We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksRM2.L Regulatory News (RM2)

  • There is currently no data for RM2

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Annual Results 2013

16 Jun 2014 07:00

RNS Number : 6476J
RM2 International SA
16 June 2014
 



RM2 International S.A.

 

Annual Results 2013

 

RM2 International S.A. ("RM2" or the "Company"), the vertically-integrated innovator in pallet development, manufacture, supply and management, announces its financial results for the year ended 31 December 2013.

 

Highlights

 

· Successful AIM IPO in January 2014, raising £137.2m of development capital to further expand production capacity and to enable large-scale asset commercialisation and deployment

· New production facility expected to be fully operation on schedule in July 2014, more than doubling pultrusion production capacity and delivering additional operating efficiencies, putting the business in a much stronger position to meet expected demand

· BLOCKPal now in use by further potential customers and commercial terms agreed with a number of large-scale, blue chip corporations in retail, food, glass, packaging, beverages and spirits sectors

· Bill Sanders appointed to the newly-created position of Group COO in May 2014

 

Chairman of RM2, Ian Molson, commented:

 

"2013 was a year of critical development and preparation. The successful IPO at the beginning of this year marks the start of the next phase for RM2 as we transition towards large-scale asset commercialisation and deployment."

 

Chief Executive Officer, John Walsh, commented:

 

"Since the IPO at the start of the year we have fine-tuned our operations and developed a deeper understanding of the requirements of our prospective customers. We have been very encouraged by the response from existing and potential customers and remain very confident that we have the technology and strategy to disrupt a global market."

 

For further information:

 

RM2 International S.A. 

+44 (0)20 8820 1412

John Walsh, Chief Executive Officer

Ash Mohindra, Chief Financial Officer

Ruari McGirr, Strategic Development and Investor Relations

Cenkos Securities plc

+44 (0)20 7397 8900

Neil McDonald 

Alan Stewart

Beth McKiernan

Citigate Dewe Rogerson

+44 (0)20 7638 9571

Simon Rigby

Kevin Smith

Lindsay Noton

 

Notes to Editors

 

RM2 International S.A. specialises in pallet development, manufacture, supply and management to establish a leading presence in global pallet supply and improve the supply chain of manufacturing and distribution businesses through the effective and efficient use and management of composite pallets. It is quoted on the AIM market of the London Stock Exchange under the symbol RM2.L.

 

For further information, please visit www.rm2.com

 

Chairman's and CEO's Statement

 

We are pleased to announce RM2's results for the year ended 31 December 2013. The whole of the reported period is prior to our successful AIM IPO in January 2014.

 

We are happy to report that the transition to our new 265,000 square foot production facility in Ontario is progressing according to schedule and that it is expected to be fully operational, and delivering the expected operating efficiencies as of 1 July 2014, in line with earlier guidance. We are confident that the changes made to both the production processes and the design of the BLOCKPal pallet during the first half of this year will put us in a stronger position as we significantly expand production in the new facility.

 

Further to the announcement of 1 May 2014, the BLOCKPal pallet is now in use by further potential customers. In addition, RM2 has agreed commercial terms with, and is working to finalise contracts to deploy significant assets in the supply chain of, a number of large-scale, blue chip corporations in our target sectors, specifically retail, food, glass, packaging, beverages and spirits. Whilst these companies, in common with the majority of our potential customers, have complex systems and make changes to their critical processes cautiously and deliberately, the Company remains confident of converting, over the next three to six months, the detailed contractual discussions into long-term orders of significant scale.

 

We are also ensuring that the terms of the customer contracts allow RM2 the flexibility to provide additional financing of our capital requirements with matching invoice discounting or other debt facilities. The Company's cash position remains strong and sufficient to meet the requirements of our current production schedule.

 

Our recent progress represents just the start of RM2's asset deployment. We believe that our strategy of targeting contracts of significant scale with market-leading companies, and the ratification of our products within their supply chains, will assist and accelerate deployment of our assets into other companies within those sectors.

 

Outlook

 

Our immediate focus remains on ensuring that the business is well-positioned to significantly increase production in the short-term and on securing and further developing our contracted customer base.

 

In these early months following our IPO, we have responded to the feedback from, and the needs of, our existing and target customers and have developed a deeper understanding of their systems and operations. We remain convinced that RM2 has a vastly scalable opportunity in the global pallet market and possesses the technology and strategy to succeed.

 

We would like to take this opportunity to thank our staff and our shareholders and look forward to reporting to you again as the business progresses.

 

Ian Molson, Chairman and John Walsh, Chief Executive Officer

 

Posting of Annual Report and Notice of AGM

 

The Company confirms that it has posted its Audited Consolidated Accounts for the year ended 31 December 2013 and (in compliance with Luxembourg law) its Company-only Accounts for the year ended 31 December 2013 to shareholders together with the Notice of Annual General Meeting and the associated form of proxy. Both sets of accounts, the Notice and related documents will be available shortly on the Company's website and can be downloaded from www.rm2.com.

 

The Annual General Meeting will be held at 10 rue Nicolas Adames, L-1114 Luxembourg on 24 June 2014 at 8:30 a.m.

 

 

Consolidated statement of comprehensive income

 

Notes

2013

2012

USD

USD

Continuing operations

Revenue

15

104,204

-

Cost of sales

(47,755)

-

Gross profit

56,449

-

Selling and distribution expenses

16

(837,158)

(838,331)

Administrative expenses

16

(32,692,224)

(7,772,484)

Other operating expenses

16

(2,295,949)

(2,007,795)

Other operating income

16

1,106,294

2,326,259

Operating loss

(34,662,588)

(8,292,351)

Impairment of financial asset

9

-

(13,500,000)

Finance costs

16

(48,600,900)

(410,218)

Finance income

16

6,063,312

909,013

Loss before tax

(77,200,176)

(21,293,556)

Income tax

17

(72,768)

(16,556)

Loss for the year

i.1. (77,272,944)

(21,310,112)

Other comprehensive income

Other comprehensive income to be reclassified in profit or loss in subsequent periods:

Exchange difference on translation of foreign operations

251,078

(188,516)

Other comprehensive income for the year, net of tax

251,078

(188,516)

Total comprehensive income for the year

(77,021,866)

(21,498,628)

Loss for the year attributable to:

Equity holders of the parent

(77,270,973)

(21,310,522)

Non-controlling interests

(1,971)

410

(77,272,944)

(21,310,112)

Total comprehensive income for the year attributable to:

Equity holders of the parent

(77,019,895)

(21,499,038)

Non-controlling interests

(1,971)

410

(77,021,866)

(21,498,628)

Losses per share

20

Basic losses per share attributable to ordinary equity holders of the parent

(0.62)

(0.19)

Diluted losses per share attributable to ordinary equity holders of the parent

(0.62)

(0.19)

 

 

Consolidated statement of financial position

Notes

2013

2012

USD

USD

Assets

Non-current assets

Property, plant & equipment

6

13,985,494

9,611,640

Investment property

7

1,596,847

1,597,054

Intangible assets

8

3,751,584

39,233

Other non-current financial assets

9

-

851,587

19,333,925

12,099,514

Current assets

Inventories

10

1,524,792

-

Trade and other receivables

11

1,706,754

2,320,836

Other current financial assets

9

65,979

4,755,051

Prepayments

452,873

222,804

Cash and cash equivalents

12

4,215,344

864,402

7,965,742

8,163,093

Total assets

27,299,667

20,262,607

Equity and liabilities

Equity

13

Issued capital

1,561,828

55,287,000

Share premium

31,134,458

693,356

Retained earnings

(100,836,892)

(42,269,357)

Share based payment reserve

15,743,333

-

Foreign currency translation reserve

27,915

(223,163)

Equity attributable to equity holders of the parent

(52,369,358)

13,487,836

Non-controlling interests

-

70,164

Total equity

(52,369,358)

13,558,000

Non-current liabilities

Interest bearing loans and borrowings

9

2,371,080

2,299,304

Deferred tax liabilities

534,523

-

2,905,603

2,299,304

Current liabilities

Interest bearing loans and borrowings

9

31,230,713

2,779,495

Trade and other payables

14

44,587,313

1,425,477

Deferred income

4,072

-

Current tax liabilities

941,324

200,331

76,763,422

4,405,303

Total liabilities

79,669,025

6,704,607

Total equity and liabilities

27,299,667

20,262,607

 

 

Consolidated statement of cash flows

Notes

2013

2012

Cash flows from operating activities

USD

USD

Loss before tax

(77,200,176)

(21,293,556)

Adjustment to reconcile profit before tax to net cash flows

Impairment of financial assets

-

13,500,000

Amortisation and depreciation of non-current assets

6/7/8

578,516

494,468

Provision for inventory obsolescence

(1,447,797)

1,447,797

Share based charges

15,743,333

-

Transaction costs on capital operations, including future IPO

1,701,995

-

Finance income

(6,063,312)

(265,964)

Finance expenses

48,600,900

55,851

Unrealised foreign exchange gains

(277,824)

(130,624)

Net loss/(gain) on disposal of PPE and intangible assets

(737,000)

(1,991,399)

Variation in working capital

(Increase)/decrease in inventories

(76,995)

(1,447,797)

(Increase)/decrease in trade and other receivables

560,484

102,433

Increase/(decrease) in trade and other payables

3,593,681

189,190

Income tax paid

54,584

(16,187)

Net cash flows from operating activities

(14,969,611)

(9,355,788)

Cash flows from investing activities

Net (purchase of)/proceeds from intangible assets

-

(8,243)

Purchase of PPE under construction

-

(2,885,998)

Net (purchase of)/proceeds from other PPE

(4,268,631)

(1,238,125)

Purchase of investment property

-

(47,002)

Purchase of available-for-sale investments

-

(60,587)

Loans granted to third parties

5,482,755

(2,051,929)

Acquisition of a subsidiary, net of cash acquired

5

(3,253,708)

-

Interest received

336,958

14,722

Dividend received from investment

2,302

-

Net cash flows from investing activities

(1,700,324)

(6,277,162)

Cash flows from financing activities

Issuance of capital

13

456,088

-

Acquisition of non-controlling interests

(68,193)

-

Transaction costs on capital operations, including future IPO

16

(1,701,995)

-

Proceeds from other and related party borrowings

24,700,000

655,219

Repayment of other and related party borrowings

(2,779,302)

-

Transaction costs on issue of new borrowings

(500,000)

-

Interest paid

(71.154)

(55,851)

Net cash flows from financing activities

20,035,444

599,368

Net change in cash and cash equivalents

3,365,509

(15,033,582)

Increase/decrease in cash and cash equivalents

3,365,509

(15,033,582)

Cash and cash equivalents at 1 January

864,209

15,852,084

Exchange adjustment of cash and cash equivalents

(36,582)

45,707

Cash and cash equivalents at 31 December

12

4,193,136

864,209

 

 

Consolidated statement of changes in equity

Attributable to equity holders of the parent

Notes

Share capital

Share premium

Retained earnings

Foreign currency translation reserve

Share based payment reserve

Total

Non-controlling interests

Total equity

USD

USD

USD

USD

USD

USD

USD

USD

As at 31 December 2011

122,860

55,857,496

(20,958,835)

(34,647)

-

34,986,874

69,754

35,056,628

Loss for the year

-

-

(21,310,522)

-

-

(21,310,522)

410

(21,310,112)

Other comprehensive income

-

-

-

(188,516)

-

(188,516)

-

(188,516)

Total comprehensive income

-

-

(21,310,522)

(188,516)

(21,499,038)

410

(21,498,628)

Conversion of share premium to share capital

13

55,164,140

(55,164,140)

-

-

-

-

-

-

Transaction with owners

55,164,140

(55,164,140)

-

-

-

-

-

-

As at 31 December 2012

55,287,000

693,356

(42,269,357)

(223,163)

-

13,487,836

70,164

13,558,000

Loss for the year

-

-

(77,270,973)

-

-

(77,270,973)

(1,971)

(77,272,944)

Other comprehensive income

-

-

-

251,078

-

251,078

-

251,078

Total comprehensive income

-

-

(77,270,973)

251,078

-

(77,019,895)

(1,971)

(77,021,866)

Absorption of losses

13

(4,919,270)

-

4,919,270

-

-

-

-

-

Decrease in par value of shares issued

13

(44,225,217)

44,225,217

-

-

-

-

-

-

Losses transferred to share premium

13

-

(13,784,115)

13,784,115

-

-

-

-

-

Acquisition of non-controlling interests

5

-

-

-

-

-

-

(68,193)

(68,193)

Purchase and cancellation of own shares

13, 9

(5,036,773)

-

-

-

-

(5,036,773)

-

(5,036,773)

Shares issued in the period

13

456,088

-

-

-

-

456,088

-

456,088

Share based payments

19

-

-

-

-

15,743,333

15,743,333

-

15,743,333

Transaction with owners

(53,725,172)

30,441,102

18,703,385

-

15,743,333

11,162,648

(68,193)

11,094,455

Other movements

-

-

53

-

-

53

-

53

As at 31 December 2013

1,561,828

31,134,458

(100,836,892)

27,915

15,743,333

(52,369,358) 

-

(52,369,358)

 

Notes

1 Corporate information

RM2 International S.A. (the "Company") is a limited company (Société Anonyme) incorporated and domiciled in Luxembourg with the registration number B132.740. The registered office is located Rue de la Chapelle 5, 1235 Luxembourg. The Company is the ultimate parent entity of the RM2 Group (the "Group").

The Group is principally engaged in developing and selling shipping pallets and to provide related logistical services.

2 Basis of preparation

The consolidated financial statements comprises the consolidated financial information of the Group as at 31 December 2013 and are prepared under the historic cost convention with the exception of certain items which are measured at fair value as disclosed in the accounting policies below.

The accounting policies which follow set out the policies applied in preparing the consolidated financial statements.

2.1 Statement of compliance

The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") and as adopted by the European Union ("EU").

2.2 Basis of consolidation

The consolidated financial statements comprise the financial information of the Group and its subsidiaries. Subsidiaries are consolidated from the date of acquisition, being the date on which the Group obtains control, and continue to be consolidated until the date when such control ceases. The financial information of the subsidiaries is prepared for the same reporting period as the parent company, using consistent accounting policies. All intra-group balances, transactions, unrealised gains and losses resulting from intra-group transactions and dividends are eliminated in full.

Total comprehensive income within a subsidiary is attributed to the non-controlling interest even if it results in a deficit balance.

Subsidiaries and business combinations

Subsidiaries are all entities over which the Group has the power to govern the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date that control ceases. The Group uses the acquisition method of accounting to account for the acquisition of subsidiaries.

The consideration transferred on acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of any non-controlling interest. The excess of the consideration transferred over the fair value of the Group's share of the identifiable net assets acquired is recorded as goodwill. If the consideration transferred acquisition is less than the fair value of the net assets of the subsidiary acquired, the difference is recognised directly in profit or loss. Acquisition costs are written off to profit or loss.

