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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksK3 Business Technology Group Regulatory News (KBT)

Share Price Information for K3 Business Technology Group (KBT)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 103.50
Bid: 102.00
Ask: 105.00
Change: 0.00 (0.00%)
Spread: 3.00 (2.941%)
Open: 103.50
High: 103.50
Low: 103.50
Prev. Close: 103.50
KBT Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

15 Sep 2015 07:00

RNS Number : 0295Z
K3 Business Technology Group PLC
15 September 2015
 



AIM: KBT

15 September 2015

 

 

K3 BUSINESS TECHNOLOGY GROUP PLC

("K3" or "the Group" or "the Company")

IT solutions supplier to retail, manufacturing and distribution sectors

 

Final results for the 12 months to 30 June 2015

 

KEY POINTS

 

Year to 30 June

2015

Change

Year to 30 June

2014

Revenue

£83.43m

+16%

£71.95m

Recurring income

£39.85m

+13%

£35.42m

Adjusted profit from operations*1

£8.15m

+12%

£7.30m

Adjusted PBT*1

£7.22m

+9%

£6.60m

PBT

£3.88m

+105%

£1.89m

Adjusted EPS*2

19.4p

+4%

18.6p

EPS

10.9p

+33%

8.2p

Dividend

1.50p

+20%

1.25p

Operating cash generation

£9.60m

+79%

£5.35m

Net debt

£12.08m

-11%

£13.63m

EPS*2 in 2014 benefited from change in the UK tax rate

 

· Strong performance as business continues to transition to increase focus on own IP

· Revenues up 16% to £83.43m

- software licence sales up 7% to £13.83m

- services revenue up 25% to £24.85m after high level of orders closed in last 18 months

- recurring revenues up 13% to £39.85m

 

· Adj. profit from operations*1 up 12% to £8.15m - following significant investment, some adverse currency impact and weak Dutch market, now addressed

· Major new orders remained buoyant at £21.25m after a particularly strong prior year (2014: £25.3m) - all product lines contributed

· Enhanced Microsoft relationship - K3 now an 'Inner Circle' partner - will drive more opportunities

· Channel partner sales - a key growth driver - progressing very well

- encouraging level of deal closures in H2 with momentum, continuing into the new financial year

· Cloud hosting and managed services activities growing strongly

- annualised subscription income now at £8.0m, with over 450 customers

· Inter IKEA contract extended until 2020

· Net debt reduced by 11% to £12.08m - and expected to decrease materially

· Prospects remain very positive

- major new retail order reported today - see separate announcement

 

Lars-Olof Norell, Chairman, said:

 

"The growth of the business has been excellent, reflecting progress with both our new and existing product offerings. Record software licence sales over the last two years were the key driver to the 16% rise in Group revenues to £83.43m. Adjusted profit from operations increased by 12% to £8.15m following significant investment in the business, adverse currency impact and the weak Dutch market, where we have now resized the business.

 

"We are pleased with the progress we are making in transitioning K3 into a software vendor with product suites that contain increasing levels of our own intellectual property. Microsoft's recognition of K3 as an 'Inner Circle' member, one of a small elite of preferred partners globally, directly reflects its support for our development work with our Microsoft Dynamics offerings. We expect our enhanced relationship with Microsoft to help to open up further opportunities for us.

 

"We have continued to expand our channel partner network. This route to market for our products represents a significant opportunity and a strong pipeline is building with channel partners in addition to our own direct business.

 

"Growth prospects for our business look good for the new financial year. There are strong growth drivers, including channel partner sales and hosting. This, combined with our initiatives to improve margins and costs, leaves the Group well positioned to drive further increases in profit and strong cash flows."

 

 

Enquiries:

 

K3 Business Technology Group plc

David Bolton (CEO)

T: 020 3178 6378 (today)

www.k3btg.com

Brian Davis (CFO)

Thereafter 0161 876 4498

 

finnCap Limited

Julian Blunt/James Thompson

T: 020 7220 0500

(NOMAD)

KTZ Communications

Katie Tzouliadis

T: 020 3178 6378

 

 

Notes:

Note 1

Calculated before amortisation of acquired intangibles of £2.80m (2014: £2.99m), exceptional reorganisation costs of £0.41m (2014: £1.72m), and acquisition costs of £0.14m (2014: £nil).

 

Note 2

Calculated before amortisation of acquired intangibles (net of tax) of £2.24m (2014: £1.95m), exceptional reorganisation costs (net of tax) of £0.32m (2014: £1.34m), and acquisition costs (net of tax) of £0.14m (2014: £nil).

 

 

 

CHAIRMAN'S STATEMENT

 

OVERVIEW

 

K3's transition into a software vendor with product suites that contain increasing levels of the Group's own intellectual property ("IP"), and which are capable of being sold internationally through channel partners, is progressing well. We still have further to go in transitioning the business but we remain very confident of the significant growth opportunity available to us.

 

Results for the year show continuing encouraging progress, with revenues up by 16% to £83.43m (2014: £71.95m), driven by strong demand for our products. Software licence sales reached a record high of £13.83m (2014: £12.89m) and adjusted profit from operations*1 increased by 12% to £8.15m (2014: £7.30m), although the weak Dutch market and strength of sterling against the euro adversely affected this result, with the currency impact being approximately £0.25m.

