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 picksNorman Broadb Regulatory News (NBB)

Share Price Information for Norman Broadb (NBB)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 9.25
Bid: 8.50
Ask: 10.00
Change: 0.00 (0.00%)
Spread: 1.50 (17.647%)
Open: 9.25
High: 9.25
Low: 9.25
Prev. Close: 9.25
NBB Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

29 Sep 2011 07:00

RNS Number : 1449P
Norman Broadbent PLC
29 September 2011
 



Norman Broadbent plc

("Norman Broadbent" or "the Company")

 

 

 

Norman Broadbent plc, a leading provider of executive search, and leadership consultancy services, today announces its unaudited results for the six months ended 30 June 2011.

 

 

Financial highlights

 

·; Revenue increased to £3.49 million from £3.26 million, an increase of 5.8 per cent on a reduced executive search headcount

·; Operating profit of £0.45 million before restructuring costs, compared to £0.20 million in the same period in 2010

·; Equity shareholders' funds increased to £2.8 million (2010: £0.978 million)

 

 

Share placing

 

·; £1.75m raised through a placing of 2,692,308 new ordinary shares at 65p per share

·; Addition of new institutional investors to the Company's share register

·; Funds intended to be utilised for strategic growth

 

 

Banking

 

·; New, substantially increased, invoice discounting facilities have been put in place in anticipation of strong 2012 UK organic growth

 

 

Operational highlights

 

·; Following retirement of Group CEO Andrew Garner on 31 May, Pierce Casey has become executive chairman

·; Eight senior appointments in the UK search practice announced in the last month, including three managing directors: repositions the business to a Tier 1 firm under Sue O'Brien, UK CEO

·; Jock Lennox appointed chairman of HADIL, the Company's board assessment and evaluation subsidiary

·; Interim joint venture with Alium progressing well

·; Strong results from the Company's Middle Eastern licensee

·; Expectation of an Asian office opening in the next six months

·; Discussions continue on French and German openings, although market uncertainty makes the Company cautious in the short term

·; New client wins are encouraging

 

 

Pierce Casey, executive chairman said:

 

"With our eight UK search appointments (all from top tier competitors) we believe that 2012 should see a substantial increase in UK search revenue. Moreover, our board level interim and assessment offerings in the UK are developing well, albeit from modest bases.

 

Internationally, we remain focused on developing a presence in Asia and mainland Europe.

 

The outlook for the Company in 2012 and beyond looks bright."

 

 

 

For further information please contact:

 

Norman Broadbent plc 020 7484 0000

Pierce Casey / Sue O'Brien / Ben Felton

 

Merchant Securities Limited 020 7628 2200

John East / Simon Clements

 

Pelham Bell Pottinger

Damian Beeley 020 7861 3139

07950 481795

dbeeley@pelhambellpottinger.co.uk

 

Polly Fergusson 020 7861 3923

pfergusson@pelhambellpottinger.co.uk

 

Notes to Editors

 

Norman Broadbent plc is a leading provider of executive search and leadership consultancy services. It offers board and executive search services, interim management services; and leadership consultancy services, such as executive assessment and development, talent management, and executive coaching services. Headquartered in London, the group operates globally and has offices in Amman, Barcelona, Beiruit, Dubai, Dublin, Limassol, Milan, Madrid, Paris, Riyadh and Toronto.

 

For further information visit www.normanbroadbent.com

 

 

 

Chairman's Statement

 

Introduction

 

Since the start of 2011 Norman Broadbent plc has made substantial progress towards its objective of building an international Tier 1 executive search business, growing the board assessment and consulting business and broadening its human capital offerings.

 

The Group has expanded its capital base with a placing of £1.75 million, reorganised the management structure and refocused its search team with the recruitment of eight senior consultants from Tier 1 firms and specialist boutiques and the departure of six consultants. The Group has further developed its international reach and successfully continues to broaden and diversify its client base.

 

Financial Results

 

Revenue for the six months to 30 June increased to £3.49 million from £3.26 million in the same period in 2010, while operating profit declined from £201,000 to £42,000 after incurring re-structuring costs of £410,000. Prior to the impact of these costs, the trading profit for the period was £452,000 compared with £201,000 in 2010.

