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 picksR4E.L Regulatory News (R4E)

  • There is currently no data for R4E

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

10 Sep 2013 07:00

RNS Number : 5370N
Reach4Entertainment Enterprises PLC
10 September 2013
 



10.09.13

reach4entertainment enterprises plc ( "r4e", "the Company" or "the Group")

Unaudited interim results for the six months ended 30 June 2013

Stabilised business delivers solid first half performance;full year earnings expectations unchanged

 

r4e, the transatlantic media and entertainment company, today announces its unaudited interim results for the six months ended 30 June 2013.

 

Highlights

Unaudited six months to 30 June 2013

£'000

 

Unaudited six months to 30 June 2012

£'000

Change

 

Revenue

35,024

34,252

+2%

Adjusted EBITDA1

666

531

+25%

Loss before Tax

(77)

(419)

Improved 82%

Profit/(Loss) after tax

23

(312)

Improved by £335,000

Earnings/(loss) per

0.03p

(0.47p)

Improved by 0.50p

share

 

1 Adjusted EBITDA is earnings before interest, tax, depreciation, amortisation and exceptional items

· Adjusted EBITDA increased 25% to £666,000 (2012: £531,000)

· Reduced loss before tax of £77,000, an improvement of £342,000 against losses of £419,000 in the corresponding period last year

· Profit per share of 0.03p, an improvement of 0.50p against loss per share of 0.47p in the corresponding period last year

· Robust performance from Dewynters and SpotCo with Adjusted EBITDA of £573,000 and £430,000 respectively

· Continued focus on tight cost control led to £310,000 reduction in Head Office costs

· Post period end, Heads of Terms agreed with Allied Irish Bank to restructure loan facility; the agreement, which is subject to contract, establishes a six year term at 3% over LIBOR

 

David Stoller, Executive Chairman, commented:

 

"These results reflect the stability that has been established in r4e's business in recent times. We have brought consistency to our trading performance and our focus on tight cost control has been maintained, as demonstrated by the significant reduction in our Head Office costs.

"We expect our trading performance to be weighted towards the second half of our financial year and, as such, are confident of achieving a performance in our operations that is in line with market expectations for 2013.

"In the longer term, we continue to explore opportunities for growth in associated market sectors. The benefits from this focus combined with our stabilised performance in our core operations positions us well for the future."

Enquiries:

r4e

 

David Stoller, Executive Chairman +44 20 7968 1655

Sarah Hall, Chief Operating Officer

 

Blythe Weigh Communications

 

Paul Weigh / Eleanor Parry +44 20 7138 3204

 

Cantor Fitzgerald Europe

 

Mark Percy (Corporate Finance) +44 20 7894 7000

David Banks/Paul Jewell (Corporate Broking)

 

First Columbus

 

Katrina Perez +44 20 3002 2070

Kelly Gardiner

 

Chairman's Statement

These results reflect the stability that has been established in r4e's business in recent times. We have brought consistency to our trading performance and our focus on tight cost control has been maintained, as demonstrated by the significant reduction in our Head Office costs.

The restructuring action that we carried out and concluded last year has resulted in a leaner, more efficient business with market leading operations in both of our core territories, London and New York. While we continue to strive for improved operational performance and profitability, these results do represent progress and are a further step towards the Group delivering profit on a sustainable basis.

The results for the 6 months ended 30 June 2013 show the following:

Summary of results

Unaudited

6 months ended

30 June

2013

Unaudited

6 months ended

30 June

2012

£'000

£'000

Total Revenue from continuing operations

35,024

34,252

Adjusted EBITDA1 from continuing operations

666

531

Net exceptional income/(costs) (see note 5)

148

(128)

Group EBITDA

814

403

 

1Adjusted EBITDA is stated before exceptional items.

Revenue increased by 2% to £35.0m (2012: £34.3m), driven by strong revenue growth at Dewynters. Revenue at SpotCo and Newman Displays ("Newmans") was down on the corresponding period last year. We expect revenue in the second half of the year to increase marginally compared to that achieved in the first half, while a change in the sales mix should deliver increased profitability.

We are pleased that the Company's underlying profitability (Adjusted EBITDA) has improved by 25% per cent to £666,000 (2012: £531,000), which has been helped by the cost conscious culture that has been embedded across our operating businesses and the reduction of over £300,000 in Head Office costs.

