Less Ads, More Data, More Tools Register for FREE

Pin to quick picksREH.L Regulatory News (REH)

  • There is currently no data for REH

Final Results

9 Mar 2009 07:00

RNS Number : 5038O
Renewable Energy Holdings plc
09 March 2009
Β 

ο»Ώ

09.03.09

9 March 2009

Renewable Energy Holdings plc

("REH" or "the Company")

Preliminary results for the twelve months ended 31 December 2008

Renewable Energy Holdings plc (AIM: REH), the AIM quotedΒ developerΒ and operator of proven and innovative renewable energy technologies, is pleased to announce its preliminary results for the twelve months ended 31 December 2008.

Financial Highlights

Revenue increased by 38% to Β£5.31 million (2007Β restated: Β£3.83 million)

Loss before tax reduced by 7% to Β£1.99Β million (2007Β restated:Β lossΒ Β£2.13Β million), (Following new accounting policy)

CETO development payments of Β£2.79 million (2007: Β£0.75 million) made by Carnegie Corporation

Group ended the year with cash balances of Β£6.5Β million (2007: Β£7.1Β million), following German project debt repayment of Β£2.6m during the year

NewΒ accounting treatment of CETO development payments from Carnegie Corporation, as announced on 27 February 2009, mean reported revenues in 2008 will be lower by the amount of the CETO license payments from Carnegie during the period of Β£2.79 million. This technical change in treatment advised does not however impact the funds invested inΒ CETO'sΒ development under the CETO licensing arrangements with Carnegie and therefore the progress of CETO towards commercialΒ realisation.

Operational Highlights

40.5MW installed wind power capacity inΒ GermanyΒ at two sites

Full year production from the 8MW project atΒ Kirf,Β GermanyΒ 

Landfill gas inΒ WalesΒ business increased turnover byΒ 83% to Β£0.51 million (2007: Β£0.28Β million) from an increase in volume of electricity and a power purchase agreement

A pipeline of commercial sites for CETO in the Northern Hemisphere have been identified by REH and its partnerΒ EDFΒ Energies Nouvelles SAΒ 

100 MW ofΒ new projects inΒ PolandΒ andΒ WalesΒ making encouraging progressΒ 

Management team strengthened with appointment ofΒ Paris Mouratoglou, Chairman of EDF Energies Nouvelles SA as a NED andΒ Β recruitment of a Business Development Director, Senior Project Engineer and a Science & Intellectual Property Manager

Commenting on the results, Mike Proffitt, Chief Executive of REH, said:

"2008 has been another year of strong growth and development, utilising REH's solid asset portfolio, in terms of project base and financial and human resources. We have enjoyed a full year of production fromΒ the 8MW Kirf extension toΒ our German Wind operations, increased production at our Welsh landfill gas facility,Β and our Polish projects are making good progress.

"Our proprietary CETO wave energy technology is making excellent progress in the Northern and Southern Hemispheres, with the help of our partners Carnegie Corporation andΒ EDF Energies Nouvelles SA.

"The Group starts the year in robust shape with generating assets covering our central cost base by some margin and continued sustained growth across our portfolio. We look forward to the coming year as a further period of growth for the business."

Β Β 

For further information please contact:

Mike Proffitt, Chief Executive

Renewable Energy Holdings plc

Tel: 01624 641199

Richard Swindells / Andrew Craig

Ambrian Partners - Nominated Adviser & broker to REH

Tel: 020 7634 7405

Jonathon Brill/Edward Westropp/Alex Beagley

FD

Tel: 020 7831 3113

Renewable Energy Holdings plc

("REH" or "the Company")

Unaudited preliminary results for the year ended 31 December 2008

Chairman's Statement

Once again I am happy to be reporting positive results to the Group's members. The year ended 31 December 2008 is the fifth financial statement I have reported on and each report has seen the Group growing in size and capability. This year I am pleased to report a growth in the Group's revenues of Β£1.5 million and net assets of Β£5.2Β million (Β£3.5 million and Β£8.6 million before the change in accounting policy explained in the Chief Executive Officer's report, and more fully in Note 2). We have maintained the ability to cover our corporate costs with income generated by operating assets, and we have cash in the bank.

Renewable energy has continued to be the focus of Governments around the world and much emphasis has been placed on this sector in theΒ UKΒ andΒ Europe. Whilst there can be no guarantee that Government policies will not change in the future, it is clear that to accomplish the various targets that have been set across the Kyoto member countries for carbon emission reductions, it will be necessary, especially in the UK, to see further support for the renewable energy sector. Recent announcements supporting this view areΒ aΒ two Renewable Obligation Certificate (ROC) incentive for marine technologies inΒ UKΒ waters followed by a six ROC incentive for marine technologies inΒ Scotland.