 

The segmental analysis of the business set out in note 2 shows that revenue in the core executive search business declined from £3,061,000 to £2,850,000 while its profit before tax was £180,000 compared with £101,000 in the previous period. Income from our overseas operations and interim business increased satisfactorily in the six months. The maiden revenue from our board assessment and evaluation business, HADIL, was also encouraging.

 

The decline in search revenue reflected the restructuring of our search team with sixteen consultants active at the period end compared with twenty in the corresponding period in 2010. Since the end of the reporting period, the hiring of eight senior search consultants has brought our fee-earning headcount to 23, with a demonstrable increase in the quality and experience of the team.

 

Inevitably, the process of redefining a people business through restructuring involves upfront costs, underperformance by exiting consultants, recruitment costs and the time lag of revenue growth as new hires bed in. The Company expects to incur a further £350,000 of restructuring costs in the second half of the year.

 

Financial Position

 

The consolidated balance sheet as at 30 June 2011 was strengthened by the placing of 2.69 million shares at 65p each which raised £1.75 million (before expenses) in June. The Group's total equity increased to £2.8 million from £0.98 million at 31 December 2010.

 

The strengthening of the balance sheet and negotiation, subsequent to the period end, of a new enhanced invoice discounting facility from Leumi ABL has provided the Group with much improved flexibility to grow its business organically.

 

In July the penultimate £250,000 payment of the deferred acquisition for the Norman Broadbent business was paid, leaving a final balance of £300,000 due in July 2012.

 

Management

 

Andrew Garner retired from his position as Group CEO on 5 April and resigned from the board at the AGM on 31 May. The board again expresses its gratitude to Andrew for his years of dedicated service to the business. As a result, we have reorganised our structure under which I have become executive chairman, and Sue O'Brien has assumed additional responsibilities as CEO, UK Search.

 

Following our recent senior appointments we now have six managing directors in the executive search business in the UK. The management board will drive the growth of the business through effective account management strategies and high level client delivery. The core objectives of the team are to grow revenue and profitability, to maintain high levels of repeat assignments, to grow new client business and to develop the board and non-executive director offering across all functional and sector teams.

 

The level of employee engagement across the group is strong and will continue to be monitored as the new team becomes fully integrated. The focus of the group is to increase Norman Broadbent's market share at board level and the new team is motivated to deliver that challenge.

 

Business Development

 

Our recent senior appointments are well known in their own markets and will undoubtedly attract a broader client base. Moreover, our repeat business levels from existing loyal customers remains strong.

 

Accordingly, our core focus is on organic revenue growth. We have a focused plan to further penetrate the FT-SE 350 at both holding company and subsidiary level. Our primary focus will on the 'C'-suite category (CEO, COO, CFO, and CTO) and non-executive appointments. In addition, our target market includes private equity (both internal and investee companies), global corporations with a regional London presence and, in co-operation with our overseas offices, joint cross border mandates for global corporates.

 

Human Asset Development International Limited (HADIL) has retained its core base of existing clients and continues to grow new client opportunities. Jock Lennox, formerly a senior partner at Ernst & Young, has been appointed as Chairman, bringing top-tier plc director experience to the team. He is independent non-executive director of Oxford Instruments plc and A&J Mucklow Group plc, non-executive director of Hill & Smith Holdings plc and he also serves as a director of EnQuest plc.

 

The Group has made considerable progress in re-establishing Norman Broadbent as a high quality and well-known British and international brand and the board believes that the team can substantially accelerate revenue growth in the next few years.

 

Strategy

 

In the Annual Report for the year ended 31 December 2010 I outlined the Group's commitment to:

 

·; Build organically the core UK search business - we have recruited a platform of senior consultants to facilitate strong organic growth in our core UK search practice.

 

·; Grow the board assessment and evaluation offering - we have appointed Jock Lennox, as chairman of HADIL. Our interim offering, in partnership with Alium, has started well.

 

·; Grow the membership of our international network - we have a number of additional international opportunities available to us which we are analysing closely and slowly given the economic climate.

 

·; Open a small and select number of international offices - taking account of the market conditions we plan to open a single office in Asia in the next six months, requiring only a modest investment.

