REMINDER: Our user survey closes on Friday, please submit your responses here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksIME.L Regulatory News (IME)

  • There is currently no data for IME

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Statement of Results-FY to 31 Dec 2011

10 May 2012 07:00

RNS Number : 0300D
Immedia Group PLC
10 May 2012
 

 

 

 

 

IMMEDIA GROUP PLC

Preliminary Statement of Results for the FY to 31 December 2011

 

Immedia Group Plc ("Immedia" or the "Group"), which provides bespoke radio stations and a range of in-store media solutions for retailers, today announces its preliminary financial results for the year to 31 December 2011.

 

Overview

·; O2 Retail won as a significant new customer and contract extensions secured with existing customers including HSBC and SPAR

·; Trials using Immedia proprietary technology under way with valuable potential new customers

·; Major marketing investment in Q4 2011 already delivering a promising new business pipeline for 2012

·; Operating loss of £166,307 largely attributable to one-off £150,000 marketing expense (2010: loss £59,724)

·; EBITDA of £21,383 up as a percentage of turnover if marketing spend is excluded (2010: £52,530)

 

 

Financial Summary

 

12 months to

31 December 2011

12 months to

31 December 2010

Revenue

£2,968,184

£3,509,421

EBITDA

£21,383

£52,530

Results from operating activities

£(166,307)

£(59,724)

Loss before income tax

£(164,500)

£(60,444)

Loss and total comprehensive income for the year

attributable to equity shareholders of the parent

 

£(142,066)

 

£(48,566)

Basic and diluted loss per share

(1.04)p

(0.35)p

Year-end balance of cash and cash equivalents

£738,150

£817,242

Bruno Brookes, Chief Executive of Immedia, said: 

 

"Despite being a victim of the current UK economy, as illustrated by the negative headlines dominating the newspapers and demonstrated by some of our clients reducing spend, we have identified a new pool of potential retail and hospitality brands that are proactively developing a need to invest in services that improve customer experience and staff communications. Consequently, we have spent considerable time repositioning our own product and service message with a new web presence and marketing strategy which we launched in the fourth quarter of the year.

This has resulted in higher visibility and helped to secure a new client, O2 Retail. Following a successful tender process, we were selected to provide our unique 'LIVE' and localised content solution to all O2 retail stores using our proprietary technology - 'Dreamstream'. The technology enables our clients to 'Storecast' live 'events' from flagship stores and other external locations to their retail estate. Together with these unique features 'Dreamstream'' delivers music strategy, localised marketing and interactive staff communications. 

 

There is no doubt that the last few years have been challenging for many businesses including Immedia. While we remain cautious about the economic climate for the forthcoming year, I remain confident that our services are more relevantthan ever before in assisting our clients to improve their position on the high street. I am also confident that our people and infrastructure are best placed to accelerate more new business."

 

 

 

 

Enquiries:

 

Immedia Group Plc

Bruno Brookes - Chief Executive

+44 (0) 1635 556200

Daniel Stewart & Company Plc

Paul Shackleton

+44 (0) 207 776 6550

 

 

Chairman's Statement

 

2011 was a difficult year for the UK economy. Immedia, as a supplier to the retail sector, felt the consequences of the tightening of marketing budgets on turnover, which was down by 15.4% on the previous year.

 

As the outlook for the economy remained uncertain, the directors reviewed all of the activities of the business and as a result decided in the mid-year to make a substantial investment in sales and marketing with the objective of creating a platform from which to grow revenue.

 

A positioning statement 'The Sound of Your Brand' is now the central part of a media communications programme that began at the back end of the year. The full effect of this investment will be felt in 2012 and beyond but early indications are that the flow of new business enquiries has increased.

 

All other expense has been tightly controlled and cash balances have been substantially maintained.

 

The loss for the year of £142,066 is largely attributable to the £150,000 one-off expense of creating and tooling up for the marketing programme. You will see that EBITDA as a percent of turnover was up on 2010 if the marketing spend is excluded.

