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 picksPTCM.L Regulatory News (PTCM)

  • There is currently no data for PTCM

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

30 Jun 2011 07:00

RNS Number : 4297J
Porta Communications PLC
30 June 2011
 



 

30 June 2011

 

Porta Communications plc

(the "Company" or "Porta")

 

Final Results

For the Year Ended 31 December 2010

 

The Board of Porta Communications plc (AIM: PTCM) is pleased to announce its audited results for the year ended 31 December 2010. The Report and Accounts are being posted to shareholders today and a copy is available from the Company's website, http://www.portacommunications.plc.uk/.

 

Chairman's Statement

During 2010 we took the view that the strategy that had been previously adopted by the Group needed to change and we decided to dispose of TSE Consulting SA.

 

The Board was approached by David Wright, the former Chief Executive of Incepta plc with a strategy to build a fully integrated media business. As a result of these negotiations David Wright became Group Chief Executive and £2.75m gross was raised for the Group accompanied by a change of name to Porta Communications Plc.

 

Events after the reporting period

The new strategy was unveiled at our General Meeting on 17 December 2010 and a detailed business plan has been produced in line with the new direction of the Group. It was also decided to dispose of TSE Consulting SA to its management. This transaction was completed on 13 April 2011 for a cash consideration of CHF 450,000 and in addition the Group has retained the rights to conduct its business in Turkey. We are currently in the process of creating a local company in which to conduct that business.

 

Outlook

Since David's appointment a number of target companies and key individuals have been identified both in the UK and overseas specialising in public relations, advertising and related businesses, media independents and media bartering.

 

Discussions are ongoing with a number of these companies but have taken longer than expected although the Board believes that some of these negotiations are beginning to gain traction. The Board is pleased to report that discussions with experienced industry individuals with a view to them joining the Company are at an advanced stage. Shareholders will be kept fully informed of all developments.

 

Adam Reynolds

Chairman

 

Enquiries:

 

Porta Communications plc

Adam Reynolds (Executive Chairman)

Paul Foulger (Finance Director)

 

Tel: +44 (0) 20 7156 5080

Zeus Capital (Nominated Adviser and Broker)

Ross Andrews

Tom Rowley

 

Tel: +44 (0) 161 831 1512

 

 

PORTA COMMUNICATIONS PLC (FORMERLY KNOWN AS TSE GROUP PLC)

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEAR ENDED 31 DECEMBER 2010

Notes

2010

2009

 

£

£

 

(Restated)

Continuing operations

 

Revenue

2

-

-

 

 

Operating costs

(523,142)

(104,917)

 

 

Operating loss

 

5

(523,142)

(104,917)

 

Finance revenue

6

38

658

 

 

Loss before income tax

(523,104)

(104,259)

 

 

Income tax

7

-

-

 

 

Loss for the year from continuing operations

(523,104)

(104,259)

 

 

Discontinued operations

 

Loss for the year from discontinued operations

13

(2,643,247)

(61,581)

 

Loss for the year

(3,166,351)

(165,840)

 

 

Other comprehensive income/(losses)

 

Exchange differences on translating foreign operations

360,037

(199,698)

 

 

Total comprehensive losses for the year

(2,806,314)

(365,538)

 

 

 

Loss per share from continuing and discontinued operations attributable to equity holders of the Company during the year

 

 

From continuing operations

 

Basic and diluted

16

(0.057p)

(0.013p)

 

From discontinued operations

 

Basic and diluted

16

(0.289p)

(0.007p)

 

From continuing and discontinued operations

 

Basic and diluted

16

(0.3470p)

(0.020p)

 

 

PORTA COMMUNICATIONS PLC (FORMERLY KNOWN AS TSE GROUP PLC)
CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 31 DECEMBER 2010

Notes

2010

2009

 

Non-current assets

 

£

£

Intangible assets

8

-

2,312,269

Property, plant, and equipment

9

-

54,925

-

2,367,194

Current assets

Trade and other receivables

11

146,072

441,534

Cash and cash equivalents

2,200,501

48,997

Assets of disposal group classified as held for sale

13

838,279

-

3,184,852

490,531

Current liabilities

Trade and other payables

 

