The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksORPH.L Regulatory News (ORPH)

  • There is currently no data for ORPH

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

22 May 2015 07:00

RNS Number : 9910N
Venn Life Sciences Holdings PLC
22 May 2015
 



 

Venn Life Sciences Holdings Plc

("Venn" the "Company" or the "Group")

 

FINAL RESULTS

For the Year ended 31 December 2014

 

Venn Life Sciences (AIM: VENN), a growing Clinical Research Organisation (CRO) providing clinical trial management and resourcing solutions to pharmaceutical, biotechnology and medical device clients, announces Its audited final results for the year ended 31 December 2014.

 

Financial Highlights

· Revenue of €4.9m increase of 140% over 2013 (€2.04m)

· Group EBITDA Loss (before exceptional items) of €1.53m (2013 €1.65m)

· Group Loss for the year €1.8m (2013 €1.8m)

· EBITDA Losses attributable to CRO Business down by 36% to €0.95m (2013 €1.56m)

· EBITDA Losses attributable to investment in Innovenn €0.58m (2013 €0.09m)

· Cash and cash equivalents of €0.8m (2013 €0.54m)

 

Operational Highlights

· Acquisition of Cardinal Systems France bringing IRT, Data Management and additional clinical capabilities to Venn

· Resource base increased from 43 to 100 personnel

· Successful integration of German, Paris and Northern Ireland acquisitions

· Successful deployment of resources in Mexico, Brazil, Israel and USA

 

Post Period End

· Strong rate of business wins and new proposals continues

· €4.1m contract secured in March

· Revenues of €2.0m booked for Q1 2015

· First Innovenn revenues with sales of Labskin to global pharmaceutical company

· Board strengthened with two new appointments, Gracielle Schutjens as COO and Jonathan Hartshorn as CFO (effective 15th June 2015)

· Completion of GBP£2m fundraise underpinning growing book of business and providing funds for systems investment and expansion of business development coverage

 

 

Commenting on the Group's outlook, David Evans, Non-Executive Chairman of Venn: 

"In 2014 we have seen key financial indicators moving in the right direction. A significant increase in revenues, reduced losses on the core business and a stronger balance sheet all point to real progress and sustainable business growth. The addition of IRT and data management services through the acquisition of Cardinal Systems has been instrumental in Venn winning larger full service contracts as evidenced by the announcement of a €4m contract in March of this year. With a healthy pipeline of project opportunities the business is poised for further growth. This can be strongly underpinned by solid execution of existing contracts, which in turn will result in repeat business.

 

Although we are still in a period of investment with Innovenn I am particularly pleased to see the first sales of Labskin and greatly encouraged by the calibre of initial customers. I look forward to progress at Innovenn in 2015 through the addition of microbiology services, the launch of Clarogel and further sales of Labskin."

 

 

 

 

 

 

 

 

 

Enquiries:

 

Venn Life Sciences Holdings Plc

www.vennlifesciences.com

Tony Richardson, Chief Executive Officer

Tel: +353 154 99 341

Orla Mc Guinness, Marketing Manager

Tel: +353 153 73 269

 

 

Zeus Capital (Nominated Adviser and Broker)

 

Andrew Jones / Ross Andrews

Tel: +44 (0)161 831 1512

Dominic Wilson

Tel: +44 (0)20 7533 7727

 

 

Walbrook PR Ltd

Tel: +44 (0)20 7933 8780 or venn@walbrookpr.com

Paul McManus

Mob: +44 (0)7980 541 893

Lianne Cawthorne

Mob: +44 (0)7584 391 303

 

 

About Venn Life Sciences Limited:

Venn Life Sciences is a Clinical Research Organisation providing clinical trial management and resourcing solutions to pharmaceutical, biotechnology and medical device organisations. With dedicated operations in France, Germany, the Netherlands, the UK, Ireland and Europe wide representation - Venn specialises in rapid deployment and management of multisite projects. Venn recently established an innovation division - Innovenn - focused primarily on breakthrough development opportunities in Skin Science.