 

Trading and outlook

 

Trading in July and August was subdued reflecting seasonal client holidays and the departure of a number of consultants. Initial data for September are encouraging.

 

Notwithstanding the uncertainty in global markets, having radically restructured our UK executive search business, albeit at some considerable investment, we are confident that return on this investment will have a significant impact as soon as Q1 2012. Given the brand reputation, the profile of the newly formed team and the high level of repeat business across a broad range of loyal and satisfied clients, we are well placed to deliver strong increases in profitability in 2012 and beyond.

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

For the 6 month period ended 30 June 2011

 

Note

Six months ended 30 June 2011

(unaudited)

Six months ended 30 June 2010

(unaudited)

Year ended

31 December 2010

(audited)

£000

£000

£000

Revenue

2

3,490

3,263

6,111

Cost of operations

(42)

-

(83)

GROSS PROFIT

 

Operating expenses

Other income

 

 

 

 

 

3,448

 

(3,433)

27

 

 

 

3,263

 

(3,062)

-

 

 

 

6,028

 

(5,812)

13

 

GROUP OPERATING PROFIT/(LOSS)

 

42

 

201

 

229

Net finance cost

(6)

(49)

(53)

Gain / (provision) on disposal of a Group subsidiary

-

822

837

PROFIT/(LOSS) ON ORDINARY ACTIVITIES BEFORE INCOME TAX

 

 

 

36

 

974

 

1,013

 

Income tax credit / (expense)

 

 

 

(6)

 

(6)

 

58

PROFIT/(LOSS) FOR THE PERIOD

30

968

1,071

Earnings/(loss) per share

4

 - Basic

0.37p

32.84p

20.00p

 - Diluted

0.36p

32.44p

19.60p

Adjusted earnings/(loss) per share

4

 - Basic

0.67p

5.65p

5.69p

 - Diluted

0.66p

5.58p

5.58p

 

There are no recognised gains and losses other than as stated above.

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

As at 30 June 2011

 

 

 

As at

30 June

2011 (unaudited)

As at

30 June

2010 (unaudited)

As at 31 December 2010 (audited)

£000

£000

£000

 

Non-Current Assets

Intangible assets

1,810

1,750

1,810

Property, plant and equipment

147

204

177

Associates

-

-

5

Deferred tax assets

69

-

69

TOTAL NON-CURRENT ASSETS

2,026

1,954

2,061

Current Assets

Trade and other receivables

2,185

1,894

1,972

Cash and cash equivalents

1,530

1,044

140

TOTAL CURRENT ASSETS

3,715

2,938

2,112

TOTAL ASSETS

5,741

4,892

4,173

Current Liabilities

Trade and other payables

1,237

2,057

1,350

Deferred consideration

250

250

250

Bank overdraft and interest bearing loans

778

838

658

Corporation tax liability

-

1

1

TOTAL CURRENT LIABILITIES

2,265

3,146

2,259

Non-Current Liabilities

Deferred consideration

613

836

759

Interest bearing loans

50

-

177

TOTAL NON-CURRENT LIABILITIES

663

836

936

TOTAL LIABILITIES

2,928

3,982

3,195

TOTAL ASSETS LESS TOTAL

LIABILITIES

2,813

910

978

Issued share capital

5,833

5,804

5,804

Share premium account

8,736

7,095

6,985

Retained earnings

(11,756)

(11,989)

(11,811)

TOTAL EQUITY

2,813

910

 978

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

For the 6 month period ended 30 June 2011

 

 

 

Attributable to equity holders of the business

Share Capital

£000

Share Premium

£000

Retained Earnings

£000

Total

Equity

£000

Balance at 1st January 2010

5,711

4,871

(12,977)

(2,395)

Profit for the period

-

-

968

968

 

Total recognised income and expense for the period

 

-

 

-

 

968

 

968

Issue of ordinary shares

93

2,368

-

2,461

Costs relating to issue of shares

(144)

-

(144)

Credit to equity for share based payments

-

-

20

20

Balance at 30th June 2010

5,804

7,095

(11,989)

910

Balance at 1st July 2010

5,804

7,095

(11,989)

910

Profit for the period

-

-

103

103

 

Total recognised income and expense for the period

 

-

 

-

 

103

 