 

The business continues to deliver high levels of recurring revenues from its base of customers across the retail, manufacturing and distribution sectors. These recurring revenues are mainly derived from annual software maintenance renewals, support contracts and hosting, and have increased by 13% in the year to £39.85m. They now comprise 48% of the Group's total income.

 

Strategically, we achieved two key milestones in the year. Firstly, Microsoft recognised K3 as its leading partner for the fashion retail sector. This reflects their support for our development work with our "ax l is" product. Secondly, we achieved our first orders for "ax l is" through our channel partner network. This sales network enables our products to reach more customers globally, driving licence sales and recurring income.

 

Following the year end, in July 2015, Microsoft made K3 a member of its Microsoft Dynamics 'Inner Circle' making the Group one of a small elite of preferred partners globally. We expect our increasing involvement with Microsoft to take K3 into larger deal sizes and to support channel partner interest in our solutions.

 

After a high level of order wins in the prior year, major new orders in the period remained strong, totalling £21.25m (2014: £25.3m), with all product lines contributing to this result. We also closed the financial year with the pipeline of potential new deals valued at £62.0m (2014: £62.2m).

 

We are encouraged by the level of product licence revenues that were generated from our own IP. This higher margin revenue has grown to £8.74m (2014: £8.09m) and now accounts for 23% of all product licence revenue. We expect it to grow further, particularly as our channel partner strategy gains traction.

 

Our Cloud hosting and managed services activities are growing strongly with annualised subscription income now at £8.0m, of which over £6.2m is from our Cloud hosting operations. This result includes revenues from Willow Starcom Limited ("Willow Starcom") acquired in April 2015. Subscription income in this area already makes up 20% of the Group's total recurring revenue and will become increasingly important as customers move towards adopting Cloud hosted systems.

 

Looking ahead, prospects for the business are very encouraging. We remain focused on driving growth and margins, and the Group remains well positioned to continue to make progress.

 

 

FINANCIAL RESULTS

 

 

Revenue (£m)

Gross Margin (£m)

Gross Margin (%)

2015

2014

2015

2014

2015

2014

Software licences

13.83

12.89

8.81

8.20

63.7%

63.6%

Services

24.85

19.83

7.82

6.11

31.5%

30.8%

Recurring *

39.85

35.42

25.33

23.96

63.6%

67.6%

Hardware and other

4.90

3.81

1.02

0.69

20.8%

18.1%

Total

83.43

71.95

42.98

38.96

51.5%

54.1%

 

* Recurring revenue is from software maintenance renewals, support contracts, and hosting and managed services.

 

 

2015

2014

Adjusted profit from operations*1 (£m)

8.15

7.30

Recurring revenue as % of total revenues

48%

49%

Customer adds

228

192

 

K3 Intellectual Property

 

We highlight the revenue generated by K3's own IP below. It is included in the revenues above.

 

Revenue (£m)

2015

2014

K3 Product Licence1

8.74

8.09

K3 Product Related2

9.15

7.07

Total K3 Product

17.89

15.16

 

Gross margin £m

 

11.71

 

10.15

Gross margin %

65.5%

66.9%

 

1 K3 Product Licence includes initial and annual software licences.

2 K3 Product Related represents the additional identifiable revenues which flow directly from our K3 Product sales.

 

For the year to 30 June 2015, total revenues rose by 16% to £83.43m (2014: £71.95m), with revenues in the second half 11% ahead year-on-year at £41.76m (2014: £37.48m). Software licence sales increased by 7% to a record high of £13.83m (2014: £12.89m). Services income was up 25% to £24.85m (2014: £19.83m) reflecting the very high level of deals closed over the last 2 years and also the support we are providing to our new channel partners as we grow this route to market. Recurring revenues, from software maintenance renewals, support contracts, hosting and managed services, accounted for 48% of the Group's income and rose by 13% to £39.85m (2014: £35.42m). 

 

Gross margin at £42.98m was up 10% year-on-year (2014: £38.96m) although the gross percentage margin reduced to 52% (2014: 54%). This reduction reflected the increase in lower margin services revenues. It was also affected by the agency margin attributed to K3 from the Microsoft Embed programme (OEM sales of Microsoft core product) which is recognised as recurring income. As expected, resource cost pressures for implementations, which we flagged in the first half, eased in the second half with margins improving as a result. This improvement largely reflected our in-house training and near-shore resourcing initiatives. Overhead costs*2 increased to £34.83m (2014: £31.66m) and includes an additional £2.3m of personnel cost and £0.3m of additional development cost amortisation. We have invested in management to support our partner channel and further sales resource for our manufacturing and distribution activities.

 

Group adjusted profit from operations*1 increased by 12% to £8.15m (2014: £7.30m) with the second half year being up 9% year-on-year at £4.04m (2014: £3.69m). We incurred £0.41m (2014: £1.72m) of exceptional costs which related to organisational and management changes as we simplified the Group's structure. The charge for amortisation of acquired intangibles was £2.80m (2014: £2.99m) with the reduction being due to certain acquisitions now being fully amortised.