 

Chairman's Statement

 

Dear Fellow Shareholder,

 

2014 has been a year of significant progress for Venn. CRO revenues have increased substantially, losses reduced and a projects pipeline has been built to drive the business through to profitability. Venn completed and integrated a key acquisition during the year and continued to make strong progress in terms of the scale and quality of project wins. In addition Innovenn has delivered on its 2014 objectives of securing the IP and knowhow associated with Labskin and Clarogel (anti-acne compound), successful reactivation of manufacturing and engagement with the customer base resulting in initial sales.

 

Step Change in Scope and Scale

Scale is critical to the delivery of above normal returns to shareholders. Scale is required in terms of geographic coverage, range of services and personnel numbers. Venn has made good progress in addressing all of these ingredients. The acquisition and integration of Cardinal Systems, a France based company specialising in Biometry and IRT, has resulted in greater depth of service capability, the addition of twenty five skilled resources and a new client base to which we can now offer a full suite of services. The business now has a sufficiently strong platform on which we can generate strong organic growth, and this coupled with possibly a further strategic acquisition in Europe should see the company increase its number of preferred provider relationships.

 

Key Initiatives

To-date the business has developed through a combination of small acquisitions, coupled with organic growth. Key to preparing the business for the next step is the implementation of a systems infrastructure capable of accommodating a steep growth curve. We communicated to recent investors that management would commit a portion of recent placing funds to systems initiatives and I am pleased to report that these programmes are well underway.

 

A further key initiative is the enhancement of Venn's business development team and coverage. The current team has delivered a strong book of business however there are key markets in which we do not have any business development presence and management is committed to addressing these gaps through the appointment of business development resources in Germany and USA.

 

Looking Forward

The success achieved in 2014 through winning larger contracts has ensured that significant revenues are already contracted for 2015 and beyond. Management's focus on excellence of execution should ensure that a recurring revenue stream begins to grow through repeat business and broader engagement with clients as Venn's service capabilities and regions continue to grow. At 100+ personnel Venn is building a strong resource base which management plans to further strengthen by means of continued organic growth and possibly a further acquisition in 2015.

 

Having successfully acquired and positioned our skin-science assets in 2014, Labskin, we look forward to reaping commercial rewards during 2015 and beyond and continue to look at complementary technologies that could add further value.

 

 

 

David Evans

Non-Executive Chairman

 

Chief Executive's Review

 

2014 was a bumper year for investment into the biotechnology sector and signs are this will continue into 2015. While our client base remains diverse, with 50+ active clients, we have seen the development of some key biotechnology clients during 2014. These are well funded clients with a strong pipeline of compounds looking for a one stop solution for all of their clinical requirements. We have been very responsive to the needs of this sector and our challenge now is to execute the business to the highest possible standards and thereafter reap the rewards of a strong pipeline of repeat business.

 

I am very pleased to see our fee income grow at such a rate (140% YOY) and with a strong book of secured business for 2015 we are well positioned to deliver further growth. Ordinarily such growth could overstretch an organisation however during 2013 and 2014 we laid a solid foundation with heavy investment in our resource base that I believe will support us through the next phase.

 

Results and Commentary

Fee income for the full year was up to €4.9m (2013 - €2.04m) amounting to an increase of 140% year on year. This increase in fee income is attributable to an effective business development effort delivering larger international projects coupled with an effective recruitment drive to support the workload. EBITDA loss for the year was €1.53m (2013 - €1.65m). The EBITDA loss attributable to our CRO business reduced by 36% to €0.95m (2013 - €1.56m) and what has been a year of significant investment in Innovenn has resulted in an EBITDA deficit of €0.58 attributable to that part of the business. The consolidated balance sheet as at 31 December 2014 had total net assets of €5.98m, €0.8m of which was represented by cash and cash equivalents.

 

Losses in 2014 are principally attributable to the time lag between building a resource base and securing the necessary work to utilise the resource pool. With larger contracts secured in H2 2014 and into 2015, resource utilisation has improved to normal industry levels and this will correspondingly flow through to our P&L. 2015 will see a sustained effort to recruit more billable personnel resulting in the business achieving a normal balance between billable and non-billable headcount. This will all contribute to greater profitability in 2015.