Inter-company transactions, balances and unrealised gains on transactions between group companies are eliminated. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

The subsidiaries of the Group are listed in note 22.

3 Summary of significant accounting policies

The principal accounting policies are summarised below:

3.1 Foreign currencies

The Group's consolidated financial statements are presented in United States Dollars ("USD"), which is also the parent company's functional currency. For each entity the Group determines the functional currency and items included in the financial statements of each entity are measured using that functional currency.

Transactions and balances

Transactions in foreign currencies are initially recorded by the Group's entities at their respective functional currency spot rates at the date the transaction first qualifies for recognition. Monetary assets and liabilities denominated in foreign currencies are translated at the functional currency spot rates of exchange at the reporting date.

Differences arising on settlement or translation of monetary items are recognised in profit or loss. These are recognised in other comprehensive income until the net investment is disposed of, at which time, the cumulative amount is reclassified to profit or loss. Tax charges and credits attributable to exchange differences on those monetary items are also recorded in other comprehensive income.

Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange rates at the dates of the initial transactions. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value is determined. The gain or loss arising on translation of non-monetary items measured at fair value is treated in line with the recognition of gain or loss on change in fair value of the item (i.e. translation differences on items whose fair value gain or loss is recognised in other comprehensive income or profit or loss are also recognised in other comprehensive income or profit or loss, respectively).

Group companies

On consolidation, the assets and liabilities of foreign operations are translated into USD at the rate of exchange prevailing at the reporting date and their income statements are translated at exchange rates prevailing at the dates of the transactions. The exchange differences arising on translation for consolidation are recognised in other comprehensive income. On disposal of a foreign operation, the component of other comprehensive income relating to that particular foreign operation is recognised in profit or loss.

Any goodwill arising on the acquisition of a foreign operation and any fair value adjustments to the carrying amounts of assets and liabilities arising on the acquisition are treated as assets and liabilities of the foreign operation and translated at the spot rate of exchange at the reporting date.

3.2 Going concern

The consolidated financial statements have been prepared assuming the Group will continue as a going concern. Under the going concern assumption, an entity is ordinarily viewed as continuing in business for the foreseeable future with neither the intention nor the necessity of liquidation, ceasing trading or seeking protection from creditors pursuant to laws or regulations. In assessing whether the going concern assumption is appropriate, management has considered the company's existing working capital and management are of the opinion that the Group has adequate resources to undertake its planned program of activities for the 12 months from the date of approval of the consolidated financial statements.

On 6 January 2014, the parent company of the Group RM2 International SA completed a successful Initial Public Offering (IPO) the London Stock Exchange AIM market, raising gross proceeds of approximately £137.2 million (equivalent to approximately USD 225 million) to expand its production capacity and to fund the production of pallets for rental and sale. Following the IPO, the Group terminated the DPEI Warrant Agreement by paying USD 40,000,000 and repaid all of the bridging loans as detailed in Note 9 and 25. The Group expects to expand its production and add pallets to its rental pools in North America and Europe in 2014, following successful trials with potential customers.

3.3 Property, plant and equipment

Initial recognition and measurement

Property, plant and equipment ("PPE") are tangible assets used by the Group for its own production or supply of goods or services, or for administrative purposes and are expected to be used during more than one period. PPE is recognised when it is probable that future economic benefits associated with the asset will flow to the Group and if the cost can be measured reliably.

PPE is initially recognised at cost. Such cost includes the purchase price and all cost incurred in bringing the assets to the location and condition for its operation in the manner intended by management. The cost of the PPE includes also the borrowing costs for long-term construction projects if the recognition criteria are met.

The Group has recognised most of the inventory costs within the cost of the property, plant and equipment for which the inventories have been used in order to produce samples which are considered as part of the cost of the property, plant and equipment.

When significant parts of property, plant and equipment will be required to be replaced, the Group will recognise such parts as individual assets with specific useful lives and depreciate them accordingly. Likewise, when a major inspection will be performed, its cost will be recognised in the carrying amount of the plant and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs will be recognised in profit or loss as incurred. The present value of the expected cost for the decommissioning of an asset after its use will be included in the cost of the respective asset if the recognition criteria for a provision are met.

Subsequent measurement

PPE is subsequently measured at cost less any accumulated depreciation and any accumulated impairment losses.

Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets as follows:

Buildings 30 years

Plant and equipment 3 to 20 years

PPE under construction not depreciated

An item of PPE and any significant part initially recognised is derecognised upon disposal or when no future economic benefits are expected from its use or disposal. Any gain or loss arising on derecognition of the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the asset) is included in profit or loss when the asset is derecognised.

The residual values, useful lives and methods of depreciation of PPE are reviewed at each financial year end and adjusted prospectively, if appropriate. Further explanation on management estimates and assumptions is disclosed in note 4.

The Group has not applied revaluation on any of its PPE.

3.4 Leases

The determination of whether an arrangement is, or contains, a lease is based on the substance of the arrangement at the inception date. The arrangement is assessed for whether fulfilment of the arrangement is dependent on the use of a specific asset or assets or the arrangement conveys a right to use the asset or assets, even if that right is not explicitly specified in an arrangement.

Group as a lessee

Leases where a significant portion of the risks and rewards of ownership is retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases of property, plant and equipment where the Group has substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalised at the lease's commencement date at the lower of the fair value of the leased property or the present value of the minimum lease payments. Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the finance balance outstanding. The corresponding rental obligations, net of finance charges, are included in long-term and short-term borrowings. The interest element of the finance cost is charged to the profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The property, plant and equipment acquired under finance leases are depreciated over the shorter of the useful life of the asset or the lease term.

The Group does not have any assets under financial lease.

Group as a lessor

Leases in which the Group does not transfer substantially all the risks and benefits of ownership of an asset are classified as operating leases. Initial direct costs incurred in negotiating an operating lease are added to the carrying amount of the leased asset and recognized over the lease term on the same basis as rental income. Contingent rents are recognized as revenue in the period in which they are earned.

3.5 Borrowing costs

Borrowing costs directly attributable to the acquisition, construction or production of an asset that necessarily takes a substantial period of time to get ready for its intended use or sale are capitalised as part of the cost of the asset. All other borrowing costs are expensed in the period in which they occur. Borrowing costs consist of interest and other costs that an entity incurs in connection with the borrowing of funds.

The Group was in the start-up phase during the year ended 31 December 2013. Cash from borrowings were primarily used to explore opportunities, pay salaries and other operating expenses. No specific borrowings were made for the construction or production of an asset. Therefore, the Group did not capitalise any borrowing costs during any period up to this date.

3.6 Investment property

Investment properties are measured initially at cost, including transaction costs. Subsequent to initial recognition, the Group has decided to measure investment properties using the cost model. Investment properties are measured similarly to property, plant and equipment.

The fair value, which reflects market conditions at the reporting date, is disclosed in the notes to the consolidated financial statements.

Investment properties are derecognised either when they have been disposed of or when they are permanently withdrawn from use and no future economic benefit is expected from their disposal. The difference between the net disposal proceeds and the carrying amount of the asset is recognised in the income statement in the period of de-recognition.

Transfers are made to or from investment property only when there is a change in use. For a transfer from investment property to owner-occupied property, the deemed cost for subsequent accounting is the fair value at the date of change in use. If owner-occupied property becomes an investment property, the Group accounts for such property in accordance with the policy stated under property, plant and equipment up to the date of change in use.

3.7 Intangible assets

Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is its fair value as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less any accumulated amortisation and accumulated impairment losses, if any.

The useful lives of intangible assets are assessed as finite, except goodwill.

Intangible assets with finite lives are amortised over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortisation period and the amortisation method for an intangible asset with a finite useful life are reviewed at least at the end of each reporting period. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset is accounted for by changing the amortisation period or method, as appropriate, and are treated as changes in accounting estimates. The amortisation expense on intangible assets with finite lives is recognised in profit or loss in the expense category consistent with the function of the intangible assets.

Intangible assets with indefinite useful lives are not amortised, but are tested for impairment annually, either individually or at the cash-generating unit level. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to definite is made on a prospective basis.

Gains or losses arising from de-recognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognised in profit or loss when the asset is derecognised.

Amortisation is calculated on the straight-line method to write off the cost of each asset to their residual values, over their estimated useful life. The annual amortisation periods are as follows:

Software 10 years

Trade names 5 years

Customer Relationship 5 years

Licences 3 to 5 years

Goodwill Not amortized

3.8 Research and development costs

Research costs are expensed as incurred. Development expenditures on an individual project are considered as an intangible asset when the Group can demonstrate:

- The technical feasibility of completing the intangible asset so that the asset will be available for use or sale

- Its intention to complete and its ability to use or sell the asset

- How the asset will generate future economic benefits

- The availability of resources to complete the asset

- The ability to measure reliably the expenditure during development

Following initial recognition of the development expenditure as an asset, the asset is carried at cost less any accumulated amortisation and accumulated impairment losses. Amortisation of the asset begins when development is complete and the asset is available for use. It is amortised over the period of expected future benefit. Amortisation is recorded in cost of sales. During the period of development, the asset is tested for impairment annually.

To date no amounts have been capitalised in respect of the development phase of internal projects as management have assessed that they are unable to demonstrate that they have met all of the recognition criteria.

3.9 Inventories

Inventories are stated at the lower of cost or net realizable value. Costs incurred in bringing each product to its present location and condition are accounted for as follows:

Raw materials

Purchase cost on a first in, first out basis

Finished goods and work in progress

Weighted average cost of direct materials and labour and a proportion of manufacturing overheads based on the normal operating capacity, but excluding borrowing costs

Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale.

When the net realizable value of stock is lower than its cost, provisions for impairment are created to reduce the value of the stock to its net realizable value.

The cost of inventories is recognised as an expense in the period in which the related revenue is recognised.

3.10 Impairment on non-financial assets

Assets that are subject to amortisation and other non-financial assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the carrying amount of the asset exceeds its recoverable amount, which is the higher of an asset's net selling price and value in use or fair value less cost to sell determined by using discounted cash flow method. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash generating units).

The key assumptions used in the computation of the value in use or fair value less cost to sell of an asset are detailed in the note on intangible assets. The future discounted cash flow method used to determine the value in use or fair value less cost to sell is usually, but not always, based on cash flow projections over for the next 5 years.

Impairment losses of continuing operations are recognised in profit or loss in those expense categories consistent with the function of the impaired asset.

For assets excluding goodwill, an assessment is made at each reporting date as to whether there is any indication that previously recognised impairment losses may no longer exist or may have decreased. If such indication exists, the Group estimates the asset's or cash-generating unit's recoverable amount. A previously recognised impairment loss is reversed only if there has been a change in the assumptions used to determine the asset's recoverable amount since the last impairment loss recognised. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognised for the asset in prior years. Such reversal is recognised in profit or loss unless the asset is carried at a revalued amount, in which case the reversal is treated as a revaluation reserve. Goodwill has not been impaired.

3.11 Financial instruments

3.11.1 Financial assets

3.11.1.1 Initial recognition and measurement

The Group classifies its financial assets in the following categories: at fair value through profit and loss, loans and receivables, held-to-maturity investments and available-for-sale. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition and re-evaluates this designation at every reporting date.

All financial assets are recognised initially at fair value plus, in the case of financial assets not at fair value through profit or loss, directly attributable transaction costs.

The Group's financial assets include cash and short-term deposits, trade and other receivables, other current and non-current assets which are classified in the category of loans and receivables and available-for-sale financial assets. The Group does not have held-to-maturity investments.

3.11.2 Subsequent measurement

3.11.2.1 Financial assets at fair value through profit or loss:

This category has two sub-categories: "financial assets held for trading", and those designated at fair value through profit and loss at inception. A financial asset is classified in this category if acquired principally for the purpose of selling in the short term or is so designated by management. This category includes derivative financial instruments entered into by the Group that are not designated as hedging instruments in hedge relationships as defined by IAS 39. Assets in this category are classified as current assets if they are either held for trading or are expected to be realized within 12 months of the balance sheet date.

Financial assets at fair value through profit or loss are carried in the statement of financial position at fair value with changes in fair value recognised in finance income or finance costs in the statement of comprehensive income.

The fair values of quoted investments are based on current bid prices. If the market for a financial asset is not active (and for unlisted securities), the Group establishes fair value by using valuation techniques. These include the use of recent arm's length transactions, reference to other instruments that are substantially the same and discounted cash flow analysis, making maximum use of market inputs and relying as little as possible on entity-specific inputs.

The Group has no financial assets designated as held for trading.

3.11.2.2 Loans and receivables:

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets except for maturities greater than 12 months after the balance sheet date. These are classified as non-current assets.

After initial measurement, they are subsequently measured at amortised cost using the effective interest rate method ("EIR"), less impairment. Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortisation is included in finance income in the statement of comprehensive income. The losses arising from impairment are recognised in the finance costs in the statement of comprehensive income.

3.11.2.3 Available-for-sale financial assets:

Available-for-sale financial investments include equity and debt securities. Equity investments classified as available-for-sale are those, which are neither classified as held for trading nor designated at fair value through profit or loss. Debt securities in this category are those which are intended to be held for an indefinite period of time and which may be sold in response to needs for liquidity or in response to changes in the market conditions.

After initial measurement, available-for-sale financial investments are subsequently measured at fair value with unrealised gains or losses recognised as other comprehensive income in the available-for-sale reserve until the investment is derecognised, at which time the cumulative gain or loss is recognised in other operating income, or determined to be impaired, at which time the cumulative loss is reclassified to the statement of comprehensive income in finance costs and removed from available-for-sale reserve.

3.11.3 De-recognition

A financial asset is derecognised when:

The rights to receive cash flows from the asset have expired;

The Group has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a 'pass-through' arrangement; and either (a) the Group has transferred substantially all the risks and rewards of the asset, or (b) the Group has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset; and

When the Group has transferred its rights to receive cash flows from an asset or has entered into a 'pass-through' arrangement, and has neither transferred nor retained substantially all of the risks and rewards of the asset nor transferred control of the asset, the asset is recognised to the extent of the Group's continuing involvement in the asset.

In that case, the Group also recognizes an associated liability. The transferred asset and the associated liability are measured on a basis that reflects the rights and obligations that the Group has retained.

Continuing involvement that takes the form of a guarantee over the transferred asset is measured at the lower of the original carrying amount of the asset and the maximum amount of consideration that the Group could be required to repay.

