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 picksMs Intl. Regulatory News (MSI)

Share Price Information for Ms Intl. (MSI)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 970.00
Bid: 950.00
Ask: 990.00
Change: -35.00 (-3.48%)
Spread: 40.00 (4.211%)
Open: 1,005.00
High: 1,005.00
Low: 969.00
Prev. Close: 1,005.00
MSI 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

22 Jun 2021 07:00

RNS Number : 6169C
MS International PLC
22 June 2021
 

 

Chairman's Statement

 

 

Results and Review

 

It is both pleasing and reassuring to report that for the year ended 30th April 2021, the Company returned to profits with a pre-tax figure of £1.59m (2020 - loss £3.25m) on revenue of £61.54m (2020 - £61.15m). Basic earnings per share amounted to 7.2p, (2020 - loss per share of 15.1p). The balance sheet has strengthened, with total cash increased to £23.56m (2020 - £16.30m).

 

Exceptionally good progress has been made across the Group, despite the negative and distracting influence of the global pandemic. Furthermore, the outlook is now much brighter than we could have imagined twelve months ago. We have lost neither skills, nor potential market opportunities and are now starting to benefit from the numerous ambitious development projects and investment programmes that we have been diligently progressing over the past few years.

 

'Defence'

 

We continued to stay abreast of our obligations to our many international defence business customers, completing sales of new weapon installations, whilst fully supporting and servicing customers around the world, including twelve individual navies. International marketing activity was, by enforced necessity, sadly restrained. The home market with the UK MoD remains, disappointingly subdued.

 

Pleasingly, a request from the US Navy, that we field our 'state of the art' 30mm MSI-DS naval weapon system for an evaluation trials programme resulted in a highly positive outcome. We have since been awarded a contract for the supply of seven systems, the first of which has now been delivered directly to the US Navy. We are hopeful that these sales may well lead to follow on production orders. In addition, following the award of that contract, we received an order from a US shipbuilder to supply eight similar weapon systems for a US government Foreign Military Sales Programme.

 

This important break-through in the United States defence market, is a direct result of our persistent and purposeful marketing effort within the US over many years and our relentless, and crucially important, investment in product development programmes for the world markets.

 

'Forgings'

 

This division started the period in a relatively weak business environment, centred around a Brexit settlement and the overhanging potential loss or reduction in fork-arm requirements from our many EU based customers; then Covid hit! The uncertainties were not helped by the growing deterioration in the availability and supply of raw materials and components and their increasing costs. Not only were our own requirements affected but also those of our customers' other material requirements.

 

Market conditions only started to improve in early 2021, after many of our existing and potential customers reverting to a 'buy-local' philosophy, rather than continuing to buy 'economic dumped' product from China, where reliability of supply had seriously deteriorated. This positive trend for us, when added to our earlier restructuring of our UK operations, at last brought some positive economic sanity into the international markets we serve through our indigenous fork-arm manufacturing plants in the UK, plus North and South America.

 

 'Petrol Station Superstructures'

 

Despite a much slowed 'pandemic induced' start to the period in the UK, once HM Government determined that petrol stations in England were deemed an essential operation and could remain open, there was a notable upturn in our business activity. Throughout the lockdowns, many of our UK customers, particularly those operating stations that included a quality convenience store and, in some cases, a food outlet, traded well, even though it is reported that fuel sales dropped by 70% at the height of the restrictions. As travel restrictions were eased, so the need for structural maintenance and new builds gained momentum and there was a pleasing marked restoration in our UK activities.

 

Unfortunately, there was not a similar freedom of movement across mainland Europe and consequently our operation in Poland - which traditionally services customers from Scandinavia and across Eastern Europe - had a much reduced, activity level throughout the period.

 

Notwithstanding the challenges, the division, led by the UK operation, achieved a marked improvement in profitability over that reported in the prior year.

 

'Corporate Branding'

 

This division, which operates primarily across western European through operations based in The Netherlands and Germany, experienced a ten per cent reduction in activity compared to the previous year, owing to local and cross border travel restrictions and vigorously enforced lockdowns across the EU. Consequently, revenue was some 30% lower than anticipated. Across the sectors we serve, petrol, hospitality, airports and automotive, people movement was intensely restricted and as a consequence many of our customers' development programmes were simply put on an 'extended hold'.

 

By contrast, our UK 'Petrol Sign' business has continued to grow and prosper, responding in line with the more positive approach taken by the UK forecourt market highlighted in my comments on 'Petrol Station Superstructures'.

 

 

Outlook

 

'Defence'

 

Our recent positive breakthrough into the western world's largest defence market is truly most encouraging and we will do our utmost to progress the many perceived opportunities that are out there. Our other product developments, aimed at opening up new global markets, are progressing to plan and once international travel arrangements can recommence this will enable the business to exploit a number of perceived and very promising opportunities.

 

Simultaneously, we are upgrading the capabilities of our existing UK manufacturing facilities and systems, to enhance further our production capabilities to meet anticipated future demand. 