 

Plans and Outlook

We will continue to improve our geographical coverage and deepen our service capability during 2015. We are actively screening acquisition opportunities in Central and Eastern Europe as clients request capability in this region and the operating cost differential could have a beneficial impact on profit margins. We are also looking at extensions of our service offering in line with client requirements as we seek to become indispensible to our target audience. 2015 should see Innovenn make significant progress. With initial sales secured we look forward to accelerating Labskin sales and services and delivering Clarogel as a marketable product to the right partner.

 

 

Anthony Richardson

Chief Executive Officer

 

Consolidated Statement of Comprehensive Income

For the year ended 31 December 2014

 

2014

2013

Notes

€'000

€'000

Continuing operations

Revenue

2

4,883

2,035

Direct Project and Administrative Costs

3

(6,817)

(3,829)

Other operating income

167

-

Operating loss

(1,767)

(1,794)

Depreciation and amortisation

(187)

(32)

Exceptional items

3

(47)

(117)

EBITDA before exceptional items

2

(1,533)

(1,645)

Finance income

4

9

12

Finance costs

4

(71)

(41)

Loss before income tax

(1,829)

(1,823)

Income tax credit

5

20

23

Loss for the year

(1,809)

(1,800)

Loss attributable

Owners of the parent

(1,533)

(1,800)

Non-controlling interest

(276)

-

Loss for the year

(1,809)

(1,800)

Currency translation differences

8

(8)

Total comprehensive loss for the year

(1,801)

(1,808)

Loss per ordinary share

6

Basic and diluted

(0.06)

(0.09)

 

Consolidated Statement of Financial Position

As at 31 December 2014

 

2014

2013

Notes

€'000

€'000

Assets

Non-current assets

Property, plant and equipment

194

53

Intangible assets

7

2,820

1,039

Investments

31

31

Total non-current assets

3,045

1,123

Current assets

Trade and other receivables

2,097

656

Income tax recoverable

32

52

Cash and cash equivalents

806

541

Total current assets

2,935

1,249

Total assets

5,980

2,372

Equity attributable to owners

Share capital

112

102

Share premium account

5,483

3,431

Group re-organisation reserve

(541)

(541)

Reverse acquisition reserve

45

45

Foreign currency reserves

-

(8)

Retained earnings

(3,841)

(2,308)

1,258

721

Non-controlling interest

544

-

Total equity

1,802

721

Liabilities

Non-current liabilities

Deferred consideration

-

54

Borrowings

99

-

Total non-current liabilities

99

54

Current liabilities

Trade and other payables

3,302

1,178

Deferred taxation

271

17

Deferred consideration

213

77

Borrowings

293

325

Total current liabilities

4,079

1,597

Total liabilities

4,178

1,651

Total equity and liabilities

5,980

2,372

 

Consolidated Statement of Cash Flows

For the year ended 31 December 2014

Group

Group

2014

2013

Notes

€'000

€'000

Cash Flow from operating activities

Cash used in operations

8

(994)

(1,804)

Interest paid

(54)

(39)

Income tax received/(paid)

20

(16)

Net cash used in operating activities

(1,028)

(1,859)

Cash flow from investing activities

Acquisition of subsidiaries, net of cash acquired

(307)

(54)

Purchase of property, plant and equipment

equipment (PPE)

(99)

(31)

Proceeds from sale of property, plant and equipment

5

-

Interest received

9

12

Net cash used in investing activities

(392)

(73)

Cash flow from financing activities

Proceeds from issuance of ordinary shares

1,194

-

Payment of deferred consideration

(154)

-

Financing from non-controlling interests

800

-

Repayments on borrowings

(40)

(362)

Net cash generated by financing activities

1,800

(362)

Net increase/ (decrease) in cash and cash equivalents

380

(2,294)

Cash and cash equivalents at beginning of year

216

2,588

Exchange losses on cash and cash equivalents

-

(78)

Cash and cash equivalents at end of year

596

216

 

 

 

Consolidated Statement of Changes in Shareholders' Equity

 

 

 

 