Further legislative support across Europe for wind and solar power and recent news of subsidies for renewable energy inΒ Poland, all bode well for us.

As reported by the CEO, the Group's CETO wave energy technology appears to be now just months away from commercial demonstration. As with all new technologiesΒ some development risk remains at this stage, however, the Board consider that the CETO technology is robust and believes that, if successful, it represents an enormous opportunity for growth globally.

Many islands held hostage to imported heavy fuel oil, will see CETO as one of the few clean technologies available to them, and countries with extensive coast lines, such as theΒ USA, will look to marine technologies to harness that vast natural resource.

We are all aware of the current challenges we are facing in terms of the global economy, and the knock on effect that downturns of this size and nature have on companies of all shapes and sizes. At REH, I believe we are well positioned to face these challenges. We have a Group with cash in the bank, no corporate debt, project facilities in place with Standard Chartered Bank, and operating assets producing positive cash flow. We believe it is companies like ours that are best placed to weather the storm such as this current economic crisis, and indeed to be able to act decisively as opportunities are created.

Sir John Baker

Chairman

9 March 2009

Β Β 

Chief Executive Officers ReportΒ 

OperatingΒ Assets

I am pleased to report that in its fourth operating year, the Group has again grown its operating revenues by Β£1.5 million in aggregate.

InΒ Germany, the increase of electricity sales by Β£1.1 million to a total of Β£4.6 million came mainly from having a full year of production from the 8MW expansion at Kirf and from the resolution of the technical issues that had reduced production in earlier years. The revenue increase would have been ever greater but for the Group's wind assets inΒ GermanyΒ suffering during the latter part of the year, as a result of unseasonably light winds caused by a slow moving high pressure weather system acrossΒ Northern Europe. Against this sales increase of Β£1.1 million our operating costs increased only by Β£268,000.Β The group currently has 40.5MW of installed capacity inΒ GermanyΒ at its two sites and expects that the net contribution from Habscheid's 4.7MW will commence in H1 2009.

InΒ Wales, our landfill gas business produced sales of Β£510,000, up Β£232,000 on 2007, while operating costs increased by only Β£16,000 year on year. This resulted from both an increase in the volume of electricity produced and from a new power purchase agreement which took effect from the beginning of the year.

In summary, cash generated by the operational side of the business exceeded corporate expenses by Β£290,000, resulting in a loss before tax of Β£2.0 million after charging depreciation and amortisation of Β£2.3 million (2007: Loss before tax Β£2.1 million after charging depreciation and amortisation of Β£1.8 million).

The Group ended the year with cash balances of Β£6.5 million (Β£7.1 million the previous year end), after paying off project debt inΒ GermanyΒ of Β£2.6 million during the year.

Development

During the year, we have entered into agreements to develop 100MW of wind power capacity; 30MW inΒ PolandΒ and 70MW inΒ Wales,Β UK. Both projects offer excellent returns as they are in windy areas with estimated load factors of 32% and 36% respectively.

We expectΒ PolandΒ to be fully permitted during 2009 withΒ WalesΒ some eighteen months later. These projects have two important impacts on the Group and its growth strategy. First, they offer geographic diversity, presenting a natural hedge against weather risk and, second, they represent a combined energy output estimated at around 300,000MWh (mega watt hours) per year, some five times the Group's current output.

CETO Wave Energy Technology

CETO, the Group's unique wave energy technology, moved successfully through critical development milestones during 2008.

Some internal design features in the pump itself were modified to improve performance and these modifications were fabricated and the pumps put to test in real sub-sea conditions offΒ Perth,Β Western Australia. Their performance was up to expectation and specification. Additionally, a means of shedding load from the Buoyant Actuator (the energy capture device) has been designed and tested as a means of safeguarding the equipment from excessive wave or storm conditions.

A realistic programme for the continued development and roll out of the technology is now in place which should see the first commercial demonstration unit operational by the end of 2009.Β 

A pipeline of commercial sites for CETO in the Northern Hemisphere has been developed by CETO Development CompanyΒ Limited, our joint venture development vehicle with EDF Energies Nouvelles SA. These sites includeΒ Bermuda, West Coast Vancouver Island, Canada and others under review, all of which offer excellent wave regimes and exposure to high economic returns.

REH investors have been de-risked during the development cycle of the CETO technology through commercial arrangements put in place with EDF Energies Nouvelles SA in the Northern Hemisphere and Carnegie Corporation in the Southern Hemisphere.