3.11.4 Impairment of financial assets

The Group assesses at each balance sheet date whether there is objective evidence that a financial asset or a group of financial assets is impaired. A financial asset or a group of financial assets is deemed to be impaired if, and only if, there is objective evidence of impairment as a result of one or more events that have occurred after the initial recognition of the asset and that event has an impact on the estimated future cash flows of the financial asset or the group of financial assets that can be reliably estimated. Evidence of impairment may include, but is not limited to, indications that the debtors or a group of debtors are experiencing significant financial difficulty, default or delinquency in interest or principal payments.

3.11.4.1 Financial assets carried at amortised cost:

For financial assets carried at amortised cost, the Group first assesses whether objective evidence of impairment exists individually for financial assets that are individually significant, or collectively for financial assets that are not individually significant. If the Group determines that no objective evidence of impairment exists for an individually assessed financial asset, whether significant or not, it includes the asset in a group of financial assets with similar credit risk characteristics and collectively assesses them for impairment. Assets that are individually assessed for impairment and for which an impairment loss is, or continues to be, recognised are not included in a collective assessment of impairment.

If there is objective evidence that an impairment loss has been incurred, the amount of the loss is measured as the difference between the assets carrying amount and the present value of estimated future cash flows (excluding future expected credit losses that have not yet been incurred). The present value of the estimated future cash flows is discounted at the financial assets' original effective interest rate. If a loan has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate.

The carrying amount of the asset is reduced through the use of an allowance account and the amount of the loss is recognised in the statement of comprehensive income. Interest income continues to be accrued on the reduced carrying amount and is accrued using the interest used to discount the future cash flows for the purpose of measuring the impairment loss. The interest income is recorded as part of finance income in the statement of comprehensive income. Loans together with the associated allowance are written off when there is no realistic prospect of future recovery and all collateral has been realized or has been transferred to the Group. If, in a subsequent year, the amount of the estimated impairment loss increases or decreases because of an event occurring after the impairment was recognised, the previously recognised impairment loss is increased or reduced by adjusting the allowance account. If a future write-off is later recovered, the recovery is credited to finance costs in the statement of comprehensive income.

3.11.4.2 Available-for-sale financial investments:

In the case of equity securities classified as available-for-sale, a significant or prolonged decline in the fair value of the security below its cost is considered as indicator that the securities are impaired. 'Significant' is evaluated against the original cost of the investment and 'prolonged' against the period in which the fair value has been below its original cost. If any such evidence exists for available-for-sale financial assets, the cumulative loss - measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognised in profit and loss - is removed from equity and recognised in the statement of comprehensive income. Impairment losses recognised on equity instruments are not reversed through the statement of comprehensive income. Increases in their value after impairment are recognised directly in other comprehensive income.

In the case of debt instruments classified as available-for-sale, impairment is assessed based on the same criteria as financial assets carried at amortised cost. However, the amount recorded for impairment is the cumulative loss measured as the difference between the amortised cost and the current fair value, less any impairment loss on that investment previously recognised in the statement of comprehensive income.

Future interest income continues to be accrued based on the reduced carrying amount of the asset, using the rate of interest used to discount the future cash flows for the purpose of measuring the impairment loss. The interest income is recorded as part of finance income in the statement of comprehensive income. If, in a subsequent year, the fair value of a debt instrument increases and the increase can be objectively related to an event occurring after the impairment loss was recognised in the statement of comprehensive income, the impairment loss is reversed through the statement of comprehensive income.

3.12 Financial liabilities

3.12.1 Initial recognition and measurement

Financial liabilities are classified as financial liabilities at fair value through profit or loss, loans and borrowings, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. The Group determines the classification of its financial liabilities at initial recognition.

All financial liabilities are recognised initially at fair value and in the case of loans and borrowings, plus directly attributable transaction costs.

The Group's financial liabilities include trade and other payables, borrowings and long-term payables.

3.12.2 Subsequent measurement

The measurement of financial liabilities depends on their classification as follows:

3.12.2.1 Financial liabilities at fair value through profit or loss:

Financial liabilities at fair value through profit or loss include financial liabilities held for trading and financial liabilities designated upon initial recognition as at fair value through profit or loss.

Financial liabilities are classified as held for trading if they are acquired for the purpose of selling in the near term. This category includes derivatives financial instruments entered into by the Group that are not designated as hedging instruments in hedge relationships as defined by IAS 39. Separated embedded derivatives are also classified as held for trading unless they are designated as effective hedging instruments.

Gains or losses on liabilities held for trading are recognised in the statement of comprehensive income.

The Group has not designated any financial liabilities upon initial recognition as at fair value through profit or loss.

3.12.2.2 Loans and borrowings:

After initial recognition, interest bearing loans and borrowings are subsequently measured at amortised cost using the effective interest rate method. Gains and losses are recognised in the statement of comprehensive income when the liabilities are derecognised as well as through the effective interest rate method amortisation process.

Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortisation is included in finance costs in the statement of comprehensive income.

Loans and borrowings are classified as current liabilities unless the Group has an unconditional right to defer the settlement of the liability for at least 12 months after the balance sheet date.

3.12.3 De-recognition

A financial liability is derecognised when the obligation under the liability is discharged or cancelled or expires. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are subsequently modified, such an exchange or modification is treated as a de-recognition of the original liability and the recognition of a new liability, and the difference in the respective carrying amounts is recognised in the statement of comprehensive income.

3.12.3.1 Offsetting of financial instruments

Financial assets and financial liabilities are offset and the net amount reported in the consolidated statement of financial position if, and only if, there is a currently enforceable legal right to offset the recognised amounts and there is an intention to settle on a net basis, or to realize the assets and settle the liabilities simultaneously.

3.12.3.2 Fair value of financial instruments

The fair values of quoted investments are based on current bid prices. If the market for a financial asset is not active (and for unlisted securities), the Group establishes fair value by using valuation techniques. These include the use of recent arm's length transactions, reference to other instruments that are substantially the same and discounted cash flow analysis, making maximum use of market inputs and relying as little as possible on entity-specific inputs.

3.13 Trade receivables

Trade receivables are carried at original invoice amount less provision made for impairment of these receivables. A provision for impairment of trade receivables is established when there is objective evidence that the Group will not be able to collect all the amounts due according to the original terms of receivables. The amount of the provision is the difference between the carrying amount and the recoverable amount, being the present value of expected cash flows, discounted at the effective interest rate for similar borrowers. The amount of the provision is recognised in the statement of comprehensive income.

3.14 Cash and cash equivalents

Cash and cash equivalents are carried in the statement of financial position at fair value. For the purposes of the cash flow statement, cash and cash equivalents are comprised of cash on hand and deposits held on call with banks having an original maturity of 3 months of less. In the statement of financial position, bank overdrafts are included in borrowings under current liabilities net of any related restricted cash.

3.15 Taxes

Current income tax

Current income tax assets and liabilities for the current period are measured at the amount expected to be recovered from or paid to the taxation authorities. A provision is made for corporation tax for the reporting period using the tax rates that have been substantially enacted for each company at the reporting date in the country where each company operates and generates taxable income.

Current income tax relating to items recognised directly in equity is recognised in equity and not in the statement of comprehensive income.

Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretations and establishes provisions where appropriate.

Deferred income tax

Deferred income tax is provided for using the liability method on all temporary differences arising from tax bases of assets and liabilities and the carrying amounts in the financial statements. The deferred tax is calculated on currently enacted tax rates that are expected to apply when the temporary differences reverse. Where an overall deferred taxation asset arises, it is only recognised in the financial statements where its recoverability is foreseen with reasonable certainty.

Deferred income tax is provided on temporary difference arising on investments in subsidiaries except where the timing of the reversal of the temporary difference is controlled by the Group and it is probable that the temporary difference will not reverse in the foreseeable future.

3.16 Pensions and other post-employment benefits

The Group does not operate any defined benefit pension plan or provide additional post-employment healthcare benefits to employees.

3.17 Provisions, contingent assets and liabilities

Provisions

Provisions are recognised when the Group has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources will be required to settle the obligation, and a reliable estimate of the amount of the obligation can be made. Where the Group expects a provision to be reimbursed, for example under an insurance contract, the reimbursement is recognised as a separate asset but only when the reimbursement is virtually certain. The expense relating to any provision is presented in the statement of comprehensive income net of any reimbursement. Provisions are not recognised for future operating losses.

Provisions are measured at the estimated expenditure required to settle the present obligation, based on the most reliable evidence available at the reporting date, including the risks and uncertainties associated with the present obligation. Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole. Provisions are discounted to their present values, where the time value of money is material.

Any reimbursement that the Group can be virtually certain to collect from a third party with respect to the obligation is recognised as a separate asset. However, this asset may not exceed the amount of the related provision.

In those cases where the possible outflow of economic resources as a result of present obligations is considered improbable or remote, no liability is recognised.

Contingent assets

Contingent asset is a possible asset that arises from past events and whose existence will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the entity.

Contingent assets are not recognised in the consolidated financial statements. However, when the realisation of income from the contingent asset is virtually certain, then the related asset is not a contingent asset and its recognition is appropriate.

Contingent liabilities

Contingent liability is a possible obligation that arises from past events and whose existence will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the entity, or is a present obligation that arises from past events but is not recognised because it is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation or the amount of the obligation cannot be measured with sufficient reliability.

Contingent liabilities are not recognised in the consolidation financial statements.

3.18 Equity, reserves and dividend payments

Issued share capital represents the nominal value of shares that have been issued. Share premium includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium, net of any related income tax benefits.

Other components of equity include the following:

- Foreign currency translation reserve - comprises foreign currency translation differences arising from the translation of financial statements of the Group's foreign entities into US Dollars.

- The share premium account - comprises an amount of USD 30.441.102 corresponding to a share premium available to compensate existing and future losses or to increase the subscribed share capital, resulting from the reduction of nominal value of the shares from USD 0.45 to USD 0.01 dated October 11, 2013.

- Retained earnings - includes all current and prior period retained profits and losses.

All transactions with owners of the parent are recorded separately within equity.

Dividend distributions payable to equity shareholders are included in other liabilities when the dividends have been approved in a general meeting prior to the reporting date.

3.19 Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured, regardless of when the payment is being made. Revenue is measured at the invoiced value for the sale of goods net of value added tax rebates and discounts which represents the fair value of the consideration received or receivable. The Group assesses its revenue arrangements against specific criteria in order to determine if it is acting as principal or agent. The Group has concluded that it is acting as a principal in all of its revenue arrangements. The following specific recognition criteria must also be met before revenue is recognised:

Sales of goods

Revenue from the sale of goods is recognised when significant risks and rewards of ownership of the goods have been transferred to the buyer and the collectability of the related receivables is reasonably assured, regardless of when the payment was made.

The Group has completed minimal sales of goods to third parties as of 31 December 2013.

Rendering of services

Revenue relating to software development that is contracted on a time and materials basis is recognised as the services are performed.

Revenue relating to the sale of software licenses is recognised over the period to which the license relates. Revenue from services provided is determined by management's assessment of the percentage completed of each contract. Management determine the percentage of completion by considering the work performed to date based upon internal reports and agreed project milestones.

Interest income

For all financial assets at amortised cost and interest bearing financial assets classified as available for sale, interest income is recorded using the effective interest rate method, which is the rate that exactly discounts the estimated future cash payments or receipts through the expected life of the financial asset or shorter period, where appropriate, to the net carrying amount of the financial asset. Interest income is included in finance income in the statement of comprehensive income.

Rental income

Rental income arising from operating leases on investment properties is accounted for on a straight-line basis over the lease terms and included in revenue due to its operating nature.

Rental income is recognised within other operating income as it is not considered as related to the primary activity of the Group.

3.20 Changes in accounting policies and disclosures

The Group applied, for the first time, certain standards and amendments for the preparation of these consolidated financial statements:

Standard/Interpretation

Content

IAS 1

Presentation of financial statements (amendment)

IAS 19

Employee benefits (revised)

IFRS 13

Fair value measurement (new standard)

IFRIC 20

Stripping costs in the production phase of a surface mine

IFRS 7

Disclosures - Offsetting Financial Assets and Financial Liabilities (amendment)

IFRS 1

Government loans (amendment)

None of these new standards, amendments or interpretations had a material effect on these consolidated financial statements.

At the date of approval of these consolidated financial statements, the following IFRS Standards and Interpretations, which have not been applied in these Financial Statements, were issued but not yet effective. These new Standards, Amendments and Interpretations are effective for accounting periods beginning on or after the dates shown below:

IFRS Standards and Interpretations issued (and EU adopted) but not yet effective:

Applicable for periods beginning on

IAS 32 Offsetting financial assets and financial liabilities (amendment)

1 January 2014

IAS 27 Separate Financial Statements

1 January 2014

IAS 28 Investments in Associates and Joint Ventures

1 January 2014

IFRS 10 Consolidated Financial Statements

1 January 2014

IFRS 11 Joint Arrangements

1 January 2014

IFRS 12 Disclosure of Interests in Other Entities

1 January 2014

IFRS 10, IFRS 11 and IFRS 12 Transition Guidance (amendment)

1 January 2014

IAS 39 Novation of Derivatives and Continuation of Hedge Accounting (amendment)

1 January 2014

IFRS 10, IFRS 12 and IAS 27 Investment Entities (amendment)

1 January 2014

IAS 36 Recoverable Amount Disclosures for non-Financial Assets (amendment)

1 January 2014

IFRS Standards and Interpretations issued by IASB but not yet EU approved:

Applicable for periods beginning on

IFRIC 21 Levies

1 January 2014

IAS 19 Defined Benefit Plans: Employee Contributions (amendment)

1 July 2014

IFRS 14 Regulatory Deferral Accounts

1 January 2016

IAS 16 and IAS 38 Clarification of acceptable methods of depreciation and amortisation (amendments)

1 January 2016

IFRS 9 Financial Instruments

To be determined

The Group cannot early adopted these amended standards and interpretations. The Directors do not anticipate that the adoption of these standards and interpretations will have a material impact on the reported results.

4 Significant accounting judgements, estimates and assumptions

The preparation of financial statements in conforming with adopted IFRS requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets, liabilities, income and expenses. The estimates and assumptions are based on historical experience and other factors considered reasonable at the time, but actual results may differ from those estimates. Revisions to these estimates are made in the period in which they are recognised.

4.1 Judgments

In the process of applying the Group's accounting policies, management has made the following judgments, which have the most significant effect on the amounts recognised in the consolidated financial information:

Non-current assets held for sale

The Group has not discontinued operations during the year presented in these consolidated financial statements.

In 2012, the Group had decided to dispose of certain non-current assets as their carrying value would be principally recovered through sale transactions rather than continuing use. These assets were machinery and equipment related to the investment in Mafic S.A. These assets have been disposed of in 2012.

At the year end the Group did not hold any non-current assets held-for-sale

Investment in Mafic S.A.

The investment in Mafic S.A. was disposed of during the year by way of a contribution in kind of 842,000 shares of Mafic S.A. to Basalt Holding S. à r. l.

