focusIR May 2024 Investor Webinar: Blue Whale, Kavango, Taseko Mines & CQS Natural Resources. Catch up with the webinar 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 2015

30 Jun 2016 07:00

RNS Number : 7519C
RM2 International SA
30 June 2016
 

30 June 2016

 

 

NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION DIRECTLY OR INDIRECTLY, IN WHOLE OR IN PART, IN OR INTO THE UNITED STATES, CANADA, AUSTRALIA, THE REPUBLIC OF SOUTH AFRICA, THE REPUBLIC OF IRELAND AND JAPAN OR IN ANY OTHER JURISDICTION IN WHICH OFFERS OR SALES WOULD BE PROHIBITED BY APPLICABLE LAW.

 

This announcement is not an offer to sell or a solicitation to buy securities in any jurisdiction, including the United States, Canada, Australia, the Republic of South Africa, the Republic of Ireland or Japan. Neither this announcement nor anything contained herein shall form the basis of, or be relied upon in connection with, any offer or commitment whatsoever in any jurisdiction. Securities may not be offered for sale in the United States absent registration or an exemption from registration.

 

 

RM2 International S.A.

 

Annual results 2015 and Conditional Placing of Convertible Preferred Shares

 

RM2 International S.A. ("RM2" or the "Company"), the vertically-integrated innovator in pallet development, manufacture, supply and management, today announces its financial results for the year ended 31 December 2015 and the conditional placing of convertible preferred shares.

 

Financial Highlights

 

·

Revenues for the year ended 31 December 2015 of US$ 8.0 million (2014: US$ 2.0 million)

·

Operating Loss after tax for the period of US$ 57.2 million (2014: US$ 42.4 million)

·

Virtually debt-free with cash balance of US$ 34.5 million at 31 December 2015

·

Full year production of 300,000 pallets

 

After year-end

 

·

Appointment of Kevin Mazula as Chief Operating Officer

·

Commencement of pallet deployment with Canada's largest retailer, Loblaw's

·

Strategic alliance with Zhenshi to manufacture RM2's BLOCKPal pallet in China

·

Proposed issuance of convertible preferred shares to raise an initial amount of US$ 20 million

·

Following the issuance of US$ 20 million convertible preferred shares, the Company will have a sufficient net cash balance of approximately US$ 23 million to fund operations

 

Chief Executive Officer, John Walsh, commented:

 

"RM2 faced serious challenges in 2015 related to the production metrics at the Canadian facility. These challenges impacted both production volumes and cost per unit ("CPU"), constraining our ability to develop further penetration with our target customers. The manufacturing partnership agreed with Zhenshi Holding Group Company Limited announced in April, will, we believe, solve both of these issues. Pallets from China are expected to be available for deployment in North America in the first quarter of 2017. We remain committed over the long term to North American production. We have good cause to be highly confident of profitable deployment of pallets delivered from China, all of which are earmarked for customers in North America in 2017. We expect a healthy balance between outright sales, leasing and rentals of pallets. Our new COO, Kevin Mazula, has deep and extensive manufacturing and supply chain manufacturing experience, including working in China, Europe and North America. Kevin is responsible for the transition of those manufacturing assets being transferred to China and the subsequent commissioning and running of those assets there."

 

 

For further information:

 

RM2 International S.A.

+44 (0)20 8820 1412

John Walsh, Chief Executive Officer

Jean-Francois Blouvac, Chief Financial Officer

 

 

 

RBC Capital Markets

+44 (0)20 7397 8900

Tristan Lovegrove

Pierre Schreuder

Ema Jakasovic

 

 

 

Citigate Dewe Rogerson

+44 (0)20 7638 9571

Rob Newman

Ellen Wilton

 

 

The material set forth herein is for informational purposes only and does not constitute an offer of securities for sale in the United States or any other jurisdiction in which such an offer or solicitation is unlawful. The securities referred to herein have not been and will not be registered under the United States Securities Act of 1933, as amended (the "Securities Act"), or the laws of any state, and may not be offered or sold within the United States except pursuant to an exemption from, or in a transaction not subject to, the registration requirements of the Securities Act and applicable state laws. No public offering of securities will be made in the United States.

 

This announcement has been issued by and is the sole responsibility of the Company. No representation or warranty, express or implied, is or will be made as to, or in relation to, and no responsibility or liability is or will be accepted by any other person as to, or in relation to, the accuracy or completeness of this announcement or any other written or oral information made available to or publicly available to any interested party or its advisers, and any liability therefore is expressly disclaimed.

 

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

 

RM2's results for the year ended 31 December 2015 are discussed below.

 

In 2015, more than 292,000 pallets were produced (c.30,000 in 2014) despite the suspension of production over the summer due to the major design change from powder coating to gel coating.