 

'Forgings'

 

With our highly efficient 'local' manufacturing operations in the UK, the United States and Brazil, we are well placed to take advantage of the growing ecological and economic pressures regarding minimising long distance shipping of products around the globe.

 

'Petrol Station Superstructures'

 

The UK petrol station market has recovered strongly and very positively from the initial lock-down pressures of the pandemic.

 

There continues to be a notable, and very positive change, in the structure of petrol station ownership in the UK. The long-established ownership of stations by the large international oil companies is diminishing and passing to that of that a small number of privately owned, well- funded, entrepreneurial groups. Consequently, there is considerable investment taking place to enhance their station operations, creating what is being termed 'mobility hubs,' that will offer, not only a wide variety of fuel options, but also high quality and spacious convenience stores; fast-food outlets; rest areas and internet amenities plus superior car valeting facilities.

 

 

 

 

 

 

With our Group's extensive experience and high reputation in the construction, maintenance and, most recently, the branding of petrol stations, we aim to continue to provide a superior, high quality service to these relatively new, and progressively minded, groups.

 

Our Poland based business, that enjoys an outstanding reputation for performance amongst the many customers it regularly serves in numerous countries, is well positioned to respond once inter country travel restraints are lifted and there is a restoration of business normality.

 

'Corporate Branding'

 

This division has still to contend with the present ongoing operational restraints on travel across international borders, necessitated by the pandemic.

 

In the meantime, we have reorganised and integrated the operations of this division to reflect the wider product and market sectors it serves. Not only have we considerably reduced costs, but it is now better focused on meeting the expectations of a broader customer market than just 'petrol', which had previously been the prime focus when we acquired the 'Petrol Sign BV' business in 2015.

 

In concluding, I thank all our employees for their support and commitment to the business in what has clearly been a most disruptive and frustrating business year for everyone.

 

Our thanks also to HM Government and to those Governments, in countries where we have operating businesses, for their 'Covid-19' support in what has been an unprecedented time.

 

Our commitment to moving the business forward remains at the forefront of our objectives after 15 months of continuous global restrictions. We remain resilient and dedicated, along with a great team of people and are well placed to achieving our aim. Most importantly, we also enjoy further enhanced strong financial resources to support and develop opportunities as they arise.

 

All matters considered the Board recommends the payment of a reinstated final dividend of 6.5p per share (2020 - 1.75p) making a total for the year of 8.25p (2020 - 3.5p). The final dividend is expected to be paid on the 10th August 2021, to those shareholders on the register at the close of business on 16th July 2021.

 

 

 

 

Michael Bell

21st June 2021

 

 

 

 

MS INTERNATIONAL plc 

Michael Bell

Tel: 01302 322133

Shore Capital (Nominated Adviser and Broker)

Patrick Castle

Tel: 020 7408 4090

Daniel Bush

Copies of this announcement are available from the Company's registered office at MS INTERNATIONAL plc, Balby Carr Bank, Doncaster, DN4 8DH, England. The full Annual Report and Accounts, which will include the Notice of AGM, will be posted to shareholders on 6th July, 2021, will be available on the Company's website at www.msiplc.com and will be delivered to the Registrar of Companies after it has been laid before the Company's members at the Annual General Meeting to be held on 29th July 2021 at The Holiday Inn, Warmsworth, Doncaster.

Consolidated income statement

For the year ended 30th April, 2021

2021

2020

Continuing operations

Total

Total

£'000

£'000

Revenue

61,539

61,153

Cost of sales

(44,218)

(48,275)

Gross profit

17,321

12,878

Distribution costs

(2,581)

(3,455)

Administrative expenses

(12,954)

(12,542)

(15,535)

(15,997)

Group operating profit/(loss)

1,786

(3,119)

Share of net profit of joint venture

28

-

Interest received

10

133

Interest paid

(92)

(103)

Other finance costs - pensions

(140)

(164)

(222)

(134)

Profit/(loss) before taxation

1,592

(3,253)

Taxation

(415)

762

Profit/(loss) for the year attributable to equity holders of the parent

1,177

(2,491)

Basic earnings/(loss) per share

7.2p

(15.1p)

Diluted earnings/(loss) per share

7.0p

(15.1p)

Consolidated statement of comprehensive income

For the year ended 30th April, 2021

2021

2020

Total

Total

£'000

£'000

Profit/(loss) for the year attributable to equity holders of the parent

1,177

(2,491)

Exchange differences on retranslation of foreign operations

(38)

(55)

Net other comprehensive loss to be reclassified to profit or loss in subsequent years

(38)

(55)

Remeasurement gains/(losses) on defined benefit pension scheme

1,213

(2,197)

Deferred tax on remeasurement on defined benefit scheme

(230)

545

Deferred tax on revaluation surplus on land and buildings

 -

(110)

Net other comprehensive income/(loss) not being reclassified to profit or loss in subsequent years

983

(1,762)

Total comprehensive income/(loss) for the year attributable to equity holders of the parent