12

(185,633)

(371,615)

Liabilities of disposal group classified as held for sale

13

(580,712)

-

(766,345)

(371,615)

Net current assets

2,418,507

118,916

Total assets less current liabilities

2,418,507

2,486,110

Equity attributable to owners

Ordinary shares

15

4,373,600

1,457,600

Shares to be issued reserve

-

136,000

Share premium account

2,742,120

2,791,920

Retained losses

(5,677,907)

(2,520,067)

Translation reserve

980,694

620,657

TOTAL equity

2,418,507

2,486,110

 

 

 

PORTA COMMUNICATIONS PLC (FORMERLY KNOWN AS TSE GROUP PLC)
CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 DECEMBER 2010

2010

2009

£

£

(Restated)

Cash flows from operating activities

Loss before income tax including discontinued operations

(523,104)

(104,917)

Adjusted for:

Loss from discontinued operations

(2,643,247)

(61,581)

Depreciation

33,632

41,336

Goodwill impairment charge

2,277,076

-

Interest receivable

(38)

(658)

Loss on disposal of property, plant and equipment

647

-

(Increase)/decrease in trade and other receivables

(86,347)

110,926

Increase/(decrease) in trade and other payables

394,730

(22,454)

Share based payments

8,511

17,452

Foreign exchange gain

9,406

-

Net cash used in operating activities

(528,734)

(19,896)

Cash flows from investing activities

Purchase of property, plant and equipment

-

(60,645)

Interest received

38

658

Net cash from/(used in) investing activities

38

(59,987)

Cash flows from financing activities

Proceeds from the issue of Ordinary shares (net of issue costs)

2,680,200

-

Net cash generated from financing activities

2,680,200

-

 

Net increase/(decrease) in cash and cash equivalents

2,151,504

(79,883)

Cash and cash equivalents at 1 January 2010

48,997

155,523

Effect of exchange rate changes

-

(26,643)

Cash and cash equivalents at 31 December 2010

2,200,501

48,997

 

 

 

PORTA COMMUNICATIONS PLC (FORMERLY KNOWN AS TSE GROUP PLC)

STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2010

 

GROUP

 

 

Share

Capital

Shares to be Issued Reserve

 

Share

premium

Retained losses

 

Translation reserve

 

Total equity

£

£

£

£

£

£

Balance at 1 January 2009

1,457,600

136,000

2,791,920

(2,371,679)

820,355

2,834,196

Comprehensive income

Loss for the year

-

-

-

(165,840)

-

(165,840)

IFRS2 charge - Credited to reserves

-

-

-

17,452

-

17,452

Other comprehensive income

Exchange difference

-

-

-

-

(199,698)

(199,698)

Balance at 1 January 2010

1,457,600

136,000

2,791,920

(2,520,067)

620,657

2,486,110

Comprehensive income

Loss for the year

-

-

-

3,166,351

-

3,166,351

IFRS2 charge - Credited to reserves

-

-

-

8,511

-

8,511

Other comprehensive income

Exchange difference

-

-

-

-

360,037

360,037

Transactions with owners

Proceeds from shares issued

2,916,000

(136,000)

120,000

-

-

2,900,000

Issue costs

-

-

(169,800)

-

-

(169,800)

Balance at 31 December 2010

4,373,600

-

2,742,120

(5,677,907)

980,694

2,418,507

 

 

1. ACCOUNTING POLICIES

Basis of preparation of the financial statements

 

a. Porta Communications Plc (formerly known as TSE Group plc) is a company incorporated in the United Kingdom. The Company is a public limited company, which is listed on the AIM market of the London Stock Exchange.

 

b. These financial results do not comprise statutory accounts for the year ended 31 December 2010 within the meaning of Section 434 of the Companies act 2006. These results have been extracted from the statutory accounts for the year ended 31 December 2010. The statutory accounts for the year ended 31 December 2010 were approved by the Board of Directors on 28 June 2010 and will be delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under Section 498 of the Companies Act 2006.

 

c. This financial information has been prepared in accordance with 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.

 

d. 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.