Share capital

 

Share

premium

Group re-organisation

reserve

Reverse acquisition reserve

 

Foreign currency reserve

 

Retained

earnings

 

 

Total

 

 

Non-controlling interests

 

 

Total

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

At 1 January 2013

102

3,431

(541)

45

-

(508)

2,529

-

2,529

Changes in equity for the year

ended 31 December 2013

Loss for the year

-

-

-

-

-

(1,800)

(1,800)

-

(1,800)

Currency translation

differences

-

-

-

-

(8)

-

(8)

-

(8)

Total comprehensive loss

for the year

-

-

-

-

(8)

(1,800)

(1,808)

-

(1,808)

At 31 December 2013

102

3,431

(541)

45

(8)

(2,308)

721

-

721

Changes in equity for the year

ended 31 December 2014

Loss for the year

-

-

-

-

-

(1,533)

(1,533)

(276)

(1,809)

Currency translation

differences

-

-

-

-

8

-

8

-

8

Total comprehensive loss for

the year

-

-

-

-

8

(1,533)

(1,525)

(276)

(1,801)

Transactions with the owners

Shares issued

10

2,052

-

-

-

-

2,062

820

2,882

Total contributions by and

distributions to owners

10

2,052

-

-

-

-

2,062

820

2,882

At 31 December 2014

112

5,483

(541)

45

-

(3,841)

1,258

544

1,802

 

 

Notes to the final results

 

1. Basis of preparation

 

Venn Life Sciences Holdings Plc is a company incorporated in England and Wales. The Company is a public limited company listed on the AIM market of the London Stock Exchange. The address of the registered office is 4 Lombard Street, London, EC3V 9HD.

This preliminary announcement is an extract from the consolidated financial statements of the Company for the year ended 31 December 2014 and comprises the Company and its subsidiaries. The consolidated financial statements were authorised for issuance on 21 May 2015. The financial information set out below does not constitute the Company's statutory accounts for the years ended 31 December 2014 or 2013 within the meaning of Section 434 of the Companies Act 2006, but is derived from those accounts. Statutory accounts for 2013 which were of the parent company only have been delivered to the Registrar of Companies and those for 2014 will be delivered soon before Companies House deadline. The auditors' reports on the statutory accounts for the years ended 31 December 2013 and 31 December 2014 were unqualified and do not contain statements under s498(2) or (3) Companies Act 2006.

 

This financial information has been prepared in accordance with the Group's accounting policies as disclosed in the financial statements for the year ended 31 December 2013 and International Financial Reporting Standards ("IFRSs") and International Financial Reporting Interpretations Committee (IFRIC) interpretations as adopted by the European Union and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.

 

Certain statements in this announcement constitute forward-looking statements. Any statement in this announcement that is not a statement of historical fact including, without limitation, those regarding the Company's future expectations, operations, financial performance, financial condition and business is a forward-looking statement. Such forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, amongst other factors, changing economic, financial, business or other market conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described in this announcement and the Company undertakes no obligation to update its view of such risks and uncertainties or to update the forward-looking statements contained herein. Nothing in this announcement should be construed as a profit forecast.

 

While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRSs), this announcement does not itself contain sufficient information to comply with IFRSs. The Company will publish its full financial statements for the year ended 31 December 2014 shortly and will be available on the Company's website at www.vennlifesciences.com and at the Company's head office 19 Railway Road, Dalkey, Dublin, Ireland. The Annual General Meeting will be held on Tuesday, 30 June 2015.

 

2. Segmental reporting

Management has determined the Group's operating segments based on the monthly management reports presented to the Chief Operating Decision Maker ('CODM'). The CODM is the Executive Directors and the monthly management reports are used by the Group to make strategic decisions and allocate resources.

 

The principal activity of the Group is that of a Clinical Research Organisation (CRO) providing a suite of consulting and clinical trial services to pharmaceutical, biotechnology and medical device organisations. This activity takes place across various countries, including France, Netherlands, United Kingdom, Ireland, and Russia and as such the Board considers the business primarily from a geographic perspective. Although not all the segments meet the quantitative thresholds required by IFRS 8, management has concluded that given the recent acquisitions, all segments should be maintained and reported, given the potential future growth of the segments.