2,122

(4,308)

 

 

Consolidated and company statement of changes in equity

For the year ended 30th April, 2021

Share capital

Capital redemption reserve

Other reserves

Revaluation reserve

Special reserve

Currency translation reserve

Treasury shares

Retained earnings

Total shareholders' funds

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

(a) Group

At 27th April, 2019

1,840

901

2,815

6,055

1,629

279

(3,059)

25,338

35,798

Loss for the year

-

-

-

-

-

-

-

(2,491)

(2,491)

Other comprehensive loss

-

-

-

-

-

(55)

-

(1,762)

(1,817)

Total comprehensive loss

-

-

-

-

-

(55)

-

(4,253)

(4,308)

Dividends paid

-

-

-

-

-

-

-

(1,362)

(1,362)

At 30th April, 2020

1,840

901

2,815

6,055

1,629

224

(3,059)

19,723

30,128

Profit for the year

-

-

-

-

-

-

-

1,177

1,177

Other comprehensive (loss)/income

-

-

-

-

-

(38)

-

983

945

Total comprehensive (loss)/income

-

-

-

-

-

(38)

-

2,160

2,122

Dividends paid

-

-

-

-

-

-

-

(578)

(578)

Purchase of own shares

-

-

-

-

-

-

(636)

-

(636)

Cancellation of shares

(56)

56

-

-

-

-

906

(906)

-

At 30th April, 2021

1,784

957

2,815

6,055

1,629

186

(2,789)

20,399

31,036

(b) Company

At 27th April, 2019

1,840

901

7,620

-

1,629

-

(3,059)

17,222

26,153

Profit for the year

-

-

-

-

-

-

-

1,366

1,366

Other comprehensive loss

-

-

-

-

-

-

-

(1,608)

(1,608)

Total comprehensive loss

-

-

-

-

-

-

-

(242)

(242)

Dividends paid

-

-

-

-

-

-

-

(1,362)

(1,362)

At 30th April, 2020

1,840

901

7,620

-

1,629

-

(3,059)

15,618

24,549

Profit for the year

-

-

-

-

-

-

-

1,548

1,548

Other comprehensive income

-

-

-

-

-

-

-

899

899

Total comprehensive income

-

-

-

-

-

-

-

2,447

2,447

Dividends paid

-

-

-

-

-

-

-

(578)

(578)

Purchase of own shares

-

-

-

-

-

-

(636)

-

(636)

Cancellation of shares

(56)

56

-

-

-

-

906

(906)

-

At 30th April, 2021

1,784

957

7,620

-

1,629

-

(2,789)

16,581

25,782

 

 

Consolidated and company statements of financial position

At 30th April, 2021

Group

Company

2021

2020

2021

2020

£'000

£'000

£'000

£'000

ASSETS

Non-current assets

Property, plant, and equipment

19,113

20,111

935

1,121

Right-of-use assets

530

1,214

5,486

5,943

Intangible assets

3,558

4,140

 -

 -

Investments in subsidiaries

 -

 -

17,313

18,036

Investment in joint venture

36

 -

 -

 -

Deferred income tax asset

1,606

1,875

1,600

1,875

24,843

27,340

25,334

26,975

Current assets

Inventories

12,423

15,857

1,498

1,543

Trade and other receivables

9,369

4,589

16,135

15,433

Contract assets

1,998

 -

 -

 -

Income tax receivable

194

719

141

139

Prepayments

2,010

1,775

543

296

Cash and cash equivalents

17,390

16,125

943

 -

Restricted cash held in Escrow

6,165

 -

 -

 -

49,549

39,065

19,260

17,411

TOTAL ASSETS

74,392

66,405

44,594

44,386

EQUITY AND LIABILITIES

Equity

Share capital

1,784

1,840

1,784

1,840

Capital redemption reserve

957

901

957

901

Other reserves

2,815

2,815

7,620

7,620

Revaluation reserve

6,055

6,055

 -

 -

Special reserve

1,629

1,629

1,629

1,629

Currency translation reserve

186

224

 -

 -

Treasury shares

(2,789)

(3,059)

(2,789)

(3,059)

Retained earnings

20,399

19,723

16,581

15,618

TOTAL EQUITY SHAREHOLDERS' FUNDS

31,036

30,128

25,782

24,549

Non-current liabilities

Defined benefit pension liability

7,095

8,563

7,095

8,563

Deferred income tax liability

1,553

1,641

 -

 -

Lease liabilities

380

893

5,214

5,609

9,028

11,097

12,309

14,172

Current liabilities

Bank overdraft

 -

 -

 -

391

Trade and other payables

12,410

11,309

5,234

3,854

Contract liabilities

21,192

13,370

874

1,037

Income tax payable

561

165

 -

 -

Lease liabilities

165

336

395

383

34,328

25,180

6,503

5,665

TOTAL EQUITY AND LIABILITIES

74,392

66,405

44,594

44,386

 

 