Group EBITDA has more than doubled, from £403,000 to £814,000. The Company recorded net exceptional income of £148,000 (30 June 2012: £128k expense). The exceptional income relates to the office relocation of Dewynters in London. The relocation was at the requirement of the Landlord who is renovating Dewynters' former premises and therefore compensation of £907,000 was received as the tenancy was within the scope of the Landlords and Tenants Act 1954. This was offset against relocation costs for both Dewynters and SpotCo of £759,000, resulting in an exceptional net gain of £148,000.

Continuing Operations

Unaudited 6 months ended 30 June 2013

 

Unaudited 6 months ended 30 June 2012

 

Company

Revenue

Adjusted EBITDA*

Revenue

Adjusted EBITDA*

£'000

£'000

Dewynters

16,159

573

13,650

767

Newmans

1,804

236

2,065

361

SpotCo

16,850

430

17,392

327

DAI

211

(30)

1,145

(71)

Head Office

-

(543)

-

(853)

TOTAL

35,024

666

34,252

531

 

*Adjusted EBITDA before exceptional administrative items. Adjusted EBITDA figures are shown before intergroup management fees. Note that the report and financial statements at 31 December 2012 reflect company numbers after accounting for intergroup management fees.

Our operations now comprise the London and New York based theatre marketing businesses of Dewynters and SpotCo respectively, together with the London based signage and fascia business, Newman Displays. The operational fulfilment of the merchandising operations of the New York based Dewynters Advertising Inc. ("DAI") was outsourced in the prior financial year, as the division had been loss making for a number of years.

Dewynters produced a satisfactory performance in the first half of the year, growing revenue by 18% to £16.2m (2012: £13.7m). Adjusted EBITDA reduced to £573,000 (2012: £767,000), largely as a result of a change in the sales mix that is not expected to continue in the second half of the financial year. Dewynters has sought to increase its exposure to non-theatre clients in order to broaden its client base, fuel growth and reduce its sensitivity to the theatre-focussed West End market. While theatre-related work remains its core business, it has been successful in diversifying its client base, covering sports, exhibitions and other events. The division's management team is confident of delivering further growth in this area in the medium-term.

Newmans' performance was impacted by a lack of major film premieres during the first half of the year resulting in a drop in Adjusted EBITDA to £236,000 (2012: £361,000). The division traditionally benefits from a stronger second half as the film industry moves into Oscar season and also benefits from the launch of major pre-Christmas film productions. Accordingly, we expect Newmans' performance in the second half of the year to improve.

SpotCo traded well during the period, delivering a 31% improvement in adjusted EBITDA of £430,000 (2012: £327,000) on revenue of £16.9m that was broadly in line with that achieved in the corresponding period last year (2012: £17.4m).

SpotCo has also been seeking to expand its client base by strategically broadening the marketing and promotional services it offers and seeking work outside of its core theatre market. It has been successful in delivering campaigns across a range of design projects and for clients including museums and other, non-theatre related, entertainment business.

Aside from its three primary divisions, the Group has made progress in seeking to expand its business and drive revenues through securing work in associated market sectors and expects to announce new initiatives in the second half of this financial year.

Post Period Events

Banking update

As announced on 30 July, the Company has entered into a Heads of Terms agreement with Allied Irish Bank to restructure its existing £14.8m revolving credit facility. The agreement, which is subject to contract, will establish a six year term at an interest rate of 3% over LIBOR. The existing facility currently incurs LIBOR plus 4%, rising to LIBOR plus 5% in its final year.

Board Change and Senior Management Appointment

As announced on 22 July 2013, Shirley Stapleton stepped down as Group Finance Director on 31 July 2013. r4e has strengthened Group and subsidiary finance teams and therefore has no plans to replace Ms Stapleton.

On the same date, the Company announced the appointment of Sarah Hall to the newly created position of Chief Operating Officer, with a remit to drive further integration between Dewynters and SpotCo, expand the Group's on-going knowledge exchange programme and drive best practice across all Group divisions.

Summary and Outlook

We expect our trading performance to be weighted towards the second half of our financial year and, as such, are confident of achieving a performance in our operations that is in line with market expectations for 2013.