 

Finance expenses increased to £0.93m (2014: £0.71m) as a result of increased working capital requirements as the business expanded.

 

Adjusted profit before tax*3 rose by 9% to £7.22m (2014: £6.60m). Profit before tax more than doubled to £3.88m (2014: £1.89m) reflecting the reduction in exceptional items and improvement in profit from operations.

 

Adjusted earnings per share*4 rose by 4% to 19.4p (2014: 18.6p, which benefited from a reduction in the UK tax rate). Basic earnings per share increased by 33% to 10.9p (2014: 8.2p). There was a net tax charge for the year of £0.44m (2014: £0.68m credit) after the benefit of a £0.26m deferred tax credit (2014: £0.89m).

 

Cash flow and banking

 

Net debt at 30 June 2015 decreased by 11% to £12.08m (2014: £13.63m). This reduction is after two acquisitions totalling £2.0m in cash (Retail Technology Limited for £0.46m and Willow Starcom Limited for £1.54m) and is despite the significant increase in activity of the business particularly in the last months of the financial year. The growth of the business has been assisted by additional loan facilities for a three year period agreed in August 2014.

 

Cash flow from operations was up 79% at £9.60m (2014: £5.35m). Net cash generated from financing in the period was £3.18m (2014: £2.35m absorbed). The expenditure on capitalised development decreased to £3.81m (2014: £3.99m), however the development of our IP will remain a key feature of our business. Expenditure on fixed assets was £0.68m (2014: £0.50m) and acquisition of other businesses cost £2.0m (2014: £0.13m).

 

Dividend

 

The Board is pleased to propose a 20% increase in the final (and total) dividend for the financial year of 1.50p per share (2014: 1.25p per share). Subject to shareholder approval at K3's Annual General Meeting, this dividend will become payable on 15 January 2016 to shareholders on the register on 11 December 2015.

K3's Annual General Meeting will be held on 9 December 2015 at 10.30 a.m. at the Group's offices at Baltimore House, 50 Kansas Avenue, Manchester M50 2GL.

 

OUTLOOK

 

The increasing emphasis we are placing on extending our own IP across our core offerings is a pillar in our business model. As we drive this strategy forward, it will significantly benefit gross margins and recurring revenues. A second major component to our growth strategy is the development of sales through our global channel partners. Our channel partner distribution network now includes global systems integrators and territory specialists. As it gains traction, this network together with our enhanced relationship with Microsoft should help to accelerate sales globally.

 

We will continue to invest significantly in developing our product offerings, including our Cloud-based subscription models, which are expected to become increasingly important to us as the industry moves towards Cloud-based consumption.

 

We remain confident of K3's growth prospects.

 

Lars-Olof Norell

Chairman

 

15 September 2015

 

 

*1

Group adjusted profit from operations is calculated before amortisation of acquired intangibles of

£2.80m (2014: £2.99m), exceptional reorganisation costs of £0.41m (2014: £1.72m), and acquisition costs of £0.14m (2014: £nil)

*2

Overhead costs are calculated before amortisation of acquired intangibles of £2.80m (2014: £2.99m), exceptional reorganisation costs of £0.41m (2014: £1.72m), and acquisition costs of £0.14m (2014: £nil)

*3

Group adjusted profit before tax is calculated before amortisation of acquired intangibles of

£2.80m (2014: £2.99m), exceptional reorganisation costs of £0.41m (2014: £1.72m), and acquisition costs of £0.14m (2014: £nil)

*4

Group adjusted earnings per share is calculated before amortisation of acquired intangibles (net of tax) of £2.24m (2014: £1.95m), exceptional reorganisation costs (net of tax) of £0.32m (2014: £1.34m) and acquisition costs (net of tax) of £0.14m (2014: £nil)

 

Operational Review

 

RESULTS OVERVIEW BY INDUSTRY SECTOR

 

As previously reported, the operational results for the Group are now being presented by industry sector, namely retail, and manufacturing and distribution. This reflects our move to streamline and align our activities globally by customer industry sector.

 

 

Revenue

Revenue

Adj profit

Adj profit

2015

2014

2015

2014

£m

£m

£m

£m

Retail*5

39.74

33.14

3.51

2.20

Manufacturing & Distribution*6

43.69

38.81

5.12

5.49

Head office

-

-

(0.48)

(0.39)

Total

83.43

71.95

8.15

7.30

Total recurring revenue

39.85

35.42

Total product licence revenue

8.74

8.09

 

 

 

RETAIL ACTIVITIES

 

Results Overview

 

Revenue (£m)

Gross margin (£m)

Gross margin (%)

2015

2014

2015

2014

2015

2014

Software licences

7.14

6.62

5.14

4.82

72.0%

72.8%

Services

15.11

12.16

3.63

2.93

24.0%

24.1%

Recurring *

14.75

12.32

9.56

8.27

64.9%

67.1%

Hardware and other

2.74

2.04

0.62

0.42

22.6%

20.6%

Total

39.74

33.14

18.95

16.44

47.8%

49.6%

 

* Recurring revenue is from software maintenance renewals, support contracts, and hosting and managed services.

