The latest Investing Matters Podcast episode featuring financial educator and author Jared Dillian has been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksKellan Group Regulatory News (KLN)

  • There is currently no data for KLN

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

5 Sep 2014 07:00

RNS Number : 9027Q
Kellan Group (The) PLC
05 September 2014
 



AIM: KLN

5 September 2014

The Kellan Group PLC

("Kellan", the "Company" or "Group")

 

Half yearly results for the six months ended 30 June 2014

 

The Company is pleased to announce its half yearly results for the six months ended 30 June 2014. Kellan is a market leading recruitment business operating across a wide range of functional disciplines and industry sectors. 

The Group aims to develop, through acquisition and organic growth, a portfolio of premium brands within the currently fragmented recruitment sector in the UK. Currently, through its three recruitment brands, Berkeley Scott, Quantica and RK, the Group has the capability and resource to recruit professionals into finance & accounting, information technology, engineering, contract management, retail, manufacturing, catering, hospitality & leisure and human resources sectors

 

 

Financial summary

 

· In the six months ended 30 June 2014, the Group achieved year on year net fee income ("NFI") growth of 6% with £3.9 million compared with £3.7 million in H1 2013

 

· Operating profit for H1 2014 of £0.1 million compared with a loss of £1.0 million in H1 2013

 

· Increased savings made by streamlining administrative expenses (exclusive of impairment), resulting in an 18.6% reduction against the comparable period in the prior year and an 8.2% reduction against second half of 2013

 

· Adjusted EBITDA profit of £0.3 million (six months ended June 2013: loss of £0.5 million) - see note 2

 

· Cash inflow from operating activities of £1.1 million (six months ended June 2013: £0.3 million)

 

 

Operational summary

 

· Ongoing investment in I.T systems and processes to improve efficiency and increase performance

· 19% year on year improvement in NFI per fee earner

· Strategic closure/consolidation of five branches into two new offices

 

RK

· Improved performance across H1 with 8.2% uplift in NFI compared with H2 2013

 

Berkeley Scott

· H1 2014 NFI of £2.2million compared with £2.1million in H1 2013

· Significant market engagement with a number of large PSL wins as well as new business from previously dormant accounts

 

Quantica

· Quantica Technology saw new strategic appointments in two new business operations managers to drive the London business forward

· Headcount also rose in the already established Birmingham and Elland offices with key new hires whilst also monopolising other areas of growth

· Significant client win in Search and Selection; KP Snacks

· Business well positioned for further growth in H2 2014

 

 

ENQUIRIES:

 

The Kellan Group PLC

Tony Reeves, Executive Chairman

Rakesh Kirpalani, Group Finance Director

Tel: 020 7268 6200

Sanlam Securities UK Limited

David Worlidge / James Thomas

Tel: 020 7628 2200

 

 

Executive Chairman's Statement

 

2014 was predicted to be a year of opportunity for the UK recruitment industry. Each brand within the Kellan Group has taken full advantage of this in H1, by engaging and retaining new clients, developing candidate relationships and appointing new, experienced managers to drive the businesses forward and ensure maximum efficiency and profitability. I am pleased to report year on year NFI growth of 6% for H1 2014 with £3.9 million in H1 2014 compared with £3.7 million in H1 2013.

 

The restructure of our property portfolio with the strategic closure/consolidation of five offices during 2014 and investment in new premises has also enabled a realigned focus on core growing markets in key locations.

 

As a result of the above, and a continued focus on cost control, administrative expenses reduced by 18.6% compared to H1 last year, the group achieved an operating profit of £0.1 million in H1 2014 compared with a loss of £1.0 million during H1 2013. Adjusted EBITDA has improved from a loss of £0.5 million in H1 2013 to a profit of £0.3 million in H1 2014.

 

This is a significant achievement for the Group and evidence of the commitment of a dedicated and committed workforce, with NFI per fee earner increasing by 19% compared to H1 last year and 7% compared to H2 2013.

 

We are determined to build on the success achieved during the first half of 2014, with continual investment in our people and our I.T. infrastructure in order to ensure that we are best equipped to take advantage of the opportunities expected to arise from the improving recruitment industry and UK economy as a whole.

I am delighted with the H1 results and look forward to the future accomplishments of each of the brands within the Group.

 

My thanks go to all the Kellan Group staff for their dedication and commitment and also to our investors for their continued support and belief in our business.