In the longer term, we continue to explore opportunities for growth in associated market sectors. The benefits from this focus combined with the stabilised performance in our core operations positions us well for the future.

David Stoller, Executive Chairman

reach4entertainment enterprises plc

Unaudited Condensed Consolidated Income Statement

For the six months ended 30 June 2013

 

6 months

ended

30 June

2013

(Unaudited)

£000's

 

6 months

ended

30 June

2012

(Unaudited)

£000's

Year ended

31 December

2012

(Audited)

£000's

Continuing Operations

Revenue

35,024

34,252

69,326

Cost of sales

(25,855)

(25,132)

(51,354)

Gross profit

9,169

9,120

17,972

Administrative expenses

(8,739)

(9,178)

(17,749)

EBITDA before exceptional administrative items

666

531

1,306

Exceptional administrative expense

5

(759)

(128)

(188)

Exceptional administrative income

5

907

-

-

Depreciation

(138)

(148)

(282)

Amortisation of intangibles

(246)

(313)

(613)

Operating profit/(loss)

430

(58)

223

Gain on rescheduling of deferred consideration payment

-

-

507

Finance income

2

56

39

120

Finance costs

3

(563)

(400)

(688)

 

(Loss)/profit before taxation

(77)

(419)

162

Taxation

100

107

547

 

Profit/(loss) for the period from continuing operations

23

(312)

709

Discontinued operations

Loss for the period from discontinued operations

-

-

(16)

 

Profit/(loss) for the period

23

(312)

693

 

The profit/(loss) is attributable to owners of the parent.

 

Earnings/(loss) per share (pence)

 

Basic and diluted earnings/(loss) per share (pence)

From continuing operations

4

0.03

(0.47)

1.04

From discontinued operations

4

-

-

(0.02)

 

Total operations

0.03

(0.47)

1.02

 

 

 

Unaudited Condensed Consolidated Statement of Comprehensive Income

For the six months ended 30 June 2013

 

6 months

ended

30 June

2013

(Unaudited)

£000's

 

6 months

ended

30 June

2012

(Unaudited)

£000's

Year ended

31 December

2012

(Audited)

£000's

 

Profit/(loss) for the period

 

Other comprehensive income:

23

 

 

(312)

 

 

693

 

 

Currency translation differences

326

(113)

(389)

Other comprehensive income (net of tax) for the period

349

(113)

(389)

 

Total comprehensive income for the period attributable to owners of the parent

349

(425)

304

 

 

 

Unaudited Condensed Consolidated Balance Sheet

As at 30 June 2013

 

6 months

ended

30 June

2013

(Unaudited)

£000's

6 months

ended

30 June

2012

(Unaudited)

£000's

Year ended

31 December

 2012

(Audited)

£000's

Non-current assets

Goodwill

6

13,805

13,509

13,478

Intangible assets

4,252

4,761

4,408

Property, plant and equipment

2,381

512

514

20,438

18,782

18,400

Current assets

Inventories

257

417

228

Trade and other receivables

6,032

7,844

9,758

Cash and cash equivalents

3,124

1,611

2,316

9,413

9,872

12,302

Total assets

29,851

28,654

30,702

Current liabilities

Trade and other payables

(10,867)

(10,880)

(12,813)

Current taxation liabilities

(110)

(60)

(115)

Provisions

7

-

(2,720)

-

Borrowings

(950)

-

(646)

(11,927)

(13,660)

(13,574)

 

Net current liabilities

(2,514)

(3,788)

(1,272)

 

Non-current liabilities

Deferred taxation

(1,137)

(1,606)

(1,162)

Borrowings

8

(16,141)

(14,800)

(16,257)

Other payables

9

(588)

-

-

(17,866)

(16,406)

(17,419)

Total liabilities

(29,793)

(30,066)

(30,993)

Net assets/(liabilities)

58

(1,412)

(291)

Equity

Called up share capital

1,872

1,649

1,872

Share premium

13,501

13,332

13,501

Capital redemption reserve

15

15

15

Retained earnings

(15,221)

(16,249)

(15,244)

Own shares held

(259)

(259)

(259)

Foreign exchange reserve

150

100

(176)

Total equity attributable to owners of the parent

58

(1,412)