103

Issue of ordinary shares

-

-

-

-

Costs relating to issue of shares

-

(110)

-

(110)

Credit to equity for share based payments

-

-

75

75

Balance at 31st December 2010

5,804

6,985

(11,811)

978

Balance at 1st January 2011

5,804

6,985

(11,811)

978

Profit for the period

-

-

30

30

 

Total recognised income and expense for the period

 

-

 

-

 

30

 

30

Issue of ordinary shares

29

1,805

-

1,834

Costs relating to share issue

-

(54)

-

(54)

Credit to equity for share based payments

-

-

25

25

Balance at 30th June 2011

5,833

8,736

(11,756)

2,813

 

CONSOLIDATED STATEMENT OF CASHFLOWS

 

For the 6 month period ended 30 June 2011

 

 

 

Notes

Six months ended 30 June 2011 (unaudited)

Six months ended 30 June 2010 (unaudited)

 Year ended 31 December 2010

(audited)

£000

£000

£000

 

Net cash used in operating activities

 

(i)

 

(196)

 

(257)

 

(897)

Cash flows from investing activities and servicing of finance

Net finance cost

(6)

(49)

(53)

Dividends received

27

-

13

Payments to acquire tangible fixed assets

(14)

(139)

(184)

Repayment of deferred consideration

(146)

(289)

(366)

Disposal of subsidiary, net of cash disposed of

-

(193)

(178)

Acquisition of other investments

-

-

(65)

 

Net cash used in investing activities

 

(139)

 

(670)

 

(833)

Cash flows from financing activities

Net cash inflows from equity placing

1,740

1,891

1,805

Increase / (repayment) of secured loans

20

(106)

(219)

Repayment of directors' loans

(7)

-

(13)

(Decrease) / increase in invoice discounting

(28)

121

232

 

Net cash from financing activities

 

1,725

 

1,906

 

1,805

Net increase in cash and cash equivalents

1,390

979

75

Net cash and cash equivalents at beginning of period

140

65

65

 

Net cash and cash equivalents at end of period

 

1,530

 

1,044

 

140

Analysis of net funds

Cash and cash equivalents

1,530

1,044

140

Borrowings due within one year

(778)

(838)

(658)

Borrowings due after one year

(50)

-

(177)

Directors loan account

-

(20)

(7)

Deferred consideration

(863)

(1,086)

(1,009)

 

Net funds

 

(161)

 

(900)

 

(1,711)

Note (i)

Reconciliation of operating profit to net cash from operating activities

Six months ended 30 June 2011 (unaudited)

Six months ended 30 June 2010 (unaudited)

Year ended 31 December 2010

(audited)

 

Operating profit

 

42

 

201

 

229

Depreciation / impairment of property, plant and equipment

44

40

79

Loss on disposal of property, plant and equipment

-

-

34

Share based payment charge

25

20

71

Dividends received

(27)

-

(13)

Increase in trade and other receivables

(213)

(964)

(1,042)

(Decrease) / increase in trade and other payables

(66)

452

(244)

Loss on disposal of investment

5

-

-

Taxation paid

(6)

(6)

(11)

 

Net cash used in operating activities

 

 

 

(196)

 

(257)

 

(897)

 

 

 

 

NOTES TO THE FINANCIAL STATEMENTS

 

1. ACCOUNTING POLICIES

1.1 Basis of preparation

The financial information set out in this interim report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The group's statutory financial statements for the year ended 31 December 2010, prepared under International Financial Reporting Standards (IFRS), have been filed with the Registrar of Companies. The auditor's report on those statements was unqualified.

 

The interim financial information for the six months ended 30 June 2011, has been prepared in accordance with the AIM Rules for Companies. The Group has not elected to apply IAS 34 'Interim Financial Reporting'. The principal accounting policies used in preparing the interim results are those the Group expects to apply in its financial statements for the year ending 31 December 2011 and are unchanged from those disclosed in the Group's Annual Report for the year ended 31 December 2010. The interim financial statements have not been audited.

1.2 Basis of consolidation and business combinations

The group financial statements consolidate those of the Company and of its subsidiary undertakings Garner International Limited, Bancomm Limited, Norman Broadbent Overseas Limited and Human Asset Development International Limited, companies incorporated in England and Wales.

