We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksKazera Global Regulatory News (KZG)

Share Price Information for Kazera Global (KZG)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 0.65
Bid: 0.60
Ask: 0.70
Change: 0.00 (0.00%)
Spread: 0.10 (16.667%)
Open: 0.65
High: 0.65
Low: 0.65
Prev. Close: 0.65
KZG 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

7 Jul 2011 07:00

RNS Number : 9207J
Managed Support Services PLC
07 July 2011
 



FOR IMMEDIATE RELEASE

7 July 2011

Managed Support Services plc

 

PRELIMINARY RESULTS FOR THE TWELVE MONTHS ENDED 31 MARCH 2011

Managed Support Services plc ("MSS") announces its preliminary results for the year ended 31 March 2011 KEY HIGHLIGHTS

 

·; Two acquisitions successfully completed

 

·; Group turnover increased from £15.3 million to £26.6 million

 

·; Return to normalised operating profit*

 

·; Activity levels recovering in second quarter after slow start

 

 

 

* Normalised operating profit is stated before restructuring costs, amortisation of intangible assets, Share Based Payments and acquisition related costs. Statutory loss for the period was £1.38m.

 

Commenting on the results, Simon Beart, Chief Executive said:

 

"We have now assembled a nationwide capacity to deliver Building Services and Environmental Compliance to our growing customer base. We expect further new business gains in due course as the Group continues to gain recognition and profile in its markets."

 

 

FOR FURTHER INFORMATION, PLEASE CONTACT:

Managed Support Services plc:

Simon Beart, Chief Executive

Piers Wilson, Finance Director

07710 444370

01483 735703

Cenkos Securities plc:

Stephen Keys

020 7397 8900

Camilla Hume

Buchanan Communications:

Richard Darby

020 7466 5000

Nicola Cronk

 

Notes to editors

 

Managed Support Services plc is a leading supplier of Environmental Compliance and technical Building Services. The Group provides a broad range of Environmental Compliance services and HVAC building maintenance services for commercial properties. MSS operates in a range of diverse markets with customers managing or owning commercial property, hotels and retail buildings. Further information is obtainable from www.mssplc.com.

 

CHIEF EXECUTIVE'S REVIEW

 

Overview

 

The year to March 2011 was our first full year of trading as a specialist Building Services provider. The Group now operates on a national basis. We specialise in providing complex, engineering based solutions for our customers, as well as the provision of planned and reactive maintenance, primarily for Heating, Ventilation and Air Conditioning ("HVAC") systems.

 

We believe customers understand and value our specialist focus on engineered solutions including the ability to manage large, capital projects. Where customers also wish for "soft" services such as cleaning or guarding, we provide these needs through partnership arrangements thereby giving our customers choice and access to best in class provision.

 

The substantial increase in turnover to £26.6 million from £15.3 million reflects previous acquisitions and the increased scale of the Group. Gross margin has also recovered substantially from the prior year. This improvement illustrates the benefits of margin management, improved sales mix and operational gearing.

 

Trading

 

Following last year's operating losses and low levels of turnover, it is a pleasure to be reporting an operating trading profit before exceptional items and other non trading costs of approximately £0.8 million for the year. The improvement in gross margin is obviously gratifying, reflecting growing efficiencies and the contribution of the higher margin Compliance units. This operating return represents only 2.9 per cent. on sales. The Board clearly has ambitions to improve this figure considerably.

 

During the year we completed the integrations of the separately acquired trading units of Status Building Services and Environmental Control Services ("ECS"), which together with the original maintenance activities within the Group, are now operating as one national unit, MSS Building Services. The integration process required the closure of surplus administration office space and considerable management simplification.

 

We also completed the acquisition of Data Sound Limited in April 2010, which now forms the core of our Health and Safety and Compliance offering, based in our Central London offices.

 

Finally, at the end of the year we upgraded our core IT systems from the previous, packaged solution to a much improved proprietary solution which offers superior management of the service elements of the business as well as improved day to day flexibility to control the complex, daily demands of a nationwide maintenance business.

 

In the context of achieving so much in the year, it was therefore disappointing to discover that there had been a significant, although temporary, failure to control certain contracts in the core maintenance unit. This led to cost recoverability issues and ultimately write offs. In normal circumstances these costs would have been recoverable. Further details are provided in the Financial Commentary.