(291)

 

Unaudited Condensed Consolidated Statement of Changes in Equity

For the six months ended 30 June 2013

 

 

 

ATTRIBUTABLE TO OWNERS OF THE PARENT

 

Share

capital

£000

 

Share

premium

£000

Capital redemption reserve

£000

 

Retained earnings

£000

Own shares held

£000

Foreign exchange reserve

£000

 

Total

Equity

£000

At 1 January 2012 (Audited)

1,649

13,332

15

(15,937)

(259)

213

(987)

Loss for the period

-

-

-

(312)

-

-

(312)

Other comprehensive income:

Currency translation differences

-

-

-

-

-

(113)

(113)

Total comprehensive income for the period

-

-

-

(312)

-

(113)

(425)

At 30 June 2012 (Unaudited)

1,649

13,332

15

(16,249)

(259)

100

(1,412)

At 1 July 2012

Profit for the period

-

-

-

1,005

-

-

1,005

Other comprehensive income:

Currency translation differences

-

-

-

-

-

(276)

(276)

Total comprehensive income for the period

-

-

-

1,005

-

(276)

729

Total transactions with owners in their capacity as owners

Shares issued

223

169

-

-

-

-

392

Total transactions with owners in their capacity as owners

223

169

-

-

-

-

392

At 31 December 2012 (Audited)

1,872

13,501

15

(15,244)

(259)

(176)

(291)

 

 

 

Unaudited Condensed Consolidated Statement of Changes in Equity (continued)

For the six months ended 30 June 2013

 

 

 

ATTRIBUTABLE TO OWNERS OF THE PARENT

 

Share

capital

£000

 

Share

premium

£000

Capital redemption reserve

£000

 

Retained earnings

£000

Own shares held

£000

Foreign exchange reserve

£000

 

Total

Equity

£000

At 1 January 2013

1,872

13,501

15

(15,244)

(259)

(176)

(291)

 

Profit for the period

 

-

 

-

 

-

 

23

 

-

 

-

 

23

Other comprehensive income:

Currency translation differences

-

-

-

-

-

326

326

Total comprehensive income for the period

-

-

-

23

-

326

349

At 30 June 2013 (Unaudited)

1,872

13,501

15

(15,221)

(259)

150

58

 

Unaudited Condensed Consolidated Statement of Cash Flows

For the six months ended 30 June 2013

 

6 months

ended

30 June

2013

(Unaudited)

£000's

6 months

ended

30 June

2012

(Unaudited)

£000's

Year ended

31 December

 2012

(Audited)

£000's

 

Cash generated from/(used in) operating activities

10

2,498

(280)

779

Income taxes paid

-

(44)

(24)

Net cash inflow/(outflow) from operating activities

2,498

(324)

755

Investing activities

Finance income

56

-

1

Purchase of property, plant and equipment

Proceeds from disposal of property, plant and equipment

(1,345)

 

-

(28)

 

-

(193)

 

4

Proceeds from disposal of investments

Receipt of deferred sales proceeds

20

-

-

-

-

11

Payment of deferred consideration

(321)

-

(131)

Net cash used in investing activities

(1,590)

(28)

(308)

Financing activities

Other new loans raised

11

390

-

-

Repayment of new loans

(132)

Net cash proceeds from issue of shares

-

-

392

Interest paid

(305)

(335)

(663)

Net cash used in financing activities

(47)

(335)

(271)

Net increase/(decrease) in cash and cash equivalents

861

(687)

176

Cash and cash equivalents at the beginning of the period

2,316

2,289

2,289

 

Effect of foreign exchange rate changes

(53)

9

(149)

Cash and cash equivalents at end of the period

3,124

1,611

2,316

 

 

Unaudited notes to the Condensed Consolidated Interim Financial Statements

For the six months ended 30 June 2013

 

1 Basis of Presentation

These unaudited condensed consolidated interim financial statements are for the six months ended 30 June 2013. They have been prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards (IFRS) as adopted by the European Union. This report should be read in conjunction with the annual financial statements for the year ended 31 December 2012, which have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and International Financial Reporting Interpretations Committee ('IFRIC') Interpretations and the Companies Act 2006, as applicable to companies reporting under IFRS.