 

The reportable segments derive their revenue primarily from the Group's principal activity.

 

Currently the key operating performance measures used by the CODM are Revenue and adjusted EBITDA.

 

The segment information provided to the Board for the reportable segments for the year ended 31 December 2014 is as follows:

 

 

2014

France

Netherlands

Germany

Other

Total

€'000

€'000

€'000

€'000

€'000

Income statement

External revenue

3,531

747

418

187

4,883

Adjusted EBITDA

(51)

(263)

(53)

(1,166)

(1,533)

Exceptional items

(11)

-

(20)

(16)

(47)

EBITDA

(62)

(263)

(73)

(1,182)

(1,580)

Depreciation

(63)

(10)

(86)

(28)

(187)

Operating profit/(loss)

(125)

(273)

(159)

(1,210)

(1,767)

Net finance costs

(23)

1

-

(40)

(62)

Income tax

-

2

-

18

20

Retained profit/(loss)

(148)

(270)

(159)

(1,232)

(1,809)

Segment assets

Operating assets

3,442

265

674

5,419

9,800

Inter segment assets

(47)

(113)

-

(3,922)

(4,082)

External operating assets

3,395

152

674

1,497

5,718

Cash

275

93

62

376

806

Total assets

3,670

245

736

1,873

6,524

Segment liabilities

Operating liabilities

3,331

283

850

3,948

8,412

Inter segment liabilities

(705)

-

(735)

(2,642)

(4,082)

External operating liabilities

2,626

283

115

1306

4,330

Borrowings

205

-

-

187

392

Total liabilities

2,831

283

115

1,493

4,722

Other segmental information

Non current assets - PPE

81

11

26

76

194

Non current assets - Intangibles

1765

105

523

427

2,820

 

 

2013

France

Netherlands

Other

Total

€'000

€'000

€'000

€'000

Income statement

External revenue

1,027

899

109

2,035

Adjusted EBITDA*

(16)

(102)

(1,527)

(1,645)

Exceptional costs

-

-

(117)

(117)

EBITDA

(16)

(102)

(1,644)

(1,762)

Depreciation

(3)

(8)

(21)

(32)

Operating profit

(19)

(110)

(1,665)

(1,794)

Net finance costs

(13)

-

(16)

(29)

Income tax

-

23

-

23

Retained loss

(32)

(87)

(1,681)

(1,800)

Segment assets

Operating assets

1,184

554

4,179

5,917

Inter segment assets

(241)

(322)

(3,523)

(4,086)

External operating assets

943

232

656

1,831

Cash and cash equivalents

-

33

508

541

Total assets

943

265

1,164

2,372

Segment liabilities

Operating liabilities

661

225

4,526

5,412

Inter segment liabilities

(275)

-

(3,811)

(4,086)

External operating liabilities

386

225

715

1,326

Borrowings

48

-

277

325

Total liabilities

434

225

992

1,651

Other segmental information

Non current assets - PPE

4

13

36

53

Non current assets - Intangibles

731

105

203

1,039

 

* Adjusted EBITDA excludes exceptional costs.

 

Other primarily relates to the holding company and head office costs.

 

No more than 10% of the revenues have been derived from a single external customer in 2013 and in 2014 €1.3m the equivalent of 26% of revenue was derived from 2 customers.

.

 

 

3. Exceptional items

Included within Administrative expenses are exceptional items as shown below:

2014

2013

€'000

€'000

Exceptional items includes:

- Transaction costs relating to business combinations and acquisitions

47

117

Total exceptional items

47

117

 

4. Finance income and costs

2014

2013

€'000

€'000

Interest expense:

- Bank borrowings

29

25

- Deferred consideration unwinding of discount

17

2

- Interest on other loans

25

14

Finance costs

71

41

Finance income

- Interest income on cash and short-term deposits

9

12

Finance income

9

12

Net finance costs

62

29

 

5. Income tax expense

 

2014

2013

Group

€'000

€'000

Current tax:

Current tax for the year

-

(22)

Total current tax (credit)/charge

-

(22)

Deferred tax:

Origination and reversal of temporary differences

(20)

(1)

Total deferred tax

(20)

(1)

Income tax (credit)/charge

(20)

(23)

 

The tax on the Group's results before tax differs from the theoretical amount that would arise using the standard tax rate applicable to the profits of the consolidated entities as follows:

2014

2013

€'000

€'000

Loss before tax

(1,829)

(1,823)

Tax calculated at domestic tax rates applicable to UK standard rate of tax of 20% (2013 - 20%)

(366)

(365)

Tax effects of:

- Expenses not deductible for tax purposes

35

34

- Losses carried forward/(utilised)

311

308

Tax (credit)/charge

(20)

(23)

 

There are no tax effects on the items in the statement of comprehensive income.

 

 

6. Loss per share

(a) Basic

Basic loss per share is calculated by dividing the loss attributable to equity holders of the Company by the weighted average number of Ordinary Shares in issue during the year.

2014

2013

€'000

€'000

 

 

Loss attributable to equity holders of the Company

(1,533)

(1,800)

 

 

Weighted average number of Ordinary Shares in issue

26,960,835

20,099,994

 

 

Basic loss per share

€0.06

€ 0.09

 (b) Diluted

Diluted earnings per share is calculated by adjusting the weighted average number of Ordinary Shares outstanding to assume conversion of all dilutive potential Ordinary Shares. No share options or warrants outstanding at 31 December 2014 or 31 December 2013 were dilutive and all such potential ordinary shares are therefore excluded from the weighted average number of ordinary shares for the purposes of calculating diluted earnings per share.

 

7. Intangible fixed assets

Group

 

Customer relationships

€'000

Trade secrets

€'000

Goodwill

€'000

Intellectual Property Rights

€'000

Workforce

€'000

Total

€'000

Cost

At 1 January 2013

-

-

836

-

-

836

On acquisition of subsidiary undertaking

24

37

144

-

-

205

At 31 December 2013

24

37

980

-

-

1,041

Amortisation

At 1 January 2013

-

-

-

-

-

-

Charge for the year

1

1

-

-

-

2

At 31 December 2013

1

1

-

-

-

2

Net book value

At 31 December 2013

23

36

980

-

-

1,039

Cost

At 1 January 2014

24

37

980

-

-

1,041

Addition

420

-

180

224

-

824

Exchange differences

1

2

10

-

-

13

On acquisition of subsidiary undertaking (note 9)

160

670

150

-

104

1,084

At 31 December 2014

605

709

1,320

224

104

2,962

Amortisation

At 1 January 2014

1

1

-

-

-

2

Charge for the year

94

32

-

5

9

140

At 31 December 2014

95

33

-

5

9

142

Net book value

At 31 December 2014

510

676

1,320

219

95

2,820

 

No amortisation charge has been charged on the goodwill in the income statement.

 

On 13 January 2014 the Group completed the acquisition of trade and certain business assets and liabilities of a German based CRO for €600,000 satisfied through issue of 1,962,583 Ordinary shares of 0.01p each. Fair value exercise has conducted on the acquisition of German based CRO.

 

On 13 March 2014 the Group acquired intellectual property rights in Labskin™ for €224,000 satisfied through issue of 864,706 Ordinary shares of 0.01p each.

 

Goodwill is allocated to the Group's cash-generating units (CGU's) identified according to geographic operating segment. An operating segment-level summary of the goodwill allocation is presented below.

2014

2013

€'000

€'000

France

881

731

Netherlands

105

105

UK

 154

144

Germany

180

-

Total

1,320 

980

 

Goodwill is tested for impairment at the balance sheet date. The recoverable amount of goodwill at 31 December 2014 was assessed on the basis of value in use. As this exceeded carrying value no impairment loss was recognised.

 

The key assumptions in the calculation to assess value in use are the future revenues and the ability to generate future cash flows. The most recent financial results and initial budgets approved by management for the next year were used and forecasts for two further years, followed by an extrapolation of expected cash flows at a constant growth rate of each unit. The projected results were discounted at a rate which is a prudent evaluation of the pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the cash-generating units.