This year REH expects to deploy the first commercial wave energy technology capable of swift and economic global deployment.

Accounting Policy

During the development cycle of CETO, the directors adopted an accounting policy considered at the time to be most appropriate. In 2005 and 2006 we wrote off research and development costs to the Group'sΒ Income Statement. During 2007, the Board reached the conclusion that the CETO project had satisfied theΒ International AccountingΒ Standards, such that future development costs should be capitalised. In 2007 the commercial agreement with Carnegie Corporation began. Under this Agreement, Carnegie paid for REH's CETO development costs in return for receiving the right to use the technology in the Southern Hemisphere. The Directors of REH took the view that non refundable payments received under this agreement should be recognised as income over the period of the development work. At the time of the 2007 financial statements, the Group's auditor, BDO Stoy Hayward, agreed with this accounting policy.

Β BDO have now advised, following a review of the revenue recognition policy that, whilst the Carnegie payments are still recognised as income, they should be recognised not in the year of payment, but over the life of the licence agreement.

This change of accounting policy does not affect the Group's cash position, future cash flows, timing of the commercial launch of CETO, or its relationship with Carnegie Corporation Limited. The change does, however, require a restatement of the audited accounts for the year ended 31 December 2007 and the unaudited accounts for the six months ended 30 June 2008.Β 

Staff

During 2008, the Company grew its management staff by the inclusion of senior level personnel in the field of new business development, engineering and science. These positions enable the Group to look enthusiastically into 2009, at the build up of its operational asset portfolio and the timely deployment of CETO.Β 

Current year

The Group starts the year in robust shape with generating assets covering our central cost base by some margin and with an experienced team in place to continue the development of business in 2009 and beyond.Β 

We have also strengthened the Board following the period end, with the appointment ofΒ Paris Mouratoglou, Chairman of EDF Energies Nouvelles SA, as a Non Executive Director effective 1st February 2009.

At a time when a number of developers without sufficient capital and development resources are struggling to continueΒ withΒ their projects, we are seeing a number of projects that the Group may look to progress. As such, we look forward to the coming year as a further year of growth for the Group.

Michael J Proffitt

Chief Executive Officer

9 March 2009

Renewable Energy Holdings plc

Unaudited consolidated income statement forΒ theΒ yearΒ ended 31 DecemberΒ 2008

Β 

2008

2007 As Restated

Note

Β£

Β£

Revenue & gross profit

3

5,307,954

3,834,910

Other operating income

59,220

296,040

Administrative expenses

(6,234,698)

(5,288,439)

________

________

LossΒ from operations

(867,524)

(1,157,489)

Finance costs

(1,215,391)

(1,148,699)

Finance income

288,640

177,458

Share of losses in associates

(195,660)

-

_________

_________

LossΒ before tax

(1,989,935)

(2,128,730)

Tax expense

4

86,710

(72,732)

________

________

LossΒ after tax attributable to theΒ 

(1,903,225)

(2,201,462)

equity holders of the parentΒ 

_________

_________

Basic and dilutedΒ lossΒ per share

5

(2.91)

(4.27)

__________

__________

Β Β Renewable Energy Holdings plc

Unaudited consolidatedΒ statement ofΒ changes in equity for the year endedΒ 31 DecemberΒ 2008

Β 

Share Capital

Share Premium Reserve

Convertible Loan Notes

Foreign Exchange Reserve

Share Based Payment Reserve

Merger Reserve

Available ForΒ SaleΒ Reserve

Retained Earnings

Total Equity

Β£

Β£

Β£

Β£

Β£

Β£

Β£

Β£

Β£

Balance at 31 December 2007

619,586

24,261,411

-

769,678

1,009,119

4,410,000

-

(6,489,559)

24,580,235

Change in accounting policyΒ (note 2)

-

-

-

-

-

-

-

(750,000)

(750,000)

______

________Β 

________

________

________

________

________

________

________

Restated balance

619,586

24,261,411

-

769,678

1,009,119

4,410,000

-

(7,239,559)

23,830,235

Changes in equity 2008

Available for sale investments valuation losses

-

-

-

-

-

-

(34,066)

-

(34,066)

Exchange difference arising on translation of foreign operations

-

-

-

3,810,976

-

-

-

3,810,976

______

________

________

________

________

________

________

________

________

Net income recognised directly in equity

-

-

-

3,810,976

-

-

(34,066)

-

3,776,910

Loss for the year

-

-

-

-

-

-

-

(1,903,225)

(1,903,225)