 

 

2015

2014

Adjusted profit from operations*5 (£m)

3.51

2.20

Recurring revenue* as % of total revenues

37.1%

37.2%

Customer adds

129

92

* Recurring revenue is from software maintenance renewals, support contracts, and hosting and managed services.

 

 

Intellectual Property

 

Revenue (£m)

 

2015

2014

 

K3 Product Licence1

5.50

4.48

 

K3 Product Related2

8.40

6.77

 

Total K3 Product

13.90

11.25

 

 

Gross margin

 

8.02

 

6.71

 

Gross margin %

57.7%

59.6%

 

 

1 K3 Product Licence includes initial and annual software licences.

2 K3 Product Related represents the additional identifiable revenues which flow directly from our K3 Product sales.

 

 

Our Offering

 

Our core offerings are based on the Microsoft Dynamics suite of software, comprising Microsoft Dynamics AX and Microsoft Dynamics NAV. Our "ax l is" product is the outcome of our major IP development programme to create a functionally rich solution for retailers and is powered by the Microsoft Dynamics AX solution. We also provide a functionally enhanced Microsoft Dynamics NAV solution, which is typically aimed at mid and smaller-sized retailers. Pebblestone is our fashion wholesale product based on Microsoft Dynamics NAV. In addition, we offer other solutions which are wholly K3 authored and developed, including our digital product "REALIZe". All our products can be provided through the Cloud or on a hosted basis, as well as through traditional on-premise delivery. We intend to launch additional K3 authored solutions to create a family of dedicated solutions addressing key market segments within the retail sector.

 

Our retail operations are mainly based in the UK and the Netherlands. We also have three satellite offices to support our overseas customers, which include Inter IKEA Systems b.v. (the owner and franchisor of the IKEA concept and the largest customer in the Group).

 

Performance

 

Our retail activities generated total sales of £39.74m, up 20% on last year. This reflected sales of both our "ax l is" product and our other existing product solutions, as well as a growing flow of work from IKEA.

 

Difficult trading conditions in the Dutch fashion and retail market together with a weakening euro impacted the Division's performance. We have taken steps since the year end to reduce the cost base of the Dutch business at a cost of approximately £0.4m

 

Software licence sales rose by 8% over the year to £7.14m, with a significant proportion of sales signed in June, reflecting Microsoft's seasonal promotional activity. Services revenues were up 24% year-on-year at £15.11m. This significant increase reflected the high volume of new deals signed over the last two years. In the half year report, we reported that gross margin on revenues was hampered by the high cost of project delivery but that we expected it to improve in the second half, helped by our initiatives to establish near-shore resource and in-house training. This improvement came through as anticipated and services gross margin closed at 24.0% at the year-end, compared to 21% in H1.

 

Recurring revenues increased by 20% to £14.75m and accounted for 37% of total retail sales. The gross margin percentage on this revenue stream has reduced slightly reflecting the Microsoft Embed (OEM) programme.

 

Major new orders in the period totalled £11.3m (2014: £17.1m). While this is lower than last year's exceptional result, which benefited from the timing of certain orders, it is nonetheless very encouraging as it includes first stage commitments with two major retailers, with significant follow-on orders expected. It also includes our first orders for our "ax l is fashion" product from our expanded channel partner network, with an order from a major American NFL franchise adding to orders from Vince Holding Corp, Roberto Verino and Jeanswest all secured by our channel partners in the first half. We also saw excellent sales for our Microsoft Dynamics NAV fashion wholesale product, Pebblestone, both from our own sales team and through our partner channel. The total value of sales from our partner channel was £3.8m (2014: £2.4m).

 

As we transition to a product offering which includes increasing levels of our own IP, we are encouraged to see that revenue directly generated by our own IP has risen by 24% to £13.90m from £11.25m in 2014. This higher margin revenue is set to grow as our product suites, particularly "ax l is", and our partner channel, mature.

 

Retail Prospects

 

Our "ax l is" offering is demonstrating global sales potential. A central component of our growth plan is to sell this higher margin product set and other products through an international network of channel partners. As well as driving software licence sales this strategy will also increase recurring revenues as a result of annual renewals of software maintenance licences and support contracts. We expect to make further investment in our channel partner network over the new financial year.

 

As previously reported in November 2014, we were accredited as a member of Microsoft's Global Independent Software Vendor programme, making K3 the first Microsoft Dynamics AX partner for the fashion retail sector and one of only 25 companies globally to be included in this programme. In July 2015, reflecting our increasingly engagement with Microsoft, we were confirmed as a member of the Microsoft Dynamics Inner Circle. This recognition by Microsoft will greatly assist our growth strategy.

 

Our relationship with Inter IKEA and the Inter IKEA Concept franchisees remains very close and we continue to support the expansion of the franchisee network, evidenced by our strategic partnership being extended until 2020.