 

The determination to realise value for shareholders remains the Board's key strategic objective and all options to achieve this objective will be on the table for the coming year.

 

 

 

 

Geoff Howard-Spink

Chairman

Chief Executive's Review

 

 

I am pleased to present our full year results for the financial year ended 31 December 2011.

 

Results & Financial Performance

 

Revenues for the year were £2,968,184 (2010: £3,509,421). Earnings before interest, tax, depreciation and amortisation (EBITDA) were £21,383 (2010: £52,530). Operating loss was £166,307 (2010: loss £59,724). Research and development tax credits of £22,434 (2009: £11,878) reduced the loss after tax attributable to equity shareholders to £142,066 (2010 loss £48,566).

 

The Group has remained operationally cash generative and ended 2011 with £738,150 cash in the bank (2010: £817,242).

 

During the year the Group suffered as a result of a number of our existing clients tightening their belt, reducing revenues year on year by some £540,000 compared to 2010. Most of these lost revenues were attributed to reduced marketing production, hardware installations and store development.

 

Commercial development

 

Despite being a victim of the current UK economy, as illustrated by the negative headlines dominating the newspapers and demonstrated by some of our clients reducing spend, we have identified a new pool of potential retail and hospitality brands that are proactively developing a need to invest in services that improve customer experience and staff communications. Consequently, we have spent considerable time repositioning our own product and service message with a new web presence and marketing strategy which we launched in the fourth quarter of the year.

This has resulted in higher visibility and helped to secure a new client, O2 Retail. Following a successful tender process, we were selected to provide our unique 'LIVE' and localised content solution to all O2 retail stores using our proprietary technology - 'Dreamstream'. The technology enables our clients to 'Storecast' live 'events' from flagship stores and other external locations to their retail estate. Together with these unique features 'Dreamstream'' delivers music strategy, localised marketing and interactive staff communications. 

We have also expanded our sales team and have since signed agreements to appoint strategic individuals and partners to develop new commercial opportunities in specific sectors including e.g. the health sector. We expect to continue to develop similar positions throughout 2012.

 

We have improved our installations and maintenance business by adding more specialist partnership teams creating more efficiency and an even higher level of expertise to the sales force across the UK and Ireland. This is already opening new sales opportunities with collaborative solutions.

 

As mentioned in my 2010 report we are continuing to research and develop relationships outside the UK and expect to finalise new business in another territory this year.

 

Technology

 

We continue to invest in our own propriety technologies designed to offer flexibility in the delivery of our content services, helping our clients to future-proof their own requirements and further benefit from ancillary features like localised marketing, data collection and reduced maintenance requirements. In addition, our IT infrastructure has been further strengthened to deliver a wide range of interactive connectivity solutions to our clients.

Outlook

 

There is no doubt that the last few years have been challenging for many businesses including Immedia. While we remain cautious about the economic climate for the forthcoming year, I remain confident that our services are more relevant than ever before in assisting our clients to improve their customer experience. I am also confident that our people and infrastructure are best placed to accelerate more new business.

 

We are passionate about quality and continue to drive exceptional solutions and good value to our clients. This extends to our shareholders, where I and the Immedia team remain absolutely committed to shareholder value moving forward.

 

 

 

 

Bruno Brookes

Chief Executive

 

 

Consolidated statement of comprehensive income

 

for the year ended 31 December 2011

 

Note

2011

2010

 

 

£

£

 

 

 

 

 

 

 

 

Revenue

 

2,968,184

3,509,421

Cost of sales

 

(1,163,891)

(1,625,096)

 

Gross profit

 

1,804,293

1,884,325

 

Administrative expenses before depreciation, amortisation and

impairment charges

 

 

(1,782,910)

 

(1,831,795)

 

Earnings before interest, taxation, depreciation,

amortisation and impairment charges (EBITDA)

 

 

21,383

 