______

________

________

________

________

________

________

________

________

Total recognised income and expense for the year

-

-

-

3,810,976

-

-

(34,066)

(1,903,225)

1,873,685

Issue of share capital

36,000

1,764,000

-

-

-

-

-

1,800,000

Issue of convertible loan notes

-

-

1,500,000

-

-

-

-

1,500,000

Equity share options issued

-

-

-

-

37,841

-

-

37,841

______

________

________

________

________

________

________

________

________

Balance at 31 December 2008

655,586

26,025,411

1,500,000

4,580,654

1,046,960

4,410,000

(34,066)

(9,142,784)

29,041,761

______

________

_________

________

________

________

______

________

________

Β Β Renewable Energy Holdings plc

Unaudited consolidated statement ofΒ changes in equity for theΒ yearΒ endedΒ 31 DecemberΒ 2007

Β 

Share Capital

Share Premium Reserve

Foreign Exchange Reserve

Share Based Payment Reserve

Merger Reserve

Retained Earnings

As Restated

Total Equity

Β£

Β£

Β£

Β£

Β£

Β£

Β£

Balance at 31 December 2006

452,666

16,583,898

(82,169)

984,715

4,410,000

(5,038,097)

17,311,013

______

________Β 

________

________

________

________

________

Changes in equityΒ 2007

Exchange difference arising on translation of foreign operations

-

-

851,847

-

-

-

851,847

______

________

________

________

________

________

________

Net income recognised directly in equity

-

-

851,847

-

-

-

851,847

Loss for the year

-

-

-

-

-

(2,201,462)

(2,201,462)

______

________

________

________

________

________

________

Total recognised income and expense for the year

-

-

851,847

-

-

(2,201,462)

(2,201,462)

Issue of share capital

166,920

7,677,513

-

-

-

-

7,844,433

Equity share options issued

-

-

-

24,404

-

-

24,404

______

________

________

________

________

________

________

Balance at 31 December 2007

619,586

24,261,411

769,678

1,009,119

4,410,000

(7,239,559)

23,830,235

______

_________

________

________

________

_________

_________

Renewable Energy Holdings plc

Unaudited consolidatedΒ balance sheet at 31 DecemberΒ 2008

2008

2007

Note

As Restated

Β£

Β£

Non-current assets

Property, plant & equipmentΒ 

6

44,635,539

35,321,316

Intangible assetsΒ 

7

11,718,616

8,538,143

Investments in equity accounted associates

294,340

-

Available for sale investments

221,711

-

Current assetsΒ 

Trade and other receivablesΒ 

2,384,473

1,610,283

Cash and cash equivalentsΒ 

6,451,580

7,115,053

________

________

Total current assetsΒ 

8,836,053

8,725,336

________

________

Total assetsΒ 

65,706,259

52,584,795

________

________

Current liabilitiesΒ 

Trade and other payables

727,683

1,257,958

Tax liability

-

80,442

Other financial liabilities

8

2,688,317

1,938,338

________

________

Total current liabilitiesΒ 

3,416,000

3,276,738

Non current liabilities

Financial liabilities

8

29,358,234

24,623,478

Deferred tax liability

263,283

104,344

Deferred licence fee income

2

3,626,981

750,000

________

________

Total non current liabilities

33,248,498

25,477,822

________

________

Total liabilitiesΒ 

36,664,498

28,754,560

________

________

NET ASSETS

29,041,761

23,830,235

_________

__________

Β 

Β Renewable Energy Holdings plc

Unaudited consolidated balance sheet at 31 DecemberΒ 2008Β (Continued)

2008

2007

As Restated

Β£

Β£

Capital and reserves attributable to equity holders of the company

Share capital

655,586

619,586

Share premium reserveΒ 

26,025,411

24,261,411

Convertible loan notes

1,500,000

-

Foreign exchange reserve

4,580,654

769,678

Share based payment reserveΒ 

1,046,960

1,009,119

Merger reserve

4,410,000

4,410,000

Available for sale reserve

(34,066)

-

Retained earnings

(9,142,784)

(7,239,559)

________

________

TOTAL EQUITY

29,041,761

23,830,235

_________

__________

Β Β Renewable Energy Holdings plc

Unaudited consolidatedΒ cash flow statement forΒ theΒ yearΒ endedΒ 31 DecemberΒ 2008

2008

2007

As Restated

Β£

Β£

Operating ActivitiesΒ 

LossΒ before tax

(1,989,935)

(2,128,730)

Adjustments for :

Depreciation

2,174,834

1,721,008

Amortisation

105,358

105,358

Foreign exchange gain/(loss)Β 

1,029,270

(1,438,204)