 

Tony Reeves

Executive Chairman

 

 

Consolidated Statement of Comprehensive Income

For the 6 months ended 30 June 2014

 

Unaudited

Unaudited

Audited

6 months

6 months

12 months

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

Note

£000

£000

£000

Revenue

 

 

10,669

11,085

23,383

Cost of sales

 

 

(6,723)

(7,348)

(15,722)

Net Fee Income

 

 

3,946

3,737

7,661

Administrative expenses

 

 

(3,847)

(4,726)

(8,918)

Operating profit/(loss) before impairment charge

 

 

99

(989)

(1,155)

 

 

 

 

 

 

Impairment of goodwill and intangibles

 

 

-

-

(102)

Operating profit/(loss)

 

2

99

(989)

(1,257)

Financial income

 

 

3

12

19

Financial expenses

 

 

(176)

(222)

(480)

Loss before tax

 

 

(74)

(1,199)

(1,718)

Tax credit

 

 

-

-

-

Loss for the period

 

 

(74)

(1,199)

(1,718)

Attributable to:

 

 

 

 

 

Equity holders of the parent

 

 

(74)

(1,199)

(1,718)

 

 

 

 

 

 

Basic loss per share in pence

 

3

(0.02)

(0.56)

(0.66)

Diluted loss per share in pence

 

3

(0.02)

(0.56)

(0.66)

 

 

 

 

 

 

The above results relate to continuing operations.

 

There are no adjustments between the loss for the period and the total comprehensive expense for the period or the comparative periods.

 

 

Consolidated Statement of Financial Position

as at 30 June 2014

 

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2014

2013

2013

Note

£000

£000

£000

Non-current assets

 

 

 

 

 

 

Property, plant and equipment

 

324

259

249

 

Intangible assets

6

6,440

6,733

6,536

 

 

 

6,764

6,992

6,785

Current assets

 

 

 

 

 

 

Trade and other receivables

4

3,318

3,698

3,932

 

Cash and cash equivalents

 

190

216

818

 

 

 

3,508

3,914

4,750

Total assets

 

 

10,272

10,906

11,535

Current liabilities

 

 

 

 

 

 

Loans and borrowings

 

1,043

3,072

2,510

 

Trade and other payables

5

2,929

3,032

2,749

 

Other financial liabilities

 

-

4

-

 

Provisions

 

161

134

189

 

 

 

4,133

6,242

5,448

Non-current liabilities

 

 

 

 

 

 

Loans and borrowings

 

2,978

2,084

2,957

 

Provisions

 

2

41

4

 

 

 

2,980

2,125

2,961

Total liabilities

 

 

7,113

8,367

8,409

Net assets

 

 

3,159

2,539

3,126

Equity attributable to equity holders of the parent

 

 

 

 

 

Share capital

 

4,273

4,261

4,273

 

Share premium

 

14,680

13,772

14,647

 

Warrant reserve

 

36

36

36

 

Convertible debt reserve

 

168

31

172

 

Capital redemption reserve

 

2

2

2

 

Retained earnings

 

(16,000)

(15,563)

(16,004)

Total equity

 

 

3,159

2,539

3,126

 

Consolidated Statement of changes in equity

for the 6 months ended 30 June 2014

 

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Share

Share

Warrant

Convertible

Redemption

Retained

Total

capital

premium

reserve

reserve

reserve

earnings

equity

£000

£000

£000

£000

£000

£000

£000

 

 

 

 

 

 

 

 

Balance at 31 December 2012

4,224

13,772

36

26

2

(14,436)

3,624

Total comprehensive loss for the 6 month period ended 30 June 2013

-

-

-

-

-

(1,199)

(1,199)

Issue of shares

37

-

-

-

-

-

37

Share based payment

-

-

-

-

-

72

72

Equity component of convertible loan notes

-

-

-

5

-

-

5

Balance at 30 June 2013

4,261

13,772

36

31

2

(15,563)

2,539

Total comprehensive loss for the 6 month period ended 31 December 2013

-

-

-

-

-

(519)

(519)

Issue of shares

12

875

-

-

-

-

887

Share-based payment adjustment

-

-

-

-

-

78

78

Equity component of convertible loan notes

-

-

-

141

-

-

141

Balance at 31 December 2013

4,273

14,647

36

172

2

(16,004)

3,126

Total comprehensive loss for the 6 month period ended 30 June 2014

-

-

-

-

-

(74)

(74)

Issue of shares

-

33

-

-

-

-

33

Share based payment

-

-

-

-

-

78

78

Equity component of convertible loan notes

-

-

-

(4)

-

-

(4)

Balance at 30 June 2014

4,273

14,680

36

168

2

(16,000)

3,159

Consolidated Statement of Cash Flows

for the 6 months ended 30 June 2014

 

Unaudited

Unaudited

Audited

6 months

6 months

12 months

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£000

£000

£000

Cash flows from operating activities

 

 

 

 

 

Loss for the period

 

 

(74)

(1,199)

(1,718)

 

Adjustments for:

 

 

 

 

 

Depreciation and amortisation

 

167

188

376

 

Interest income

 

(3)

(3)

-

 

Interest paid

 

126

189

340

 

Amortisation of loan cost

 