Consolidated and company cash flow statements

For the year ended 30th April, 2021

Group

Company

2021

2020

2021

2020

£'000

£'000

£'000

£'000

Profit/(loss) before taxation

1,592

(3,253)

92

(1,216)

Adjustments to reconcile profit before taxation to net cash inflow/(outflow) from operating activities

Past service pension costs

205

-

205

-

Depreciation charge of owned assets and right-of-use assets

1,666

1,671

895

1,001

Amortisation charge

237

360

-

-

Impairment of goodwill

348

-

-

-

Write off of acquired goodwill

8

271

-

-

Profit on sale of fixed assets

(74)

(104)

(61)

(93)

Share of net profit of joint venture

(28)

-

-

-

Termination of lease

(7)

-

-

-

Finance costs

222

134

366

412

Foreign exchange gains

516

10

-

-

Decrease/(increase) in inventories

3,377

(1,445)

44

(81)

(Increase)/decrease in receivables

(6,834)

3,019

37

4,057

(Increase)/decrease in prepayments

(237)

25

(246)

3

Increase/(decrease) in payables

1,162

(1,021)

1,296

(3,462)

Increase/(decrease) in progress payments

7,824

(1,611)

(163)

571

Pension fund payments

(600)

(600)

(600)

(600)

Cash generated from/(invested in) operating activities

9,377

(2,544)

1,865

592

Net interest (paid)/received

(52)

66

(49)

(59)

Taxation received/(paid)

460

(848)

-

30

Net cash inflow/(outflow) from operating activities

9,785

(3,326)

1,816

563

Investing activities

Payments for acquisitions, net of cash acquired

(89)

(1,178)

-

-

Dividends received from subsidiaries

-

-

1,498

1,895

Purchase of property, plant, and equipment

(781)

(721)

(268)

(409)

Proceeds on disposal of property, plant, and equipment

97

128

62

101

Increase in cash held in the Escrow account maturing in more than 90 days

(6,165)

-

-

-

Net cash (outflow)/inflow from investing activities

(6,938)

(1,771)

1,292

1,587

Financing activities

Purchase of own shares

(636)

-

(636)

-

Lease payments

(327)

(268)

(560)

(597)

Dividends paid

(578)

(1,362)

(578)

(1,362)

Net cash outflow from financing activities

(1,541)

(1,630)

(1,774)

(1,959)

Increase/(decrease) in cash and cash equivalents

1,306

(6,727)

1,334

191

Opening cash and cash equivalents/(bank overdraft)

16,125

22,886

(391)

(582)

Exchange differences on cash and cash equivalents

(41)

(34)

-

-

Closing cash and cash equivalents/(bank overdraft)

17,390

16,125

943

(391)

 

The financial information set out above does not constitute the Company's statutory accounts for the periods ended 30th April, 2021 or 30th April, 2020 but is derived from those accounts. Statutory accounts for 2020 have been delivered to the Registrar of Companies, and those for 2021 will be delivered following the Company's Annual General Meeting. The auditors have reported on those accounts; their reports were unqualified and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

1. Segment information

The following table presents revenue and profit and certain assets and liability information regarding the Group's divisions for the years ended 30th April, 2021 and 30th April, 2020. The reporting format is determined by the differences in manufacture and services provided by the Group. The 'Defence' division is engaged in the design, manufacture, and service of defence equipment. The 'Forgings' division is engaged in the manufacture of forgings. The 'Petrol Station Superstructures' division is engaged in the design, manufacture, construction, branding, maintenance, and restyling of petrol station superstructures. The 'Corporate Branding' division is engaged in the design, manufacture, installation, and service of corporate brandings.

Management monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment. Group financing (including finance costs and finance revenue) and income taxes are managed on a group basis and are not allocated to operating segments.

 

'Defence'

'Forgings'

'Petrol Station

'Corporate

Total

Superstructures'

Branding'

2021

2020

2021

2020

2021

2020

2021

2020

2021

2020

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Segmental revenue

Total revenue

27,078

23,464

9,970

11,482

11,774

12,296

12,972

14,420

61,794

61,662

Revenue from other segments

-

-

-

-

(145)

(386)

(110)

(123)

(255)

(509)

Revenue from external customers

27,078

23,464

9,970

11,482

11,629

11,910

12,862

14,297

61,539

61,153

Segment result

Operating profit/(loss)

2,570

(289)

425

(340)

448

3

(1,657)

(2,493)

1,786

(3,119)

Share of net profit of joint venture

28

-

Net finance costs

(222)

(134)

Profit/(loss) before taxation

1,592

(3,253)

Taxation

(415)

762

Profit/(loss) for the year

1,177

(2,491)

Segmental assets

Assets attributable to segments

35,414

26,666

4,066

3,570

8,492

8,382

8,468

10,740

56,440

49,358

Unallocated assets*

17,952

17,047

Total assets

74,392

66,405

Segmental liabilities

Liabilities attributable to segments

24,795

16,639

2,445

1,285

2,970

2,274

3,510

4,922

33,720

25,120

Unallocated liabilities*

9,636

11,157

Total liabilities

43,356

36,277

Other segmental information

Capital expenditure

440

80

24

62

131

293

186

286

781

721

Depreciation

176

222

545

620

377

346

263

235

1,361

1,423

Amortisation

-

-

-

-

55

180

182

180

237

360

Impairment

-

-

-

-

-

-

348

-

348

-

 

* Unallocated assets include certain fixed assets (including all UK properties), current assets and deferred income tax assets. Unallocated liabilities include the defined pension benefit scheme liability, the deferred income tax liability, and certain current liabilities.