Finance income

(288,640)

(177,458)

Finance expense

1,215,391

1,148,699

Share of loss in associate

195,660

-

Equity settled share based paymentΒ 

37,841

24,404

_________

_________

Cashflow from operating activities before changes in working capitalΒ 

2,479,779

(744,923)

IncreaseΒ in trade and other receivables

(774,190)

(339,017)

Increase/(decrease)Β in trade and other payables

2,516,654

(2,424,028)

_________

_________

Cash generated from/(absorbed by)Β operationsΒ 

4,222,243

_________

(3,507,968)

_________

Income taxes paidΒ 

(4,739)

(80,675)

_________

_________

Cash flows from operating activitiesΒ 

4,217,504

(3,588,643)

Β 

Β Renewable Energy Holdings plc

Unaudited consolidated cash flowΒ statement forΒ yearΒ ended 31 DecemberΒ 2008

2008

2007

Note

Β£

Β£

Cash flows from operating activities (brought forward)

4,217,504

_________

(3,588,643)

_________

Investing activities

Acquisition of property, plant & equipment

(622,708)

(8,074,344)

Acquisition of intangible assets

(3,285,831)

(1,046,695)

Investment in associate

(490,000)

-

Acquisition of investments held for sale

(255,777)

-

Finance income received

288,640

177,458

________

________

(4,365,676)

(8,943,581)

________

________

Financing activitiesΒ 

Issue of ordinary sharesΒ 

1,800,000

8,346,000

Issue of convertible loan notes

1,500,000

-

Issue costsΒ 

-

(501,567)

Proceeds from bank borrowing

-

11,442,177

Issue costs for bank borrowing

-

(761,785)

Repayment of bank borrowing

(2,599,910)

(651,970)

Finance costs paid

(1,215,391)

(924,367)

________

________

(515,301)

16,948,488

________

________

Increase/ (decrease) in cash and cash equivalentsΒ 

(663,473)

4,416,264

Cash and cash equivalents at 1 JanuaryΒ 

7,115,053

2,698,789

________

________

Cash and cash equivalents at 31 DecemberΒ 

9

6,451,580

7,115,053

________

________

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ unauditedΒ preliminary resultsΒ forΒ theΒ yearΒ endedΒ 31 DecemberΒ 2008

1 Basis of preparation

The unaudited financial information set out in this preliminary announcement does not constitute the company's statutory accounts for theΒ yearsΒ ended 31Β DecemberΒ 2008Β and 31 December 2007. The financial information for theΒ yearΒ endedΒ 31 DecemberΒ 2007Β is derived from the statutory accounts for thatΒ yearΒ which have been delivered to the Registrar of CompaniesΒ as restated for the change in accounting policy. The auditors have reported on those accounts; their report was unqualified and did not contain a statement under section 15 (4) or 15 (6) of theΒ Isle of ManΒ Companies Act 1982. The statutory accounts for theΒ yearΒ ended 31Β DecemberΒ 2008Β will be finalised on the basis of the financial information presented by the directors in this preliminary announcement and will be delivered to the Registrar of Companies following the company's annual general meeting.

2 Change in accounting policy

In July 2007 the company agreed to enter into a licence agreement conveying rights to Carnegie Corporation for the use of CETO technology in the Southern Hemisphere excluding Ile De la Reunion. In order to obtain those rights, Carnegie, under the terms of the licence agreement must pay to REH up to Β£4.75M during the technology development period.

If Carnegie use their rights to the Intellectual Property (IP) they must also pay a licence fee of 2% of the total capital cost of each commercial project and 2.5% of the annual earnings from each project.

During 2007, Carnegie paid Β£750,000Β and this, with the agreement of the Auditors, was treated as income in the 2007 financial statements.

During 2008, Carnegie paid a further Β£2,800,000, and in keeping with the prior years accounting treatment, this was initially accounted for as revenue.

The auditors have now taken the view that this accounting treatment is inappropriate and accordingly, the directors have recorded the payments as deferred income, to be recognised over the life of the licence, a treatment which has the concurrence of the auditors. The deferred income is now shown in the non-current liabilities section of the balance sheet and accordingly, last year's payment of Β£750,000 has been restated.

However, under no conditions are these payments refundable to Carnegie.