2. SEGMENTAL ANALYSIS

Management has determined the operating segments based on the reports reviewed regularly by the board for use in deciding how to allocate resources and in assessing performance. The Board considers Group operations from both a class of business and geographic perspective.

Each class of business derives its revenues from the supply of a particular recruitment related service, from retained executive search through to executive assessment and coaching. Business segment results are reviewed primarily to operating profit level, which includes employee costs, marketing, office and accommodation costs and appropriate recharges for management time.

Group revenues are primarily driven from UK operations however, when revenue is derived from overseas business the results are presented to the Board by geographic region to identify potential areas for growth or those posing potential risks to the Group.

i) Class of Business:

The analysis by class of business of the Group's turnover, profit before taxation and net assets/ (liabilities) is set out below:

BUSINESS SEGMENTS

Six months ended 30 June 2011

 

Executive Search

£000

 

Overseas Royalties

£000

 

 

Interim

£000

Assessment, coaching & talent mgmt.

£000

 

 

Unallocated

£000

 

 

Total

£000

 

Revenue

2,850

191

142

307

-

3,490

Cost of sales

(4)

-

-

(38)

-

(42)

Gross profit

2,846

191

142

269

-

3,448

Operating expenses

(2,644)

(115)

(89)

(303)

(234)

(3,385)

Other operating income

27

-

-

-

-

27

Finance costs

(6)

-

-

-

-

(6)

Impairment of investment

-

-

(5)

-

-

(5)

Depreciation and amortisation

(43)

-

-

-

-

(43)

Profit before tax

180

76

48

(34)

(234)

36

Net assets

2,816

-

-

(3)

-

2,813

 

 

 

 

 

NOTES TO THE FINANCIAL STATEMENTS

2. SEGMENTAL ANALYSIS (continued)

i) Class of Business (continued):

BUSINESS SEGMENTS

Six months ended 30 June 2010

 

Executive Search

£000

 

Overseas Royalties

£000

 

 

Interim

£000

Assessment, coaching & talent mgmt.

£000

 

 

Unallocated

£000

 

 

Total

£000

 

Revenue

3,061

161

41

-

-

3,263

Cost of sales

-

-

-

-

-

-

Gross profit

3,061

161

41

-

-

3,263

Operating expenses

(2,871)

-

-

(151)

(3,022)

Finance costs

(49)

-

-

-

-

(49)

Depreciation and amortisation

(40)

-

-

-

-

(40)

Provision for disposal of Group subsidiary

-

-

-

-

822

882

Profit before tax

101

161

41

-

671

974

Net assets

910

-

-

-

-

910

 

 

 

BUSINESS SEGMENTS

Year ended 31 December 2010

 

Executive Search

£000

 

Overseas Royalties

£000

 

 

Interim

£000

Assessment, coaching & talent mgmt.

£000

 

 

Unallocated

£000

 

 

Total

£000

 

Revenue

5,718

326

19

48

-

6,111

Cost of sales

(79)

-

-

(4)

-

(83)

Gross profit

5,639

326

19

44

-

6,028

Operating expenses

(5,298)

(146)

-

(39)

(250)

(5,733)

Other operating income

13

Finance costs

(53)

-

-

-

-

13

Depreciation and amortisation

(79)

-

-

-

-

(53)

Gain on disposal of Group subsidiary

-

-

-

-

837

837

Profit before tax

222

180

19

5

587

1,013

Net assets

943

-

5

30

-

978

 

The unallocated costs refer to central costs of the Group including salaries, professional and other costs, which are not directly attributable to the delivery of the services. The four segments shown represent the management information provided to the Board and in the opinion of the directors reflect the nature of the Group's services.

NOTES TO THE FINANCIAL STATEMENTS

 

2. SEGMENTAL ANALYSIS (continued)

ii) Geographic Region:

The analysis by geographic region of the Group's turnover, profit before taxation and net assets/ (liabilities) is set out below:

BUSINESS SEGMENTS

Six month period ended 30 June 2011

 

Executive Search

£000

 

Overseas Royalties

£000

 

 

Interim

£000

Assessment, coaching & talent mgmt.