 

 

 

2. SEGMENTAL REPORTING

 

The Board considers that the Group has a single business segment which delivers international sports consultancy services. The revenue, expenditure and result reported in the statement of comprehensive income and the assets and liabilities reported in the statement of financial position all relate to this single segment. No further analysis is provided as there is no revenue in 2010 and 2009 for the continuing operations.

 

 

 

 

3. EMPLOYMENT BENEFIT EXPENSE

2010

2009

£

£

(restated)

Directors Remuneration and Fees

305,983

66,555

Social security costs

5,447

-

Share based payment

8,511

17,452

319,941

84,007

The majority of the Directors remuneration is paid through the directors' service companies as detailed in Note 17.

 

The remuneration of the highest paid Director included above was £132,000 (2009: £30,555). In addition to the amounts disclosed within remuneration above which relate to continuing activities a further £151,000 (2009: £193,503) is included within the loss from discontinued activities.

 

The continuing operation has no employees except for the Directors at the year end.

 

The Directors are considered to be the key management personnel. Directors' remuneration and fees comprises the whole of the compensation for these individuals. The Directors hold no share options.

 

4. RETIREMENT BENEFITS

 

Porta Communications plc operates a defined benefit pension plan in respect of its Swiss employees into which contributions of £9,285 (2009: £13,288) were made during the year.

 

The contributions are paid into a multi-employer scheme. The proportion of the scheme's assets and liabilities to the Group's employees is not provided by the pension provider and no information about any scheme surplus and deficit is available. The Group makes contributions to the scheme in accordance with the annual recommendations of the scheme provider and provided the Group continues to make contributions at the correct level the provider guarantees the level of pension payable to the employee on retirement.

 

Since insufficient information is available to account for the pension plan as a defined benefit plan it is accounted for as if it were a defined contribution plan.

 

 

5. EXPENSES - ANALYSIS BY NATURE

 

The operating loss is stated after charging:

2010

2009

£

£

(restated)

Employment benefit expense (See note 3)

79,941

84,007

Auditors remuneration

- Audit of the parent company and consolidated financial statements

10,000

16,251

- Tax compliance services

1,000

1,000

 

 

6. FINANCE INCOME AND COSTS

2010

2009

£

£

Finance income

Interest income on cash and short term deposits

38

658

 

 

 

7. INCOME TAX EXPENSE

2010

2009

£

£

(restated)

Analysis of charge in the year:

Current tax

-

-

 

The tax assessed for the year differs from the standard rate of corporation tax in the UK at 28%.The differences are explained below:

 

 

Loss before tax

(523,104)

 

(104,259)

Loss before tax multiplied by the standard rate of corporation tax in the UK of 28%

(146,469)

 

(29,193)

Tax losses carried forward and disallowable items

(146,469)

29,193

-

-

 

The total amount of unused tax losses for which no deferred tax asset is recognised in the statement of financial position is approximately £825,000 (2009 - £500,000).

 

 

 

8. INTANGIBLE FIXED ASSETS - GROUP

Goodwill

£

 

Cost

At 1 January 2009

Translation difference

 

 

2,482,721

(170,452)

At 31 December 2009

2,312,269

Translation difference

345,555

Impairment review of disposal of subsidiary

(2,277,076)

Transferred to disposal group held for sale

(380,748)

At 31 December 2010

-

 

On 23 November 2010, the Board announced a refocusing of the Company's strategy from that of an international sports consultancy business, to one of building an international communications and marketing business. As a result the Company announced on 23 April 2011 that it had completed the disposal of its trading subsidiary TSE Consulting SA. The carrying amount of the goodwill at the year-end has been reduced to its recoverable amount through recognition of an impairment loss. The remaining goodwill after disposal, all related to TSE Consulting SA, has been transferred to the disposal group classified as held for sale. Further details are laid out in note 13.