21

45

72

 

Net gain on measurement of interest rate swap to fair value

 

-

(9)

 

(13)

 

Impairment of goodwill

 

-

-

102

 

Equity settled convertible loan interest

 

29

33

62

 

Equity settled share-based payment

 

78

72

150

 

 

 

344

(684)

(629)

 

Decrease in trade and other receivables

 

614

659

425

 

Increase in trade and other payables

 

180

350

67

 

(Decrease)/Increase in provisions

 

(29)

(5)

14

Net cash inflow/(outflow) from operating activities

 

 

1,109

320

(123)

Cash flows from investing activities

 

 

 

 

 

 

Interest received

 

3

3

-

 

Acquisition of property, plant and equipment

 

(147)

(26)

(110)

Net cash outflow from investing activities

 

 

(144)

(23)

(110)

Cash flows from financing activities

 

 

 

 

 

 

Repayment of invoice discounting balance

 

(1,467)

(723)

(275)

 

Interest paid and loan costs

 

(126)

(189)

(340)

 

Repayment of term loan borrowings

 

-

(420)

(840)

 

Proceeds from other loans

 

-

1,180

1,000

 

Net proceeds of convertible loan notes

 

-

-

600

 

Proceeds from the issue of share capital

 

-

-

900

 

Debt and equity issue cost

 

-

-

(65)

Net cash (outflow)/inflow from financing activities

 

 

 

 

(1,593)

(152)

980

 

Net increase/(decrease) in cash and cash equivalents

 

(628)

145

747

 

Cash and cash equivalents at the beginning of the period

 

818

71

71

Cash and cash equivalents at the end of the period

 

 

190

216

818

 

 

 

 

 

Notes

(forming part of the financial statements)

 

1 Accounting policies

Accounting periods

The accounting reference date of the Group is 31 December. The current half year interim results are for the six months ended 30 June 2014. The comparative half year interim results are for the six months ended 30 June 2013. The comparative year's results are for the twelve months ended 31 December 2013.

 

Financial information

The financial information for the six months ended 30 June 2014 and the six months ended 30 June 2013 are unaudited and un-reviewed and do not constitute the Group's statutory financial statements for those periods. The comparative financial information for the full year ended 31 December 2013 has, however, been derived from the audited statutory financial statements for that period. A copy of those statutory accounts for that period has been delivered to the Registrar of Companies. The auditor's report on those accounts was not qualified and did not contain statements under Chapter 3 of Part 16 of the Companies Act 2006, but did include an emphasis of matter in respect of the ability to refinance the convertible loan notes of £1.36 million repayable in February 2015 and that if expected trading levels are not achieved there may be a requirement for additional funding. These conditions indicated the existence of material uncertainties which may have cast doubt about the Group's ability to continue as a going concern.

 

Basis of preparation

The half year interim financial statements have been prepared on a going concern basis using the recognition and measurement principles of IFRS as endorsed for use in the European Union. The accounting policies used in the preparation of these condensed financial statements are set out in the statutory financial statements for the period ended 31 December 2013 which are also the policies that are expected to be applicable at 31 December 2014.

 

Based on the Group's post year end trading expectations and associated cash flow forecasts as at 31 December 2013, the Directors considered the cash requirements of the Company and concluded the Group would be able to operate within its existing facilities for the twelve months ending 31 December 2014. 

 

The Directors are confident that the Group will be able to meet its liabilities as they fall due for the foreseeable future. It is on this basis that the Directors consider it appropriate to prepare the Group's financial statements on a going concern basis.

 

 

2 Reconciliation of operating profit/(loss) to adjusted EBITA and adjusted EBITDA

 

Unaudited

Unaudited

Audited

6 month

6 month

12 month

period ended

period ended

period ended

30 June

30 June

31 December

2014

2013

2013

£000

£000

£000

Operating profit/loss as per accounts

99

(989)

(1,257)

 

 

 

 

Add back

 

 

 

Impairment of intangible

-

-

102

Amortisation of intangible assets

95

95

191

Share-based payments charge

78

72

150

Restructuring costs

-

215

276

Adjusted EBITA

272

(607)

(538)

Depreciation

72

93

185

Adjusted EBITDA

344

(514)

(353)

 

 

3 Earnings per share

Basic earnings per share

The calculation of basic earnings per share is as follows:

Unaudited

Unaudited

Audited

6 month

6 month

12 month

period ended

period ended

period ended

30 June

30 June

31 December

2014

2013

2013

Weighted average number of shares

Issued ordinary shares at 1 January

334,667,538

211,241,086

211,241,086

Effect of shares issued

1,220,068

1,369,661

48,565,965

Weighted average number of shares at end of period

335,887,606

212,610,747

259,807,051

Loss for the period

(74,000)

(1,199,000)

(1,718,000)

 

 