£000

 

 

Unallocated

£000

 

 

Total

£000

Revenue

United Kingdom

2,519

-

89

195

-

2,803

Europe

270

140

53

112

-

575

Other

61

51

-

-

-

112

Total

2,850

191

142

307

-

3,490

Gross profit

United Kingdom

2,515

-

89

169

-

2,773

Europe

270

140

53

100

-

563

Other

61

51

-

-

-

112

Total

2,846

191

142

269

-

3,448

Profit/(Loss) before tax

United Kingdom

100

-

79

(34)

(234)

(89)

Europe

-

54

49

-

-

103

Other

-

22

-

-

-

22

Total

100

76

128

(34)

(234)

36

Net assets

United Kingdom

2,816

-

-

-

(3)

2,813

Total

2,816

-

-

-

(3)

2,813

BUSINESS SEGMENTS

Six month period ended 30 June 2010

 

Executive Search

£000

 

Overseas Royalties

£000

 

 

Interim

£000

Assessment, coaching & talent mgmt.

£000

 

 

Unallocated

£000

 

 

Total

£000

Revenue

United Kingdom

2,806

-

41

-

-

2,847

Europe

224

135

-

-

-

359

Other

31

26

-

-

-

57

Total

3,061

161

41

-

-

3,263

Gross profit

United Kingdom

2,806

-

41

-

-

2,847

Europe

224

135

-

-

-

359

Other

31

26

-

-

-

57

Total

3,061

161

41

-

-

3,263

Profit/(Loss) before tax

United Kingdom

76

-

41

-

671

788

Europe

56

135

-

-

-

191

Other

(31)

26

-

-

-

(5)

Total

101

161

41

-

671

974

Net liabilities

United Kingdom

910

-

-

-

-

910

Total

910

-

-

-

-

910

NOTES TO THE FINANCIAL STATEMENTS

 

3. SEGMENTAL ANALYSIS (continued)

BUSINESS SEGMENTS

Year ended 31 December 2010

 

Executive Search

£000

 

Overseas Royalties

£000

 

 

Interim

£000

Assessment, coaching & talent mgmt.

£000

 

 

Unallocated

£000

 

 

Total

£000

Revenue

United Kingdom

5,335

-

19

25

-

5,379

Europe

282

283

-

23

-

588

Other

101

43

-

-

-

144

Total

5,718

326

19

48

-

6,111

Gross profit

United Kingdom

5,256

-

19

21

-

5,296

Europe

282

283

-

23

-

588

Other

101

43

-

-

-

144

Total

5,639

326

19

44

-

6,028

 

Profit/(Loss) before tax

United Kingdom

222

-

19

5

587

833

Europe

-

162

-

-

-

162

Other

-

18

-

-

-

18

Total

222

180

19

5

587

1,013

Net liabilities

United Kingdom

943

-

5

30

-

978

Total

943

-

5

30

-

978

Turnover by location is not materially different from turnover by destination.

4. EQUITY SECURITIES ISSUED

 

During the six month period ended 30 June 2011, the following equity securities were issued:

 

- On 31 March 2011 Mr C Auld, an existing shareholder, exercised warrants over 97,777 ordinary shares of 1p at a price of 45p per share.

- On 13 May 2011 61,069 ordinary shares of 1p were issued at a price of 65.5p per share to an employee in lieu of a bonus.

- On 13 May 2011 the Company issued 1,037,832 options over ordinary shares of 1p to employees and certain members of the Board. The exercise price is 65.5p and the options vest in equal tranches over the next 3 years.

- On 30 April 2011 a resolution was passed at the company's Annual General Meeting, approving the placing of 2,692,308 ordinary shares of 1p for a total consideration of £1.75 million.