 

 

9. PROPERTY, PLANT AND EQUIPMENT - GROUP

 

Office

furniture and

machinery

IT

equipment

 

 

Total

 

£

£

£

Cost

At 1 January 2009

Translation difference

Additions

 

60,280

(4,106)

51,361

 

25,232

(1,718)

9,284

 

85,512

(5,824)

60,645

At 31 December 2009

107,535

32,798

140,333

Translation difference

15,931

4,859

20,790

Disposal

(2,747)

-

(2,747)

Transferred to disposal of group as held for sale

(120,719)

(37,657)

(158,376)

At 31 December 2010

-

-

-

 

Depreciation

At 1 January 2009 

Translation difference 

Charge for the year 

 

 

22,906

(1,559)

37,453

 

 

24,387

(1,662)

3,883

 

 

47,293

(3,221)

41,336

At 31 December 2009 

58,800

26,608

85,408

Translation difference

11,771

3,943

15,714

Elimination on disposal

(2,100)

-

(2,100)

Charge for the year

29,436

4,196

33,632

Transferred to disposal of group as held for sale

(97,907)

(34,747)

(132,654)

At 31 December 2010

-

-

-

Net Book Value

At 31 December 2009

 

48,735

 

6,190

 

54,925

At 31 December 2010

-

-

-

Property, plant and equipment transferred to the disposal group classified as held for sale amounts to £25,722 and relates to those that are used by TSE Consulting SA. See note 13 for further details regarding disposal group classified as held for sale.

 

10. INVESTMENTS IN SUBSIDIARIES - COMPANY

 

Investment in Subsidiaries

£

Cost and Net Book Value at 1 January 2009 and 31 December 2009

2,197,326

Impairment

(1,939,759)

Cost and Net Book Value at 31 December 2010

257,567

In the opinion of the directors, the aggregate value of the investments in subsidiaries is not less than the amount at which it is stated above and in the statement of financial position.

 

On 23 November 2010, the Board announced a refocusing of the Company's strategy from that of an international sports consultancy business, to one of building an international communications and marketing business. Subsequently on 13 April 2011 the Company completed the disposal of TSE Consulting SA for a total consideration of CHF 450,000 to Lars Haue-Pedersen and others. Lars Haue-Pedersen was a director of the Company.

 

At 31 December 2010 the subsidiaries were as follows:

 

Name of subsidiary

Country of Incorporation

Percentage shareholding

Principal activities during year

Wilton International Consulting Limited

England & Wales

100%

Dormant

 

TSE Consulting SA

Switzerland

100%

International sports consultancy

 

 

 

 

 

 

 

 

11. TRADE AND OTHER RECEIVABLES - GROUP

2010

2009

£

£

Trade debtors: Gross

Less: provision for impairment of trade receivables

-

-

633,613

(199,382)

-

434,231

Other debtors

139,822

5,661

Prepayments

6,250

1,642

146,072

441,534

 

TRADE AND OTHER RECEIVABLES - COMPANY

 

2010

 

2009

£

£

Other debtors

139,822

518

Prepayments

6,250

1,642

Amounts owed by group undertakings

-

46,550

146,072

48,710

The Directors consider that the carrying amount of trade and other receivables approximates their fair value.

 

Other debtors include £50,000 unpaid share capital (2009 : £nil)

 

 

 

12. TRADE AND OTHER PAYABLES - GROUP

2010

2009

£

£

Trade payables

Taxes and social security costs

Other payables

Accrued expenses

158,133

-

-

27,500

196,907

1,564

15,004

158,140

185,633

371,615

 

TRADE AND OTHER PAYABLES - COMPANY

 

2010

 

2009

£

£

Trade payables

Other payables

Accrued expenses

158,133

-

60,000

30,124

15,004

21,216

218,133

66,344

 

 

Trade and other payables principally comprise amounts outstanding for trade purchases and on-going costs. The Directors consider that the carrying amount of trade payables approximates their fair value.

 

13. NON CURRENT ASSETS HELD FOR SALE AND DISCOUNTINUED OPERATIONS - GROUP

 The assets and liabilities related to TSE Consulting SA have been presented as held for sale following the approval of the shareholders on 20 December 2010 to sell the international sports consultancy business. The completion date for the transaction was on 13 April 2011.