 

The Group's UK Managing Director was not capable of meeting the challenge of integrating the enlarged Group and, as previously disclosed, he was dismissed. Thereafter, the Board moved swiftly to impose greatly improved internal controls. Within a very short period of time operational control was re-established.

 

The Board is pleased to report that not only are the improved KPIs and metrics clearly understood across the Group, but our proprietary IT platform, Nucleus is now delivering operational and reporting efficiencies and continues to impress with its functionality.

 

Nucleus is maintained by our offshore development office in India, modifications or extensions can therefore be delivered swiftly, at very modest cost. Nucleus is a lower cost and more functional solution than the third party packages available.

 

 

Group activities

 

The Group's Building Services offering focuses primarily on the provision of planned and preventative maintenance and complex engineering solutions. These services in the South are delivered by our London Regional management team based in the former ECS office in Wembley. This unit represents the consolidation of three former trading entities.

 

London Regional services the maintenance and complex engineering needs of several large, owner occupiers as well as a broad customer base of Managing Agents who maintain commercial real estate on behalf of their clients. The relevant customer properties are concentrated primarily within the M25. The location of the Wembley site is therefore ideal for management control and engineering efficiency.

 

Our engineering and HVAC services for the balance of the UK are managed from our Manchester office. Our Manchester office primarily serves the needs of our major Corporate customers. The expansion of our Manchester presence has been driven by the desire to support our major Corporate customers who have a concentration in and around Manchester and the North West. To deliver high levels of service it is important to offer proximity for customers.

 

Our Health & Safety and Compliance division enjoyed a robust trading year, although the development of our Water Services business has only picked up reasonable traction since the year end. The combination of these services, together with the ability to offer Fire & Electrical compliance means that we have a strong Compliance offering for our maintenance customers. Our core Compliance offering remains the provision of Health & Safety monitoring for a diversified customer base. Customer risks and legal exposures are managed by our team of Consultants and during the year we will be rolling out our in house software solution under the brand name Compleye.

 

The core compliance unit was acquired in April 2010 and now trades as MSS Heath & Safety Limited. This unit now enjoys the benefits of a corporate structure, accurate and timely financial reporting and experienced leadership. Our Health & Safety Consultants are a key asset and with improved customer interface, we expect the customer base to grow during the current year.

 

Board

 

Euan McAlpine, who has been a non executive director since September 2008, has decided not to apply for re-election at the General Meeting in August due to increasing commitments with his other directorships. We would like to thank Euan for his important and valuable contribution to the Group and we have benefited much from his relevant sector experience. The Board is currently seeking a replacement non executive director.

 

Group strategy

 

We believe that MSS has now established the key elements of a competitive and attractive Building Maintenance and Compliance services platform. It was therefore pleasing to announce a significant contract extension recently with Co-op Financial Services for their Leek campus with an annual contract value close to £1m.

 

We have a material commitment to new business sales to drive the expansion of our activities and as a result of our increasing recognition in the market, we now enjoy a promising bid pipeline. It seems reasonable to expect further new business wins over time.

 

It is our strategy to focus on sales led, organic growth, whilst continuing to improve the efficiency of the cost base. To the extent that the Group is able to win incremental business, net of the usual market churn, operational gearing will benefit net returns.

 

In terms of cash flow, following the issue of the Loan Notes in March, we will continue to invest in our supply chain, if necessary at the expense of the conversion rate of operating profit to cash flow. Our supplier base is critical to customer service levels. With regard to funding future growth, our facilities with Lloyds, which have recently been renewed, are ideally structured to manage the working capital needs arising from turnover growth.

 

 

Prospects

 

Last year saw many achievements at MSS including the creation of a nationwide brand and service capability, major Corporate customer gains and the integration of several acquisitions. The short term management failings were clearly a disappointment and a painful episode, but management redress was rapid and more importantly, effective.

 

Market conditions in the first quarter of our new financial year were very difficult. The well publicised travails of the construction sector during the last few months had a material impact on our capital project related units.

 

This will adversely impact our first half performance, however, we believe we are now seeing the prospect of activity levels recovering and there are further considerable benefits to emerge from the new operating structure. Our intention is to build sales and to finish the year with a satisfactory run rate of activity in what we hope will become slightly less demanding markets.

 

 

 

 

Simon Beart

Chief Executive

 

  

FINANCIAL COMMENTARY

 

Results

 

This year's results reflect the positive contribution made by the two businesses acquired during the year, the continued rationalisation of the cost base and the investment in our core IT platform to deliver future sustainable organic growth.