52,530

 

Depreciation, amortisation and impairment charges

 

(187,690)

(112,254)

 

Results from operating activities

 

(166,307)

(59,724)

 

Finance income

 

1,807

1,726

Finance cost

 

-

(2,446)

 

Net finance income/(cost)

 

1,807

(720)

 

Loss before income tax

 

(164,500)

(60,444)

Income tax income

 

22,434

11,878

 

Loss and total comprehensive income for the year

attributable to equity shareholders of the parent

 

 

(142,066)

 

(48,566)

 

Continuing and total operations

 

Loss per share - basic and diluted

3

(1.04)p

(0.35)p

 

Consolidated balance sheet

 

At 31 December 2011

 

2011

£ 

2010

£ 

 

Assets

 

Property, plant and equipment

 

205,112

218,585

Intangible assets

 

229,137

304,925

Total non-current assets

 

434,249

523,510

 

Current assets

 

Inventories

 

146,117

117,857

Trade and other receivables

 

744,146

319,177

Prepayments

 

89,932

122,461

Cash and cash equivalents

 

738,150

817,242

Total current assets

 

1,718,345

1,376,737

Total assets

 

2,152,594

 1,900,247

 

Equity

 

Share capital

 

1,455,684

1,455,684

Share premium

 

3,586,541

3,586,541

Merger reserve

 

2,245,333

2,245,333

Retained losses

 

(6,804,794)

(6,662,728)

Total equity

 

482,764

624,830

 

Liabilities

 

Trade and other payables

 

150,000

-

Total non-current liabilities

 

150,000

-

 

Loans and borrowings

 

-

22,000

Trade and other payables

 

1,126,779

1,153,455

Deferred income

 

393,051

99,962

Total current liabilities

 

1,519,830

1,275,417

Total liabilities

 

1,669,830

1,275,417

Total equity and liabilities

2,152,594

1,900,247

 

 

Consolidated statement of changes in equity

 

 

 

Attributable to equity shareholders of the Company

Total equity as at 31 December 2011

 

Share capital

£

Share premium account

£

 

Merger reserve

£

 

Profit & loss account

£

 

 

Total equity

£

Balance at 1 January 2011

1,455,684

3,586,541 

2,245,333

(6,662,728)

624,830

Equity settled share based payments

-

-

-

-

-

Transactions with owners

-

-

-

-

-

 

 

 

 

 

 

Loss and total comprehensive income for the year

-

(142,066)

(142,066)

Balance at 31 December 2011

 

1,455,684

 

3,586,541

 

2,245,333 

 

(6,804,794)

 

482,764

 

 

 

 

Total equity as at 31 December 2010

 

Share capital

£

Share premium account

£

 

Merger reserve

£

 

Profit & loss account

£

 

 

Total equity

£

Balance at 1 January 2010

1,455,684

3,586,541 

2,245,333

(6,582,086)

705,472

Purchase of own shares by employee benefit trust

-

-

-

(23,360)

(23,360)

Equity settled share based payments

-

-

-

(8,716)

(8,716)

Transactions with owners

-

-

-

(32,076)

(32,076)

 

 

 

 

 

 

Loss and total comprehensive income for the year

-

(48,566)

(48,566)

Balance at 31 December 2010

 

1,455,684

 

3,586,541

 

2,245,333 

 

(6,662,728)

 

624,830

 

 

 

 

Consolidated statement of cash flows

 

for the year ended 31 December 2011

 

 

 

 

 

2011

£

2010

£

 

 

 

 

Cash flows from operating activities

 

 

 

Loss for the year before income tax

 

(164,500)

(60,444)

 

 

 

 

Adjustments for:

 

 

 

Depreciation, amortisation and impairment charges

 

187,690

112,254

Financial income

 

(1,807)

(1,726)

Financial expense

 

-

2,446

Profit on sale of property, plant and equipment

 

(1,300)

(376)