 

We have closed the financial year end with a good mix of new order wins and our new deal pipeline stands at a very healthy £32.2m (2014: £33.1m), of which £3.7m (2014: £1.4m) was from our channel partners. With further reductions to the cost base to come, as a result of streamlining our Dutch operations and initiatives to reduce the cost of our implementations, coupled with a growing partner channel pipeline, we expect the Retail Division to continue to make progress and improve its operating performance in 2016.

 

 

MANUFACTURING AND DISTRIBUTION ACTIVITIES

 

Results Overview

 

Revenue (£m)

Gross Margin (£m)

Gross Margin (%)

2015

2014

2015

2014

2015

2014

Software licences

6.70

6.27

3.68

3.38

54.9%

53.9%

Services

9.74

7.67

4.19

3.18

43.0%

41.5%

Recurring *

25.09

23.09

15.76

15.69

62.8%

67.9%

Hardware and other

2.16

1.78

0.40

0.27

18.5%

15.2%

Total

43.69

38.81

24.03

22.52

55.0%

58.0%

 

* Recurring revenue is from software maintenance renewals, support contracts and hosting and managed services.

 

 

2015

2014

Adjusted profit from operations*6 (£m)

5.12

5.49

Recurring revenue* as % of total revenues

57.4%

59.5%

Customer adds

99

100

  

 

 

* Recurring revenue is from software maintenance renewals, support contracts, and hosting and managed services.

 

Intellectual Property

 

Revenue (£m)

 

2015

2014

 

 

K3 Product Licence1

3.24

3.62

 

K3 Product Related2

0.75

0.30

 

Total K3 Product

3.99

3.92

 

 

Gross margin

 

3.70

 

3.44

 

Gross margin %

92.7%

87.8%

 

 

1 K3 Product Licence includes initial and annual software licences.

2 K3 Product Related represents the additional identifiable revenues which flow directly from our K3 Product sales.

 

 

Our Offering

 

Our key offerings to manufacturers and distributors comprise SYSPRO, Sage and Microsoft Dynamics AX and Microsoft Dynamics NAV solutions which we tailor with our own IP. Supporting these solutions we have many related software products which we have developed in-house. These products serve to enhance the functionality of the core solutions and/or provide valuable integration benefits. They include modules for customer relationship management ("CRM"), advanced planning and scheduling, warehouse management, pallet management, data integration, payroll and HR.

 

Our Cloud hosting and managed services activities are included in this segment. We offer hosting and managed services to both internal and external customers.

 

In line with the strategy in our Retail Division, we are now investing to establish international distribution channels for our products.

 

Performance

 

Our manufacturing and distribution activities continue to generate high levels of recurring income and strong cash flows, underpinned by a very large customer base. Revenues increased by 13% to £43.69m, supported by a strong performance from SYSPRO, significant growth of our Microsoft AX and NAV solutions, and increased Sage sales, with K3 being awarded Sage X3 'Global Partner of the Year'. Software licence sales rose by 7% to £6.70m and services income increased by 27% to £9.74m. New orders increased by 26% to £9.98m (2014: £7.91m).

 

Recurring revenues increased by 9% to £25.09m and remain high at 57% of total revenues generated by our manufacturing and distribution activities. SYSPRO maintenance and support renewals continued to contribute significantly to recurring income, with a 98% renewal rate (2014: 98%). As annual renewals for SYSPRO are billed in October, revenues and cash flows from this segment are significantly weighted to the first half of the financial year. We have invested in our maintenance and support resource and, while this has reduced margins in the short term, we see it as a key initiative for building the business as our new product sets come on stream.

 

Notwithstanding the excellent sales performance, adjusted profit from operations*6 has reduced by 7% to £5.12m. This mainly reflected increased overhead costs*7 which rose by £1.89m and included investment across our SYSPRO (£0.40m), Microsoft (£1.0m), and CRM (£0.30m) activities. Willow Starcom, acquired in mid-April 2015 and since integrated into our Cloud hosting and managed services activities, contributed £0.50m to turnover and £0.08m to profit.

 

We are very pleased with the continuing development of our Cloud hosting and managed services businesses, reflected in the growing customer base, which is now in excess of 450 customers. These operations now have £8.0m of annualised subscription income (2014: £5.3m) with over £6.0m (2014: £3.8m) coming from our Cloud hosting activity. The uplift in subscription income reflects the acquisition of Willow Starcom as well as a number of sizeable contract wins in the year, together with the activation of projects deferred from the first half. The range of Cloud hosting activities that we can now offer across a variety of products and price points is proving attractive in the markets in which we operate, and we remain very optimistic about continuing growth prospects.

 

Prospects

 

The outlook for this Division remains encouraging. With its extensive customer base, the Division delivers excellent recurring income and significant cash flows. Having exited from low margin hardware prospects, the new business pipeline now stands at £29.8m (2014: £29.2m like-for-like).

 

Our Cloud hosting business remains an exciting area for long term growth as customers increasingly take delivery of solutions through the Cloud model. We expect this area of our activities to make an increasingly material contribution to the Group's revenues and profitability.