The Group then cancelled 12,286,000 Class J shares and disposed of the entire share capital of Basalt Holding S. à r. l. to the holders of the Class J shares.

Management considers that the fair value of the disposed investment in Mafic S.A. was represented by the fair value of the investment held in Basalt Holding S. à r. l. as the disposal was made by an exchange of financial assets. The final fair value of Mafic S.A. on disposal was determined in consideration of the actual value transferred to holders of Class J shares, corresponding to the nominal value of the Class J shares.

Management has recorded the difference between the carrying value of Mafic S.A., prior to disposal, and the actual liquidated value of Class J shares as representative of the gain realised on the transaction, the amount has been recorded within financial income. For further detail, refer to notes 9 and 16.

Recognition of deferred tax assets

The assessment of the probability of future taxable income against which deferred tax assets can be utilised is based on the Group's latest approved forecast, which is adjusted for significant non-taxable income and expenses and specific limits to the use of any unused tax loss or credit. The tax rules in the numerous jurisdictions in which the Group operates are also carefully taken into consideration. If a positive forecast of taxable income indicates the probable use of a deferred tax asset in the foreseeable future, especially when it can be utilised without a time limit, that deferred tax asset is usually recognised in full. The recognition of deferred tax assets that are subject to certain legal or economic limits or uncertainties are assessed individually by management based on the specific facts and circumstances.

The Group has not recognised any deferred tax assets in respect of losses carried forward as there is no certainty of recovery. For further detail on deferred tax, refer to note 17.

Research and development expenditure

Research and development expenditure has been fully written off to the statement of comprehensive income. Management have taken into account the inherent risks in all research and development expenditure and specifically that expenditure being incurred by the business in the year ended 31 December 2013 and have concluded that the requirements of IAS 38 to capitalise development expenditure have not been met.

Receivable from Plastics Research Corporation

The litigation between the Group and Plastics Research Corporation ("PRC") was terminated through the signature of a settlement agreement between the parties dated 17 November 2012. As per the settlement agreement, PRC must pay USD 13,500,000 to RM2 as indemnity for the transfer of the equipment (the "Equipment") to PRC.

The receivable is repayable in several instalments starting 2 years after the settlement agreement date. During this period, PRC must only reimburse the interest accrued on the receivable and is secured by the Equipment.

Management has estimated that the effective interest rate to amortise the receivable was 7%.

Due to delay in payment of the interest receivable by PRC, Management has estimated that there were significant uncertainties in relation to the future reimbursement of the capital amount. Therefore, Management had in 2012 decided to record full impairment of the outstanding nominal amount of the receivable.

 The settlement agreement also provides for royalty payments to be made by PRC to the Group in relation to future sales made by PRC with the Equipment. The royalty to be paid is computed based on the quantity of manufactured items sold and the quantity of composite ground generated and sold by PRC during the 7 years following the settlement agreement's date, with a cap of USD 11,000,000.

Management also determined that there was very low probability that PRC will generate sales from the use of the Equipment and consequently determined that the fair value of the royalty receivable was nil.

In November 2013, PRC defaulted on the interest payment due and subsequently, in 2014, ownership of the Equipment was transferred to the Group in application of the security agreement. The Group will decide whether to dispose of the Equipment, or redeploy the assets within the Group. Full provision has been made for interest due in respect of the interest receivable and not paid in the year.

Restricted Shares

The Group has issued restricted share and intends to issue share options following the approval of the 2013 Share Option Scheme.

Management has considered that the restricted shares issued to date should be measured similarly to share options. As per agreement, the shares granted vest immediately and are accompanied by a restricted share agreement. Management has considered that the restrictions on shares were representative of market related vesting conditions, as the holders of the restricted shares can only dispose of their shares if the quotation price reaches different thresholds.

Management has considered that achievement of these conditions would require time corresponding to the advantage provided to the holders of restricted shares. Management has estimated that Tranche 1 and 2 would be achieved within 5 years and Tranche 3 within 10 years, therefore, Management has applied those durations as vesting periods for the instruments. For further detail on share-based payments transactions, refer to note 19.

Employee Stock Option Plan ("ESOP")

Under the Companytion Plan (tion P)evement of these conditions wo the Company had approved to grant options. The terms of these awards were modified prior to their issuance following the end of the fiscal year. Refer to Note 25.

Therefore, management considered that there was no cost to be measured and accounted for the share options granted as at 31 December 2013. For further detail on share-based payments transactions, refer to notes 19 and 25.

Accrued liabilities

An amendment to a contract was made in January 2014 which resulted in the payment in respect of past consultancy services by the Group. In reviewing the contract and the payment the Group has recorded a liability for the payment in the 2013 consolidated financial statements as all the costs related to past services rendered. For further detail, refer to note 16.

As part of the bridging facility until the successful IPO a premium was payable to cancel outstanding warrants in the Company. When considering the premium, the period to which it relates and as the IPO was completed on 6 January 2014, management considers that the cost of this cancellation had to be recognised pro ratatemporis as a finance charge in the 2013 consolidated financial statements.

Machinery depreciation

The Group has been developing its machinery and products throughout the year under review. The Group's machinery and products were not in full operation at the end of the year and there was no significant income derived from the machinery. The Group therefore has not depreciated the machinery in the year and will depreciate against future income when the machinery becomes fully operational in manufacturing finished product for sale or internal use. For detail on property, plant and equipment, refer to note 6.

4.2 Estimates and assumptions

The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year, are described below. The Group based its assumptions and estimates on parameters available when the consolidated financial information were prepared. Existing circumstances and assumptions about future developments, however, may change due to market changes or circumstances arising beyond the control of the Group. Such changes are reflected in the assumptions when they occur.

Share-based payments

The Group measures the cost of equity-settled transactions by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determination of the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determination of the most appropriate inputs to the valuation model including the expected life of the share (options), volatility and risk-free interest rate, dividend yield and making assumptions about them.

During the year, the Company entered into several share-based payment transactions:

- 2012 Equity Incentive Plan - issued shares

- 2013 Equity Incentive Plan - restricted shares

The assumptions and models used for estimating fair value for share-based payment transactions are disclosed in note 19.

Measurement of property, plant and equipment and investment property

The Group holds a building property which is used for both Group administrative purpose and rental to third parties. Therefore, the management has determined that the building accounting should be split between the part used by the Group, classified as property, plant and equipment, and the part rented to third parties, classified as investment property.

The initial cost of acquisition of the building is for both the building construction and the land. In determining the part of the acquisition cost related to the land, by default of split of cost upon acquisition, the management has made the assumption that 25% of the initial cost was related to the land.

In determining the measurement of each part of the building (PPE and investment property), the management has determined the split based on the surface used for each purpose. Management has also determined that the depreciation should be made using straight line method and over a useful life of 30 years.

Due to the inability of the management to determine the residual value at the end of the useful life, the depreciation is computed on the entire value of the building cost.

Impairment of inventory

In 2012, during the development of the machine, several samples were produced. Management has estimated for those samples which were not deemed to be part of the cost of property, plant and equipment that full impairment of these inventories should be recorded due to the inability of the Group to sell these samples.

The Group has reviewed the estimates used in the valuation of the inventory in 2012 and has considered that there is value in the samples produced in 2012. Therefore, management has reversed the impairment for USD 1,447,797 as at 31 December 2013, refer to note 10.

Fair value of financial instruments

The Group had significant financial instrument in the form of warrants issued to DPEI.

As a result of an agreement entered into on 8 November 2013, the warrants were cancelled and the Company recognised a liability for the termination of the warrants. The liability has been measured in reference to the amount actually paid by the Company in early January 2014. For further detail on warrants, refer to note 13.

Business combinations

The directors have identified the separable net assets acquired and have valued those assets using discounted cash flows for the expected revenue from those assets. The separable assets identified are the software, client list and brand name.

Management measured assets acquired and liabilities assumed by reference to their fair value at acquisition date. Management has determined the fair value of separable identified assets using discounted cash flow ("DCF") of the entity over the next 6 years. In determining the net present value of each asset, the Group has applied discount rate of 13%.

For further detail on the Group's business combination, refer to note 5.

5 Business combinations and acquisition of non-controlling interests

5.1 Acquisitions in 2013

Acquisition of Equipment Tracking Limited

During the period covered by theses consolidated financial statements, the Group acquired the remaining 97% of the voting shares of Equipment Tracking Limited. The Group had an equity investment representing 3% of the voting shares of Equipment Tracking Limited as at 31 December 2012.

On 27 September 2013, RM Total Solutions International BV signed an agreement to acquire the entire issued share capital of Equipment Tracking for £2 million. Completion of the acquisition of Equipment Tracking occurred on 10 December 2013. Control of the business was considered effective at the time of the consideration was paid.

The assets and liabilities acquired are as follows:

Equipment Tracking Limited

Value of assets in company

Fair value adjustments

Fair value recognised on acquisition

USD

USD

USD

Intangible assets (note 8)

-

2,618,912

2,618,912

Plant and equipment (note 7)

137,007

-

137,007

Trade receivables

168,946

-

168,946

Cash

42,407

-

42,407

Other debtors and prepayments

5,887

-

5,887

354,247

2,618,912

2,973,159

Loans and borrowings

44,460

-

44,460

Trade payables

75,152

-

75,152

Other creditors and accruals

33,219

-

33,219

Other taxes payable

83,718

-

83,718

Income tax payable

7,315

-

7,315

Deferred tax liabilities

-

523,782

523,782

243,864

523,782

767,646

Total identifiable net assets at fair value

2,205,513

Goodwill arising on acquisition (note 8)

1,150,189

Purchase consideration transferred

3,355,702

Equipment Tracking was founded in 1995 (having traded as Adventures in Business Limited until the incorporation of Equipment Tracking in 2004). Its pallet tracking and management software TACS (Track Asset, Control Spend), which the Company previously licensed, assists customers in managing complex pallet and equipment flows. It has serviced some of the world's largest suppliers of consumer goods.

The TACS system offers customers services which provide 'real time' equipment balances throughout their supply chains.

These services can replace or strengthen existing tracking systems and are designed to enable l customers to improve their pallet pool management. The TACS system was designed to provide customers with greater visibility over costs and, where possible, the ability to reduce the direct and indirect costs associated with goods movements between customers and suppliers. This offers major cost savings to the Group and its customers, increasing the Group's offer and attraction of the pallet pool business. In addition to the Group, the TACS system also gives the benefits of a back office system that can not only track the Group's assets, but also generate movement statistics, invoicing data and measurement against performance criteria, which justifies the goodwill in the acquisition.

The fair value of the separable net assets has been identified and the goodwill in the business has been calculated at USD 1,150,189 relating to the value attributed to the organisation.

Included in the results for the year is revenue and loss of USD 98,939 and USD 17,740 respectively representing the results since the date of acquisition. The results for the full year, had Equipment Tracking been owned for the full year, would have shown revenue and losses of USD 1,079,163 and USD 14,935, respectively.

No contingent liabilities were considered in determining the fair value of assets acquired and liabilities assumed.

Acquisition of additional interest in RM2 Europe Sp. Zoo

On 8 October 2013, the Group acquired an additional 20% interest in the voting shares of RM2 Europe Sp. Zoo increasing its ownership interest to 100%. The consideration of USD 68,193 was part of the settlement agreement with STM Technologies, Inc., the non-controlling shareholders made on 27 September 2013. The carrying value of the additional interest in RM2 Europe Sp. Zoo was USD 68,193. Following is a schedule of additional interest acquired in RM2 Europe Sp. Zoo:

USD

Consideration paid to non-controlling shareholders

68,193

Carrying value of the additional interest in RM2 Europe Sp. Zoo

68,193

Difference recognised in retained earnings within equity

-

6 Property, plant and equipment

Land & Building

Plant & Equipment

Construction in progress

Total

USD

USD

USD

USD

Cost

As at 1 January 2012

1,804,314

236,919

23,226,097

25,267,330

Additions

4,725

358,021

2,515,145

2,877,891

Disposals

-

(2,115,000)

(12,413,815)

(14,528,815)

Transfer

-

8,088,579

(8,088,579)

-

Exchange differences

51,382

6,431

97,635

155,448

As at 31 December 2012

1,860,421

6,574,950

5,336,483

13,771,854

Additions

40,952

5,856,419

-

5,897,371

Disposals

-

(891,740)

-

(891,740)

Other / transfers

-

1,679,560

(1,679,560)

-

Acquired through business combinations (note 5)

-

233,650

-

233,650

Exchange differences

41,296

(208,970)

(119,460)

(287,134)

As at 31 December 2013

1,942,669

13,243,869

3,537,463

18,742,002

Depreciation and impairment

As at 1 January 2012

42,822

120,278

3,537,463

3,700,563

Depreciation charge for the year

46,828

404,305

-

451,133

Exchange differences

2,389

6,129

-

8,518

As at 31 December 2012

92,039

530,712

3,537,463

4,160,214

Depreciation charge for the year

83,501

418,574

-

502,075

Acquired through business combinations (note 5)

-

96,643

-

96,643

Exchange differences

2,734

(23,158)

-

(20,424)

As at 31 December 2013

178,274

1,022,771

3,537,463

4,738,508

Net book value

As at 31 December 2013

1,764,395

12,221,099

-

13,985,494

As at 31 December 2012

1,768,382

6,044,238

1,799,020

9,611,640

The Group has no restrictions on the realisability of its property, plant and equipment. The Group has capital commitments on the development and acquisition of property, plant and equipment in Canada for USD 2,386,380 (CAD 2,535,529)

As at 31 December 2013 the Group had several items of property, plant and equipment which were temporarily idle. The carrying amount of these items is USD 2,452,532 (2012: USD 1,745,341). This amount corresponds to machines for the production of pallets which have been completed and for which the production has not started. There was no amount of depreciation charge as per prior periods as these machines were still in the construction phase.

There were no borrowing costs capitalised during any period.

6.1 Security on property, plant & equipment for liabilities

The Group has granted a security interest over the property held in Switzerland in return for the CHF 2,100,000 bank loan (USD 2,361,135) (2012: CHF 2,100,000 - USD 2,704,000).

7 Investment property

Investment properties

USD

Cost

As at 1 January 2012

1,634,108

Exchange differences

47,002

As at 31 December 2012

1,681,110

Exchange differences

45,213

As at 31 December 2013

1,726,323

Depreciation and impairment

As at 1 January 2012

40,853

Depreciation charge for the year

40,935

Exchange differences

2,268

As at 31 December 2012

84,056

Depreciation charge for the year

41,408

Exchange differences

4,012

As at 31 December 2013

129,476

Net book value

As at 31 December 2013

1,596,847

As at 31 December 2012

1,597,054

The investment property is a building used by the Group for both administrative purpose and for rental. The cost of the property related to the administrative purpose is classified within property, plant and equipment. The cost for the rental part is classified as investment property.