 

An analysis of all ordinary shares issued during the period is shown below:

 

 

Issue of ordinary shares during the period

Six months ended 30 June 2011

Six months ended 30 June 2010

Year ended 31 December 2010

(unaudited)

(unaudited)

(audited)

Shares

Value

Shares

Value

Shares

Value

000's

£000

000's

£000

000's

£000

Issue of shares on exercise of warrants

98

44

-

-

-

-

Issue of shares in lieu of employee bonus

61

40

137

77

137

77

Issue of shares for cash

2,692

1,750

4,522

2,035

4,522

2,035

Issue of shares on conversion of directors' loans

-

-

426

192

426

192

Issue of shares on conversion of other loans

-

-

267

157

267

157

Total

2,851

1,834

5,352

2,461

5,352

2,461

 

NOTES TO THE FINANCIAL STATEMENTS

 

 

5. earnings PER ORDINARY SHARE

 

i) Basic earnings per share:

 

This is calculated by dividing the profit attributable to equity holders of the company by the weighted average number of ordinary shares in issue during the period:

 

 

 

Six months ended 30 June 2011

Six months ended 30 June 2010

Year ended 31 December 2010

(unaudited)

(unaudited)

(audited)

Profit attributable to shareholders

£30,000

£968,000

£1,071,000

Weighted average number of ordinary shares

8,233,881

2,947,571

5,351,530

 

ii) Diluted earnings per share:

 

This is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. The company has two categories of dilutive potential ordinary shares: share options and warrants. For these options and warrants, a calculation is done to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the company's shares) based on the monetary value of the subscription rights attached to the outstanding warrants and options. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options.

 

 

 

Six months ended 30 June 2011

Six months ended 30 June 2010

Year ended 31 December 2010

(unaudited)

(unaudited)

(audited)

Profit attributable to shareholders

£30,000

£968,000

£1,071,000

Weighted average no. of ordinary shares

8,233,881

2,947,571

5,351,530

- assumed conversion of share options

68,823

31,121

64,970

- assumed conversion of warrants

55,122

5,209

46,608

Weighted average number of ordinary shares for diluted earnings per share

8,357,826

2,983,901

5,463,108

 

iii) Adjusted earnings per share

 

An adjusted earnings per share has also been calculated in addition to the basic and diluted earnings per share and is based on earnings adjusted to eliminate the effects of impairment of intangibles, charges for share based payments and the one-off gain on the disposal of the group subsidiary in 2010. It has been calculated to allow shareholders to gain a clearer understanding of the trading performance of the Group.

Six months ended 30 June 2011

Six months ended 30 June 2010

Year ended 31 December 2010

 

 

 

£000

Basic pence per share

Diluted pence per share

 

 

 

£000

Basic pence per share

Diluted pence per share

 

 

 

£000

Basic pence per share

Diluted pence per share

Basic earnings

Profit after tax

30

0.37

0.36

968

32.86

32.46

1,071

20.00

19.60

Adjustments

Gain on disposal of subsidiary

-

-

-

(822)

(27.89)

(27.55)

(837)

(15.64)

(15.32)

Share based payment charge

25

0.30

0.30

20

0.68

0.67

71

1.33

1.30

Adjusted earnings

55

0.67

0.66

166

5.65

5.58

305

5.69

5.58

 

 

 

 

6. Related party transactions

(a) Purchase of services:

Six months ended 30 June 2011

£000

Six months ended 30 June 2010

£000

Year ended 31 December 2010

£000

Adelaide Capital Limited

96

-

20

Anderson Barrowcliff LLP

15

28

43

Total

111

28

63

 

Adelaide Capital Limited invoiced the Group for the directors' fees (P Casey £50,000, B Stephens £10,000), advisory costs relating to the share placing (£20,000) and business related travel and other costs of P Casey and B Stephens (£16,000). P Casey and B Stephens are directors of Adelaide Capital Limited.

Taxation and company secretarial services are acquired from Anderson Barrowcliff LLP, an accountancy firm of which R Robinson is a partner. Anderson Barrowcliff also invoices the Group for R Robinson's director's fees.

 

(b) Period-end payables arising from the purchases of services:

Six months ended 30 June 2011

£000

Six months ended 30 June 2010

£000

Year ended 31 December 2010

£000

Adelaide Capital Limited

46

-

10

Anderson Barrowcliff LLP

19

43

11

Total

65

43

21

The payables to related parties arise from purchase transactions and are due one month after date of purchase. The payables bear no interest.

(c) Loans from related parties:

In order to assist the working capital position, certain directors and shareholders advanced loans to the Group, which are non-interest bearing and have no formal repayment terms.