 

CENTRAL COSTS

 

Head office

 

Head office costs*8 for the year were £0.48m (2014: £0.39m) and include directors' costs, human resources, accounting and legal personnel, and costs associated with the Plc including financing. Costs are stated net of recovery of elements recharged to the operating units. The increase in Head Office costs in the year reflect investment in legal staff and consultancy as the business has expanded.

 

OUTLOOK

 

Growth prospects for the Group remain very positive.

 

 

David Bolton

Chief Executive Officer

 

 

*5

 

Retail adjusted profit from operations is calculated before amortisation of acquired intangibles of £0.63m (2014: £0.64m) and exceptional reorganisation costs of £0.22m (2014: £0.65m)

*6

 

Manufacturing and Distribution adjusted profit from operations is calculated before amortisation of acquired intangibles of £2.18m (2014: £2.35m), exceptional reorganisation costs of £0.15m (2014: £0.48m) and acquisition costs of £0.01m (2014: £nil)

*7

Manufacturing and Distribution overhead costs are calculated before amortisation of acquired intangibles of £2.18m (2014: £2.35m), exceptional reorganisation costs of £0.15m (2014: £0.48m) and acquisition costs of £0.01m (2014: £nil)

*8

Head office costs are calculated before exceptional reorganisation costs of £0.04m (2014: £0.59m) and acquisition costs of £0.13m (2014: £nil)

 

 

 

 

 

CONSOLIDATED INCOME STATEMENT

For the year ended 30 June 2015

 

Notes

2015

2014

£'000

£'000

Revenue

83,427

71,950

Cost of sales

(40,446)

(32,990)

Gross profit

 

42,981

38,960

Administrative expenses

(38,176)

(36,370)

Adjusted profit from operations

8,151

7,301

Amortisation of acquired intangibles

(2,800)

(2,989)

Acquisition costs

1

(138)

-

Exceptional reorganisation costs

1

(408)

(1,722)

Profit from operations

4,805

2,590

Finance income

6

3

Finance expense

(932)

(708)

Profit before taxation

3,879

1,885

Tax (expense) income

2

(436)

675

Profit for the period

3,443

2,560

 

 

All of the profit for the period is attributable to equity shareholders of the parent.

 

Earnings per share

 

Basic

3

10.9p

8.2p

Diluted

3

10.7p

8.1p

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 30 June 2015

 

 

2015

2014

£'000

£'000

Profit for the period

3,443

2,560

Other comprehensive (expense) income

Exchange differences on translation of foreign operations

(2,226)

(1,099)

Net investment hedge

-

31

Other comprehensive expense, net of tax

(2,226)

(1,068)

Total comprehensive income for the period

1,217

1,492

 

All of the total comprehensive income is attributable to equity holders of the parent. All of the other comprehensive income will be reclassified subsequently to profit or loss when specific conditions are met.

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 30 June 2015

 

 

Notes

2015

2014

 

 

£'000

£'000

ASSETS

 

 

 

Non-current assets

 

 

 

Property, plant and equipment

 

2,316

2,439

Goodwill

 

43,541

43,952

Other intangible assets

 

20,806

20,040

Deferred tax assets

 

736

538

Available-for-sale investments

 

98

98

Total non-current assets

 

67,497

67,067

Current assets

 

 

 

Trade and other receivables

 

31,839

28,888

Cash and cash equivalents

 

1,895

647

Total current assets

 

33,734

29,535

Total assets

 

101,231

96,602

 

LIABILITIES

 

Non-current liabilities

Long-term borrowings

4

10,531

14

Other non-current liabilities

5

882

554

Deferred tax liabilities

 

3,437

3,151

Total non-current liabilities

 

14,850

3,719

Current liabilities

 

 

 

Trade and other payables

6

29,405

26,002

Current tax liabilities

 

38

15

Short-term borrowings

4

3,443

14,261

Total current liabilities

 

32,886

40,278

Total liabilities

 

47,736

43,997

 

EQUITY

Share capital

 

7,949

7,930

Share premium account

 

9,462

9,412

Other reserves

 

10,448

10,448

Translation reserve

 

(1,997)

229

Retained earnings

 

27,633

24,586

Total equity attributable to equity holders of the parent

 

53,495

52,605

Total equity and liabilities

 

101,231

96,602

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CASHFLOWS

For the year ended 30 June 2015

 

 

 

Notes

 

 

2015

 

 

2014

£'000

£'000

Cash flows from operating activities

Profit for the period

3,443

2,560

Adjustments for:

Share-based payments charge

18

27

Depreciation of property, plant and equipment

916

962

Amortisation of intangible assets and development expenditure

4,690

4,560

Loss on sale of property, plant and equipment

2

2

Finance income

(6)

(3)

Finance expense

932

708

Tax expense (income)

436

(675)

Increase in trade and other receivables

(3,031)

(4,625)

Increase in trade and other payables

2,200

1,836

Cash from operations

7

9,600

5,352

Finance expense paid

(956)

(851)

Income taxes (paid) received

(264)

290

Net cash generated from operating activities

8,380

4,791

Cash flows from investing activities

Acquisition of subsidiaries, net of cash acquired

(1,998)

(129)

Development expenditure capitalised

(3,806)

(3,985)

Purchase of other intangible assets

(78)