7.1 Results from investment property

As at 31/12/2013

As at 31/12/2012

USD

USD

Rental income from investment property:

326,125

333,088

direct operating expenses (including repairs and maintenance) arising from investment property that did not generate rental income during the period:

 

 

(124,706)

 

 

(113,507)

201,419

219,581

 

7.2 Fair value of investment property

The investment property is measured at cost. The fair value of the property as at 31 December 2013 has been determined by Regie Chatel S.A., an independent external appraiser, on 20 January 2014. This valuation is the only external valuation made by the Group for the investment property. Regie Chatel S.A. is a specialist in valuing such investment properties. The fair value of the property has been determined using the rental income and the construction value. The valuation has been determined with the following primary inputs:

2013

2012

Yield (%)

7%

7%

Average price for new construction (m2)

390 CHF/ m²

311.9 CHF/ m²

Land price (m²)

280 CHF/m²

250 CHF/m²

Fair value determined for the part classified as investment property

2,092,370

(1,860,960 CHF)

2,085,695 USD

(1,904,907 CHF)

This valuation is the first valuation performed on the property and for the purpose of these consolidated financial information.

8 Intangible assets

Software

Trade names

Customer relationships

Acquired licences and similar intangible assets

Goodwill

Total

USD

USD

USD

USD

USD

USD

Cost

As at 1 January 2012

-

-

-

38,790

-

38,790

Additions

-

-

-

8,243

-

8,243

As at 31 December 2012

-

-

-

47,033

-

47,033

Additions

-

-

-

-

-

-

Acquired on business combination (Note 5)

1,964,184

163,682

491,046

-

1,150,189

3,769,101

Exchange differences

-

-

-

-

(19,317)

(19,317)

As at 31 December 2013

1,964,184

163,682

491,046

47,033

1,130,872

3,796,817

Depreciation and impairment

As at 1 January 2012

-

-

-

5,400

-

5,400

Depreciation charge for the year

-

-

-

2,400

-

2,400

As at 31 December 2012

-

-

-

7,800

-

7,800

Impairment in the year

-

-

-

35,033

-

35,033

Depreciation charge for the year

-

-

-

2,400

-

2,400

As at 31 December 2013

-

-

-

45,233

-

45,233

Net book value

As at 31 December 2013

1,964,184

163,682

491,046

1,800

1,130,872

3,751,584

As at 31 December 2012

-

-

-

39,233

-

39,233

The Group has no intangible assets pledged as security for liabilities.

The Group has no contractual commitment for the acquisition of intangible asset.

As these assets were recognized late in the year 2013, the software, trade names, customer relationships resulting from the Equipment Tracking Limited business combination were not depreciated during the year 2013.

9 Financial assets and liabilities

As at 31/12/2013

As at 31/12/2012

Financial assets

USD

USD

Available for sale investments

Unquoted equity shares

-

60,587

Total available for sale investments

-

60,587

Total financial assets at fair value

-

60,587

Loans and receivables

Trade and other receivables (Note 11)

1,706,754

2,320,836

Loan note to Mafic

-

4,451,000

PRC accrued interest

-

247,704

Deposits

65,979

56,347

Other current financial assets

65,979

4,755,051

Cash and cash equivalents

4,215,344

864,402

Total current financial assets

4,281,323

5,619,453

Non-current

Other receivables

-

791,000

Total loans and receivables

5,988,077

8,731,289

Total financial assets

5,988,077

8,791,876

Total current

5,988,077

7,940,289

Total non-current

-

851,587

Financial liabilities

Financial liabilities at amortised cost

Interest-bearing loans and borrowings

33,601,793

5,078,799

Trade and other payables

45,532,709

1,625,808

Total financial liabilities at amortised cost

79,134,502

6,704,607

Total financial liabilities

79,134,502

6,704,607

Total current

76,763,422

4,405,303

Total non-current

2,371,080

2,299,304

9.1 Available-for-sale investment - unquoted equity shares

In 2012, the available-for-sale financial assets consist in the investments in shares of a non-listed company, which was valued based on non-market observable information. In 2013, the Group acquired the remaining shares of this company which is now consolidated.

9.2 Loan notes

In 2012, the Group had loan note receivables with two entities: PRC and Mafic. In 2013, the Group has no more loan note receivables with Mafic S.A. as this amount has been reimbursed. The net book value of the loan note receivables with PRC is nil.

9.2.1 Loan notes PRC

The Group entered into an agreement with Plastics Research Corporation ("PRC") for the development and production of specific shipping pallets. The machine has been developed on land rented by PRC from a third party (the "Redlands Facility"). The development of the production facility has required the acquisition of equipment (the "Equipment") which is located at the Redlands Facility. In the course of the development of the Equipment, several disputes arose between the Group and PRC. The disputes were settled by an agreement of the parties entered into on 15 November 2012.

As per the Settlement Agreement, it has been agreed that:

- PRC has ownership and possession of all Equipment in the Redlands Facility;

- PRC shall pay to RM2 S.A. the principal sum of USD 13,500,000 (the "Indebtedness") as a non-royalty payment; and

- PRC shall pay to RM2 S.A. royalties for the sales of pallets and composite compound up to USD 11,000,000 (the "Royalty Payments").

The outstanding balance of the indebtedness as at 31 December 2013 amounts to USD 14,109,415 (in 2012: USD 13,747,704) and includes interest of USD 609,415 (in 2012: USD 247,704).

The loan bears interest at the effective interest rate of 7% per annum and has a maturity date as at 15 November 2019.

Management has determined that there was significant risk on the recoverability of the capital amount of the Indebtedness for USD 13,500,000 and decided to record a full impairment on the investment (for further detail, refer to note 4). The impairment on the loans and receivables was incurred as the Group has estimated that the recoverability of the receivable resulting from the resolution of the litigation with PRC was uncertain as a result of the delinquent payment made by PRC.

As at 31 December 2012, the carrying amount of the loan notes PRC is USD 247,704, which corresponds to the balance of accrued interest. As at 31 December 2013, the carrying amount of the loan notes PRC is USD nil, as PRC is in default.

As a result from the transfer of the Equipment by the Group to PRC in exchange of the payment of the receivables of USD 13,500,000, the Group has generated a gain on the de-recognition of the Equipment of USD 906,399.

In November 2013, PRC defaulted on the interest payment due. Subsequently in 2014, ownership of the Equipment was transferred to the Group, pursuant to the security agreement. The Group will decide whether to dispose of the Equipment, or redeploy the assets within the Group. The Equipment is fully impaired in the consolidated financial statements. Full provision has been made for interest due in respect of the interest receivable and not paid in the year of USD 609,414.

9.2.2 Loan notes Mafic

The Group has incurred costs related to the development of new technology for the production of pallets using Basalt fibre. During the development process, the Group determined that they did not want to use this fibre for the production of their pallets.

The Group entered into negotiation with Mafic for the sale of the development costs incurred in relation with this project. An agreement was concluded with Mafic S.A. in September 2013.

The Group recognised a loan note receivable with Mafic S.A. for USD 4,451,000 as at year end 2012. The receivable has been fully paid in September 2013.

 

9.3 Interest-bearing loans and borrowings

As at 31/12/2013

As at 31/12/2012

Effective interest rate

Maturity date

USD

USD

Non-current interest-bearing loans and borrowings

CHF 2,100,000 Bank loan

2.4%

30 November 2015

2,361,142

2,299,304

Hire purchase liabilities in excess of one year

9,938

-

Total non-current interest-bearing loans and borrowings

 

2,371,080

 

2,299,304

Current interest-bearing loans and borrowings

Bank overdraft (note 12)

Variable

On-demand

22,208

193

Shareholder current account

0%

On-demand

8,550

2,779,302

Shareholder loans

10% plus 25% on repayment

 

5,926,532

 

-

JKD Capital*

10% plus 25% on repayment

 

13,385,105

 

 

-

CVI CVF 11 Lux Securities Trading S. à r. l.

10% plus 25% on repayment

 

11,853,539

 

-

Hire purchase liabilities in excess of one year

34,779

-

Total current interest-bearing loans and borrowings

 

31,230,713

 

2,779,495

Total interest-bearing loans and borrowings

 

33,601,793

 

5,078,799

*Note: An affiliate of JKD Capital also received a USD 500,000 arrangement fee

CHF 2,100,000 bank loan

The loan is secured by a mortgage on the building held by the Group in Switzerland for a total value of CHF 2,470,000 (USD 2,777,144) and by transfer of rental income to the lender.

9.3.1 Domestic Private Equity Investors LLC ("DPEI") Bridge Facility

The Group had entered into a bridge facility with DPEI for the financing of its operations on 30 June 2010. As a result of the Group restructuring operations in 2011, the bridge facility had been fully reimbursed during the year 2011.

The Group also issued warrants on the same date to DPEI granting to DPEI the right to purchase up to 10% of the fully diluted share capital of the Company. The right exists as long as the outstanding warrant shares represent more than 5% of the share capital of the Company. The fair value of the warrants is immaterial.

On 8 November 2013 the agreement was amended such that the right to warrants would be terminated following a successful IPO before 31 March 2014 on the condition that the company pay DPEI USD 40m. This occurred in January 2014 and has been considered as a cost of the facility in the year ended 31 December 2013.

The number of warrant shares granted to DPEI at each year end is as follows (taking into account the termination described in the preceding paragraph):

As at 31/12/2013

As at 31/12/2012

Number of Warrant Shares

-

12,514,656

 

 

9.4 Hedging activities and derivatives

The Group has not entered into any hedging activity during each period covered by the consolidated financial information.

9.5 Fair values

The Group estimates that the fair value of the financial assets and liabilities approximates their carrying amount as these are mainly composed of short-term receivables and payables.

9.5.1.1 Fair value hierarchy

The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:

- Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities

- Level 2: other techniques for which all inputs that have a significant effect on the recorded fair value are observable, either directly or indirectly

- Level 3: techniques that use inputs that have a significant effect on the recorded fair value that are not based on observable market data

As at 31 December 2012, the Group held the following financial instruments carried at fair value in the statement of financial position:

As at 31/12/2012

Level 1

Level 2

Level 3

Assets measured at fair value

USD

USD

USD

USD

Available-for-sale financial asset:

Equity shares

60,587

-

-

60,587

The Group has no financial instruments at fair value as at 31 December 2013.

9.5.1.2 Reconciliation of fair value measurements of Level 3 financial instruments

The Group carries unquoted equity shares as available-for-sale financial instruments classified as Level 3 within the fair value hierarchy.

The Group has equity interests in two unlisted entities with which it entered into a research and collaboration agreement.

A reconciliation of the beginning and closing balances including movements is summarised below:

Mafic S.A.

Equipment Tracking Ltd.

Total

USD

USD

USD

1 January 2013

-

-

-

Purchases

10,500

50,087

60,587

Sold

(10,500)

-

(10,500)

Transferred to investment in subsidiary on purchase

-

(50,087)

(50,087)

31 December 2013

-

-

-

On 27 September 2013, the Company participated in a contribution in kind of 842,000 shares of Mafic S.A. in order to incorporate and hold 100% of the issued share capital of Basalt Holding S. à r. l., a newly incorporated Luxembourg company. This resulted in the recognition of a financial gain of USD 16,464,380. Subsequently, a value correction amounting to USD 3,304,857 has been deducted from the value acquisition of Basalt Holding S. à r. l. participation.

On 11 October 2013, the Group cancelled 12,286,000 Class J shares with a nominal value of USD 0.45 each and disposed of the entire share capital of Basalt Holding S. à r. l. as a payment in kind to the holders of the Class J shares. The financial loss on the disposal is USD 8,171,070. The difference between the gain, the value correction and the loss recognised on this transaction is the value of the cancellation of the share capital.

On 10 December 2013, the Group purchased the remaining 97% of Equipment Tracking Limited, see note 5.

10 Inventories

As at31/12/2013

As at 31/12/2012

USD

USD

Raw materials

878,357

-

Work in progress

488,639

-

Finished goods

157,795

-

1,524,791

-

 

The Group produced some sample items in 2012. The Group has determined that the recoverable value of those samples which were not deemed to be part of the cost of property, plant and equipment samples was nil and decided to make full impairment of the inventory cost. During the year ended 2012, the Group recorded a value adjustment on the inventory for USD 1,447,797.

As at 31 December 2013, the Group has assessed the carrying value of the inventory and consider that there is value in the samples produced and therefore has reversed the impairment.

The cost of inventory recognised as an expense during the year was USD 47,755. In 2012, there was no cost of inventory recognised as an expense as the Group has not made any sale transaction during this period.

The Group does not have any pledge on its inventory.

11 Trade and other receivables

As at31/12/2013

As at 31/12/2012

USD

USD

Trade receivables

190,548

-

Income tax receivables

38

2,118

Other tax receivables

967,678

1,362,630

Other receivables

548,490

956,088

Total trade and other receivables

1,706,754

2,320,836

The ageing of the trade receivables as at 31 December 2013 is detailed below:

2013

2012

Neither past due nor impaired:

50,022

-

Past due but not impaired:

0 to 30 days

124,682

-

30 to 60 days

15,844

-

60 to 90 days

-

-

Over 90 days

-

-

190,548

-

The Group has no provision for impairment of receivables.

The balance of other receivables included an advance payment made to STM related to the acquisition of a licence for the Mafic project (see note 9) for USD 1,000,000 as at 31 December 2012 (2013: USD Nil).

The other tax receivables primarily relate to Harmonised Sales Tax (VAT) balances due in Canada.

12 Cash and short-term deposits

As at 31/12/2013

As at 31/12/2012

USD

USD

Cash at bank and in hand

3,917,084

555,580

Short-term deposits

298,260

308,822

Total cash and short-term deposits

4,215,344

864,402

 

Cash at banks earns interest at floating rates based on daily bank deposit rates. Short-term deposits are made for varying periods of between one day and three months, depending on the immediate cash requirements of the Group, and earn interest at the respective short-term deposit rates.

At the period ended, the Group does not have any undrawn committed borrowing facilities.

The Group has not pledged any part of its short-term deposits to fulfil collateral requirements.

The Group has no restricted cash at any period ended. For the purpose of the statement of cash flows, cash and cash equivalents comprise the following at 31 December:

As at 31/12/2013

As at 31/12/2012

USD

USD

Cash at bank and in hand

3,917,084

555,580

Short-term deposits

298,260

308,822

4,215,344

864,402

Bank overdraft (note 9)

(22,208)

(193)

Total cash and cash equivalents

4,193,136

864,209

13 Share capital and reserves

2012

On 20 January 2012, the Extraordinary General Meeting of the Company decided to increase the share capital of the Company by an amount of USD 55,164,140 through partial incorporation of share premium into capital to raise its former amount of USD 122,860 to USD 55,287,000.