Assets and liabilities attributable to segments comprise the assets and liabilities of each segment adjusted to reflect the elimination of the cost of investment in subsidiaries and the provision of financing loans provided by MS INTERNATIONAL plc.

Revenue between segments is determined on an arm's length basis. Segment results, assets, and liabilities include items directly attributable to the segment as well as those that can be allocated on a reasonable basis.

Geographical analysis

The following table presents revenue and expenditure and certain assets and liabilities information by geographical segment for the years ended 30th April, 2021 and 30th April, 2020. The Group's geographical segments are based on the location of the Group's assets.

United Kingdom

Europe

Americas

Total

2021

2020

2021

2020

2021

2020

2021

2020

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

External revenue by origin

41,191

39,191

12,987

14,538

7,361

7,424

61,539

61,153

Non-current assets

17,373

17,803

3,706

5,017

3,764

4,520

24,843

27,340

Current assets

39,457

29,004

6,899

8,378

3,193

1,683

49,549

39,065

Liabilities

32,516

30,473

3,729

5,051

7,111

753

43,356

36,277

Capital expenditure

644

477

137

244

-

-

781

721

Revenue disaggregated by destination is shown as follows:

2021

2020

£'000

%

£'000

%

United Kingdom

22,259

36%

21,036

34%

Europe

26,574

43%

30,748

50%

USA & South America

7,361

12%

8,401

14%

Rest of World

5,345

9%

968

2%

Total revenue

61,539

100%

61,153

100%

The Group's largest customer, which is reported in the 'Defence' division, contributed 14.9% to the Group's revenue (2020: 20.7% in the 'Defence' division). Only one other customer, also in the 'Defence' division, contributed more than 10% to the Group's revenue with a contribution of 11.3% (2020: 13.0% in the 'Defence' division).

 

2. Employee information

The average number of employees, including executive directors, during the year was as follows:

2021

2020

Number

Number

Production

243

252

Technical

72

66

Distribution

32

45

Administration

96

85

443

448

(a) Staff costs

Including executive directors, employment costs were as follows:

2021

2020

£'000

£'000

Wages and salaries

17,420

17,133

Coronavirus job retention scheme income

(1,690)

(240)

Social security costs

3,263

2,629

Pension costs

557

870

Share options expense

29

-

19,579

20,392

The Coronavirus job retention scheme income has been received in the following countries:

2021

2020

£'000

£'000

UK

313

240

The Netherlands

1,113

-

USA

254

-

Poland

10

-

1,690

240

(b) Directors' emoluments

2021

2020

£'000

£'000

Aggregate directors' emoluments

1,570

1,300

Pension contributions

42

33

Share option expense

13

-

1,625

1,333

 

3. (a) Taxation

The charge for taxation comprises:

2021

2020

£'000

£'000

Current tax

United Kingdom corporation tax

410

(510)

Adjustments in respect of previous years

25

165

Foreign corporation tax

30

(203)

Group current tax expense/(credit)

465

(548)

Deferred tax

Origination and reversal of temporary differences

(40)

(95)

Adjustments in respect of previous years

(10)

(153)

Difference in applicable tax rate

-

34

Group deferred tax credit

(50)

(214)

Total tax expense/(credit) on profit/(loss)

415

(762)

Tax relating to items charged or credited to other comprehensive income:

Deferred tax charged/(credited) through other comprehensive income

Deferred tax on measurement gains on pension scheme current year

(230)

545

Deferred tax on revaluation surplus on land and buildings

-

(110)

Deferred tax in the Consolidated statement of comprehensive income

(230)

435

(b) Factors affecting the tax charge for the year

 

The tax charge/(credit) assessed for the year is higher than (2020: lower than) the standard rate of corporation tax in the UK of 19% (2020 - 19%). The differences are explained below:

 

2021

2020

 

£'000

£'000

 

 

Profit/(loss) before tax

1,592

(3,253)

 

Profit/(loss) multiplied by standard rate of corporation tax of 19% (2020 - 19%)

302

(618)

 

 

Effects of:

 

Expenses not deductible for tax purposes

(164)

(420)

 

Adjustments in respect of overseas tax rates

262

230

 

Current tax adjustment in respect of previous years

25

165

 

Deferred tax adjustment in respect of previous years

(10)

(153)

 

Deferred tax adjustment in respect of different applicable rates

-

34

 

Total taxation expense/(credit) for the year

415

(762)

 

 

(c) Factors affecting future tax charge

 

The March 2021 Budget announced an increase in the UK standard rate of corporation tax to 25% from 1st April, 2023. The legislation received Royal Assent on 10th June, 2021 so was substantively enacted after the reporting date. Deferred tax at 30th April, 2021 has therefore been provided at 19%.