 

The Company completed its capex programme regarding manufacturing with the purchase of additional fabrication and coating equipment in line with forecasts. Total manufacturing assets account for approximately US$ 35.0 million.

 

The commercial pipeline has continued to develop with the deployment of c. 230,000 pallets through rental agreements and the sale of a further c. 30,000 pallets. The revenue generated by the outright sale of pallets was US$ 3.7 million. In the rental business, the pallets are mainly deployed with customers in the United States and the United Kingdom. Rental and leasing of pallets in 2015 generated revenues of US$ 2.7 million in 2015. Smaller quantities of pallets are also on trial with a number of large companies before larger volumes may be introduced in their respective networks.

 

A significant portion of the available inventory at year-end is allocated to the supply chain of Loblaw, Canada's largest retailer, following the agreement announced in March 2016 that Loblaw has begun accepting RM2's pallets in its supply chain.

 

The economic performance of the Company is still significantly impacted by the early inefficiencies of the manufacturing process in Canada.

 

The non-executive directors of the Company have elected to receive 2016 board fees in the form of 10-year options vesting after three years and granted at fair market value, exercisable only when the average closing price of the shares exceeds 100p for thirty days. These options are expected to be issued in the next open market window.

 

 

Outlook

 

Manufacturing remained a challenge in 2015, with inefficiencies in the process leading to significant deviations from standard cost. Thorough analysis and review conducted with the input of manufacturing advisers culminated with the Company signing in April 2016 a strategic agreement for the production of pallets by the Zhenshi Holding Group Company Limited, respected manufacturing leaders in China and owners of one of the world's largest fiberglass producers. The agreement will allow for the mass production of the RM2 BLOCKPal pallet in Tongxiang, at a facility owned by Zhenshi. Initial production is expected to be deployed in Q1 2017 and will target c. 1.5 million pallets per annum, with projected growth to at least 5 million pallets per annum in the medium term.

 

This agreement allows RM2 to address the volume demands of its clients whilst significantly reducing CPU. Some of RM2's manufacturing assets are in the process of being transferred to China.

 

The Group appointed Kevin Mazula as Chief Operating Officer in April 2016, to focus initially on overseeing the manufacturing relationship with Zhenshi. Kevin brings over 20 years of managerial experience, having successfully run and grown businesses over a range of industries and geographies.

 

Although 2015 and the early part of 2016 was a period of transition with a change to both the manufacturing process (new gel-based friction coating) and in moving the principal manufacturing location to China, the board is confident that RM2 now has the right product and manufacturing structure to make significant progress. Initial production is expected to be deployed from China in Q1 2017 and there continues to be strong interest in the BLOCKPal from large corporations around the world.

 

Proposed Conditional Placing of Preferred Shares

 

The Company is submitting for approval at an Extraordinary General Meeting to be held on July 18, 2016 resolutions of its ordinary shareholders (the "Resolutions") to allow the issuance on a non-pre-emptive basis of up to US$ 30 million of convertible preferred shares (the "Preferred Shares") at an issue price of £0.35 per share based on an exchange rate of £1: US$1.35 (the "Price Per Share"). The Preferred Shares are a new class of securities.

 

Woodford Investment Management LLP (as investment manager and agent for it clients, including CF Woodford Equity Income Fund) ("Woodford") has confirmed their intention to subscribe in cash for US$ 20 million of the Preferred Shares (the "Woodford Conditional Placing"). The Woodford Conditional Placing is subject to finalising terms of the investment and conditional on the Resolutions being approved. The funds to be received on issuance of Preferred Shares pursuant to the Woodford Conditional Placing (the "Woodford Preferred Shares") are expected to provide sufficient liquidity for the Company to meet its obligations over the next 12 months.

 

In addition to the proposed Woodford Conditional Placing, the Company may seek subscriptions for up to a further US$ 10 million of the Preferred Shares (pursuant to the authorisation granted by the Resolutions) in due course and will make a further announcement at the appropriate time if further Preferred Shares are to be issued. There can be no certainty that this will be the case, nor does this constitute an offer of securities. Any future subscription of Preferred Shares will be on a private placement basis to invited participants only.

 

Proceeds from the issuance of the Woodford Preferred Shares will reinforce the Company's balance sheet and will be used to bridge the gap between the decommissioning of a significant portion of the Company's manufacturing assets in Canada and the initial receipt of pallets produced by Zhenshi.

 

The Company's balance sheet is essentially debt-free, well positioning it for approaches to lenders for asset-backed financing for production and growth of the pallet rental pool.

 

The Board remains very confident that the BLOCKPal pallet - with its superior strength, durability and sustainability - has the potential to be a significantly disruptive innovation in a global market and that the shift in RM2's manufacturing center to China will be the catalyst for the transition to large-scale asset commercialization and deployment.