The Extraordinary General Meeting also decided to reduce the par value of the shares of the Company from USD 1 per share to USD 0.45 per share by the issuance of 67,573,000 new shares equivalently distributed in each class of shares.

The Extraordinary General Meeting decided to increase the authorized share capital of the Company by an amount of USD 67,340,143.50 to raise its current amount of USD 232,860 to USD 67,573,003.50 equivalently distributed in each class of shares with the same rights.

As at 31 December 2012, each ordinary share issued has a nominal value of USD 0.45 and has been fully paid-up.

2013

On 11 October 2013, the Company's issued share capital was reorganised. The Company's share capital was decreased by USD 9,956,043 (to reflect absorption of historic losses and reimbursement in kind to shareholders consisting of all the shares held by the Company in Basalt Holding S. à r. l.).

Linked to such decrease in issued share capital, the ordinary shares designated as Class J ordinary shares were cancelled. This took the Company's total issued share capital to USD 45,330,956, consisting of 110,574,000 ordinary shares of USD 0.45 each.

Immediately following this, the nominal value of the ordinary shares was reduced from USD 0.45 to USD 0.01.

Following such reorganisation, the Company's issued share capital was USD 1,105,740, consisting of 110,574,000 ordinary shares of USD 0.01 each.

On 6 November 2013, the Company issued an additional 22,275,000 ordinary shares taking the Company's total issued share capital to 132,849,000 ordinary shares of USD 0.01 each.

On 14 November 2013, the Company's shareholders resolved to reorganise the Company's share capital such that, with effect from Admission, each of the classes of ordinary share designated as Class A-I be converted into a single class of ordinary share, being the Ordinary Shares.

On 26 November 2013, 11,025,000 Ordinary Shares were issued to certain founders of the Company, taking the Company's total issued share capital to 143,874,000 Ordinary Shares.

On 3 December 2013, 12,308,775 Restricted Shares were granted to certain Directors, taking the Company's total issued share capital to 156,182,775 Ordinary Shares.

The restricted shares are issued with performance criteria. The Performance Conditions are linked to the volume weighted average quoted price of the Ordinary Shares (the "Average Price") for a consecutive 30 day period (the "Relevant Period"). If the Average Price is 50 per cent higher than the Placing Price for the Relevant Period, the Performance Condition in respect of one-third of the Restricted Shares shall be fulfilled. If the Average Price is 75 per cent higher than the Placing Price for the Relevant Period, the Performance Condition in respect of a further one-third of the Restricted Shares shall be fulfilled. If the Average Price is 100 per cent higher than the Placing Price for the Relevant Period, the Performance Condition in respect of the final third of the Restricted Shares shall be fulfilled. If any Performance Conditions are not fully satisfied by 19 November 2023, the Director shall transfer any of his remaining Restricted Shares to the Company at a purchase price equal to the nominal value of the Restricted Shares, being USD 0.01 each.

The holders of the Restricted Shares cannot sell, transfer, mortgage, charge, encumber or otherwise dispose of any of the Restricted Shares as long as the performance conditions are not fully satisfied. These Restricted Shares are considered by Management as share-based payments and performance conditions as market vesting conditions. For further detail on the share-based payments transactions refer to note 19.

13.1 Authorised shares

Shares

USD

Par value per share

At 1 January 2012

232,860

232,860

USD 1

Increase of authorised share capital and reduction of par value per share dated 20 January 2012

149,929,370

67,340,143.5

At 31 December 2012

150,162,230

67,573,003.5

USD 0.45

Capital restructuring of 11 October 2013

- Authorised capital reduction

(15,016,223)

(6,757,300.4)

USD 0.45

- Decrease of par value of shares

-

(59,464,243.1)

N/A

- Increase of authorised share capital

39,786,093

397,861

USD 0.01

174,932,100

1,749,321

USD 0.01

Decrease of authorised share capital dated 6 November 2013

(22,275,000)

(222,750)

USD 0.01

Increase of authorised share capital dated 14 November 2013

522,274,995

5,222,750

USD 0.01

Increase of authorised share capital dated 19 November 2013

9,341,361

93,414

USD 0.01

Decrease of authorised share capital dated 26 November 2013

(11,025,000)

(110,250)

USD 0.01

Decrease of authorised share capital dated 26 November 2013

(12,308,775)

(123,088)

USD 0.01

At 31 December 2013

660,939,681

6,609,397

USD 0.01

As at 31 December 2013, the authorised share capital is split equally into 9 classes of shares (Classes A to I) with the same rights (2012: 10 Classes A to J).

13.2 Ordinary shares issued and fully paid

Shares

USD

Par value per share

At 1 January 2012

122,860

122,860

USD 1

Conversion of share premium to share capital dated 20 January 2012

55,164,140

55,164,140

USD 1

Reduction of par value per share dated 20 January 2012

67,573,000

-

At 31 December 2012

122,860,000

55,287,000

USD 0.45

Capital restructuring of 11 October 2013

- Decrease in share capital by absorption of losses

-

(4,919,270)

- Acquisition and cancellation of own shares (Class J shares) (note 9)

(12,286,000)

(5,036,773)

- Capital reduction by decrease of par value of shares

-

(44,225,217)

110,574,000

1,105,740

USD 0.01

Subscription for new shares on 6 November 2013

22,275,000

222,750

USD 0.01

Subscription for new shares 26 November 2013

11,025,000

110,250

USD 0.01

Subscription for restricted shares on 3 December 2013 (note 19)

12,308,775

123,088

USD 0.01

At 31 December 2013

156,182,775

1,561,828

USD 0.01

As at 31 December 2013, the share capital issued is split equally into 9 classes of shares (Classes A to I) with the same rights (2012: 10 Classes A to J).

2014

Following 31 December 2013, the Company made several changes to share capital of the Company, refer to note 25 on subsequent events for further detail.

13.3 Share premium

USD

At 1 January 2012

55,857,496

Conversion of share premium to share capital dated 20 January 2012

(55,164,140)

At 31 December 2012

693,356

Reduction of nominal value per share 11 October 2013

44,225,217

Absorption of the 31 December 2013 loss on 14 November 2013

(13,784,115)

At 31 December 2013

31,134,458

 

 

The share premium account comprise an amount of USD 30,441,102 corresponding to share premium available to compensate existing and future losses or to increase the subscribed share capital, resulting from the reduction of nominal value of the shares from USD 0.45 to USD 0.01 on October 11, 2013.

13.4 Warrants

On 30 June 2010, the Group has issued warrant scheme to Domestic Private Equity Investors LLC ("DPEI") granting to DPEI the right to purchase up to 10% of the fully diluted share capital of the Company (the "Warrant Shares"). The right exists as long as the outstanding warrant shares represent more than 5% of the share capital of the Company.

 

The number of Warrant Shares granted to DPEI at each year end is as follows:

As at 31/12/2013

As at 31/12/2012

Number of Warrant Shares

-

12,514,656

 

On 8 November 2013 an agreement was entered into with DPEI to agree that the right to warrants would be terminated following a successful IPO before 31 March 2014 on the condition that the Company pay DPEI USD 40,000,000. The Company made payment of the liability 6 January 2014. This amount has been considered as a finance expense in the year ended 31 December 2013.

The liability for the termination of the warrants amounts to USD 40,000,000 and is recorded within other payables as at year end 2013.

13.5 Nature and purpose of reserve

Currency translation reserve:

The currency translation reserve is used to record exchange differences arising from the translation of the subsidiaries' financial statements in foreign currencies to the Group reporting currency.

This reserve cannot be distributed to shareholders.

13.6 Dividend distribution

As a result of the accumulated losses generated by the Group, no dividend has been declared or paid.

14 Trade and other payables

As at 31/12/2013

As at31/12/2012

USD

USD

Trade payables

2,725,769

991,874

Employee compensation payables

9,046

25,084

Other tax payables

188,582

222,866

Other payables

41,663,916

185,653

Total trade and other payables

44,587,313

1,425,477

 

Other payables includes an amount of USD 12,782 due to related parties and an amount of USD 40,041,574 due in relation with the cancellation of DPEI warrants (see note 9).

Terms and conditions of the above financial liabilities:

- Trade payables are non-interest bearing and are normally settled on 30-days terms

- Other payables are non-interest bearing and have an average term of 30 days terms

- For explanation on the Group's liquidity risk management processes, refer to Note 23.

15 Revenue

The Group has revenue for USD 5,000 in 2013 in relation to its core activity. The amount is not significant as the Group has not yet started the production and commercialisation of their products. The remaining revenue shown in 2013 is related to the activity (rendering of IT services) of the newly acquired subsidiary Equipment Tracking Limited from the date of its acquisition (see note 5) to the end of the year 2013.

16 Other income and expenses

16.1 Other operating income

As at 31/12/2013

As at 31/12/2012

USD

USD

Net gain on disposal of PPE

737,000

1,991,399

Rental income

326,125

333,088

Other

43,169

1,772

Total other operating income

1,106,294

2,326,259

 

In 2013, the gain on disposal of PPE results from additional gain on derecognition of assets made in 2012as a result of disposal value revision.

In 2012, the gain on disposal of PPE has been generated from the derecognition of the assets related to the PRC project as a result of the settlement agreement (USD 906,399) (see note 9) and a gain (USD 1,085,000) in relation to the transfer to Mafic of development costs on other projects for which the Group has considered that they could not be used for their own purpose.

16.2 Other operating expenses

As at 31/12/2013

As at 31/12/2012

USD

USD

Direct operating expenses on rental-earning investment properties

124,706

 

113,508

Research and development costs

100,830

281,425

Impairment on inventory

-

1,447,797

Cost of agreement settlement

2,000,000

-

Net wealth tax

70,413

165,065

Total other operating expenses

2,295,949

2,007,795

The impairment on the inventory in 2012 was incurred due to the inability of the Company to sell the sample items produced by the Group. The Group estimated that these items had a nil net residual value.

Although, as at 31 December 2013, the Group reviewed its estimation and determined that the inventory, representing sample items, had a marketable value and reversed the impairment recorded in 2012. This reversal is booked against the variation of inventory under the caption Administrative expenses.

On 27 September 2013 the Company reached an agreement with STM Technologies, Inc. whereby the parties agreed to terminate certain agreements in exchange for the Company agreeing to pay STM USD 2 million.

The net wealth tax relates primarily to the tax due by each Luxembourgish subsidiary on the net assets of the entity.

16.3 Finance income

As at 31/12/2013

As at 31/12/2012

USD

USD

Interest income on loans and receivables

936,061

240,275

Total interest income

936,061

240,275

Net foreign exchange gain

84,536

643,049

Dividend income

2,302

-

Disposal of investment in Mafic

5,036,773

-

Other

3,640

25,689

Total finance income

6,063,312

909,013

16.4 Finance costs

As at 31/12/2013

As at 31/12/2012

USD

USD

Interest at amortised costs on loans and borrowings

7,056,956

55,347

Total interest expenses

7,056,956

55,347

Net foreign exchange loss

891,180

354,367

Transaction costs

-

DPEI warrant

40,000,000

Other

652,764

504

Total finance costs

48,600,900

410,218

 

16.5 Amortisation and depreciation expenses

As at

31/12/2013

As at 31/12/2012

USD

USD

Depreciation and amortisation expenses, included in:

Administrative expenses

580,916

494,468

580,916

494,468

16.6 Employee benefits expenses

As at 31/12/2013

As at 31/12/2012

USD

USD

Included in selling and distribution expenses:

Wages and salaries

699,284

696,050

Social security costs

101,091

101,339

Pension costs

36,783

40,942

Included in administrative expenses:

Wages and salaries

4,852,273

2,134,873

Social security costs

290,346

155,647

Pension costs

11,965

7,813

Total employee benefits expenses

5,991,742

3,136,664

Average number of full time employees

109

82

16.7 Research and development costs

As at 31/12/2013

As at 31/12/2012

USD

USD

Included in other operating expenses:

100,830

281,425

17 Income taxes

17.1 Income tax expenses

The major components of income tax expense for each period are:

 

As at 31/12/2013

As at 31/12/2012

USD

USD

Current income tax:

Current income tax charge

62,152

16,556

10,616

-

Total current income tax:

72,768

16,556

Income tax expenses

72,768

16,556

 

 

A reconciliation between tax expense and the accounting loss multiplied by the domestic tax rate of each entity in its jurisdiction for each period is as follows:

As at 31/12/2013

As at 31/12/2012

USD

USD

Loss before tax

(77,200,176)

(18,053,555)

Theoretical income tax charge/(income) using applicable income tax rate

(21,981,699)

(4,534,594)

Reconciliation to actual income tax charge

Adjustment in respect of current income tax of previous year

-

 

(681)

Unrecognised deferred tax assets on losses carried forward

21,982,512

 

8,003,846

Non-deductible expenses from:

Director's fees, ESOP

4,828,352

-

Accelerated capital allowances

12,011

-

Other non-deductible expenses

3,780

(3,749,467)

Non-taxable income from:

Gain on disposal of mafic

(4,821,943)

-

Other non-taxable income

-

297,452

Minimum income tax charge

48,881

-

Other

874

-

Income tax expenses

72,768

16,556

17.2 Deferred taxes

The Group has not recognised deferred tax asset on the tax losses carried forward as the Group has estimated that no sufficient future benefits would be generated in the near future to cover the losses.

The tax losses for which no deferred tax asset has been recognised amount to USD 113,788,484 as at 31 December 2013 (2012: USD 29,096,299). If the Group was able to recognise all unrecognised deferred tax assets, the loss would decrease by USD 31,474,756 as at 31 December 2013 (2012: USD 7,120,548).

On the acquisition of Equipment Tracking Limited on 10 December 2013 and the valuation of the separable net assets the company created deferred tax liability of USD 523,782, refer to note 5.

During the year, the Group recognised a deferred tax liability on the accelerated capital depreciation of some assets held by Equipment Tracking Limited for USD 10,741, the variation with the amount recognised in profit and loss is due to currency translation.

As at year end, the Group has recognised deferred tax liabilities for USD 534,523 (2012: nil).

18 Pensions and other post-employment benefit plans

The Group has not entered into any defined contribution plan and defined benefit plan for its employees.

19 Share-based payments

The Group has a number of share schemes as shown in the table below.

The Company grants restricted shares, shares grants at par value and share options at its discretion to employees, officers, directors, consultants and advisors. . Restricted shares and share options are granted with vesting periods of between the date of grant and ten years from the issuance or the date of grant. Should the restricted shares or options remain unexercised after a period of ten years from the date of grant, the options will expire and the restricted shares will be repurchased from the holder. Options are exercisable at a price equal to the Company's quoted market price on the date of grant.

Each programme approved by the Company during the year is detailed as follows:

19.1 2012 Equity Incentive Plan

The Remuneration Committee had approved the issuance of 11,025,000 shares to certain founders of the Group on 16 July 2013. These shares were immediately issued without any restriction for the holders.