The financial information in this interim announcement does not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. The unaudited interim financial statements were approved by the Board on 9 September 2013.

The comparative financial information for the year ended 31 December 2012 does not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. The statutory accounts of reach4entertainment enterprises plc for the year ended 31 December 2012 have been reported on by the Company's auditor, Baker Tilly UK Audit LLP, and have been delivered to the Registrar of Companies. The report of the auditor was unqualified but contained an emphasis of matter statement with regard to going concern. The auditor's report did not contain statements under Section 498(2) or 498(3) of the Companies Act 2006.

The financial information for the six months ended 30 June 2013 is unaudited.

Accounting Policies

The accounting policies adopted in the preparation of the interim condensed consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 December 2012, with exception of standards, amendments and interpretations effective in 2013.

Standards, amendments and interpretations effective in 2013

The following new standards, amendments to standards and interpretations are mandatory for the firsttime for the financial year beginning 1 January 2013, but had no significant impact on the Group:

· IFRS 7 - Financial Instruments: Disclosures - Amendment

· IAS 16 - Presentation of Financial Statements - Clarifies classification of service equipment and spare parts

· IAS 1 - Presentation of Financial Statements - Amendment to comparative information

· IFRS13 - Fair Value Measurement

Standards, amendments and interpretations effective in 2013 (continued)

· IAS 32 - Financial Instruments: Presentation Amendment.

· IAS 34 Interim Financial Reporting - Amendment to Disclosures

 

 

1 Basis of Presentation (continued)

The following new standards, amendments to standards and interpretations have been issued, but are not effective for the financial year beginning 1 January 2013 and have not been early adopted:

· IFRS 9 - Financial Instruments

· IFRS 10 - Consolidated Financial statements - Redefining control and Transition Amendments

· IFRS 11 - Joint Arrangements. This new standard replaces IAS 31 "Interests in Joint Ventures"

· IFRS 12 - Disclosure of Interest in Other Entities

· IAS 27 - Consolidated and Separate Financial Statements. Amendment to accounting and disclosure requirements

· IAS 28 - Investments in Associates and Joint Ventures - Amendment

· IAS 27 - Consolidated and Separate Financial Statements - Amendments for investment entities

· Amendments to IAS 32- Offsetting Financial Assets and Financial Liabilities. IFRS 9 - Financial Instruments. IAS 39 will be replaced by this standard over 3 phases.

· IAS 32 - Financial Instruments - Presentation - Amendment Offsetting Financial Assets and Financial Liabilities

· IAS 36 Impairment of Assets - Amendments arising from Recoverable Amount Disclosures for Non-Financial Assets

Going Concern

These interim condensed consolidated financial statements have been prepared on a going concern basis.

During the prior year ended 31 December 2012 the Group agreed a debt repayment schedule for the remaining $4.2 million of deferred consideration in relation to the SpotCo acquisition in 2008. This is repayable over 2013 - 2015 (see note 8). In addition the AIB Group (UK) bank debt of £14.8 million is repayable in 2015 and the Group agreed a set of financial covenants with AIB Group (UK) in relation to this debt. At 30 July 2013, the Group entered into a Heads of Terms agreement with Allied Irish Bank to restructure the existing bank debt. This agreement, subject to contract, establishes a six year term from date of contract and a new interest rate of 3 per cent over LIBOR. Covenants in relation to the current, and restructured loan facility will be measured quarterly over the remaining term of the facility. Repayment of these financial obligations and adherence to the covenants are key areas of management focus.

The Directors have prepared and reviewed detailed forecasts which indicate that the Group will have sufficient cash flow to meet in full the deferred consideration debt obligation, and meet future covenant requirements. The Board is confident that these matters will be concluded in a manner which enables the going concern basis of accounting to be applicable.

After making enquiries and considering the uncertainty noted above, the Directors have concluded that the Group has adequate resources to continue trading for the foreseeable future. For these reasons, they continue to adopt the going concern basis of accounting in preparing the Group interim financial statements.