 

The overall effect of the forthcoming increase in the main UK corporation tax rate to 25%, had it been enacted at the reporting date, would have led to an increase in the deferred tax asset of approximately £510,000 and an increase in the deferred tax liability of approximately £450,000. The increase in the main rate of UK corporation tax from April 2023 is unlikely to have a material effect on the annual tax charge in the Group's accounts arising from the reversal of timing differences recognised through the consolidated income statement.

 

Deferred tax in relation to intangibles recognised on the acquisition of 'MSI-Sign Group B.V.' has been provided at 25%, being the main corporation tax rate in The Netherlands.

 

 

4. Earnings per share

The calculation of basic earnings per share of 7.2p (2020 - loss per share of 15.1p) is based on the profit for the year attributable to equity holders of the parent of £1,177,000 (2020 - loss of £2,491,000) and on a weighted average number of ordinary shares in issue of 16,342,816 (2020 - 16,504,491). At 30th April, 2020 there were 380,000 (2020 - 400,000) potentially dilutive shares on option with a weighted average effect of 391,667 (2020 - 400,000) giving a diluted earnings per share of 7.0p (2020 - loss per share of 15.1p).

2021

2020

Number of ordinary shares in issue at start of the year

18,396,073

18,396,073

Cancellation of ordinary shares during the year

(555,000)

-

Number of ordinary shares in issue at the end of the year

17,841,073

18,396,073

Weighted average number of shares in issue

18,234,198

18,396,073

Less weighted average number of shared held in the ESOT

(245,048)

(245,048)

Less weighted average number of shares purchased by the Company

(1,646,334)

(1,646,334)

Weighted average number of shares to be used in basic EPS calculation

16,342,816

16,504,691

Weighted average number of the 380,000 (2020 - 400,000) potentially dilutive shares

391,667

400,000

Weighted average diluted shares

16,734,483

16,904,691

Profit/(loss) for the year attributable to equity holders to the parent in £

1,177,000

(2,491,000)

Basic earnings/(loss) per share

7.2p

(15.1p)

Diluted earnings/(loss) per share

7.0p

(15.1p)

The prior year diluted loss per share is the same as the basic loss per share as the impact of potential dilutive shares is anti-dilutive and therefore not recognised.

 

5. Dividends paid and proposed

2021

2020

£'000

£'000

Declared and paid during the year

Final dividend for 2020: 1.75p (2019 - 6.50p)

289

1,073

Interim dividend for 2021: 1.75p (2020 - 1.75p)

289

289

578

1,362

Proposed for approval by shareholders at the AGM

Final dividend for 2021: 6.5p (2020 - 1.75p)

1,073

289

 

6. Trade and other receivables

Group

Company

2021

2020

2021

2020

£'000

£'000

£'000

£'000

Trade receivables (net of allowance for expected credit losses)

8,764

4,413

2,184

932

Amounts owed by subsidiary undertakings

-

-

13,872

14,422

Amounts owed by joint venture

150

-

-

-

Other receivables

455

176

79

79

9,369

4,589

16,135

 15,433

(a) Trade receivables are denominated in the following currencies:

Group

Company

2021

2020

2021

2020

£'000

£'000

£'000

Sterling

6,112

1,551

1,675

838

Euro

1,692

2,319

509

94

US dollar

695

349

-

-

Other currencies

265

194

-

-

8,764

4,413

2,184

932

Trade receivables are non-interest bearing and are generally on 30 day terms and are shown net of provision for impairment. The aged analysis of trade receivables after impairment is as follows:

Group

Total

Not past due

< 30 days

30-60 days

60-90 days

> 90 days

£'000

£'000

£'000

£'000

£'000

£'000

2021

8,764

7,268

1,381

102

28

(15)

2020

4,413

2,745

343

211

327

787

As at 30th April, 2021 trade receivables at a nominal value of £43,000 (2020 - £109,000) were impaired and fully provided. Bad debts of £81,000 (2020 - £62,000) were recovered and bad debts of £16,000 (2020 - £68,000) were incurred.

Company

Total

Not past due

< 30 days

30-60 days

60-90 days

> 90 days

£'000

£'000

£'000

£'000

£'000

£'000

2021

2,184

2,033

122

28

-

1

2020

932

865

54

3

7

3

As at 30th April, 2021 trade receivables at a nominal value of £11,000 (2020 - £73,000) were impaired and fully provided. Bad debts of £69,000 (2020 - £33,000) were recovered and bad debts of £7,000 (2020 - £55,000) were incurred.

(c) Intercompany receivables

All amounts due from Group companies are repayable on demand and are not charged interest. The majority of intercompany balances are to group entities with liquid assets and are capable of being repaid on demand. There has been no impairment recognised on intercompany receivables (2020 - £nil).