Six months ended 30 June 2011

£000

Six months ended 30 June 2010

£000

Year ended 31 December 2010

£000

Beginning of period

7

212

212

Loans repaid during the year

(7)

-

(13)

Loans converted in to equity during the year

-

(192)

(192)

End of period

-

20

7

Loans from related parties outstanding at the period end were as follows:

Six months ended 30 June 2011

£000

Six months ended 30 June 2010

£000

Year ended 31 December 2010

£000

A C Garner

-

20

7

End of period

-

20

7

 

(d) Personal guarantees from related parties:

At 30 June 2011 A C Garner, a shareholder and former director of the Company had the following personal guarantees:

·; £150,000 as security for the Group bank loan.

7. COPIES OF THE UNAUDITED INTERIM REPORT

 

Copies of this report are available on request from the Company's registered office at 12 St James's Square, London, SW1Y 4LB and are also available on the Company's website www.normanbroadbent.com.

 

 

Ends

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PGUQCBUPGGQR
Date   Source Headline
25th Apr 20247:00 amRNSQ1 2024 Trading Update
24th Apr 20247:00 amRNSSmall Cap Awards nomination
15th Apr 20243:18 pmRNSNotification of major holdings
8th Apr 202412:11 pmRNSIssue of Equity and Total Voting Rights
3rd Apr 20244:01 pmRNSNotification of major holdings
28th Mar 20247:00 amRNSPosting of ARA & Notice of AGM
27th Mar 20247:00 amRNSFinal Results
26th Mar 20244:07 pmRNSNotification of major holdings
20th Mar 20241:36 pmRNSNotice of Results & Investor Presentation
18th Mar 20244:33 pmRNSNotification of major holdings
18th Mar 20244:04 pmRNSNotification of major holdings
12th Mar 20243:33 pmRNSAIM Rule 17 Schedule Two (g) Update
22nd Jan 20245:32 pmRNSNotification of Major Holdings
16th Jan 20247:00 amRNSTrading Update
21st Nov 202310:06 amRNSNotification of Major Holdings
20th Nov 202310:45 amRNSDirector/PDMR shareholding
15th Nov 20239:54 amRNSNotification of Major Holdings
15th Nov 20239:43 amRNSNotification of Major Holdings
10th Nov 20237:00 amRNSDirector/PCA Dealing
9th Nov 20232:25 pmRNSDirector/PDMR Shareholding
2nd Nov 20238:43 amRNSConversion Of Outstanding Convertible Loan Notes
12th Oct 20237:00 amRNSQ3 2023 Trading Update
10th Oct 202311:03 amRNSNotification of Major Holdings
9th Oct 20237:00 amRNSSurrender and Granting of Options
28th Jul 20237:00 amRNSGrant of Options
24th Jul 20237:00 amRNSInterim Results
11th Jul 20237:00 amRNSH1 2023 Trading Update
30th Jun 20237:00 amRNSSAYE Option Plan & Director Holding
29th Jun 20234:28 pmRNSResult of AGM
5th Jun 20237:00 amRNSPosting of Annual Report and Notice of AGM
1st Jun 20237:00 amRNSDirectorate changes
31st May 20237:00 amRNSFinal Results
22nd May 20237:00 amRNSQ1 2023 Trading Update
19th May 202312:55 pmRNSPartial Repayment of Convertible Loan Note
24th Jan 20237:00 amRNSTrading Update
10th Jan 20237:00 amRNSDirectorate Change
17th Nov 20224:42 pmRNSTR-1: Notification of major holdings
14th Nov 20227:00 amRNSIssue of Equity
1st Nov 20227:00 amRNSUpdate and Change of Board role
10th Oct 20225:30 pmRNSTR-1: Notification of major holdings
31st Aug 20227:00 amRNSDirector Share Purchase
23rd Aug 20227:00 amRNSDirectorate Change
16th Aug 20227:00 amRNSInterim Results
29th Jul 20227:00 amRNSChange of Adviser
20th Jul 20224:08 pmRNSDirector/PDMR Dealing
11th Jul 20227:00 amRNSTrading Update
29th Jun 20223:15 pmRNSDirector/PDMR Shareholding
23rd Jun 202212:14 pmRNSResult of AGM
7th Jun 20228:59 amRNSHolding(s) in Company
25th May 20227:00 amRNSFinal 2021 Results and Notice of AGM

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.