 

 

2 Finance Income

6 months

ended

30 June

2013

(Unaudited)

£000's

6 months

ended

30 June

2012

(Unaudited)

£000's

Year

ended

31 December

 2012

(Audited)

£000's

Bank interest

1

-

1

Dividends received

55

-

-

Foreign exchange gains on deferred

consideration

-

39

119

 

 

56

39

120

 

The foreign exchange gain for the period ended 30 June 2012 of £39k (31 December 2012: £119k) is unrealised and relates to the revaluation of borrowings and deferred consideration denominated in US$. For the period ended 30 June 2013 this was an exchange loss (note 3).

 

3 Finance Costs

6 months

ended

30 June

2013

(Unaudited)

£000's

6 months

ended

30 June

2012

(Unaudited)

£000's

Year

ended

31 December

 2012

(Audited)

£000's

Bank interest

1

-

-

Interest on bank loans

309

335

652

Amortisation of issue costs of bank loan

2

-

1

Unwinding of discounting on deferred consideration

 

119

 

-

35

Interest on late settlement of deferred consideration

 

-

 

65

-

Foreign exchange losses on deferred consideration

 

132

 

-

-

 

 

563

400

688

 

 

4 Earnings Per Share

The calculations of earnings per share are based on the following results and numbers of shares.

 

6 months

ended

30 June

2013

(Unaudited)

 

Number

6 months

ended

30 June

2012

(Unaudited)

 

Number

Year

ended

31 December 2012

(Audited)

 

Number

Weighted average number of 2.5 pence ordinary shares in issue during the period

For basic earnings per share

74,894,792

65,957,718

67,771,987

£000's

£000's

£000's

Loss from discontinued operations

-

-

(16)

Profit/(loss) from continuing operations

23

(312)

709

 

Profit/(loss) for the period

 

23

 

(312)

 

693

There were no share options in issue at 30 June 2013, 31 December 2012 or 30 June 2012.

5 Exceptional Items

6 months

ended

30 June

2013

(Unaudited)

£000's

6 months

ended

30 June

2012

(Unaudited)

£000's

Year

ended

31 December

 2012

(Audited)

£000's

Group restructuring costs

-

(5)

-

Termination related costs

-

(123)

(188)

Office relocation costs

(759)

-

-

Exceptional expenses

(759)

(128)

(188)

Landlord reimbursement income

907

-

-

Net exceptional administrative income/(expenses)

148

(128)

(188)

Gain on recognition of deferred consideration liability

-

-

507

148

(128)

 

319

Exceptional costs in the 6 month period to 30 June 2013 relate to relocation of SpotCo offices in New York and the Dewynters/r4e plc offices in London. Costs include search fees, legal and removal costs, plus rent required to be paid on the office which remained unoccupied in each location prior to/after the move.

In London the relocation was at the requirement of the Landlord who is renovating the premises, therefore compensation was received of £907k as the tenancy was within the scope of the Landlords and Tenants Act 1954.

6 Goodwill

 

Total

£000's

Cost:

1 January 2012

13,597

Foreign exchange differences

(88)

 

30 June 2012

 

13,509

Adjustment to consideration

130

Foreign exchange differences

(161)

 

31 December 2012

 

13,478

Foreign exchange differences

327

 

30 June 2013

 

13,805

Net Book Value:

 

30 June 2013 (unaudited)

 

13,805

 

30 June 2012 (unaudited)

 

13,509

 

31 December 2012 (audited)

 

13,478

 

 

 

7 Provisions - Deferred Consideration

The provisions for liabilities at 30 June 2012 related to deferred contingent consideration. Deferred contingent consideration represented the estimated amounts payable. In November 2012 a debt repayment agreement was entered into to restructure the outstanding debt which therefore crystallised the repayment as a known liability (note 8).

 

 

30 June

2013

(Unaudited) £000's

30 June

2012

(Unaudited) £000's

31 December

2012

(Audited) £000's

Within one year

-

2,720

-

-

2,720

-

 

 

 

30 June

2013

(Unaudited) £000's 

30 June

2012

(Unaudited) £000's 

31 December

2012

(Audited) £000's 

At start of period

2,103

2,694

2,694

Adjustments to existing deferred consideration

 

-

 

-

 

131

Discounting of new deferred consideration balance

 

-

 

-

 

(507)

Unwinding of discounting on deferred consideration

119

-

35

Payment of deferred consideration - cash

(321)

-

(131)

Foreign exchange differences

Interest on late settlement

132

-

(39)

