements in foreign exchange

(223)

(312)

(784)

(299)

21

(1,597)

Balance at 31 March 2010 - restated

22,137

8,065

48,644

4,320

988

84,154

Balance at 1 April 2010 - restated

22,137

8,065

48,644

4,320

988

84,154

Additions

246

6

991

782

116

2,141

Disposals

-

(605)

(2,643)

(2,883)

(262)

(6,393)

Effect of movements in foreign exchange

(68)

(495)

(1,097)

(196)

11

(1,845)

Balance at 31 March 2011

22,315

6,971

45,895

2,023

853

78,057

Depreciation and impairment

Balance at 1 April 2009

(6,536)

(370)

(33,220)

(6,075)

(741)

(46,942)

Transfer between categories

(15)

15

-

-

-

-

Balance at 1 April 2009 - restated

(6,551)

(355)

(33,220)

(6,075)

(741)

(46,942)

Depreciation charge for the year - restated

(910)

(333)

(2,387)

(742)

(171)

(4,543)

Disposals

231

31

540

616

222

1,640

Impairment

-

(290)

(622)

(182)

-

(1,094)

Transfers between categories

3

(1,389)

(1,151)

2,804

(28)

239

Effect of movements in foreign exchange

25

(15)

509

230

(4)

745

Balance at 31 March 2010 - restated

(7,202)

(2,351)

(36,331)

(3,349)

(722)

(49,955)

Balance at 1 April 2010 - restated

(7,202)

(2,351)

(36,331)

(3,349)

(722)

(49,955)

Depreciation charge for the year

(920)

(349)

(2,179)

(552)

(108)

(4,108)

Disposals

-

605

2,634

2,876

238

6,353

Effect of movements in foreign exchange

(1)

127

866

182

(3)

1,171

Balance at 31 March 2011

(8,123)

(1,968)

(35,010)

(843)

(595)

(46,539)

Net book value

At 31 March 2011

14,192

5,003

10,885

1,180

258

31,518

At 31 March 2010 - restated

14,935

5,714

12,313

971

266

34,199

 

9 Intangible assets

Computer

Other

 

Goodwill

software

intangibles

Total

£000

£000

£000

£000

Cost

Balance at 1 April 2009

38,892

1,839

471

41,202

Acquisitions through business combinations

1,023

-

18

1,041

Reclassified to/from property, plant and machinery

-

411

-

411

Additions

-

646

-

646

Disposals

-

(65)

-

(65)

Effect of movements in foreign exchange

1,043

(13)

5

1,035

Balance at 31 March 2010

40,958

2,818

494

44,270

Balance at 1 April 2010

40,958

2,818

494

44,270

Additions

-

521

-

521

Disposals

(26)

(379)

-

(405)

Effect of movements in foreign exchange

(347)

(44)

1

(390)

Balance at 31 March 2011

40,585

2,916

495

43,996

Amortisation and impairment

Balance at 1 April 2009

(9,373)

(1,353)

(96)

(10,822)

Amortisation for the year

-

(239)

(48)

(287)

Reclassified to/from property, plant and machinery

-

(239)

-

(239)

Disposals

-

65

-

65

Effect of movements in foreign exchange

135

17

-

152

Balance at 31 March 2010

(9,238)

(1,749)

(144)

(11,131)

Balance at 1 April 2010

(9,238)

(1,749)

(144)

(11,131)

Amortisation for the year

-

(283)

(48)

(331)

Disposals

26

379

-

405

Effect of movements in foreign exchange

390

57

(1)

446

Balance at 31 March 2011

(8,822)

(1,596)

(193)

(10,611)

Net book value

At 31 March 2010

31,720

1,069

350

33,139

At 31 March 2011

31,763

1,320

302

33,385

 

The aggregate carrying amounts of goodwill allocated to each unit are as follows:

2011

2010

£000

£000

UK segment

Anker International PLC

16,410

16,410

Alligator Books Ltd

6,445

6,445

Multiple UK units without individually significant goodwill

2,745

2,745

Total UK segment

25,600

25,600

US segment

-

-

European segment

Hoomark B.V.