Management has determined the fair value of this share-based payment transaction by reference to the placing price of the shares.

19.2 2013 Equity Incentive Plan

The Remuneration Committee had approved the issuance of 12,308,775 shares to Directors on 14 November 2013. These shares were immediately issued and accompanied by a restricted share agreement for each beneficiary of the awards.

Each restricted share agreement specified that holders can only dispose of their shares upon achievement of certain performance conditions. The performance conditions are linked to the volume weighted average quoted price of the Ordinary Shares (the "Average Price") for a consecutive 30 day period (the "Relevant Period"). If the Average Price is 50% higher than the Placing Price for the Relevant Period, the Performance Condition in respect of one-third of the Restricted Shares shall be fulfilled. If the Average Price is 75% higher than the Placing Price for the Relevant Period, the Performance Condition in respect of a further one-third of the Restricted Shares shall be fulfilled. If the Average Price is 100% higher than the Placing Price for the Relevant Period, the Performance Condition in respect of the final third of the Restricted Shares shall be fulfilled. If any Performance Conditions are not fully satisfied by 19 November 2023, the Director shall transfer any of his remaining Restricted Shares to the Company at a purchase price equal to the nominal value of the Restricted Shares, being USD 0.01 each.

Management has considered that, even if shares were immediately issued to holders and then there was no effective period, the performance conditions would be similar to vesting conditions. As a result, Management has determined the duration of tranche 1 and 2 as at 5 years and of tranche 3 as at 10 years from grant date.

In determining the amount of shares that will be exercised (available for disposal by holders) at 100%, the Management considers that all beneficiaries would remain in the Group at the date of the exercise.

19.3 Employee Stock Option Plan ("ESOP")

The Remuneration Committee approved the issuance of 1,917,000 shares options to certain of the Group's key employees on 19 November 2013. These options will vest in 3 equal tranches on the anniversary of the grant date, subject to the individuals remaining employees in good standing of the Group. The terms of these awards were modified prior to their issuance in the subsequent period. Refer to Note 25

Also in the subsequent period, the Remuneration Committee approved the issuance of 4,216,405 restricted shares to Directors and key employees. Part of these awards (3,316,405 - see Note 25 under A and D.a) are issued under the same conditions as the restricted shares described above and part (300,000 - see Note 25 under D.b) vest on the third anniversary of the grant date. In addition, the Remuneration Committee approved the issuance of 600,000 share options (see Note 25 under C) to key employees and management, vesting over three years in equal tranches on the anniversary of the grant date and with a strike price equal to fair market value on the date of grant. The vesting of such options also automatically accelerates should the volume-weighted average price of the Company's shares exceed the Placing Price of GBP 0.88 by 100% for a period of 30 consecutive calendar days. 

 

 As the grant date for these awards is subsequent to year end, the management has not measured the options granted as at year end 2013.

 

Financial effect of share-based payment transactions:

The expense recognised for employee services received during the year is shown in the following table:

2013

USD

Expense arising from equity-settled share-based payment transactions

15,743,333

Expense arising from cash-settled share-based payment transactions

-

Total expense arising from share-based payment transactions

15,743,333

The Company does not have any liability arising from share-based payment transactions as at 31 December 2013.

Movements during the year:

The following table illustrates the number and weighted average exercise price (WAEP) of, and movements in, share granted and share options during the year:

Share issued at par value

 

Restricted shares issued

Number of share options

Outstanding at beginning of year

-

-

-

Granted during the period

11,025,000

12,308,775

-

Exercised during the period

(11,025,000)

-

-

Outstanding at end of the year

-

12,308,775

-

Tradable/Exercisable at end of the year

-

-

-

The weighted average remaining contractual life for the restricted shares issued outstanding as at 31 December 2013 was 6.67 years.

The weighted average fair value of shares granted during the year was USD 0.67.

Management considers that range of exercise price will be from GBP 1.32 to GBP 1.54 for tranche 1, from GBP 1.54 to GBP 1.76 for tranche 2 and from GBP 1.76 for tranche 3.

The weighted average share price at the date of exercise was GBP 0.88.

19.4 Fair value of share based payments transactions

2012 Equity Incentive Plan - Shares issued to founders

The fair value of shares granted was estimated based on the placing price of shares (GBP 0.88), as at 6 January 2014, as it is considered to be the most representative value of the shares granted to founders at the grant date, less the exercise price paid by the holders of the shares (GBP 0.01).

2013 Equity Incentive Plan - Restricted shares issued

A modified Black-Scholes model has been used to determine the fair value of the share based payment on the date of grant or issue. The fair value is expensed to the income statement on a straight line basis over the vesting period, which is determined annually. The model assesses a number of factors in calculating the fair value. These include the market price on the date of grant, the exercise price of the share options, the expected share price volatility of the market sector in which the Group operates, the expected life of the options, the risk free rate of interest and the expected level of dividends in future periods

The calculation of the fair value of options issued requires the use of estimates. Expected volatility has been estimated based on similar sized companies listed on the AIM market of the London Stock Exchange. It is assumed that all options will be exercised.

2013

Restricted Shares

Weighted average exercise price

GBP 0.01

Expected volatility

17%

Expected life of restricted shares

5 and 10 years

Risk-free interest rate

1.9%-2.6%

Expected dividend yields

Nil

Model used

Black-Scholes

In determining the cost to be recognised during the period, management considered that all shares would be exercised by holders upon achievement of performance conditions.

20 Earnings per share

Basic earnings per share amounts are calculated by dividing the net profit for the year attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year.

Diluted earnings per share amounts are calculated by dividing the net profit attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year plus the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.

The following reflects the income and share data used in the basic and diluted earnings per share computations:

As at 31/12/2013

As at 31/12/2012

USD

USD

Net loss attributable to ordinary equity holders of the parent for basic earnings

(77,270,973)

(21,310,522)

As at 31/12/2013

As at 31/12/2012

Weighted average number of ordinary shares for basic earnings per share

125,498,680

112,631,905

Effect of dilution:

Warrant shares to DPEI

-

12,514,656

Weighted average number of ordinary shares adjusted for the effect of dilution

125,498,680

125,146,561

Loss per share

Basic

(0.62)

(0.19)

Diluted

-

(0.17)

Management considers that there is no dilutive effect from the existing warrants during the year as these were fully cancelled on 8 November 2013.

21 Segment reporting

The Group has only two operating segments for the disclosure of revenue: the production of pallets for transport and related logistical services, and the sale of software licences and services.

Turnover

As at 31/12/2013

As at 31/12/2012

USD

USD

Pallets and logistical services

5,265

-

Software licences and services

98,939

-

104,204

-

The net assets attributable to the revenue generating segments are as follows (comparative information is omitted as there was only one segment in 2012):

As at 31/12/2013

USD

Pallets and logistical services

Total Assets

23,234,674

Total Liabilities

79,428,301

Software licences and services

Total Assets

4,087,200

Total Liabilities

240,699

Geographical information

 

The parent company is based in Luxembourg. The information for the geographical area of non-current assets are presented for the most significant areas where the group has operations, being Luxembourg (country of domicile), rest of Europe and North America.

As at 31/12/2013

As at 31/12/2012

USD

USD

Luxembourg

2,381,272

2,333,842

Rest of Europe

7,507,598

3,655,153

North America

9,445,055

6,463,932

19,333,925

12,452,927

Non-current assets of this purpose consist of property, plant and equipment, investment properties and intangible assets.

22 Commitments and contingencies

22.1 Operating lease commitments - Group as lessor

The Group has entered into commercial property lease on its investment property, consisting in the Group's surplus space in the Swiss office building. The non-cancellable lease has remaining terms of as at 31 December 2021.

Future minimum rentals receivable under non-cancellable operating leases as at 31 December are as follows:

As at 31/12/2013

As at 31/12/2012

USD

USD

Within one year

326,125

260,525

After one year but not more than five years

1,304,502

1,042,100

More than five years

978,375

1,042,100

2,609,002

2,344,725

22.2 Operating lease commitments - Group as lessee

The Group has entered into commercial leases for office spaces in United Kingdom and New Jersey and for a manufacturing facility in Canada. These leases have an average life of between 6 months and 3 years with renewal options included in the contracts. There are no restrictions placed upon the Group by entering into these leases.

Future minimum rentals payable under non-cancellable operating leases as at 31 December are as follows:

As at 31/12/2013

As at 31/12/2012

USD

USD

Within one year

399,078

405,476

After one year but not more than five years

256,140

1,855,903

More than five years

-

222,000

655,218

2,483,379

22.3 Contingent liabilities

At 31 December 2013 the Company had a contingent liability to pay GBP 363,866 (USD 602,666), on the successful completion of an IPO. This occurred on 6 January 2014.

22.3.1 Warrants DPEI

In relation with the Warrants issued by the Group to DPEI, the holder of the warrant has the option to terminate the Warrants, at its discretion. Upon termination of the Warrants, the Group will have to pay the holder an amount equal to the fair market value of the warrants. The holder may only terminate 25% of the warrant shares and only during the period from 31 December 2012 until 31 December 2017.

On 8 November 2013 the agreement was amended such that the right to warrants would be terminated following a successful IPO before 31 March 2014 on the condition that the company pay DPEI USD 40 million. This occurred in January 2014 and has been considered as a cost of the facility in the year ended 31 December 2013.

22.3.2 Royalties PRC

The Group has a right to royalty receivable from PRC resulting from the sale of pallets manufactured and composite compound generated by using the equipment transferred to PRC as a result of the settlement of the litigation between the Group and PRC.

Due to inability of the Group to estimate the future royalty income from the Settlement Agreement, the value of the instrument in the consolidated financial information is deemed to be nil.

22.4 Forward purchase of property, plant and equipment

The Group has commitment in relation with forward purchase for the acquisition of property, plant and equipment, as follows:

As at

31/12/2013

As at 31/12/2012

USD

USD

Forward purchase for acquisition of PPE

2,386,380

-

22.5 Related party disclosures

22.5.1 Group subsidiaries

The consolidated financial information include the financial statements of the Company and its subsidiaries. The Group has the following subsidiaries included in these consolidated financial information:

% of equity interest

 

Subsidiary name

Country of incorporation

2013

2012

RM2 S.A., including Swiss branch

Luxembourg

100%

100%

RM2 I.P. S.A.

Luxembourg

100%

100%

RM2 Holland B.V.

Netherlands

100%

100%

RM2 Total Solutions International B.V.

Netherlands

100%

100%

RM2 Europe Spółka z.o.o.

Poland

100%

80%

RM2 USA Inc.

United States of America

100%

100%

RM2 Limited (previously Victoria Rises Ltd.)

United Kingdom

100%

100%

RM2 Canada Inc.

Canada

100%

100%

RM2 France S.à r.l.

France

100%

100%

Equipment Tracking Limited

United Kingdom

100%

-

All subsidiaries held by the Company are consolidated.

During the year the company purchased the 97% of Equipment Tracking Limited that it did not previous own, see note 5. In addition the company acquired the Minority Interest of 20% in RM2 Europe Spółka z.o.o.

During the year 2012, the Group incorporated the subsidiary RM2 France S. à r.l.

22.5.2 Transaction with related parties

All transactions between the Company and the Group's subsidiaries, and between Group's subsidiaries, have been eliminated for the preparation of these consolidated financial information.

Year

Income with related parties

Expenses from related parties

Amounts owed by related parties

Amounts owed to related parties

USD

USD

USD

USD

Parent:

2012

-

-

-

2,779,302

Parent: Interest bearing loans

2013

-

1,226,532

-

5,926,532

Parent: Non-interest bearing loans

2013

-

-

-

8,550

Key Management personnel: Remuneration

2012

-

402,447

-

-

Key Management personnel: Remuneration

2013

-

428,402

-

-

Key Management personnel: Stock-options

2013

-

15,743,333

-

-

In addition, the parent company realized in 2013 a capital decrease by the distribution in kind of shares in Basalt Holding S. à r. l. (see note 9 for details of the transaction).

Stock grants and restricted shares with related parties are disclosed in note 19.

22.5.3 Transactions with parent companies

In 2013, the Company borrowed USD 4,700,000 from its shareholders. These short term loans bear an interest of 10% per annum and are repayable at their nominal value increased with a premium of 25%. (see note 9). The repayment occurred on 7 January 2014. The premium is recognized in the financial charges on a prorata-temporis basis.

22.5.4 Transactions with key management personnel

There were no specific transactions between the Group and the key management personnel.

The Group granted compensation to the key management personnel as follows:

As at 31/12/2013

As at 31/12/2012

USD

USD

Short-term employee benefits

428,402

402,447

23 Financial risk management objectives and policies

The Group's financial liabilities comprise only loans and borrowings and trade and other payables. The main purpose of these financial liabilities is to finance the Group's operations. The Group has loan and other receivables, trade and other receivables, and cash and short-term deposits that arrive directly from its operations.

The Group is exposed to market risk, credit risk and liquidity risk. The Group's senior management oversees the management of these risks. The Board of Directors reviews and agrees policies for managing each of these risks which are summarised below.

23.1 Market risks

Market risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market prices. Market prices comprise three types of market risk: interest rate risk, currency risk and other price risk, such as commodity price risk or equity price risk. Financial instruments affected by market risk include loans and borrowings, deposits and available-for-sale investments.

The Group's management has determined that the Group was not subject to the interest rate risk as all significant loans and receivables have been issued with fixed interest rate, to the commodity price risk as the production of pallets does not require raw material subject to market volatility.

The Group has only exposure to the foreign currency risk as a result of its operations in various countries and using different functional currencies.

The sensitivity analyses in the following sections relate to the position as at 31 December 2013 and 2012. The sensitivity analyses have been prepared on the basis that the amount of net debt, the ratio of fixed to floating interest rates of the debt and derivatives and the proportion of financial instruments in foreign currencies are all constant and on the basis of the hedge designations in place (at 31 December 2013: none).

The analyses exclude the impact of movements in market variables on: the carrying values of pension and other post-retirement obligations; provisions: and the non-financial assets and liabilities of foreign operations.

23.1.1 Foreign currency risk

Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The Group's exposure to the risk of changes in foreign exchange rates relates primarily to the Group's operating activities (when revenue or expense is denominated in a different currency from the Group's presentation currency) and the Group's net investments in foreign subsidiaries.

The Group has no policy to manage its foreign currency risk as the Group's management estimates the foreign currency risk as negligible.

The Group has significant operations in the following currencies: United States Dollar (USD), Swiss Franc (CHF) and Canadian Dollar (CAD). The Group has other operations in the following currencies which are not significant for the Group: Euro (EUR), Polish Zloty (PLN) and Great Britain Pound (GBP).