The full effect of the above changes has been summarised below:

As previously reported

Adjustment

As restated

Β£

Β£

Β£

Year ended 31Β 

December 2007

Revenue & gross profit

4,584,910

(750,000)

3,834,910

Loss for the year

1,451,462

750,000

2,201,462

Non-current liabilities

24,727,822

750,000

25,477,822

Total equity

24,580,235

(750,000)

23,830,235

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ unauditedΒ preliminary results for theΒ yearΒ ended 31 DecemberΒ 2008Β (Continued)

3 Β Segment informationΒ 

The Group's primary reporting format for reporting segment information is business segments, and the segments are defined as Head Office, CETO development, Windfarm and Landfill gas. This split coincides with a geographical split of activities; Head Office being on the Isle of Man, CETO development taking place inΒ Australia, Windfarms being inΒ GermanyΒ and Landfill gas being inΒ Wales.

2008

Head

Office

CETO Development

Windfarm

Landfill gas

Total

Isle of ManΒ 

AustraliaΒ 

Germany

Wales

Β£

Β£

Β£

Β£

Β£

Income

Revenue

155,505

-

4,642,774

509,674

5,307,954

Finance income

232,533

16,686

38,988

433

288,640

Other income

52,208

7,013

-

-

59,220

Expenses

Operational expenditure

2,524,661

-

1,225,169

220,986

3,970,815

Finance costs

209

-

1,215,182

-

1,215,391

Depreciation & amortisation

3,935

-

2,092,622

167,326

2,263,883

Share of losses in associate

195,660

-

-

-

195,660

__________

________

_______

_______

_________

Total profit/(loss) before

(2,284,219)

23,699

148,789

121,795

(1,989,935)

taxation

__________

________

_______

_______

_________

Balance Sheet

Assets

Property, plant &Β 

equipment

618,772

-

43,888,848

127,919

44,635,539

Intangible assets

-

9,892,404

-

1,826,212

11,718,616

Investment in associate

294,340

-

-

-

294,340

Investments available for sale

221,711

-

-

-

221,711

Current assets

4,160,676

364,365

4,118,835

192,177

8,836,053

LiabilitiesΒ 

(197,287)

(3,658,632)

(32,689,371)

(199,208)

(36,664,498)

_________

________

________

________

_________

Net assets

5,098,212

6,598,137

15,318,312

2,027,100

29,041,761

_________

_________

_________

_________

_________

Capital expenditure

622,708

-

-

-

622,708

Development expenditure

-

3,285,831

-

-

3,285,831

_________

_________

_________

_________

_________

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ preliminary results forΒ theΒ yearΒ ended 31 DecemberΒ 2008Β (Continued)

Segment informationΒ (Continued)

All intercompany balancesΒ and transactionsΒ are excludedΒ from the above analysis.

2007

Head Office

CETO Development

Windfarm

Landfill gas

Total

Isle of ManΒ 

AustraliaΒ 

Germany

Wales

As Restated

As Restated

As Restated

Β£

Β£

Β£

Β£

Β£

Income

Revenue

6,027

37,031

3,513,491

278,091

3,834,910

Finance income

97,315

7,539

72,604

-

177,458

Other income

-

296,040

-

-

296,040

Expenses

Operational expenditure

2,299,740

-

956,897

205,435

3,462,072

Finance costs

30

141

1,148,528

-

1,148,699

Depreciation & amortisation

-

-

1,643,952

182,415

1,826,367

________

________

_______

_______

_________

Total profit/(loss) before taxation

(2,196,428)

340,739

(163,282)

(109,759)

(2,128,730)

________

________

_______

_______

_________

Balance Sheet

Assets

Property, plant &Β 

equipment

-

-

35,115,121

206,195

35,321,316

Intangible assets

-

6,606,574

-

1,931,569

8,538,143

Current assets

6,193,103

429,346

1,967,534

135,353

8,725,336

LiabilitiesΒ 

(101,510)

(935,903)

(27,597,758)

(119,389)

(28,754,560)

________

________

________

________

_________

Net assets

6,091,593

6,100,017

9,484,897

2,153,728

23,830,235

________

________

________

________

________

Capital expenditure

-

-

7,992,823

81,521

8,074,344

Development expenditure

-

1,046,695

-

-

1,046,695

________

________

________

________

________

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ unauditedΒ preliminary resultsΒ forΒ theΒ yearΒ endedΒ 31 DecemberΒ 2008Β (Continued)

4 Tax expense

2008

2007

Β£

Β£

Current tax expense

Income tax on loss for the period

12,302

61,885

Adjustment in respect of prior years

(99,012)

-

Deferred tax expense

Origination and reversal of temporary differences

-

10,847

_______

_______

Total tax

(86,710)