 

Revenue for the year was £26.6m an increase of £11.3m from the prior year figure of £15.3m. As noted above, this increase was primarily due to a full year contribution from acquisitions made in the previous year, notably Status Building Services, and the two acquisitions made this year, Data Sound and ECS. The value of the contracted revenue book, adjusted for acquisitions, has remained fairly stable during the year, with strong organic sales growth offset by higher than usual contract losses in the Status contract book as this business was rationalised and integrated into the Group.

 

The Group achieved a gross margin of 32 per cent. for the full year, compared to 24 per cent. last year and 32 per cent. for the first six months of the year. As noted in the interim results, this improvement from the prior year is largely as a result of a better mix of revenue. However, as the mix changes and with the continued difficult market conditions, it is expected that the Group's blended gross margin going forward will be in the region of 30 per cent.

 

The Group's adjusted operating profit (before restructuring costs, amortisation of intangible assets, share based payment charges and costs associated with acquisitions) was £0.8m. The statutory operating loss was £1.4m.

 

As described in the CEO's review, the non recurring restructuring costs during the year relate primarily to the one off costs incurred as a result of the mid year failure to control the recoverability of costs arising from maintenance contracts. As a result of this management failure, a total of £0.5m was written off as non recoverable during the year. By year end a significant system upgrade had been implemented so that WIP is now monitored daily and reported to the Board weekly. Full provision is made against all WIP over 60 days. In addition, an amount of £0.3m has been recognised in exceptional costs for redundancy and integration costs incurred in the year. These costs are shown as restructuring of activities in the Consolidated Income Statement.

 

The costs associated with acquisitions are now reported through the income statement, rather than as a cost of acquisition in the balance sheet, following the implementation of IFRS 3 (2008). The amounts in this year relate to corporate finance fees, legal fees and external due diligence fees incurred on the acquisitions of Data Sound and ECS.

 

Balance sheet

 

The Group ended the year with net debt of £2.7m, comprising £3.0m of short term borrowings from Lloyds Bank, £0.5m of Loan Notes and £0.8m of cash. The cash balance was higher than usual as the proceeds of the Loan Note were received on the last day of the financial year.

 

Core working capital, being the difference between trade debtors and trade creditors, increased during the year from £0.4m to £2.2m. This was partly as a result of acquisitions, but primarily due to an increase in Group debtor days from 48 to 55 and a decrease in group creditor days from 71 to 60. There have, however, been no material bad debts in the period. Creditor days have fallen significantly as we have made a conscious effort to speed up supplier payments to ensure supplier support. This process will continue in the current year with a target to reduce creditor days to less than 50.

 

Total Work in Progress at year end was £0.5m. This can be analysed as to £0.4m in relation to the maintenance business and £0.1m for the installation units. The maintenance related WIP arises due to the normal delay between performing work on site, and the processing of the relevant paperwork before the customer invoice can be raised. The current WIP balance represents approximately one week's worth of maintenance related revenue.

 

  

Cash flow

 

Operating cash outflow before restructuring cash costs was £1.7m compared to £1.8m last year. The operating cash outflow this year, is due almost entirely to the movement in working capital described above and a small reduction in provisions.

 

Capital expenditure in the year was £457,000, partly funded by a depreciation charge of £323,000. The largest spend was approximately £350,000 which was invested in IT equipment and the development of the Nucleus IT platform. This investment will improve the management of contracts and enable better utilisation and productivity of mobile engineers.

 

Acquisitions and deferred consideration

 

The Group made two acquisitions in the year with total net cash consideration of £6.3m. At year end the remaining deferred consideration in respect of these acquisitions was £350,000 payable in the year to 31 March 2012. The deferred consideration due at the end of the previous year being £1.27m was paid in full in the year.

 

The two acquisitions in the year resulted in the recognition at year end of additional intangible assets (customer relationships) of £2.6m and additional goodwill of £4m. The intangible asset is being amortised over a period of six years.

 

The acquisition of Data Sound was funded from existing cash balances, the acquisition of ECS was funded from the proceeds of a share placing undertaken at the time of the acquisition to raise approximately £2.9 million.

 

Bank facilities

 

The Group has recently renewed its working capital facility with Lloyds Banking Group, for a further year, with a maximum facility size of £3.5m. Interest is paid monthly at 2.5 per cent. over base rate.