 

 

Basic loss per share in pence

(0.02)

(0.56)

(0.66)

Diluted loss per share in pence

(0.02)

(0.56)

(0.66)

 

 

 

4 Trade and other receivables

Unaudited

Unaudited

Audited

30 June

30 June

31 December

 2014

2013

2013

£000

£000

£000

Trade receivables

3,019

3,255

3,589

Other receivables

69

155

156

Prepayments and accrued income

230

288

187

 

3,318

3,698

3,932

 

 

5 Trade and other payables

Unaudited

Unaudited

Audited

30 June

30 June

31 December

 2014

2013

2013

£000

£000

£000

Trade payables

146

122

48

Social security and other taxes

718

741

801

Other creditors

487

592

468

Accruals and deferred income

1,578

1,577

1,432

 

2,929

3,032

2,749

 

6 Intangible Assets

The intangible assets balance at 30 June 2014 of £6,440,000 includes an amount of £5,750,000 relating to goodwill acquired through business combinations. Impairment of this balance has been assessed as at 30 June 2014 and no adjustment was considered necessary. The Directors believe the assumptions used in testing impairment at 31 December 2013 are still valid and have not materially changed. These assumptions will continue to be reassessed on a six monthly basis.

 

7. Availability of the Interim Report

 

Copies of the report will be available from the Company's office and also from the Company's website www.kellangroup.co.uk.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR BUGDCLSGBGSS
Date   Source Headline
7th Dec 20183:58 pmRNSHolding(s) in Company
3rd Dec 201810:41 amRNSResult of General Meeting
29th Nov 20185:43 pmRNSHolding(s) in Company
29th Nov 201810:15 amRNSHolding(s) in Company
15th Nov 20183:48 pmRNSHolding(s) in Company
15th Nov 201812:57 pmRNSHolding(s) in Company
9th Nov 20187:00 amRNSProposed Cancellation and Notice of GM
25th Sep 20181:54 pmRNSHolding(s) in Company
18th Sep 20187:00 amRNSInterim Results
2nd Jul 20187:00 amRNSPurchase of Secured Fixed Rate Loan Notes
18th Jun 20188:24 amRNSHolding in Company
27th Apr 20182:15 pmRNSResult of AGM
23rd Mar 20187:00 amRNSFinal Results
22nd Sep 20177:00 amRNSInterim results
15th Sep 20177:00 amRNSPurchase of Secured Fixed Rate Loan Notes
19th Jul 20172:14 pmRNSResult of AGM
20th Jun 20177:00 amRNSFinal Results & Notice of AGM
24th Feb 201710:35 amRNSDirectorate Change
5th Jan 20177:00 amRNSFurther re. Redemption of Loan Notes & Refinancing
29th Dec 20164:14 pmRNSHolding(s) in Company
11th Nov 201612:59 pmRNSDirectorate Change and PDMR appointment
28th Oct 20167:20 amRNSHolding(s) in Company
26th Oct 20163:15 pmRNSRedemption of Convertible Loan Notes & Refinancing
19th Aug 20167:00 amRNSInterim Results for 6 months ended 30 June 2016
15th Apr 20163:27 pmRNSResult of AGM
14th Mar 20167:00 amRNSPreliminary Results for year ended 31 Dec 2015
25th Feb 20169:10 amRNSChange of Adviser
15th Feb 20163:44 pmRNSDirector's Disclosure
8th Jan 20162:00 pmRNSAdoption of Financial Reporting Standard (FRS) 101
4th Sep 20157:00 amRNSHalf Yearly Report
17th Aug 20159:19 amRNSHolding(s) in Company
21st May 20152:37 pmRNSResult of AGM
24th Apr 20157:00 amRNSFinal Results
4th Mar 20154:29 pmRNSDirectorate Changes
24th Feb 20157:00 amRNSCorrection: Issue of Equity
20th Feb 20154:30 pmRNSIssue of Equity
11th Feb 201512:40 pmRNSTerms for extension of Loan Notes & Board Changes
15th Jan 201511:28 amRNSDirectorate Change
13th Jan 20154:57 pmRNSTrading update and Loan Notes discussions
7th Nov 20144:27 pmRNSDirectorate Change
5th Sep 20147:00 amRNSHalf Yearly Report
29th Aug 20142:29 pmRNSTotal Voting Rights
14th Aug 20147:00 amRNSIssue of Equity
19th May 20147:00 amRNSDirector/PDMR Shareholding
9th May 20142:54 pmRNSResult of AGM
28th Apr 20141:02 pmRNSDirector Declaration
11th Apr 20147:00 amRNSFinal Results
28th Feb 20149:06 amRNSTotal Voting Rights
11th Feb 20147:00 amRNSIssue of Equity
3rd Oct 201311:12 amRNSHolding(s) in Company

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.