(Increase)/decrease in trade and other receivables

 

(149,828)

294,467

(Increase) in inventories

 

(28,260)

(38,179)

Increase/(decrease) in trade and other payables

 

173,797

(126,183)

 

 

 

 

Net cash from operating activities

 

15,792

182,259

 

 

 

 

Taxation

 

 

 

Taxation

 

22,436

-

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

Proceeds from sale of property, plant and equipment

 

2,790

985

Interest received

 

1,807

1,726

Acquisition of property, plant and equipment

 

(96,122)

(97,594)

Acquisition of intangible assets

 

(3,795)

(39,040)

 

 

 

 

Net cash from investing activities

 

(95,320)

(133,923)

 

 

 

 

Cash flows from financing activities

 

 

 

Interest paid

 

-

(2,446)

Repayment of borrowings

 

(22,000)

(22,000)

Purchase of own shares for EBT

 

-

(23,360)

 

 

 

 

Net cash from financing activities

 

(22,000)

(47,806)

 

 

 

 

Net (decrease)/increase in cash and cash equivalents

 

(79,092)

530

Cash and cash equivalents at 1 January

 

817,242

816,712

 

 

 

Cash and cash equivalents at 31 December

 

738,150

817,242

 

Notes

 

The financial information set out in this preliminary announcement does not constitute statutory accounts as defined in section 435 of the Companies Act 2006. Statutory accounts for 2010 have been delivered to the registrar of companies, and those for 2011 will be delivered in due course.

 

The consolidated statement of comprehensive income, consolidated balance sheet at 31 December 2011, consolidated statement of changes in equity, consolidated statement of cash flows and associated notes have been extracted from the Group's 2011 statutory financial statements upon which the auditor's opinion is unqualified and which do not include any statements under sections 498(2) or 498(3) of the Companies Act 2006.

 

The 2011 accounts will be delivered to the registrar of companies following the Company's Annual General Meeting. The Annual Report and Notice of Annual General Meeting will be posted to the shareholders by 23 May 2012 and will be made available on the Company's website (www.immediaplc.com) at that time.

 

This preliminary announcement was approved by the Board on 9 May 2012.

 

1 Reporting entity

 

Immedia Group Plc (the "Company") is a company incorporated and domiciled in the United Kingdom. The address of the Company's registered office and its principal place of business is The Old Brewery, The Broadway, Newbury, Berkshire RG14 1AU.

 

The consolidated financial statements of the Company as at and for the year ended 31 December 2011 comprise the Company and its subsidiaries (together referred to as the "Group"). The Group primarily is involved in marketing and communication services through radio and screen-based media together with the installation and maintenance of associated equipment.

 

2 Basis of preparation

 

The consolidated 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 consolidated financial statements have been prepared in accordance with the same accounting policies adopted in the financial statements for the year to 31 December 2010.

 

The Directors have taken the settlement agreement made with a music licencing authority into account when reviewing forecasts of future cash flows of the Group. They have also considered the Group's prospects for winning new business and reviewed a range of possible outcomes. On the basis of current financial projections prepared up to the end of 2013, recent news of new contracts and of contract renewals, and continuing improvements in the management of costs, the Directors are satisfied that the Group has adequate resources to continue in operation for the foreseeable future and consequently the financial statements have been prepared on the going concern basis.

 

3 Loss per share

 

2011 Number

2010 Number

 

 

 

Weighted average number of shares in issue

14,556,844

14,556,844

Less weighted average number of own shares

(832,374)

(681,153)

 

Weighted average number of shares in issue for basic loss per share

13,724,470

13,875,691

 

 