 

The key assumptions used for value in use calculations in 2014 for all the units were as follows:

%

Longer-term growth rate (after 2015)

5

Discount rate

13

 

The Group has been loss making for the last 3 years and in 2014 the Directors have transformed the infrastructure and capabilities of the Group in order to work as a Group in providing services to clinical research and development markets as one unit rather than separate units. This meant that the impairment review is prepared on the group basis rather than a single unit basis. The Directors have made significant estimates on future revenues and EBITDA growth over the next three years based on the Group's budgeted investment in recruiting key employees and marketing the services.

 

The Directors have performed a sensitivity analysis to assess the impact of downside risk of the key assumptions underpinning the projected results of the Group. The projections and associated headroom used for the group is sensitive to the EBITDA growth assumptions that have been applied. A 50% reduction in EBITDA growth; in the first five years of the management projections would not result in any impairment at the group level.

 

 

8. Cash used in operations

 

2014

2013

€'000

€'000

Loss before income tax

(1,829)

(1,823)

Adjustments for:

- Depreciation and amortisation

187

32

- Foreign currency translation of net assets

25

70

- Net finance costs

62

29

Changes in working capital

- Trade and other receivables

(892)

97

- Trade and other payables

 1,453

(209)

Net cash used in operations

 (994)

(1,804)

 

Non-cash transactions

The principal non-cash transactions related to share issue in respect to acquisition of intangible assets of €824,000 and payment of deferred consideration of €44,000

 

9. Business Combinations

Acquisition of Cardinal Systems S.A.S.

On 5 August 2014, the Company acquired 85.2% of Cardinal Systems S.A.S, a French based business, for a total consideration of €670,000.

 

The goodwill of €150,000 arising from the acquisition is attributable to the expected future profitability of the acquired business and synergies expected to arrive from the incorporation of the business within the Group.

 

The following table summarises the consideration paid for Cardinal Systems S.A.S. and the amounts of the assets acquired and liabilities assumed recognised at the acquisition date.

€'000

Fair value consideration at 5 August 2014

Cash

400

Deferred consideration

252

Total fair value consideration

652

Recognised amounts of identifiable assets acquired and liabilities assumed

Cash and cash equivalents

93

Property, plant and equipment

93

Customer relations - included in intangibles (note 7)

160

Trade secrets - included in intangibles (note 7)

670

Workforce - included in intangibles (note 7)

104

Trade and other receivables

549

Trade and other payables

(671)

Borrowings

(222)

Deferred tax liabilities

(274)

Total identifiable net assets

502

Goodwill

150

 

The additional deferred consideration arrangement requires the Company to pay the former owners of Cardinal Systems Limited an additional consideration of €270,000. The additional consideration has been discounted to its present value to €252,000 using rate to reflect the time value of money. Unwinding of discount in the post-acquisition period totals €4,000 and has been included in the finance expense in the income statement (note 4).

 

The Company has also option to acquire the remaining interest of 14.8% in Cardinal Systems S.A.S. based on performance of the acquired business for the year ended 30 September 2015.

 

The revenue included in the consolidated statement of comprehensive income since 5 August 2014 contributed by Cardinal Systems S.A.S. was €988,000. Cardinal Systems S.A.S. also contributed a profit of €15,000 over the same period. Had Cardinal Systems S.A.S. had been consolidated from 1 January 2014, the consolidated statement of comprehensive income, would show approximately revenue of €2.6m and loss of €0.7m.

 

Cardinal Systems S.A.S. changed its name to Venn Life Sciences (France) S.A.S.

 

10. Post balance sheet events

The following events have taken place since the year end:

 

(a) On 28 January 2015 the Company granted options to 2 Executive Directors and key employees of the Group over 2,870,000 Ordinary shares of 0.01p per share at an exercise price of 25p per share. The options will be exercisable between the third and tenth anniversary of grant date. The 1,680,000 options granted to the Directors will vest when the share price reaches 40p per share and the remaining 1,190,000 options granted to key employees there are no performance criteria.