-

Purchase of property, plant and equipment

(680)

(502)

Finance income received

6

3

Net cash used in investing activities

(6,556)

(4,613)

Cash flows from financing activities

Net proceeds from issue of share capital

69

277

Proceeds from long-term borrowings

5,400

1,077

Payment of long-term borrowings

(1,875)

(3,369)

Payment of finance lease liabilities

(20)

(16)

Dividends paid

(397)

(316)

Net cash from (used in) financing activities

3,177

(2,347)

Net change in cash and cash equivalents

5,001

(2,169)

Cash and cash equivalents at start of period

(2,997)

(833)

Exchange (losses) gains on cash and cash equivalents

(109)

5

Cash and cash equivalents at end of period

1,895

(2,997)

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the year ended 30 June 2015

 

Share capital

Share premium

Other reserve

Translation reserve

Retained earnings

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

At 30 June 2013

7,859

9,183

10,448

1,297

22,338

51,125

Changes in equity for year ended 30 June 2014

Share-based payment credit

-

-

-

-

27

27

Options exercised

71

229

-

-

-

300

Movement in own shares held

-

-

-

-

(23)

(23)

Dividends to equity holders

-

-

-

-

(316)

(316)

Profit for the year

-

-

-

-

2,560

2,560

Other comprehensive income for the year

-

-

-

(1,068)

-

(1,068)

At 30 June 2014

7,930

9,412

10,448

229

24,586

52,605

Changes in equity for year ended 30 June 2015

Share-based payment credit

-

-

-

-

18

18

Options exercised

19

50

-

-

-

69

Movement in own shares held

-

-

-

-

(17)

(17)

Dividends to equity holders

-

-

-

-

(397)

(397)

Profit for the year

-

-

-

-

3,443

3,443

Other comprehensive income for the year

 

-

 

-

 

-

 

(2,226)

 

-

 

(2,226)

At 30 June 2015

7,949

9,462

10,448

(1,997)

27,633

53,495

 

The amount included in retained earnings of £3.44m (2014: £2.56m) represents profit attributable to owners of the parent company.

 

 

 

NOTES

 

1. Profit from operations and exceptional costs

 

During the year reorganisation costs have been incurred which related to organisational and management changes as we simplified the Group's structure at a cost of £0.41m (2014: £1.72m). The Group incurred costs in relation to acquiring new businesses of £0.14m (2014: £nil).

 

2. Tax expense

2015

2014

£'000

£'000

Current tax expense

UK corporation tax and income tax of overseas operations on profits for the period

597

601

Adjustment in respect of prior periods

103

(383)

Total current tax expense

700

218

Deferred tax income

Origination and reversal of temporary differences

(249)

(491)

Effect of change in rate of deferred tax

(15)

(402)

Total deferred tax income

(264)

(893)

Total tax expense (income)

436

(675)

 

3. Earnings per share

 

The calculations of earnings per share are based on the profit for the period and the following numbers of shares:

 

2015

2014

Number ofshares

Number of shares

Denominator

Weighted average number of shares used in basic EPS

31,637,381

31,417,736

Effects of:

Employee share options and warrants

590,623

339,262

Weighted average number of shares used in diluted EPS

32,228,004

31,756,998

 

 

Certain employee options and warrants have not been included in the calculation of diluted EPS because their exercise is contingent on the satisfaction of certain criteria that had not been met at the end of the period.

 

The alternative earnings per share calculations have been computed because the directors consider that they are useful to shareholders and investors. These are based on the following profits and the above number of shares.

 

 

 

 

2015

2014

Earnings

Per share amount

Basic

Per share amount

Diluted

Earnings

Per share amount

Basic

Per share amount

Diluted

£000

p

p

£000

p

p

Numerator

Earnings per share

3,443

10.9

10.7

2,560

8.2

8.1

Add back:

Amortisation of acquired intangibles (net of tax)

2,240

 

7.1

 

7.0

 

1,952

6.2

6.1

Acquisition costs (net of tax)

138

0.4

0.4

-

-

-

Exceptional reorganisation costs (net of tax)

323

 

1.0

1.0

 

1,335

4.2

4.2

Adjusted EPS

6,144

19.4

19.1

5,847

18.6

18.4

 

 

4. Loans and borrowings

2015

2014

£'000

£'000

Non-current

Bank loans (secured)

10,525

-

Finance lease creditors

6

14

10,531

14

Current

Bank overdrafts

-

3,644

Bank loans (secured)

2,797

9,959

Finance lease creditors

6

18

Loans from related parties

640

640

3,443

14,261

Total borrowings

13,974

14,275

 

The above split between non-current and current loans and borrowings reflects the situation as at 30 June 2015.

 

In August 2014 the Group agreed the extension of existing facilities through to August 2017 on substantially the same terms.