 

Cashflows

2010

2009

£

£

Operating cash flows

(332,539)

94,102

Investing cash flows

-

(60,645)

(332,539)

(33,457)

 

 

Assets of disposal group classified as held for sale

2010

2009

£

£

Property, plant and equipment

25,722

-

Intangible assets

380,748

-

Other current assets

431,809

-

838,279

-

 

Liabilities of disposal group classified as held for sale

2010

2009

£

£

Trade and other payables

580,712

-

 

Cumulative income and expense recognised in other comprehensive income relating to disposal group classified as held for sale

 

 

2010

 

 

2009

£

£

Foreign exchange translation adjustments

980,694

-

 

 

Analysis of the result of discontinued operations and result recognised on the measurement of assets or disposal group is as follows:

2010

2009

£

£

Revenue

1,236,889

1,577,617

Expenses

(1,513,935)

(1,639,243)

Loss before tax of discontinued operations

(277,046)

(61,626)

Tax

(1,506)

45

Loss after tax of discontinued operations

(278,552)

(61,581)

Loss recognised on the re-measurement of assets of disposal group

(2,364,695)

-

Loss for the year from discontinued operations

(2,643,247)

(61,581)

 

 

In accordance with the requirements of IFRS 5 'Non-current Assets Held for Sale and Discontinued Operations' the comparative figures included in the Consolidated Statement of Comprehensive Income have been restated.

 

 

 

14. FINANCIAL INSTRUMENTS - RISK MANAGEMENT

 

The Group and the Company in principle do not use or trade in derivative financial instruments.

 

Financial assets categorised as loans and receivables

Notes

Group

2010

Group

2009

£

£

Trade and other receivables

11

146,072

441,534

Cash and cash equivalents

2,200,501

48,997

2,346,573

490,531

Financial liabilities measured at amortised cost

Trade payables

12

158,133

196,907

Other payables

12

27,500

173,144

Taxes and social security

12

-

1,564

185,633

371,615

 

Financial assets categorised as loans and receivables

Notes

Company

2010

Company

2009

£

£

Trade and other receivables

11

146,072

48,710

Cash and cash equivalents

2,200,501

18,135

2,346,573

66,845

Financial liabilities measured at amortised cost

Trade payables

12

158,133

30,124

Other payables

12

60,000

36,220

218,133

66,344

 

The main risks arising from the financial instruments of the Group and of the Company are credit risk, fair value interest rate risk and liquidity risk. The Board reviews and agrees policies for managing these risks and they are summarised below. These policies have remained unchanged throughout the financial period.

 

Credit risk

The exposure to credit risk of the Group and of the Company is limited to the carrying values of financial assets recognised at the statement of financial position date, as summarised below:

 

Group

2010

Group

2009

£

£

Classes of financial assets - carrying amount

Cash and cash equivalents

2,200,501

48,997

Trade and other receivables

146,072

441,534

2,346,573

490,531

 

Company

2010

Company 2009

£

£

Classes of financial assets - carrying amount

Cash and cash equivalents

2,200,501

18,135

Trade and other receivables

146,072

48,710

2,346,573

66,845

 

 

 

The maximum exposure to credit risk in relation to trade receivables is equivalent to the year end balance. It is the policy of the Group and of the Company to assess the credit risk of its customers. The Group and the Company closely monitor the credit worthiness of customers and other counterparties, and will require an advance payment if necessary. The Group and the Company will terminate business with a customer with a poor credit history.

 

The Directors consider that all the above financial assets that are not impaired for each of the reporting dates under review are of good credit quality, based on financial information and past trading history, including those that are past due.

 

Neither the Group nor the Company are exposed to any significant credit risk exposure to any single counterparty or Group of counterparties having similar characteristics. The credit risk for cash and cash equivalents is considered negligible since the counterparties are reputable banks with high quality external credit ratings.

 

Liquidity risk

The objectives of the Group and of the Company are to maintain a balance between continuity of funding and flexibility through cash pooling and shareholder funding. The Group monitors its liquidity risk on an ongoing basis by undertaking rigorous cash flow forecasting procedures.

 

The financial liabilities of the Group and of the Company have contracted maturities, which are summarised below:

 

 

 

 

 

Group

2010

Group

2010

Group

2009

Group

2009

£

£

£

£

Within

6 months

6 to 12

Months

Within

6 months

6 to 12

months

Trade Payables

158,133

-

196,907

-

 

Company

2010

Company

2010

Company

2009

Company

2009

£

£

£

£

Within

6 months

6 to 12

months

Within

6 months

6 to 12

months

Trade Payables

158,133

-

30,124

-

 

Fair value interest rate risk

The Group and the Company finance themselves using their own cash balances which comprise cash and short-term deposits, and therefore has no significant fair value interest rate risk.