 

(b) 2 April 2015 the Company raised €2.06m through issue of 10,868,411 Ordinary shares of 0.01p at 19p per share.

 

(c) Mars S.A.S (formerly known as Venn Life Science S.A.S.) was voluntarily liquidated after the year end as part of a streamlining of entities.

 

11. Annual Report & Accounts

 

Copies of the audited Annual Report & Accounts for the year ended 31 December 2014 will be posted to shareholders shortly and may also be obtained from the Company's head office at 19 Railway Road, Dalkey, Dublin, Ireland.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR UAVWRVKAVUAR
Date   Source Headline
25th Oct 20227:00 amRNSChange of name to hVIVO plc effective
20th Oct 20227:00 amRNSCapital Markets Day
18th Oct 20227:00 amRNSCFO appointment & change of Board roles
30th Sep 20227:00 amRNSPositive in vitro results for FLU-v published
29th Sep 20229:30 amRNSDirector dealings
27th Sep 20227:00 amRNSUpcoming Scientific Presentations
15th Sep 20227:00 amRNSComment regarding press speculation
8th Sep 20227:01 amRNSInterim results and trading update
8th Sep 20227:00 amRNSIntention to change name to hVIVO plc
1st Sep 20227:20 amRNSCAP accreditation
25th Aug 20227:00 amRNSNotice of results
22nd Aug 20227:00 amRNS£10.4m contract with existing Big Pharma client
4th Aug 20227:00 amRNS£6.2m Influenza human challenge study contract
5th Jul 20221:17 pmRNSResult of AGM
30th Jun 20227:00 amRNSOmicron human challenge model
14th Jun 20227:00 amRNS£7.2m RSV human challenge study contract
10th Jun 202212:13 pmRNSBoard appointment amendment
10th Jun 202212:00 pmRNSAnnual Report and Notice of AGM
8th Jun 20227:00 amRNSBoard appointment
7th Jun 20229:05 amRNSSecond Price Monitoring Extn
7th Jun 20229:00 amRNSPrice Monitoring Extension
7th Jun 20227:00 amRNSFinal results
1st Jun 20227:00 amRNSGBP14.7m influenza contract signed
26th May 20227:00 amRNSCompletion of Nominated Adviser due diligence
24th May 20227:00 amRNSNotice of results
18th May 20227:00 amRNS£7.3m Influenza human challenge study contract win
12th May 20227:00 amRNSWellcome publication
5th May 20227:00 amRNSVaccine field study contract
4th May 20227:00 amRNSChallenge virus manufacturing contract
4th May 20227:00 amRNSComment re: speculation
28th Apr 20227:00 amRNSAppointment of Nominated Adviser and Joint Broker
13th Apr 20227:00 amRNSProposal to Distribution in Specie Shareholders
12th Apr 202212:00 pmRNSPresentation at World Vaccine Congress
6th Apr 20224:35 pmRNSPrice Monitoring Extension
6th Apr 20222:05 pmRNSSecond Price Monitoring Extn
6th Apr 20222:01 pmRNSPrice Monitoring Extension
6th Apr 202211:05 amRNSSecond Price Monitoring Extn
6th Apr 202211:00 amRNSPrice Monitoring Extension
31st Mar 202210:05 amRNSCharacterisation Study results in Nature Medicine
25th Mar 20227:00 amRNS£5m RSV human challenge study contract win
9th Mar 20224:41 pmRNSSecond Price Monitoring Extn
9th Mar 20224:37 pmRNSPrice Monitoring Extension
8th Mar 20227:00 amRNSTrading Update and screening facilities expansion
7th Mar 20222:06 pmRNSSecond Price Monitoring Extn
7th Mar 20222:00 pmRNSPrice Monitoring Extension
7th Mar 202211:06 amRNSSecond Price Monitoring Extn
7th Mar 202211:00 amRNSPrice Monitoring Extension
2nd Mar 20227:00 amRNSInvestor Presentations
24th Feb 20227:00 amRNSCEO Appointment
22nd Feb 20227:00 amRNSFDA Breakthrough Designation for Big Pharma RSV

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.