The basic and diluted loss per share are calculated using the after tax loss attributable to equity shareholders for the financial period of £142,066 (2010: loss of £48,566). The weighted number of shares used for the diluted loss per share is calculated after reflecting the outstanding share options throughout the year, but in accordance with IAS 33 the diluted basic loss per share is stated as the same amount as basic as there is no dilutive effect.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR GMGGKLLFGZZM
Date   Source Headline
7th Jul 20224:57 pmRNSUpdate on the Acquisition of Fiinu Holdings Ltd
5th Jul 202210:48 amRNSResult of AGM
1st Jul 202211:02 amRNSResult of General Meeting
30th Jun 20223:53 pmRNSTR-1: Notification of Major Holdings
23rd Jun 20227:00 amRNSSchedule One - Immediate Acquisition PLC
16th Jun 202211:15 amRNSRestoration - Immediate Acquisition PLC
16th Jun 202210:54 amRNSFurther re Restoration of Trading
16th Jun 20227:25 amRNSFurther re Restoration of Trading
15th Jun 20226:27 pmRNSPublication of Admission Doc Restoration ofTrading
15th Jun 20226:14 pmRNSUpdate: proposed acquisition of Fiinu Holdings Ltd
15th Jun 20227:30 amRNSSuspension - Immediate Acquisition plc
15th Jun 20227:00 amRNSResult of ABB & Temporary Suspension of Trading
9th Jun 202212:57 pmRNSPosting of Accounts and Notice of AGM
7th Jun 20227:00 amRNS2021 Preliminary Results
6th Jun 20224:42 pmRNSSale of Sprift Loan and Notice of Final Results
16th May 20224:27 pmRNSChange of Name
9th May 20226:00 pmRNSImmedia Group
9th May 20224:15 pmRNSGM Result, Disposal Complete, Board & Name Changes
21st Apr 20227:00 amRNSDisposal, Name Change and Notice of GM
4th Jan 20227:00 amRNSTR-1: Notification of major holdings
21st Dec 20217:00 amRNSTrading Update, Warrant Extension, Sprift Loan
25th Oct 202110:10 amRNSTR-1: Notification of major holdings
31st Aug 20211:53 pmRNSTR-1: Notification of major holdings
31st Aug 20211:50 pmRNSTR-1: Notification of major holdings
31st Aug 20217:00 amRNSUnaudited Half-year Results
15th Jul 20218:46 amRNSCost agreement with Sprift Technologies Ltd
15th Jul 20217:30 amRNSRestoration - Immedia Group plc
15th Jul 20217:00 amRNSTermination of talks & lifting of suspension
9th Jun 20213:37 pmRNSResult of Annual General Meeting
24th May 20217:00 amRNSProposed Acquisition Update
17th May 20215:11 pmRNSNotice of AGM and posting of Annual Report
13th May 20217:00 amRNS2020 Preliminary Results
26th Mar 20217:30 amRNSSuspension - Immedia Group plc
26th Mar 20217:00 amRNSLoan Agreement & Suspension of Trading
22nd Feb 20219:36 amRNSPDMR Dealings; Grant of Options, Issue of Warrants
2nd Feb 20214:05 pmRNSTR-1: Notification of major holdings
2nd Feb 20214:04 pmRNSTR-1: Notification of major holdings
2nd Feb 20214:00 pmRNSDirector/PDMR Shareholding
1st Feb 202112:12 pmRNSResult of General Meeting and Total Voting Rights
8th Jan 20219:06 amRNSSecond Price Monitoring Extn
8th Jan 20219:00 amRNSPrice Monitoring Extension
8th Jan 20217:00 amRNSPlacing and Subscription to raise £3 million
17th Dec 20207:00 amRNSDirector's Disclosure
20th Nov 20203:51 pmRNSTR-1: Notification of major holdings
2nd Nov 20201:15 pmRNSAppointment of Finance Director
29th Oct 20206:26 pmRNSTR-1: Notification of major holdings
29th Oct 202012:03 pmRNSResult of AGM
21st Oct 20201:11 pmRNSTR-1: Notification of major holdings
21st Oct 20201:07 pmRNSTR-1: Notification of major holdings
30th Sep 20207:00 amRNSUnaudited Half Year Results

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.