65

(119)

-

Settled liability (recognised as borrowings at 30 June 2013 and 31 December 2012 and provisions at 30 June 2012)

2,033

2,720

2,103

 

8 Borrowings

 

 

 

30 June

2013

(Unaudited) £000's 

30 June

2012

(Unaudited) £000's 

31 December

2012

(Audited) £000's 

Current:

Deferred consideration

692

-

646

Related party loan (note 11)

258

-

-

950

-

646

 

Non-current:

Bank loans

14,800

14,800

14,800

Deferred consideration

1,341

-

1,457

16,141

14,800

16,257

In the second to fifth years inclusive:

Bank loan - revolving facility

14,800

14,800

14,800

Deferred consideration

1,341

-

1,457

 

The bank loan was entered into on 17 May 2011 and is a revolving credit facility with the lender Allied Irish Bank (AIB Group (UK)) plc. AIB Group (UK) continues to charge interest on the credit facility at LIBOR + 3.5% per annum in 2013 being the second year of the facility, then LIBOR + 4% for the third year and LIBOR + 5% for the final year. The facility matures in May 2015.

 

In November 2012 the Group agreed a set of financial covenants with AIB Group (UK) in relation to the £14.8m revolving credit facility. The covenants are measured quarterly and took effect from 31 December 2012. All banking covenants had been met as at 30 June 2013.

 

The AIB Group (UK) facility is in negotiation to be restructured, see note 13.

 

 

9 Other payables

Amounts in non-current other payables of £588k (30 June 2012: Nil) relate to the re-imbursement of leasehold improvement costs from SpotCo's landlord at the new New York office. As with many US leases SpotCo, as tenant, had to undertake a programme of complete refurbishment of the property and some of these expenses, related to the provision of basic utilities and services, were then refunded by the landlord. In line with IFRS SIC 15 this reimbursement has been recognised as a liability and will be unwound to the income statement over the period of the lease reducing rental costs. Amounts in current liabilities relating to the reimbursement total £46k (30 June 2012: Nil).

 

 

 

30 June

2013

(Unaudited) £000's 

30 June

2012

(Unaudited) £000's 

31 December

2012

(Audited) £000's 

Within one year

46

-

-

Within second to fifth years

183

-

-

More than five years

405

-

-

588

-

-

 

10 Cash Used In Operating Activities

 

 

 

 

Reconciliation of net cash flows from operating activities

6 months

ended

30 June

2013

(Unaudited)

£000's

6 months

ended

30 June

2012

(Unaudited)

£000's

Year

ended

31 December

 2012

(Audited)

£000's

 

(Loss)/profit before taxation (including discontinued operations)

 

 

(77)

 

 

(419)

 

 

146

Finance costs

563

400

688

Finance income

(56)

(39)

(120)

Depreciation

138

148

282

Amortisation of intangibles

246

313

613

Adjustments to deferred consideration

-

-

(342)

Profit on sale of property, plant and equipment

-

-

(4)

Profit on sale of investments

(20)

-

-

Operating cash flows before movements in working capital

 

794

 

403

 

1,263

(Increase)/decrease in inventories

(29)

18

207

Decrease/(increase) in trade and other receivables

 

3,725

 

164

 

(1,760)

(Decrease)/increase in trade and other payables

 

(1,992)

 

(865)

 

1,069

 

Cash generated from / (used in) operating activities

 

2,498

 

(280)

 

(779)

 

11 Related Party Disclosures

During the 6 month period ending 30 June 2013, SpotCo entered into a bridge loan facility agreement (the "Facility Agreement") with Stoller Family Partners LLC to augment internal cash-flows to finance the up-front refurbishment costs of the office relocation in New York. A maximum of $0.6m can be drawn down under the Facility Agreement which falls due for repayment within 90 days of SpotCo having been reimbursed by the landlord. Under the terms of the lease agreement entered into by SpotCo, the landlord has a contractual obligation to repay a maximum of $1.25 million of refurbishment costs incurred by SpotCo, once the works have been completed. The Facility has an arrangement fee of $5,000 and interest will be charged on funds drawn down at a rate of 8 per cent per annum.