 

Going concern

 

In determining that the Group's results can be presented on a going concern basis, the Directors have considered all relevant factors including forecast cash flows, borrowing facilities which have been recently renewed and risks related to its business activities. The Group Budget indicates operating profits and positive operating cash flow in the period to 31 March 2012 and the Group maintains and regularly reviews detailed daily/monthly cash flow forecasts for the following three months.

 

Having considered all these factors the Directors are satisfied that the Group has sufficient resources to enable it to continue to trade for at least twelve months from the date of signing the financial statements. Accordingly, these financial statements have been prepared on a going concern basis.

 

Tax

 

No taxation charge or deferred tax asset has been provided in the year in respect of trading during the period. The tax charge arising during the year represents a tax adjustment in relation to trading in a prior period. During the year the Group reached agreement with HMRC for the business of ECS to be transferred to MSS Building Services, to enable the use of carry forward tax losses in the company. No deferred tax asset has been recognised as at 31 March 2011.

 

 

 

 

Piers Wilson

Group Finance Director

 

 

Consolidated Income Statement

for the year ended 31 March 2011

Year ended

Year ended

Note

31 March 2011

31 March 2010

£'000

£'000

Revenue

26,582

15,318

Cost of sales

(18,167)

(11,598)

GROSS PROFIT

8,415

3,720

Administrative expenses before items identified below

(7,642)

(5,400)

OPERATING PROFIT / (LOSS) BEFORE ITEMS

773

(1,680)

IDENTIFIED BELOW

Restructuring of activities

(786)

(573)

Closure costs of MSS Projects Limited

-

(1,229)

Non cash amortisation of intangible assets

(693)

(136)

Impairment of goodwill

-

(1,000)

Non cash increase in Share Based Payment reserve

(236)

(334)

Costs associated with acquisitions

(348)

-

OPERATING LOSS

(1,290)

(4,952)

Financial income

5

54

Financial expenses

(71)

(3)

LOSS BEFORE TAX

(1,356)

(4,901)

Income tax

(26)

50

LOSS FOR THE PERIOD

(1,382)

(4,851)

Attributable to:

Owners of the Company

(1,377)

(4,851)

Non-controlling interests

(5)

-

BASIC LOSS PER SHARE (pence)

1

 (0.74)

 (2.94)

DILUTED LOSS PER SHARE (pence)

1

 (0.74)

 (2.94)

All results are derived from continuing operations

There are no recognised gains or losses in either period other than the loss for that period and therefore no consolidated statement of comprehensive income is presented.

 

 

Consolidated statement of changes in equity

for the year ended 31 March 2011

 

Year ended

31 March 2011

Year end

31 March 2010

 

£'000

£'000

 

 

At beginning of period

7,568

12,060

 

Loss for the financial period

(1,382)

(4,851)

 

Issue of share capital

446

-

 

Increase in share premium account

2,474

-

 

Increase in share based payment reserve

236

334

 

Minority interest

-

25

 

 

AT END OF PERIOD

9,342

7,568

 

 

 

 

Company statement of changes in equity

for the year ended 31 March 2011

 

Year ended

31 March 2011

Year end

31 March 2010

 

£'000

£'000

 

 

 

At beginning of period

11,538

13,330

 

Loss for the financial period

(1,634)

(2,126)

 

Issue of share capital

446

-

 

Increase in share premium account

2,474

-

 

Increase in share based payment reserve

236

334

 

 

AT END OF PERIOD

13,060

11,538

 

 

 

Consolidated Balance Sheet

as at 31 March 2011

Year ended

Year ended

Note

31 March 2011

31 March 2010

£'000

£'000

NON CURRENT ASSETS

Goodwill

8,000

4,000

Other intangible assets

4,145

2,165

Property, plant and equipment

804

495

12,949

6,660

CURRENT ASSETS

Work in progress

3

499

205

Trade and other receivables

4

6,594

3,885

Cash and cash equivalents

815

4,135

Assets held for sale

-

180

7,908

8,405

TOTAL ASSETS

20,857

15,065

CURRENT LIABILITIES

Trade and other payables

5

(7,641)

(6,847)

Short term borrowings

(3,017)

(177)

Current tax liability

(234)

(117)

Obligations under finance leases

(66)

(68)

Provisions for liabilities

(46)

(190)

(11,004)

(7,399)

NET CURRENT (LIABILITIES) / ASSETS

(3,096)

1,006

NON CURRENT LIABILITIES

Convertible loan notes

5

(500)

-

Obligations under finance leases

(11)

(22)

Provisions for liabilities

-

(76)