23.1.1.1 Sensitivity analysis

The following tables demonstrate the sensitivity to a reasonably possible change in the CHF and CAD exchange rates, with all other variables held constant. The impact on the Group's profit before tax is due to changes in the fair value of monetary assets and liabilities including non-designated foreign currency derivatives. The Group's exposure to foreign currency changes for all other currencies is not material.

The sensitivity analysis assumes a +/- 3% change of the USD/CHF exchange rate for each period covered by these consolidated financial information. This percentage has been determined based on the average market volatility in exchange rates in the previous 24 months.

The variation of the USD/CAD exchange rate of the previous 24 months is less than 1% and therefore, it is not considered as a significant risk for the Group.

 

Year

Change in CHF rate

Effect on profit before tax

Effect on other comprehensive income

USD

USD

2013

+3%

16,494

16,494

-3%

(16,988)

(16,988)

2012

+3%

60,640

60,640

-3%

(64,256)

(64,256)

 

Year

Change in CAD rate

Effect on profit before tax

Effect on other comprehensive income

USD

USD

2013

+1%

(214,057)

(214,057)

-1%

217,057

214,507

2012

+1%

(6,666)

(6,666)

-1%

6,801

6,801

23.2 Credit risk

Credit risk is the risk that a counterparty will not meet its obligations under a financial instrument or customer contract, leading to a financial loss. The Group is exposed to credit risk from its operating activities and from its financing activities, including deposits with banks and financial institutions, foreign exchange transactions and other financial instruments.

Trade and other receivables

The Group is not subject to any credit risk related to trade receivable as the Group has no material trade receivables as at each period ended.

The other receivables are mainly composed of tax receivables owed by the national institutions for which the Group consider that there is no risk of recoverability.

The Group also had other receivables with Mafic (in 2012), net of impairment, for which they consider that there is no risk of recoverability as all these receivables has been recovered subsequently.

23.2.1 Financial instruments and cash deposits

The Group loans financial instruments are mainly represented by loan receivables owed by PRC.

The management has estimated that the recoverability of the PRC receivable was uncertain (see note 4) and has recorded impairment on the full nominal amount of the receivables.

Credit risk from balances with banks and financial institutions is not considered significant as the Group has made placements with lower-risk counterparties.

23.2.2 Ageing analysis of receivables

The Group does not have overdue receivables except the interest on the PRC loans which are due as at 31 December 2013 and remains unpaid as at the period end for USD 609,415 (2012: 120,000). The interest has currently not been collected, as a consequence, it has been fully impaired.

23.3 Liquidity risk

The Group's objective is to maintain a balance between continuity of funding and flexibility through the use of raising of capital via equity issues or bridging facilities. Longer term the Group will look to finance activities through bank and debt facilities.

Maturity Profile

The table below summarises the maturity profile of the Group's financial liabilities based on contractual undiscounted payments.

31 December 2013

Due on demand

Due within 3 months

Due between 3 and 12 months

Due between 1 and 5 years

Due after 5 years

Total

USD

USD

USD

USD

USD

USD

Non-current liabilities

Interest-bearing loans and borrowings

-

-

-

2,371,080

-

2,371,080

Bank borrowings

-

-

-

2,371,080

-

2,371,080

Current liabilities

-

-

-

-

Interest-bearing loans and borrowings

22,208

31,208,505

-

-

-

31,230,713

Bank overdrafts

22,208

-

-

-

-

22,208

Other loans and borrowings

-

25,273,423

-

-

-

25,273,423

Loans from other related parties

-

5,935,082

-

-

-

5,935,082

Trade and other payables

-

45,528,637

-

-

-

45,528,637

Trade payables

-

2,725,769

-

-

-

2,725,769

Payables to other related parties

-

12,782

-

-

-

12,782

Employee compensation payables

-

9,046

-

-

-

9,046

Other tax payables

-

1,129,906

-

-

-

1,129,906

Other payables

-

41,651,134

-

-

-

41,651,134

Total financial liabilities:

22,208

76,737,142

-

2,371,080

-

79,130,430

 

31 December 2012

Due on demand

Due within 3 months

Due between 3 and 12 months

Due between 1 and 5 years

Due after 5 years

Total

USD

USD

USD

USD

USD

USD

Non-current liabilities

Interest-bearing loans and borrowings

-

-

-

2,299,304

-

2,299,304

Bank borrowings

-

-

-

2,299,304

-

2,299,304

Current liabilities

Interest-bearing loans and borrowings

2,779,495

-

-

-

-

2,779,495

Bank overdrafts

193

-

-

-

-

193

Loans from other related parties

2,779,302

-

-

-

-

2,779,302

Trade and other payables

-

1,636,477

-

-

-

1,636,477

Trade payables

-

1,202,874

-

-

-

1,202,874

Employee compensation payables

-

25,084

-

-

-

25,084

Other tax payables

-

222,866

-

-

-

222,866

Other payables

-

185,653

-

-

-

185,653

Total financial liabilities:

2,779,495

1,636,477

-

2,299,304

-

6,715,276

 

23.4 Concentration of risk

Concentrations arise when a number of counterparties are engaged in similar business activities, or activities in the same geographical region, or have economic features that would cause their ability to meet contractual obligations to be similarly affected by changes in economic, political or other conditions. Concentrations indicate the relative sensitivity of the Group's performance to developments affecting a particular industry. The Group do not consider that others are engaged in similar business activities, but do monitor the situation.

24 Capital management

The Group's policy is to maintain a strong capital base to maintain investor, creditor and market confidence and to sustain the future development of the business. The impact of the level of capital on shareholders' return is also recognised and the Group recognises the need to maintain a balance between the higher returns that might be possible with greater gearing through future borrowings and the advantage and security afforded by a sound capital position.

The Group manages the capital structure and makes adjustments to it in the light of changes in economic conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders in the future, return capital to shareholders, issue new shares, or sell assets to reduce debt.

25 Subsequent events

Operations on capital

On 6 January 2014, the Company was admitted to trading on the AIM Market of the London Stock Exchange Plc and raised GBP 137,195,122.

On 6 January 2014, the Extraordinary General Meeting decided to increase the share capital of the company by an amount of USD 1,600,609 in order to raise it from its former amount of USD 1,561,828 to USD 3,162,437, with a total share premium of USD 223,097,977.

 

General operations

On 6 January 2014, the contingent liability in relation with the payment of a success fee amounting to GBP 363,866 (USD 595,831) became due and payable as the IPO was successfully completed.

On 7 January 2014, the Company reimbursed the loans owed to JKD Capital, CVI CVF 11 Lux Securities Trading S. à r. l. and the shareholder loans detailed in Note 9 under Current interest-bearing loans and borrowings.

On 7 January 2014, the Company reimbursed an amount of USD 40,000,000 to DPEI, corresponding to the liability recorded for the termination of the warrants within other payables as at year end 2013 (see Note 13).

On 4 March 2014, RM2 S.A. and RM2 USA Inc. signed a Transfer Agreement with PRC, where RM2 S.A. exercised its post-default remedies with respect to the Purchased Assets and RM2 USA Inc. acquired the right of PRC in the Purchased Assets (refer to note 9).

On 16 April 2014, the board of directors of RM2 International S.A decided the transfer, without dissolution, of all of its assets, liabilities (net assets contributed are valued at USD 200,787,792) and contingent liabilities to a new limited liability company (société à responsabilité limitée) to be incorporated under the name of RM2 HOLDING S. à r.l. ("the Receiving Company"), in exchange for the issue of shares in the receiving company. This operation shall be treated with retroactive effect as from 1 April 2014. This plan will be submitted for approval by a future extraordinary general meeting of shareholders. The share capital of the receiving company will be of USD 200,000,000.00 represented by 324,366,137 shares fully paid up, without nominal value and with a total issue premium of an amount equal to the balance of the Contribution Plan and the share capital.

On 1 May 2014, RM2 Canada entered into a lease for a new production facility in Ontario, Canada for a 265,000 square foot production facility. The machinery owned by RM2 Canada will be moved from its existing site before 30 June 2014.

 

Grants of Options and Restricted Shares

Pursuant to the authorisations granted by Extraordinary General Meetings of Shareholders certain grants of options and Restricted Shares have been made subsequent to 31 December 2013 as described below:

A. The share capital of the Company was increased by an amount of USD 23,164 on 24 January 2014 raising it from its former amount of USD 3,162,438 to USD 3,185,602, through the issuance of 2,316,405 Restricted Shares to certain directors. Such Restricted Shares have the same vesting conditions as the December 3, 2013 grant of Restricted Shares (see Note 19.3). The information necessary to valuate these Share-based payments are as follows:

2014

Restricted Shares

Weighted average exercise price

GBP 0.01

Expected volatility

17%

Expected life of restricted shares

5 and 10 years

Risk-free interest rate

1.9%-2.6%

Expected dividend yields

Nil

 

B. The share capital of the Company was increased on 3 April 2014 by an amount of USD 9,000 raising it from its former amount of USD 3,185,602 to USD 3,194,602, through the issuance of 900,000 Restricted Shares. Such Restricted Shares vest on the third anniversary of the grant date, so long as the beneficiaries remain employees in good standing on the vesting date. This restricted shares issued pursuant to this award were originally part of the November 19 option award described in Note 19.3. The information necessary to valuate these Share-based payments are as follows:

2014

Restricted Shares

Weighted average exercise price

USD 0.01

Expected volatility

17%

Expected life of restricted shares

3 years

Risk-free interest rate

1.1%

Expected dividend yields

Nil

 

C. On 5 May 2014, 600,000 Options were granted to certain employees, vesting over three years in equal tranches on the anniversary of the grant date and with a strike price equal to fair market value on the date of grant. The vesting of such options also automatically accelerates should the volume-weighted average price of the Company's shares exceed the Placing Price of GBP 0.88 by 100% for a period of 30 consecutive calendar days. See Note 19.3. The information necessary to valuate these Share-based payments are as follows:

2014

Restricted Shares

Weighted average exercise price

USD 0.01

Expected volatility

17%

Expected life of restricted shares

3 years

Risk-free interest rate

1.1%

Expected dividend yields

Nil

 

D. The share capital of the Company was increased on 30 May 2014, by an amount of USD 23,170 raising it from its former amount of USD 3,194,602 to USD 3,217,772, through the issuance of:

a. 1,000,000 Restricted Shares to certain employees having the same vesting conditions as the December 3, 2013 grant of Restricted Shares. Such Share-based payments remain in effect so long as the beneficiaries remain employees in good standing on the vesting date). See also Note 19.3. The information necessary to valuate these Share-based payments are as follows:

2014

Restricted Shares

Weighted average exercise price

GBP 0.01

Expected volatility

17%

Expected life of restricted shares

5 and 10 years

Risk-free interest rate

1.9%-2.6%

Expected dividend yields

Nil

 

b. 1,317,000 Restricted Shares to certain employees which vest on the third anniversary of the grant date. Such Share-based payments remain in effect so long as the beneficiaries remain employees in good standing on the vesting date. 1,017,000 of the restricted shares issued pursuant to this award were originally part of the November 19 option award described in Note 19.3 The information necessary to valuate these Share-based payments are as follows:

2014

Restricted Shares

Weighted average exercise price

USD 0.01

Expected volatility

17%

Expected life of restricted shares

3 years

Risk-free interest rate

1.1%

Expected dividend yields

Nil

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EAAKSFSLLEFF
Date   Source Headline
17th Jan 202011:04 amRNSHolding(s) in Company
16th Jan 20205:30 pmRNSRM2 International
16th Jan 20207:00 amRNSResult of GM, Cancellation & Asset Match appt
6th Jan 202011:15 amRNSHolding(s) in Company
31st Dec 201911:00 amRNSIssuance of Shares, Director Shareholdings and TVR
18th Dec 20197:00 amRNSCancellation from trading on AIM and Notice of EGM
12th Dec 201911:59 amRNSHolding(s) in Company
12th Dec 201911:56 amRNSHolding(s) in Company
29th Nov 20197:00 amRNSIssuance of Shares, Director Shareholdings and TVR
12th Nov 20195:37 pmRNSHolding(s) in Company
7th Nov 201910:33 amRNSHolding(s) in Company
5th Nov 20192:15 pmRNSHolding(s) in Company
31st Oct 20192:01 pmRNSIssuance of Shares, Director Shareholdings and TVR
25th Oct 20193:45 pmRNSHolding(s) in Company
25th Oct 20193:45 pmRNSHolding(s) in Company
23rd Oct 201911:30 amRNSHolding(s) in Company
23rd Oct 201911:30 amRNSHolding(s) in Company
2nd Oct 20197:00 amRNSIssuance of Shares, Director Shareholdings and TVR
25th Sep 20193:34 pmRNSAccounts publication timetable and Board changes
18th Sep 20191:12 pmRNSHolding(s) in Company
10th Sep 20192:55 pmRNSHolding(s) in Company
2nd Sep 20191:54 pmRNSIssuance of Shares, Director Shareholdings and TVR
28th Aug 201912:34 pmRNSHolding(s) in Company
27th Aug 20197:00 amRNSDirector Shareholdings
5th Aug 20195:00 pmRNSHolding(s) in Company
5th Aug 20197:00 amRNSHolding(s) in Company
5th Aug 20197:00 amRNSHolding(s) in Company
31st Jul 20192:48 pmRNSResult of EGM, Placing proceeding and TVR
23rd Jul 20197:00 amRNSConditional Placing, GM Notice and Contract Update
17th Jul 201911:45 amRNSHolding(s) in Company
15th Jul 20195:30 pmRNSHolding(s) in Company
1st Jul 20197:30 amRNSSuspension - RM2 International S.A.
1st Jul 20197:30 amRNSSuspension of Trading on AIM and TVR Update
26th Jun 20197:00 amRNSAccounts Publication Timetable and Trading Update
5th Apr 201910:15 amRNSIssue of Shares to Directors
28th Mar 20193:51 pmRNSTrading Update and TVR Update
15th Jan 201912:00 pmRNSTotal Voting Rights
28th Dec 20182:00 pmRNSIssue of Shares to Directors and Employees
24th Dec 20187:00 amRNSVAT News
12th Dec 20184:29 pmRNSTotal Voting Rights
11th Dec 20184:22 pmRNSResult of EGM
23rd Nov 20182:45 pmRNSShare Capital Restructuring,Placing, Notice of EGM
8th Nov 201812:07 pmRNSTransfer Pricing Audit
3rd Oct 20182:35 pmRNSResult of EGM
18th Sep 20187:00 amRNSSignificant Contract
14th Sep 20187:00 amRNSBoard Appointments
14th Sep 20187:00 amRNSInterim Results
7th Sep 20187:00 amRNSTrading Update and New Board Appointments
15th Jun 20181:09 pmRNSResult of Open Offer
5th Jun 20184:07 pmRNSUpdate on Open Offer

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.