During the period $600k had been drawn down and $200k repaid leaving a balance outstanding at 30 June 2013 of $400k (£258k). Subsequent to 30 June another $100k has been repaid.

Stoller Family Partners LLC is classified as a related party of the Company by virtue of being an existing substantial shareholder in the Company and also due to David Stoller, Executive Chairman of the Company, being a director and a substantial shareholder in Stoller Family Partners LLC.

 

 

 

 

12 Transactions with Directors

At 30 June 2013 David Stoller owed the Group £2,424 (30 June 2012: £Nil) which was repaid in August 2013. The loan is non-interest bearing and no terms and conditions are attached.

 

13 Subsequent Events

At 30 July 2013, the Group entered into a Heads of Terms agreement with Allied Irish Bank to restructure the existing loan facility which is due to expire in May 2015.

This agreement, subject to contract, establishes a six year term from date of contract and a new interest rate of 3 per cent over LIBOR.

 

14 Interim Report

This document is available on the Group's website at www.r4e.com.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR LLFSFASIAIIV
Date   Source Headline
2nd Sep 20206:31 pmRNSHolding(s) in Company
27th Aug 20205:30 pmRNSReach4entertainment Enterprises
25th Aug 202011:04 amRNSHolding(s) in Company
21st Aug 20204:54 pmRNSResult of GM and cancellation from AIM
20th Aug 20207:42 amRNSClaim
18th Aug 20207:00 amRNSDirector shareholding
14th Aug 20207:00 amRNSDirector shareholding
13th Aug 20208:38 amRNSHolding(s) in Company
10th Aug 20205:30 pmRNSHolding(s) in Company
10th Aug 202011:01 amRNSHolding(s) in Company
10th Aug 202011:00 amRNSHolding(s) in Company
7th Aug 20203:03 pmRNSDirector/PDMR Dealing
7th Aug 20209:23 amRNSDirector shareholding - Replacement
7th Aug 20207:00 amRNSDirector shareholding
6th Aug 20205:30 pmRNSHolding(s) in Company
6th Aug 20207:00 amRNSHolding(s) in Company
4th Aug 20207:00 amRNSProposed cancellation of AIM admission
4th Aug 20207:00 amRNSTotal Voting Rights
21st Jul 20204:44 pmRNSResult of GM
3rd Jul 20207:00 amRNSTotal Voting Rights
1st Jul 20209:06 amRNSAIM Rule 17 and Schedule 2(g) update
30th Jun 20202:49 pmRNSResult of AGM
30th Jun 20207:00 amRNSNotice of GM
29th Jun 20207:00 amRNSFinal Results
5th Jun 202010:17 amRNSNotice of AGM
4th Jun 20207:00 amRNSTotal Voting Rights
7th May 20207:00 amRNSCOVID-19 Update
4th May 20207:00 amRNSTotal Voting Rights
3rd Apr 20207:00 amRNSTotal Voting Rights
20th Mar 20207:00 amRNSCovid-19 (Coronavirus) update statement
4th Mar 20207:00 amRNSBlock Listing Six Monthly Return
4th Mar 20207:00 amRNSTotal Voting Rights
18th Feb 20207:00 amRNSYear-end trading update
4th Feb 20207:00 amRNSTotal Voting Rights
3rd Jan 20207:00 amRNSTotal Voting Rights
4th Dec 20197:00 amRNSTotal Voting Rights
4th Nov 20197:00 amRNSTotal Voting Rights
4th Oct 20197:00 amRNSTotal Voting Rights
30th Sep 20197:00 amRNSInterim Results
4th Sep 20197:00 amRNSTotal voting rights
2nd Aug 20197:00 amRNSTotal Voting Rights
30th Jul 201911:55 amRNSCapital Reduction Update
16th Jul 20194:01 pmRNSCapital Reduction Update
11th Jul 20191:43 pmRNSHolding(s) in Company
9th Jul 20194:34 pmRNSHolding(s) in Company
4th Jul 20197:00 amRNSTotal Voting Rights
28th Jun 201911:24 amRNSResult of AGM
7th Jun 20197:00 amRNSCorporate Update re. Dewynters Germany
4th Jun 20197:00 amRNSTotal voting rights
3rd Jun 20197:00 amRNSAnnual Report, AGM and Proposed Capital Reduction

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.