 

5. Other non-current liabilities

2015

2014

£'000

£'000

Deferred consideration

25

-

Accruals

857

554

882

554

  

 

 

6. Trade and other payables - current

2015

2014

£'000

£'000

Trade payables

7,602

7,203

Other payables

665

801

Accruals

7,875

5,820

Total financial liabilities, excluding loans and borrowings, classified as financial liabilities measured at amortised cost

16,142

13,824

Contingent consideration

75

18

Deferred consideration

25

-

Other tax and social security taxes

3,556

2,468

Deferred revenue

9,607

9,692

29,405

26,002

 

7. Notes to the cashflow statement

 

Cash flows from operations include acquisition costs and exceptional reorganisation costs arising as a result of acquisitions during the year. The adjusted cash generated from operations has been computed because the directors consider it more useful to shareholders and investors in assessing the underlying operating cash flow of the Group. The adjusted cash generated from operations is calculated as follows:

2015

2014

£'000

£'000

Cash generated from operating activities

9,600

5,352

Add:

Exceptional reorganisation costs

311

1,722

Adjusted cash generated from operations

9,911

7,074

 

8. The Board recommends the payment of a dividend of 1.5p per share (2014: 1.25p) payable on 15 January 2016 to shareholders on the register on 11 December 2015.

 

9. The financial information set out above does not comprise the Company's statutory accounts. The Annual Report and Financial Statements for the year ended 30 June 2014 have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report and Financial Statement for the year ended 30 June 2014 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

 

The Independent Auditors' Report on the Annual Report and Financial Statement for the year ended 30 June 2015 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006. These will be delivered to the Registrar of Companies following the annual general meeting.

 

10. The Group's full statutory financial statements for 30 June 2015 have been prepared in accordance with International Financial Reporting Standards (IFRSs and IFRIC interpretations) as endorsed by the European Union ("endorsed IFRS") and with those parts of the Companies Act 2006 applicable to companies preparing their accounts under endorsed IFRS.

 

11. This preliminary announcement was approved by the Board of directors on 14 September 2015.

 

12. The full financial statements will be posted to shareholders on or around 19 October 2015. Further copies will also be available on its website (www.k3btg.com) and from the Company's registered office at Baltimore House, 50 Kansas Avenue, Manchester, M50 2GL from that date.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR PKQDPFBKDBCD
Date   Source Headline
26th Apr 20247:00 amRNSPosting of Annual Report and Notice of AGM
8th Apr 202410:50 amRNSPDMR Announcement
2nd Apr 20244:00 pmRNSPDMR Announcement
26th Mar 20247:00 amRNSFinal Results
29th Jan 20241:00 pmRNSPDMR Announcement
15th Jan 202410:00 amRNSPDMR Announcement
20th Dec 20237:00 amRNSTrading Update
19th Dec 20238:52 amRNSPDMR Announcement
21st Nov 20237:00 amRNSPDMR Announcement
30th Oct 20237:00 amRNSBoard Changes
30th Aug 20237:00 amRNSInterim Results
21st Jul 20235:50 pmRNSPDMR Announcement
7th Jul 20235:10 pmRNSPDMR Announcement
30th Jun 20235:15 pmRNSPDMR Announcement
23rd Jun 20236:00 pmRNSPDMR Announcement
19th Jun 20237:00 amRNSPDMR Announcement
30th May 20231:30 pmRNSPDMR Announcement
23rd May 202311:15 amRNSResult of AGM
19th May 20235:52 pmRNSHolding(s) in Company
19th May 20235:45 pmRNSPDMR Announcement
19th May 20232:45 pmRNSHolding(s) in Company
18th May 202312:58 pmRNSHolding(s) in Company
18th May 202312:45 pmRNSHolding(s) in Company
18th May 202312:40 pmRNSPDMR Announcement
9th May 20237:28 amRNSPDMR Announcement
2nd May 20239:35 amRNSPDMR Announcement
2nd May 20239:35 amRNSPDMR Announcement
28th Apr 20234:07 pmRNSPosting of Annual Report and Notice of AGM
12th Apr 202312:57 pmRNSDirector/PDMR Shareholding
3rd Apr 20231:30 pmRNSPDMR Announcement
30th Mar 20237:00 amRNSFinal Results
30th Mar 20237:00 amRNSBoard Appointment
7th Mar 20237:00 amRNSLargest Order Win for Flagship Fashion Product
6th Feb 202310:00 amRNSPDMR Announcement
23rd Jan 202311:10 amRNSPDMR Announcement
12th Jan 20237:00 amRNSTrading Update
28th Nov 20225:07 pmRNSHolding(s) in Company
28th Nov 20225:05 pmRNSPDMR Announcement
21st Nov 20225:40 pmRNSPDMR Announcement
14th Nov 202212:50 pmRNSPDMR Announcement
7th Nov 20223:53 pmRNSPDMR Announcement
17th Oct 202210:46 amRNSPDMR Announcement
17th Oct 202210:46 amRNSPDMR Announcement
20th Sep 20224:45 pmRNSPDMR Announcement
12th Sep 20225:31 pmRNSPDMR Announcement
24th Aug 20227:00 amRNSInterim Results
26th Jul 20227:00 amRNSBoard Appointment
19th May 202210:57 amRNSResult of AGM
18th May 20225:27 pmRNSK3 LTIP Option Scheme
16th May 202210:42 amRNSPDMR Announcement

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.