72,732

_______

_______

The reasons for the difference between the actual tax charge for theΒ periodΒ and the standard rate of income tax in theΒ Isle of ManΒ applied toΒ lossesΒ for theΒ yearΒ are as follows:

2008

2007

As Restated

Β£

Β Β£

Loss before tax

1,989,935

2,128,730

Expected tax charge based on the standard rate of income tax in theΒ Isle of ManΒ of 0% (2007: 0%)

-

-

Unutilised tax losses

-

123,770

Different tax rates applied in overseas jurisdictions

12,302

(61,885)

Adjustment in respect of prior years

(99,012)

-

_______

_______

(86,710)

_______

61,885

_______

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ unauditedΒ preliminary results for theΒ yearΒ endedΒ 31 DecemberΒ 2008Β (Continued)

5 LossΒ perΒ share

2008

2007

As Restated

Β£

Β£

Numerator

Loss used in basic and diluted EPS

1,903,225

2,201,462

________

________

DenominatorΒ 

Weighted average number of shares used in basic and diluted EPS

65,294,735

________

51,540,532

________

The loss figure used in this calculation is the loss for theΒ year.

ForΒ dilutedΒ earnings per share the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares.Β The Group's dilutive potential ordinary shares are in respect of the share options and convertible loan notes issued during the year.Β The effect ofΒ these potential dilutive instrumentsΒ isΒ anti-dilutive,Β and as suchΒ they have been omitted from the calculation ofΒ dilutiveΒ loss per share.

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ unauditedΒ preliminary results for theΒ yearΒ endedΒ 31 DecemberΒ 2008Β (Continued)

6 Property, plant and equipment

2008Β 

Plant and Machinery

2007Β 

Plant and Machinery

Β£

Β£

Cost

1 JanuaryΒ 

38,548,043

27,884,326

AdditionsΒ 

622,708

8,074,344

Exchange differences

12,283,406

2,589,373

_________

_________

31 December

51,454,157

38,548,043

_________

__ _______

Accumulated Depreciation

1 January

(3,226,727)

(1,206,397)

Charge for the year

(2,174,834)

(1,721,008)

Exchange differences

(1,417,057)

(299,322)

_________

_________

31 December

(6,818,618)

(3,226,727)

_________

___ ______

Net Book Value

31 December

44,635,539

Β­Β­35,321,316

_________

_________

1 January

35,321,316

26,677,929

_________

__ ______

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ unauditedΒ preliminary resultsΒ forΒ theΒ yearΒ ended 31 DecemberΒ 2008Β (Continued)

7 Intangible assets

Landfill gas rights

In process research and development

Development costs

2008

Total

2007

Total

Β£

Β£

Β£

Β£

Β£

Cost

1 JanuaryΒ 

2,107,167

5,559,878

1,046,695

8,713,740

7,667,045

AdditionsΒ 

-

-

3,285,831

3,285,831

1,046,695

_________

_________

_________

_________

_________

31 December

2,107,167

5,559,878

4,332,526

11,999,571

8,713,740

_________

__ _______

__ _______

__ _______

_ _______

Accumulated Amortisation

1 January

(175,597)

-

-

(175,597)

(70,239)

Charge for the year

(105,358)

-

-

(105,358)

(105,358)

_________

_________

_________

_________

_________

31 December

(280,955)

-

-

(280,955)

(175,597)

_________

__ _______

__ _______

__ _______

_ _______

Net Book Value

31 December

1,826,212

5,559,878

4,332,526

11,718,616

8,538,143

_________

_________

_________

_________

_________

1 January

1,931,570

5,559,878

1,046,695

8,538,143

7,596,806

_________

__ _______

__ _______

__ _______

_ _______

TheΒ cost of landfill gas rights are being amortised over the period toΒ 30 April 2026.

DevelopmentΒ costs areΒ assessed for impairment on the basis of an estimate of the assets value in use.

Β Β Renewable Energy Holdings plc

Notes forming part of theΒ unauditedΒ preliminary resultsΒ for theΒ yearΒ ended 31Β DecemberΒ 2008Β (Continued)

8 Financial assets and liabilities-numerical informationΒ 

Maturity ofΒ borrowings

The carrying amounts ofΒ borrowings, all of which are exposed to cash flow or fair value interest rate risk, are repayable as follows:

Group

31 December 2008

31 December 2007

Β£

Β£

In less than one year

2,688,317

1,938,338

In more than one year but not more than two years

2,724,786

2,011,281

In more than two years but not more than three years

2,747,306

2,020,048

In more than three years but not more than four years

2,704,519

2,078,068

In more than four years but not more than five years

2,560,342

1,926,578

In more than five years

18,621,281

16,587,503

_________

_________

32,046,551

26,561,816

_________

_________

There is an undrawn loan facility of Β£116,744,652 at 31 December 2008 (2007: Β£63,903,754).