There are loans to 'MS INTERNATIONAL Estates Limited', which although repayable on demand, are supported by properties which will not be immediately realisable. The directors have assessed the likelihood of default and the loss in the event of default as well as the balance at the reporting date and conclude that there is no material impairment of the receivable.

The amounts receivable at the reporting date can be categorised as:

2021

2020

£'000

£'000

Amounts due from companies backed by liquid assets

7,587

7,530

Amounts due from 'MS INTERNATIONAL Estates Limited'

 

6,285

6,892

13,872

14,422

 

7. Cash and cash equivalents / bank overdraft

Group

Company

2021

2020

2021

2020

£'000

£'000

£'000

£'000

Cash at bank and in hand

17,390

16,125

943

 -

Bank overdraft

-

-

-

(391)

Cash and cash equivalents

17,390

16,125

943

(391)

Restricted cash held in Escrow - maturing in more than 90 days

6,165

-

 -

 -

Total cash

23,555

16,125

943

(391)

The balance held in Escrow provides security to Lloyds Bank plc in respect of any guarantees, indemnities, and performance bonds given by the group in the ordinary course of business.

8. Net funds

Analysis of net funds

Group

Company

2021

2020

2021

2020

£'000

£'000

£'000

£'000

Cash and cash equivalents

17,390

16,125

943

-

Bank overdraft

-

-

-

(391)

Restricted cash held in Escrow

6,165

-

-

-

Lease liabilities

(545)

(1,229)

(5,609)

(5,992)

23,010

14,896

(4,666)

(6,383)

Group movement in net funds

Cash/bank overdraft

Restricted cash held in Escrow

Lease liabilities

Total

Net funds as at 27th April, 2019

22,886

-

-

22,886

Recognised on adoption of IFRS 16

-

-

(781)

(781)

Cash flows

(6,727)

-

268

(6,459)

Foreign exchange adjustments

(34)

-

6

(28)

Leases on acquisition

-

-

(501)

(501)

New leases

-

-

(185)

(185)

Other changes

-

-

(36)

(36)

Net funds as at 30th April, 2020

 

 

16,125

-

(1,229)

14,896

Cash flows

1,306

6,165

327

7,798

Foreign exchange adjustments

(41)

-

(16)

(57)

Lease cancellation

-

-

402

402

Other changes

-

-

(29)

(29)

Net funds as at 30th April, 2021

17,390

6,165

(545)

23,010

Company movement in net funds

Cash/bank overdraft

 Restricted cash held in Escrow

Lease liabilities

Total

Net funds as at 27th April, 2019

(582)

-

-

(582)

Recognised on adoption of IFRS 16

-

-

(6,400)

(6,400)

Cash flows

191

-

597

788

Other changes

-

-

(189)

(189)

Net funds as at 30th April, 2020

(391)

-

(5,992)

(6,383)

Cash flows

1,334

-

560

1,894

Other changes

-

-

(177)

(177)

Net funds as at 30th April, 2021

943

-

(5,609)

(4,666)

 

9. Reserves

Share capital

The balance classified as share capital includes the nominal value on issue of the Company's equity share capital, comprising 10p ordinary shares.

Capital redemption reserve

The balance classified as capital redemption reserve represents the nominal value of issued share capital of the Company, repurchased.

Other reserves

Following the transfer of assets held at valuation by the Company to a subsidiary company, a reserve has been created which is non-distributable. This is equal to the revaluation reserve previously arising.

Additionally, it includes the non-distributable retained reserve for the revaluation reserve previously showing in the Company for properties now transferred to other members of the Group.

Revaluation reserve

The asset revaluation reserve is used to record increases in the fair value of land and buildings and decreases to the extent that such decrease relates to an increase on the same assets previously recognised in equity.

Special reserve

The special reserve is a distributable reserve created following the cancellation of a share premium account by way of court order in March 1993.

Currency translation reserve

The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign subsidiaries. It is also used to record the effect of hedging net investments in foreign operations.

Treasury shares

2021

2020

£'000

£'000

Employee Share Ownership Trust

100

100

Shares in treasury (see below)

2,689

2,959

2,789

3,059

During 1991 the Company established an Employee Share Ownership Trust ("ESOT"). The trustee of the ESOT is Appleby Trust (Jersey) Ltd, an independent company registered in Jersey. The ESOT provides for the issue of options over ordinary shares in the Company to Group employees, including executive directors, at the discretion of the Remuneration Committee.

The trust has purchased an aggregate 245,048 (2020 - 245,048) ordinary shares, which represents 1.5% (2020 - 1.3%) of the issued share capital of the Company at an aggregate cost of £100,006. The market value of the shares at 30th April, 2021 was £380,000 (2020 - £338,000). The Company has made payments of £nil (2020 - £nil) into the ESOT bank accounts during the period. During the year, no options have been granted over shares (2020 - 1,575,000). Details of the outstanding share options for directors are included in the Directors' remuneration report.