3,242

3,227

Multiple European units without individually significant goodwill

1,600

1,660

Total European segment

4,842

4,887

Australia segment

Artwrap Pty Ltd

1,321

1,233

Total goodwill

31,763

31,720

 

10 Deferred tax assets and liabilities

Deferred tax assets and liabilities are attributable to the following:

Assets

Liabilities

Net

2011

2010

2011

2010

2011

2010

£000

£000

£000

£000

£000

£000

Property, plant and equipment

(591)

(750)

1,155

1,755

564

1,005

Inventories

(809)

(858)

-

-

(809)

(858)

Capital gains deferred

-

-

563

606

563

606

Deferred lease premium

(79)

(150)

-

-

(79)

(150)

Provisions

(894)

(486)

-

4

(894)

(482)

Tax loss carried forward

(2,406)

(2,250)

-

-

(2,406)

(2,250)

Other timing differences

(1,555)

(1,503)

-

131

(1,555)

(1,372)

Net tax (assets)/liabilities

(6,334)

(5,997)

1,718

2,496

(4,616)

(3,501)

 

The deferred tax asset in respect of tax losses carried forward at 31 March 2011 of £2,406,000 (2010: £2,250,000) is comprised of UK tax losses of £1,982,000 (2010: £2,250,000), and US losses of £424,000 (2010: £Nil). US tax losses carried forward will become irrecoverable in March 2027. UK tax losses may be carried forward indefinitely. The deferred tax assets have been recognised where the Board considers there is sufficient evidence that taxable profits will be available against which the tax losses can be utilised. The Board fully expects that all the tax losses will be recoverable against future profits but given the level of tax losses brought forward recoverability has been assessed on the basis of expected profits currently forecast on a prudent basis. Deferred tax assets in respect of taxable losses that are expected to be recovered outside this forecast period have not been recognised. This includes unrecognised deferred tax assets in respect of UK tax losses in the year of £Nil (2010: £20,000) and against brought forward UK losses of £480,000 (2010: £1,356,000), and in respect of US tax losses in the year of £Nil (2010: £650,000) and £5,336,000 (2010: £6,387,000) in respect of brought forward US tax losses.

 

11 Cash and cash equivalents/bank overdrafts

2011

2010

£000

£000

Cash and cash equivalents

1,885

2,045

Bank overdrafts

(3,620)

(3,038)

Cash and cash equivalents per cash flow statement

(1,735)

(993)

 

Net debt

2011

2010

Note

£000

£000

Cash and cash equivalents

1,885

2,045

Bank loans and overdrafts

12

(46,309)

(50,890)

Net debt as used in the Financial Review

(44,424)

(48,845)

 

 

12 Loans and borrowings

 

2011

2010

£000

£000

Non-current liabilities

Secured bank loans (see overleaf)

8,377

9,397

Current liabilities

Asset backed loan

4,449

8,760

Revolving credit facilities

28,901

28,625

Current portion of secured bank loans (see overleaf)

962

1,070

Bank loans and borrowings

34,312

38,455

 

The asset backed loans are secured on the inventory and receivables of the larger business units within the UK and European business segments.

 

Terms and debt repayment schedule

2011

2010

Repayment analysis of bank loans and overdrafts

£000

£000

Due within one year:

Bank loans and borrowings (see above)

34,312

38,455

Bank overdrafts (note 11)

3,620

3,038

Due between one and two years:

Secured bank loans

975

1,090

Due between two and five years:

Secured bank loans

2,324

2,481

Due after more than five years:

Secured bank loans

5,078

5,826

46,309

50,890

 

13 Earnings per share

2011

2010

Diluted

Basic

Diluted

Basic

Adjusted earnings per share excluding exceptional items and discontinued operations

8.2p

8.9p

4.0p

4.4p

Loss per share on exceptional items

(1.1)p

(1.2)p

(0.7)p

(0.8)p

Earnings per share from continuing operations

7.1p

7.7p

3.3p

3.6p

Loss per share on discontinued operations

(0.2)p

(0.2)p

(3.2)p

(3.5)p

Earnings per share

6.9p

7.5p

0.1p

0.1p

 

The basic earnings per share is based on the profit attributable to equity holders of the Parent Company of £4,010,000 (2010: £55,000) and the weighted average number of ordinary shares in issue of 53,127,000 (2010: 50,375,000) calculated as follows:

 

Weighted average number of shares in thousands of shares

2011

2010

Issued ordinary shares at 1 April

52,150

48,498

Shares issued in respect of acquisitions

854

1,876

Shares issued in respect of exercising of share options

123

1

Weighted average number of shares at 31 March

53,127

50,375

 

Adjusted basic earnings per share excludes exceptional items charged of £900,000 (2010: £1,101,000), the tax relief attributable to those items of £267,000 (2010: £693,000) and the loss on discontinued operations (net of tax) of £100,000 (2010: £1,757,000), to give adjusted profit of £4,743,000 (2010 restated: £2,220,000).