(511)

(98)

TOTAL LIABILITIES

(11,515)

(7,497)

NET ASSETS

9,342

7,568

EQUITY

Share capital

2,098

1,652

Share premium account

7,373

4,899

Special reserve

-

4,647

Share based payments reserve

1,456

1,220

Retained earnings

(1,605)

(4,875)

Equity attributable to owners of the Company

9,322

7,543

Non-controlling interests

20

25

TOTAL EQUITY

9,342

7,568

 

 

Company Balance Sheet

as at 31 March 2011

Year ended

Year ended

31 March 2011

31 March 2010

£'000

£'000

NON CURRENT ASSETS

Investments in subsidiaries

475

475

475

475

CURRENT ASSETS

Trade and other receivables

13,309

8,612

Cash and cash equivalents

405

3,494

13,714

12,106

TOTAL ASSETS

14,189

12,581

CURRENT LIABILITIES

Trade and other payables

(624)

(903)

Provisions for liabilities

(5)

(140)

(629)

(1,043)

NET CURRENT ASSETS

13,085

11,063

NON CURRENT LIABILITIES

Convertible loan notes

(500)

-

(500)

-

TOTAL LIABILITIES

(1,129)

(1,043)

NET ASSETS

13,060

11,538

EQUITY

Share capital

2,098

1,652

Share premium account

7,373

4,899

Special reserve

-

4,647

Share based payments reserve

1,456

1,220

Retained earnings

2,133

(880)

TOTAL EQUITY

13,060

11,538

 

 

 

Consolidated cash flow statement

for the year ended 31 March 2011

Year ended

Year ended

Note

31 March 2011

31 March 2010

£'000

£'000

NET CASH USED IN OPERATING ACTIVITIES

(1,710)

(1,774)

BEFORE PAYMENT OF RESTRUCTURING COSTS

7

Restructuring and cash closure costs

(786)

(2,137)

NET CASH USED IN OPERATING ACTIVITIES

(2,496)

(3,911)

INVESTING ACTIVITIES

Interest received

5

54

Proceeds from sale of assets held for sale

150

-

Proceeds on disposal of property, plant and equipment

792

9

Purchases of property, plant and equipment

(457)

(270)

Acquisition of businesses

Cash paid

(7,972)

(4,216)

Cash acquired

1,677

710

Deferred consideration payments

(1,266)

(234)

NET CASH USED IN INVESTING ACTIVITIES

(7,071)

(3,947)

FINANCING ACTIVITIES

Increase in short term borrowings

2,840

(11)

Repayment of obligations under finance leases

(13)

(21)

Proceeds on issue of convertible loan notes

500

-

Net proceeds of share issue in subsidiary

-

25

Net proceeds of share issue

2,920

-

NET CASH FROM / (USED IN) FINANCING ACTIVITIES

6,247

(7)

NET DECREASE IN CASH

(3,320)

(7,865)

CASH AT THE BEGINNING OF PERIOD

4,135

12,000

CASH AT THE END OF THE PERIOD

815

4,135

 

 

Company cash flow statement

for the year ended 31 March 2011

Year ended

Year ended

31 March 2011

31 March 2010

£'000

£'000

NET CASH USED IN OPERATING ACTIVITIES

(6,573)

(9,408)

INVESTING ACTIVITIES

Interest received

530

113

Proceeds from sale of investments

-

2,500

Purchases of businesses

(466)

(234)

Investment in subsidiary

-

(475)

NET CASH FROM INVESTING ACTIVITIES

64

1,904

FINANCING ACTIVITIES

Net proceeds of convertible loan stock issue

500

-

Net proceeds of share issue

2,920

-

NET CASH FROM FINANCING ACTIVITIES

3,420

-

NET DECREASE IN CASH

(3,089)

(7,504)

CASH AT THE BEGINNING OF PERIOD

3,494

10,998

CASH AT THE END OF THE PERIOD

405

3,494

 

 

 

1. LOSS PER SHARE

The calculation of basic and diluted loss per share is based on the following data:

2011

2010

£'000

£'000

Loss

Loss for the purposes of basic and diluted earnings per share

(1,382)

(4,851)

Number of shares

Weighted average number of shares for the purposes of basic earnings per share

187,503,084

165,203,976

Potentially dilutive ordinary shares

2,750,000

-

Weighted average number of shares for the purposes of diluted earnings per share

190,253,084

165,203,976

Loss per share

Basic loss per share (p)