The assets, liabilities, income, and costs of the ESOT have been incorporated into the Company's financial statements. Total ESOT costs charged to the income statement in the period amounts to £3,000 (2020 - £8,000). During the year, no options on shares were exercised (2020 - nil) and no shares were purchased (2020 - nil).

On 11th December, 2013 the Company purchased 1,000,000 of its shares with a further 646,334 shares being purchased on 30th January, 2014.

On 15th January, 2021 the Company purchased 555,000 of its own 10p ordinary shares for a consideration of £636,000. The shares were cancelled on the same date at a weighted average price of £163.33 per share, totalling £906,000.

The Company made the following purchases and cancellations of its own 10p ordinary shares to be held in Treasury:

Number

£'000

Purchase of 1,000,000 shares from the Group's pension scheme on 11th December, 2013

1,000,000

1,722

Purchase of 646,334 shares on 30th January, 2014

646,334

1,237

Purchase of 555,000 shares on 15th January, 2021

555,000

636

Consideration paid for purchase of own shares

2,201,334

3,595

Cancellation of 555,000 shares at weighted average rate

(555,000)

(906)

Net value of treasury shares

1,646,334

2,689

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR SEDFWFEFSELM
Date   Source Headline
30th Apr 20244:06 pmRNSHolding(s) in Company
30th Jan 20244:06 pmRNSDirector/PDMR Shareholding
9th Jan 20243:04 pmRNSHolding(s) in Company
12th Dec 20237:00 amRNSHalf-year Report
6th Nov 20231:17 pmRNSDirector/PDMR Shareholding
2nd Nov 20234:06 pmRNSGrant of Awards and Director/PDMR Shareholding
20th Oct 202312:49 pmRNSDirector/PDMR Shareholding
19th Oct 20231:50 pmRNSHolding(s) in Company - Replacement
19th Oct 202311:19 amRNSHolding(s) in Company
17th Oct 202311:48 amRNSDirector/PDMR Shareholding
16th Oct 20233:45 pmRNSDirector/PDMR Shareholding
10th Oct 202311:51 amRNSDirector/PDMR Shareholding
2nd Oct 202311:10 amRNSContract For Electro-Optical Sight Systems
29th Sep 20238:20 amRNSSupply of MSI-DS 30mm Gun Mounts to US Navy
14th Sep 20231:34 pmRNSTotal Voting Rights
5th Sep 20234:16 pmRNSHolding(s) in Company
1st Sep 20231:44 pmRNSContract to Maintain MSI-DS 30mm Weapon System
10th Aug 20231:07 pmRNSResult of AGM
18th Jul 20232:32 pmRNSTotal Voting Rights
10th Jul 20232:49 pmRNSHolding(s) in Company
7th Jul 202311:29 amRNSPurchase of Own Shares
5th Jul 20232:00 pmRNSExercise of Options and Total Voting Rights
4th Jul 20232:25 pmRNSExercise of Options and Director/PDMR Shareholding
28th Jun 20231:38 pmRNSShare Options and Director/PDMR Shareholding
27th Jun 20233:49 pmRNSHolding(s) in Company
23rd Jun 20232:46 pmRNSShare Options, Dividend Timetable & Director/PDMR
22nd Jun 20237:00 amRNSAnnual Financial Report
15th Feb 20231:47 pmRNSDirector/PDMR Shareholding
2nd Feb 202311:40 amRNSDirector/PDMR Shareholding
3rd Jan 20231:27 pmRNSTotal Voting Rights
23rd Dec 20227:00 amRNSFirst Sales of New Land Based Mobile Gun System
13th Dec 20222:26 pmRNSDirector/PDMR Shareholding & Total Voting Rights
7th Dec 20227:00 amRNSHalf-year Report
12th Oct 202212:17 pmRNSDirector/PDMR Shareholding
29th Sep 20221:48 pmRNSDirector/PDMR Shareholding
22nd Sep 20221:00 pmRNSDirector/PDMR Shareholding
13th Sep 202212:11 pmRNSDirector/PDMR Shareholding
9th Sep 20222:36 pmRNSDirector/PDMR Shareholding - Replacement
9th Sep 20221:00 pmRNSDirector/PDMR Shareholding
29th Jul 20227:00 amRNSResult of AGM
28th Jun 20227:26 amRNSAnnual Financial Report
27th Apr 202211:08 amRNSDirector/PDMR Shareholding
26th Apr 202211:32 amRNSDirector/PDMR Shareholding
19th Apr 20223:29 pmRNSDirector/PDMR Shareholding
6th Apr 20222:38 pmRNSDirector/PDMR Shareholding
20th Jan 202210:08 amRNSDirector/PDMR Shareholding
8th Dec 20217:00 amRNSHalf-year Report
3rd Aug 202110:39 amRNSCompany Secretary Change
29th Jul 20214:06 pmRNSResult of AGM
7th Jul 202111:32 amRNSDirector/PDMR Shareholding

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.