 

 

15. SHARE CAPITAL

2010

2009

£

£

Allotted, called up and fully paid:

3,725,600,000 (2009: 809,600,000) Ordinary shares of 0.1p each

3,725,600

809,600

72,000,000 Deferred shares of 0.9p each

648,000

648,000

4,373,600

1,457,600

 

On 17 December 2010 the following Ordinary shares were issued:

 

1. 2,750,000,000 Ordinary shares of 0.1p each at 0.1p were issued at a Placing.

2. 16,000,000 Ordinary shares of 0.1p each were issued as part of deferred consideration shares agreed on 20 August 2007 relating to the acquisition of TSE Consulting SA. The shares were issued equally to Robin Courage and Lars Haue-Pedersen, both former Directors of the Company.

3. 150,000,000 Ordinary shares of 0.1p were issued to the new Director, David Wright in settlement of fees due under a consultancy agreement. These shares will be held in an escrow account and will revert back to the Company if David's service contract is terminated within 24 months of its commencement date.

 

Deferred Shares

The special rights, privileges, restrictions and limitations attached to the Deferred shares are as follows: 

a) A holder of Deferred shares shall have no right to receive notice of or to attend or vote at any General meeting of the company.

b) A holder of Deferred shares shall have no right to receive any dividend or distribution

c) A holder of Deferred shares shall on a return of capital in a liquidation, but not otherwise, be entitled to receive only the amount credited as paid up on each share but only after the holder of each Ordinary share shall have received the amount paid up or credited as paid up on such share, together with a payment of 0.1 pence per share but the holders of Deferred shares shall not be entitled to any further participation in the assets or profits of the Company.

 

 

Warrants

Neil McClure's, a former Director of the Company, 8,800,000 Warrants expired during the year.

 

Beaumont Cornish Limited currently holds 7,500,000 Warrants. Each Warrant entitles Beaumont Cornish to receive, upon exercise of the Warrants, one Ordinary Share at an exercise price of 0.85p per Ordinary Share. The Warrants may be exercised at anytime before the expiry of a five year period from the date of grant.

 

16. LOSS PER SHARE - GROUP

 

The basic loss per share is calculated by dividing the loss for the financial year attributable to shareholders by the weighted average number of Ordinary shares in issue during the year.

2009

2009

Number

Number

Weighted average number of shares (ordinary)

913,457,534

809,600,000

Weighted average number of shares (dilutive)

913,457,534

809,600,000

£

£

Loss for the year attributable to equity holders of the Company

(3,166,351)

(165,840)

Loss from continuing operations attributable to equity holders of the Company

(523,104)

(104,259)

Loss from discontinued operations attributable to equity holders of the Company

(2,643,247)

(61,581)

Basic loss per share

(0.347p)

(0.020p)

Basic loss per share from continuing operations

(0.057p)

(0.013p)

Basic loss per share from discontinued operations

(0.289p)

(0.007p)

In the current year the basic and diluted loss per share is the same, as the exercise of share options and warrants would increase the loss per share and is therefore, anti-dilutive. Details of the options and warrants which are outstanding and potentially dilutive are given in note 19.

 

 

17. RELATED PARTY TRANSACTIONS

 

GROUP AND COMPANY

 

During the year the Company was invoiced by Diablo Consulting Limited and Wilton International Marketing Limited, companies of which both Adam Reynolds and Paul Foulger are Directors for directors fees, administration and consulting fees of £41,000 (2009: £39,000). In addition £240,000 was invoiced by Wilton International Marketing Limited for consultancy services during the year and £24,800 for services in relation to the issue of shares. At the year end £5,004 balance existed within trade payables (2009: £nil).

 

During the year the Company was invoiced £12,000 (2009: £12,000) by CICS Limited, a company of which Brian Blasdale is a Director, for Director's fees earned. At the year end a balance existed within trade payables of £16,000 (2009 - £4,000).