(0.74)

(2.94)

Diluted loss per share (p)

(0.74)

(2.94)

ADJUSTED PROFIT / (LOSS) PER SHARE

Loss as above

(1,382)

(4,851)

Restructuring of activities

786

573

Amortisation of intangible assets

693

136

Increase in share based payment reserve

236

334

Closure costs of MSS Projects

-

1,229

Impairment of goodwill

-

1,000

Costs associated with acquisitions

348

-

Tax effect of items above at 28% (2010: 28%)

-

 -

681

(1,579)

Adjusted basic profit / (loss) per share

0.36

(0.96)

Adjusted diluted profit / (loss) per share

0.36

(0.96)

 

 

 

2. ACQUISITION OF SUBSIDIARIES

MSS Health and Safety Limited

(previously Data Sound Limited)

 

On 15 April 2010, the Group acquired 100% of the issued share capital of MSS Health and Safety Limited, gaining control, for a cash consideration of £2,942,000. This transaction has been accounted for by the purchase method of accounting. The acquisition was made for the long term interests of the Group.

Final

fair value

Total final

Book value

adjustments

fair value

£'000

£'000

£'000

Net assets acquired

Plant, property and equipment

80

(72)

8

Trade and other receivables

605

(73)

532

Cash and cash equivalents

60

-

60

Trade and other payables

(329)

(181)

(510)

Deferred Income

(403)

(500)

(903)

13

(826)

(813)

Goodwill

2,500

Intangible assets

1,255

Gross consideration

2,942

Satisfied by:

Cash

2,942

Directly attributable costs of £181,600 have been expensed to the Income statement.

Net cash outflow arising on acquisition

Cash consideration

2,942

Less cash and cash equivalents acquired

(60)

Net consideration

2,882

The goodwill arising on the acquisition of MSS Health and Safety Limited is attributable to the anticipated profitability of the distribution of the Group's services in the new markets and the anticipated future operating synergies from the combination. The intangible asset represents acquired customer relationships.

MSS Health and Safety Limited contributed £2,339,000 to revenue and a profit of £576,000 (before Group management charges) to loss before tax for the period between the date of acquisition and the balance sheet date.

If the acquisition of MSS Health and Safety Limited had been completed on the first day of the financial year, Group revenues and Group loss attributable to equity holders of the parent would have been the same as those included in the Group's result.

 

 

 

2. ACQUISITION OF SUBSIDIARIES (continued)

 

Environmental Control Services Limited

On 30 September 2010, the Group acquired 100% of the issued share capital of Environmental Control Services Limited, gaining control, for a net cash consideration of £3,413,000. This transaction has been accounted for by the purchase method of accounting. The acquisition was made for the long term interests of the Group.

Provisional

Total

fair value

provisional

Book value

adjustments

fair value

£'000

£'000

£'000

Net assets acquired

Plant, property and equipment

835

109

944

Trade and other receivables

2,163

(233)

1,930

Cash and cash equivalents

1,617

-

1,617

Trade and other payables

(1,470)

(466)

(1,936)

3,145

(590)

2,555

Goodwill

1,500

Intangible assets

1,325

Gross consideration

5,380

Satisfied by:

Cash

5,030

Deferred consideration

350

5,380

Directly attributable costs of £166,023 have been expensed to the Income statement.

Net cash outflow arising on acquisition

Cash consideration

5,030

Less cash and cash equivalents acquired

(1,617)

Net consideration

3,413

The goodwill arising on the acquisition of Environmental Control Services Limited is attributable to the anticipated profitability of the distribution of the Group's services in the new markets and the anticipated future operating synergies from the combination. The intangible asset represents acquired customer relationships.

Environmental Control Services Limited contributed £4,297,000 to revenue and a profit of £465,000 (before Group management charges) to loss before tax for the period between the date of acquisition and the balance sheet date.

 

 

 

3. WORK IN PROGRESS

Year ended

Year ended

31 March

31 March

2011

2010

£'000

£'000

Work in progress

Maintenance contracts

394

205

Installation projects

105

-

Maintenance contracts

499

205

The Maintenance contract WIP of £394,000 is stated at cost and arises due to the normal delay between performing work on site and the processing of the relevant paperwork prior to customer invoicing. The WIP arising on installations is the net figure, across all installation contracts, of the costs incurred in advance of billing (£357,000) and invoices raised in advance of incurring relevant costs (£252,000).