 

Diluted earnings per share

The average number of share options outstanding in the year is 6,157,000 (2010: 6,062,494), at an average exercise price of 16.4p. No share options are currently exercisable, but the diluted earnings per share is calculated assuming all these options were exercised. At 31 March the diluted number of shares was 57,805,000 (2010: 54,663,000).

 

14 Preliminary information

The financial information in the preliminary statement of results does not constitute the Group's statutory accounts for the year ended 31 March 2011, but is derived from those accounts and the accompanying Directors' report. Statutory accounts for the year ended 31 March 2011 will be delivered to the Registrar of Companies following the Company's Annual General Meeting. The auditors have reported on those accounts; their report was unqualified and did not contain statements under Section 498 (2) or Section 498 (3) of the Companies Act 2006. The financial statements, and this preliminary statement, of the Group for the year ended 31 March 2011 were authorised for issue by the Board of Directors on 29 July 2011 and the balance sheet was signed on behalf of the Board by S. Tye and P. Fineman.

 

The statutory accounts have been delivered to the Registrar of Companies in respect of the year ended 31 March 2010. The report of the auditors was unqualified and did not contain statements under Section 237 (2) or (3) of the Companies Act 1985.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR UGUUCRUPGGQR
Date   Source Headline
30th Apr 20247:00 amRNSTrading Update
16th Feb 20244:08 pmRNSHolding(s) in Company
9th Feb 20244:30 pmRNSCompletion of EBT Share Purchase Programme
9th Feb 202411:58 amRNSEBT Share Purchase
5th Feb 20247:00 amRNSEBT Share Purchase
29th Jan 20247:00 amRNSEBT Share Purchase
22nd Jan 20245:00 pmRNSHolding(s) in Company
22nd Jan 20247:00 amRNSEBT Share Purchase
16th Jan 20245:34 pmRNSHolding(s) in Company
15th Jan 202411:48 amRNSEBT Share Purchase
3rd Jan 20247:00 amRNSHolding(s) in Company
3rd Jan 20247:00 amRNSBlock Listing Return
2nd Jan 20247:00 amRNSEBT Share Purchase
29th Dec 20231:00 pmRNSHolding(s) in Company
27th Dec 202311:37 amRNSEBT Share Purchase
13th Dec 20235:04 pmRNSIntended Purchase of Shares by EBT
7th Dec 20237:00 amRNSHolding(s) in Company
6th Dec 20234:32 pmRNSDirector/PDMR Shareholding
28th Nov 20237:00 amRNSInterim Results
25th Oct 20237:00 amRNSTrading Update
14th Sep 20232:47 pmRNSResult of AGM
10th Aug 20237:00 amRNSLong Term Incentive Plan Awards
18th Jul 20237:00 amRNSPosting of Annual Report and Notice of AGM
13th Jul 20233:33 pmRNSDirector/PDMR Shareholding
3rd Jul 20237:00 amRNSBlock listing Return
20th Jun 20237:00 amRNSFull Year Results
14th Jun 20231:56 pmRNSBlock Listing Application
5th Jun 20232:16 pmRNSNew Debt Facilities
19th May 20237:00 amRNSNotice of Investor Presentation
5th May 20237:00 amRNSAppointment of Group Chief Financial Officer
4th May 20237:00 amRNSHolding(s) in Company
20th Apr 20237:00 amRNSPost Close Trading Update
24th Mar 20237:00 amRNSBoard Change
9th Mar 20236:16 pmRNSHolding(s) in Company
13th Jan 20234:40 pmRNSSecond Price Monitoring Extn
13th Jan 20234:35 pmRNSPrice Monitoring Extension
10th Jan 20234:40 pmRNSSecond Price Monitoring Extn
10th Jan 20234:35 pmRNSPrice Monitoring Extension
9th Jan 20238:23 amRNSHolding(s) in Company
5th Jan 20233:26 pmRNSHolding(s) in Company
28th Dec 20227:00 amRNSHolding(s) in Company
15th Dec 20227:00 amRNSBlock Listing Return
13th Dec 20224:06 pmRNSHolding(s) in Company
2nd Dec 20227:00 amRNSHolding(s) in Company
30th Nov 20227:00 amRNSInterim Results
16th Nov 202210:50 amRNSHolding(s) in Company
3rd Nov 20227:00 amRNSAppointment of Chief Executive Officer
20th Oct 20227:00 amRNSTrading Update
6th Oct 202210:30 amRNSHolding(s) in Company
30th Sep 20229:36 amRNSEBT Share Purchase

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.