 

Matham Investments Limited, a company of which David Wright has an interest, invoiced the company £150,000 in consultancy fees which have been settled by the issue of 150 million 0.1p Ordinary shares. The balance owed at the year end was £26,250 being the VAT balance only.

 

Hub Capital Partners Limited, a company of which Adam Reynolds and Paul Foulger are directors, invoiced the company £75,000 for corporate finance advice in the year which has been set off against the share premium account. The balance owed at the year end was £nil.

 

Made in Isle of Wight Limited, a company of which Robin Courage is a director, invoiced the company £17,500 in the year in respect of consultancy fees for Robin Courage. The balance owed at the year end was £nil. Included in accrued expenses is £32,500 invoiced post year end by Made in Isle of Wight Limited in respect of consultancy fees for Robin Courage.

 

 

18. PROFIT ACCOUNTED FOR IN THE PARENT COMPANY

 

As permitted under Section 408 of the Companies Act 2006, the statement of comprehensive income of the parent Company is not presented as part of the financial statements. The company's loss for the year was £2,550,531 (2009 - £145,803).

 

 

19. SHARE BASED PAYMENTS

As at 31 December 2010, the following share options and warrants were outstanding over the Ordinary shares of the Company.

Date of grant

Vesting date

Expiry date

Balance at31 December2010

Number

Exercise price

Pence

Fair valueof option atgrant date

Pence

Warrants

2007 Warrants

26/07/07

26/07/07

26/07/12

7,500,000

0.85p

0.0p

Total warrants outstanding

7,500,000

Share option scheme:

2007 Options

21/08/07

21/08/09

21/08/17

4,500,000

1.00p

0.325p

2009 Options

18/02/09

18/02/11

18/02/14

26,000,000

0.23p

0.735p

Total share options outstanding

30,500,000

Total equity instruments outstanding

38,000,000

 

In February 2009, the Company awarded in aggregate options over 26 million New Ordinary Shares to key employees of its wholly owned subsidiary, TSE Consulting SA, in accordance with the terms of the Company's share option scheme. The options will vest on 18 February 2011 and must be exercised on or before 18 February 2014 at an exercise price of 0.23p per Ordinary share. On 13 April 2011 these options were cancelled on the disposal of the TSE Consulting SA.

 

The exercise price of the warrants is the lowest average closing price for a preceding quarter or the current exercise price, whichever is the lower.

The fair value of share options and warrants at grant date has been determined using the Black-Scholes formula. The assumptions and other inputs used in the models in respect of share options issued during the year were as follows:

Share optionscheme 2007

Share optionscheme 2009

Share price on date of grant

0.395p

0.20p

Exercise price

1.00p

0.23p

Expected volatility

30%

30%

Expected dividends

Nil

Nil

Option life

3 years

5 years

Risk free interest rate

5.0%

5.0%

 

At the dates of issue of shares under the various share option schemes, there was insufficient historical data to calculate a reliable estimate of expected share volatility in respect of the Company itself and accordingly expected volatility has been based on the average volatility of a range of similar UK listed companies operating in similar markets.

The following tables reconcile the outstanding warrants and share options granted under the employee share option schemes at the beginning and end of the financial year.

 

 

 

 

Number2010

Weightedaverageexercise price

2010

 

 

 

Number2009

Weightedaverageexercise price

2009

Balance at beginning of the financial year

46,800,000

0.38p

37,300,000

0.76p

Granted during the year

-

-

32,000,000

0.23p

Cancelled

(8,800,000)

0.10p

(22,500,000)

0.79p

Balance at end of the financial year

38,000,000

0.44p

46,800,000

0.38p

Exercisable at end of the financial year

38,000,000

0.44p

20,800,000

0.56p

 

No warrants were exercised during the year.