 

4. TRADE AND OTHER RECEIVABLES

Group

Company

2011

2010

2011

2010

 

£'000

£'000

£'000

£'000

 

 

Amounts receivable for the sale of goods

5,974

3,612

-

-

 

Allowance for doubtful debts

(336)

(296)

-

-

 

5,638

3,316

-

-

 

 

Amounts due from Group undertakings

-

 -

13,249

8,591

 

Other debtors

158

113

30

6

 

Prepayments

798

454

30

15

 

Corporation tax

-

2

-

-

 

6,594

3,885

13,309

8,612

 

 

The average credit period taken on sale of goods is 56 days (2010: 48 days). The provision for estimated irrecoverable amounts from the sale of goods was £336,000 (2010: £296,000). In determining the recoverability of trade receivables, the Group considers any change in the credit quality of the trade receivable from the date credit was initially granted up to the reporting date. The Group has no significant concentration of credit risk, with exposure spread over a large number of counterparties and customers. Accordingly, the Directors believe that there is no further credit risk provision required in excess of the allowance for doubtful receivables.

Group

2011

2010

Movement in the allowance for doubtful debts

£'000

£'000

Balance at the beginning of the period

296

338

Acquired provision

50

57

Amount (released) / provided for in period

(2)

89

Amounts written off as uncollectable

(8)

(188)

Balance at the period end

336

296

 

 

 

5. TRADE AND OTHER PAYABLES

Group

Company

2011

2010

2011

2010

£'000

£'000

£'000

£'000

Trade creditors

3,396

2,967

118

116

Amounts owed to group undertakings

 -

-

275

-

Social security and other taxes

653

215

-

-

Deferred consideration

350

1,266

-

466

Other creditors

1,074

597

136

16

Deferred income

1,044

522

 -

-

Convertible loan notes

500

-

500

 -

Accruals

1,124

1,280

95

305

8,141

6,847

1,124

903

Split as:

Non current liabilities

500

-

500

-

Current liabilities

7,641

6,847

624

903

8,141

6,847

1,124

903

Trade creditors and accruals principally comprise amounts outstanding for trade purchases and ongoing costs. The average credit period taken for trade purchases is 60 days (2010: 71 days)

 

Convertible Loan Notes were issued on 31 March 2011 with a total nominal value of £500,000. The Convertible Loan Notes are convertible by the Note holder into new Managed Support Services plc ordinary shares at the conversion price of 5 pence per ordinary share. The maximum number of new ordinary shares to be issued if all Loan Notes are converted is 10 million, equivalent to approximately 5 per cent. of the currently issued outstanding ordinary share capital.

 

If conversion does not take place before 31 January 2015, the Convertible Loan Notes will be redeemed at par by the Company. The notes yield 7 per cent. per annum, paid semi annually in arrears.

 

6. SHARE CAPITAL

31 March

31 March

2011

2010

£'000

£'000

Issued and fully paid

209,802,191 ordinary shares of 1p each (2010: 165,203,976)

2,098

1,652

On 29 September 2010, 44,285,715 shares were placed at 7p per share, in addition a further, 312,500 shares were placed at 8p per share, in both cases in relation to the acquisition of Environmental Control Services Limited.

 

 

7. NOTES TO THE CASH FLOW STATEMENT

Group

Company

2011

2010

2011

2010

£'000

£'000

£'000

£'000

Operating loss from continuing activities

(1,290)

(4,952)

(2,164)

(2,239)

Adjustments for:

Depreciation of property, plant and equipment

323

101

-

-

Amortisation of intangible assets

693

136

-

-

Impairment of Goodwill

-

1,000

-

-

Impairment of investments

-

-

-

2,000

Share based payments

236

334

236

334

Profit on disposal of investments

-

-

-

(1,463)

 (Profit)/loss on disposal of property, plant and equipment

(15)

11

-

-

Operating cash flows before movement in working capital

(53)

(3,370)

(1,928)

(1,368)

Decrease / (increase) in work in progress

(244)

267

-

-

Decrease / (Increase) in receivables

(361)

1,908

(4,697)

(7,352)

(Decrease) / increase in payables

(1,433)

(2,323)

187

(306)

Decrease in provisions

(220)

(506)

(135)

(382)

Cash utilised by operations

(2,311)

(4,024)

(6,573)

(9,408)

Income taxes (paid) / received

(114)

116

-

-

Interest paid

(71)

(3)

-

-

Net cash flow from operating activities

(2,496)

(3,911)

(6,573)

(9,408)

Restructuring costs paid in period

786

2,137

-

-

Net cash flow from operating activities

before payment of restructuring costs

(1,710)

(1,774)

(6,573)

(9,408)

 

8. The accounting policies adopted in the preparation of this audited preliminary announcement are consistent with those set out in the audited Group financial statements for the year ended 31 March 2011.