Β 

Β 

Renewable Energy Holdings plc

Notes forming part of the financial statements forΒ theΒ yearΒ ended 31 DecemberΒ 2008Β (Continued)

9 Β Notes supporting cash flow statement

Group

2008

2007

Β£

Β£

Cash and cash equivalents comprises:

Cash available on demand

3,292,806

4,820,301

Short-term depositsΒ 

3,158,774

2,294,752

________

________

6,451,580

7,115,053

________

________

Β£2,995,511 (2007: Β£2,744,256) of cash and cash equivalents held inΒ GermanyΒ are restricted under the terms of the loan agreement covering borrowings.

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
FR EAXDPESSNEFE
Date   Source Headline
18th Jan 20117:00 amRNSCompletion of disposal - update
17th Jan 201111:37 amRNSCarnegie Commercial Scale Unit Activities Update
10th Jan 20117:00 amRNSShareholding in Carnegie
7th Jan 20115:42 pmRNSCarnegie - Ireland formal funding agreement
7th Jan 20119:42 amRNSCarnegie - Ireland formal funding agreement
24th Dec 20101:16 pmRNSRe: Carnegie Share Purchase Plan raises over $6m
16th Dec 20103:59 pmRNSHolding(s) in Company
16th Dec 201012:20 pmRNSRe: Carnegie In-Ocean Buoyant Actuator Testing
13th Dec 20101:00 pmRNSHolding in Company
2nd Dec 201010:25 amRNSRe: Carnegie Commercial Scale Pump Update
1st Dec 20107:00 amRNSDirectorate Changes
16th Nov 20102:02 pmRNSHolding(s) in Company
12th Nov 20103:53 pmRNSHolding(s) in Company
12th Nov 20109:40 amRNSRe: Carnegie $5m Underwritten Share Purchase Plan
11th Nov 20101:56 pmRNSRe: Carnegie options announcements
5th Nov 201010:40 amRNSRe: Carnegie Director Appointment
27th Oct 201011:00 amRNSRe Commercial Scale CETO Unveiled
27th Oct 201011:00 amRNSRe Commercial Scale CETO Unveiled
7th Oct 20103:26 pmRNSHolding(s) in Company
7th Oct 20103:05 pmRNSDirector/PDMR Shareholding
7th Oct 201011:30 amRNSProposed Share Acquisition by the Company
5th Oct 20104:20 pmRNSDirector/PDMR Shareholding
5th Oct 20109:13 amRNSRe: Carnegie CETO 3 Deployment Vessel
1st Oct 20102:27 pmRNSHolding(s) in Company
30th Sep 20107:00 amRNSInterim Results
29th Sep 201010:03 amRNSRe: Carnegie Collaboration Agreement
29th Sep 20107:00 amRNSCompletion of Disposal
28th Sep 201011:36 amRNSHolding(s) in Company
28th Sep 20109:51 amRNSHolding(s) in Company
24th Sep 201012:02 pmRNSHolding(s) in Company
24th Sep 201012:00 pmRNSHolding(s) in Company
23rd Sep 20102:05 pmRNSResult of General Meeting
14th Sep 20103:36 pmRNSRe: Carnegie new share issue announcement
7th Sep 201011:00 amRNSPosting of Circular
6th Sep 20107:00 amRNSGerman Wind Farm Disposal
24th Aug 201010:34 amRNSRe: Carnegie CETO 3 Installation Activities Update
9th Aug 201011:41 amRNSRe: Carnegie New South Wales License Award
26th Jul 201011:20 amRNSRe: Carnegie announcement
30th Jun 201012:34 pmRNSResult of AGM
14th Jun 201010:15 amRNSAnnual Financial Report
28th May 20106:00 pmRNSResult of EGM (Replacement)
28th May 201012:31 pmRNSResult of EGM
25th May 20107:00 amRNSRE: Carnegie Victorian Wave Energy Licence Award
14th May 201010:37 amRNSNotice of EGM
8th Apr 20105:26 pmRNSHolding(s) in Company
11th Mar 201011:14 amRNSRe: Carnegie Perth Wave Energy Project Update
10th Mar 20105:41 pmRNSHolding(s) in Company
8th Mar 20107:00 amRNSPreliminary Results
26th Feb 20107:00 amRNSCompletion of Landfill Gas Asset Disposal
8th Feb 201012:42 pmRNSNotice of Results

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.