 

20. A copy of the report and accounts for the year ended 31 December 2010 is available on the Company's website (www.portacommunications.plc.uk) and will be sent to shareholders later today. The Company's Annual General Meeting will be held at 35 New Bond Street, London EC2M on 26 July 2011 at 10.00 am.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SDISISFFSEDM
Date   Source Headline
3rd Sep 201910:28 amRNSScheme Becomes Effective
3rd Sep 20197:30 amRNSSuspension - Porta Communications Plc
2nd Sep 20194:29 pmRNSCourt Sanction of Scheme Arrangement
30th Aug 20197:00 amRNSLast Day of Dealings
28th Aug 20195:30 pmRNSPorta Communications
27th Aug 20199:13 amRNSForm 8.5 (EPT/RI) Porta Communications plc
21st Aug 201910:16 amRNSForm 8.5 (EPT/RI) Porta Communications Plc
20th Aug 20199:14 amRNSForm 8.5 (EPT/RI) Porta Communications plc
19th Aug 20199:44 amRNSForm 8.5 (EPT/RI) Porta Communications Plc
13th Aug 20199:29 amRNSForm 8.5 (EPT/RI) Porta Communications Plc
9th Aug 20197:00 amRNSDirectorate Change
7th Aug 20199:01 amRNSForm 8.5 (EPT/RI) Porta Communications
5th Aug 20199:53 amRNSForm 8.5 (EPT/RI) Porta Communications
1st Aug 201911:07 amRNSForm 8.5 (EPT/RI) Porta Communications
30th Jul 201910:23 amRNSResults of Court Meeting and General Meeting
29th Jul 20191:51 pmRNSResults of Court Meeting and General Meeting
25th Jul 20199:13 amRNSForm 8.5 (EPT/RI) Porta Communications
22nd Jul 20194:15 pmRNSResult of SEC General Meeting
5th Jul 20195:30 pmRNSFurther re Recommended Merger of Porta and SEC
5th Jul 20195:30 pmRNSPublication of Scheme Document
4th Jul 20199:54 amRNSForm 8.5 (EPT/RI) Porta Communications Plc
3rd Jul 20199:41 amRNSForm 8.5 (EPT/RI) Porta Communications plc
2nd Jul 201910:02 amRNSForm 8.5 (EPT/RI) Porta Communications Plc
1st Jul 201911:00 amRNSForm 8.5 (EPT/RI) Porta Communications plc
28th Jun 201911:17 amRNSForm 8.5 (EPT/RI) Porta Communications plc
13th Jun 20198:45 amRNSForm 8.5 (EPT/RI) Porta Communications
11th Jun 20196:29 pmRNSRecommended All-Share Merger
11th Jun 20196:29 pmRNSRecommended All-Share Merger of Porta and SEC
6th Jun 201910:05 amRNSForm 8.3 - Porta Communications Plc
6th Jun 20199:34 amRNSForm 8.5 (EPT/RI) Porta Communications Plc
5th Jun 20199:25 amRNSForm 8.5 (EPT/RI) Porta Communications Plc
4th Jun 201912:01 pmRNSExtension to deadline under Rule 2.6(c) of Code
4th Jun 20199:50 amRNSForm 8.5 (EPT/RI) Porta Communications plc
29th May 20194:30 pmRNSResults of AGM
29th May 20192:00 pmRNSAGM Statement
29th May 201912:30 pmRNSForm 8.3 - Porta Communications PLC
7th May 201910:30 amRNSExtension to deadline under Rule 2.6(c) of Code
30th Apr 20195:10 pmRNSForm 8.3 - PORTA COMMUNICATIONS
30th Apr 20194:01 pmRNSForm 8.3 - Porta Communications plc
30th Apr 20199:18 amRNSForm 8 (OPD) (SEC S.p.A)
29th Apr 20196:27 pmRNSForm 8.3 - Porta Communications plc
26th Apr 20193:37 pmRNSFelicity Allen Form 8.3 - Porta Communications plc
26th Apr 20191:07 pmRNSForm 8.3 - SEC S.p.A
26th Apr 20191:07 pmRNSForm 8.3 - SEC S.p.A
26th Apr 20191:02 pmRNSForm 8.3 - SEC S.p.A
26th Apr 20191:01 pmRNSForm 8.3 - SEC S.p.A
26th Apr 201912:59 pmRNSForm 8.3 - SEC S.p.A
26th Apr 201912:52 pmRNSForm 8.3 - SEC S.p.A
26th Apr 201912:42 pmRNSForm 8.3 - SEC S.p.A
26th Apr 201911:12 amRNSResult of General Meeting

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.