 

The financial information set out above does not constitute the company's statutory accounts for the years ended 31 March 2011 or 2010, but is derived from those accounts. Statutory accounts for 2010 have been delivered to the Registrar of Companies and those for 2011 will be delivered following the company's Annual General Meeting. The auditors have reported on those accounts; their reports were unqualified, did not draw attention to any matters by way of emphasis without qualifying their report and did not contain statements under s498(2) or (3) Companies Act 2006.

 

It is intended to post the Annual Report to shareholders in early July 2011, copies of this report will be available from the Company Secretary at One Crown Square, Church Street East, Woking, Surrey GU21 6HR and from the Company's website www.mssplc.com.

 

This announcement was approved by the Directors on 6 July 2011.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SSAFMMFFSEDW
Date   Source Headline
27th Mar 20247:00 amRNSInterim Results
5th Mar 202412:44 pmRNSChange Of Registered Office
17th Jan 20245:16 pmRNSResult of AGM
4th Jan 20247:00 amRNSHolding(s) in Company
22nd Dec 20231:01 pmRNSHolding(s) in Company
22nd Dec 20231:00 pmRNSHolding(s) in Company
15th Dec 20237:00 amRNSFinal Results, Annual Report & Notice of AGM
14th Dec 20237:00 amRNSStrategic Shareholder Update
13th Dec 20233:03 pmRNSHolding(s) in Company
8th Dec 20231:02 pmRNSHolding(s) in Company
28th Nov 20237:00 amRNSDiamond Project Update
6th Oct 20237:00 amRNSHeavy Minerals Sands Project Update
5th Oct 20237:00 amRNSHolding(s) in Company
13th Sep 202310:53 amRNSHolding(s) in Company
21st Jul 202312:28 pmRNSHolding(s) in Company
20th Jul 20238:45 amRNSDirector/PDMR Shareholding
13th Jul 20237:00 amRNSReceipt Of Further Aftan Payment
5th Jul 20237:00 amRNSCorporate And Operational Update
29th Jun 20232:00 pmRNSHolding(s) in Company
29th Jun 20232:00 pmRNSHolding(s) in Company
31st May 20237:00 amRNSHolding(s) in Company
16th May 20237:00 amRNSGrant Of Options
11th May 20239:16 amRNSHolding(s) in Company
26th Apr 20231:51 pmRNSResult of AGM
20th Apr 202312:12 pmRNSHolding(s) in Company
19th Apr 20237:00 amRNSBoard Appointment
11th Apr 20237:00 amRNSInvestor Presentation
29th Mar 20239:50 amRNSHolding(s) in Company
29th Mar 20237:00 amRNSInterim Results
28th Mar 20233:00 pmRNSHolding(s) in Company
24th Mar 20239:27 amRNSHolding(s) in Company
16th Mar 20237:30 amRNSRestoration - Kazera Global plc
16th Mar 20237:00 amRNSFY2022 Results, Corporate Update & AGM Notice
10th Mar 20237:00 amRNSHolding(s) in Company
1st Mar 202312:49 pmRNSResignation of Executive Director
28th Feb 20235:41 pmRNSDelay of Results & Trading Update
9th Jan 20237:00 amRNSReceipt of further payment
3rd Jan 20237:30 amRNSSuspension - Kazera Global plc
30th Dec 202212:05 pmRNSReceipt of payment
29th Dec 20227:00 amRNSDelay of Results and Trading Update
20th Dec 20221:02 pmRNS100% disposal of African Tantalum Limited -REPLACE
20th Dec 20227:00 amRNS100% disposal of African Tantalum Limited
24th Nov 20223:31 pmRNSHolding(s) in Company
17th Oct 202211:55 amRNSHolding(s) in Company
17th Oct 20227:00 amRNSUpate Corporate Presentation
17th Oct 20227:00 amRNSUpdated Corporate Presentation
4th Oct 20227:00 amRNSAlign Research Coverage
20th Sep 20227:00 amRNSGrant of Options
31st Aug 20227:00 amRNSWalviskop Mining Permit granted
17th Aug 20227:01 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.