 

 

Particulars of the Preferred Shares

 

The Company has provided an undertaking that application for admission of the Preferred Shares on the AIM market of the London Stock Exchange will be made as soon as practicably possible and in any event within 365 days of subscription by Woodford.

 

The holders of the Preferred Shares shall be entitled to receive a dividend, paid in preference to any dividend paid by the Company in respect of its ordinary shares ("Ordinary Shares"), at a rate of 9% of the Price per Share per annum whenever funds are legally available and when and as declared by the Board. The holders of the Preferred Shares shall also be entitled to participate pro rata in any dividends paid in respect of any Ordinary Shares calculated by reference to the number of Ordinary Shares that the Preferred Shares would be convertible into.

 

In the event of any liquidation, dissolution or winding up of the Company, the holders of Preferred Shares will receive, before and in preference to the holders of Ordinary Shares the Price per Share (adjusted, if applicable, for anti-dilution, stock dividends, splits, combinations and similar events) on each Preferred Share (or, if greater, the amount that the Preferred Shares would receive if they were converted into Ordinary Shares). The balance of any proceeds will be distributed pro-rata to holders of Ordinary Shares.

 

The Preferred Shares will convert at a rate of 1:1 in to Ordinary Shares. A holder of Preferred Shares will have the right to convert its Preferred Shares into Ordinary Shares at the then applicable conversion rate at any time at the option of such holder after 30 June 2019, subject to adjustments for anti-dilution, stock dividends, splits, combinations and similar events. Upon conversion, 100% of the cumulated but unpaid dividend shall remain payable.

 

The Company shall (having providing 60 days written notice to the holders of the Preferred Shares) redeem the Preferred Shares on the fifth anniversary of the date of their issuance by paying in cash an amount equal to the Price per Share plus any declared but yet unpaid dividends.

 

If the Company issues additional securities (excluding any issuances under its employee share option plan) at a lower purchase price than the current Preferred Share conversion price, the conversion price will be adjusted on a customary broad based weighted average basis, subject to standard and customary carve outs.

 

Pursuant, and subject, to the approval of the Resolutions, the articles of association of the Company shall be amended to provide that the Preferred Shares will each have one vote per Preferred Share.

 

The Company has agreed not to pledge or otherwise encumber any of its existing or future assets without the prior written consent of holders of the majority of the Preferred Shares, which consent shall not be unreasonably withheld.

 

Woodford rights and undertakings

 

The articles of association of the Company shall be amended to provide that, if at any time any Shares of the Company held by Woodford constitute more than 19.5% of the total voting share capital of the Company, the voting rights attaching to such Shares will be limited in aggregate to 19.5% of the total number of votes exercisable at a general meeting of the Company, such votes to be split on a fractional basis equally amongst Shares of the Company held by Woodford.

 

Following written notice from Woodford to the Company, the Board will nominate for election by the Company's shareholders such director to the Board as Woodford may designate. For as long as Woodford does not exercise its right to designate a director, it will have the right to appoint an observer to attend Board meetings. For as long as Woodford has designated a director appointed to the Board, the quorum for Board meetings will include that director.

 

Related Party Transaction

 

Woodford's proposed participation in the Woodford Conditional Placing of Preferred Shares is a related party transaction under Rule 13 of the AIM Rules. The Directors consider, having consulted with the Company's nominated advisor, RBC Europe Limited (trading as RBC Capital Markets) ("RBC"), that the proposed terms of Woodford's participation are fair and reasonable insofar as the other shareholders as a whole are concerned.

 

 

 

 

 

RM2 INTERNATIONAL S.A.

Société Anonyme

 

Consolidated financial statements and

Consolidated management report and

Report of the Réviseur d'Entreprises Agréé

For the year from 1 January to 31 December 2015

 

 

 

 

Registered Office : 5, rue de la Chapelle

L-1325 LUXEMBOURG

R.C.S. Luxembourg : B 132.740

 

 

RM2 International S.A.

Company Information

 

 

Directors & Advisers

 

 

 

 

 

 

 

 

Directors

 

 

 

 

 

R. Ian Molson

Chairman

 

John Walsh

Chief Executive Officer

 

Jean-Francois Blouvac

Chief Financial Officer

 

Jan Dekker

Non-Executive Director

 

Charles Duro

Non-Executive Director

 

Lord Rose

Non-Executive Director

 

Amaury de Seze

Non-Executive Director

 

Paul Walsh

Non-Executive Director

 

 

 

 

Biographies of the Directors are available on the Company website www.rm2.com

 

 

 

Registered Office

5 rue de la Chapelle

 

L-1325 Luxembourg

 

Grand Duchy of Luxembourg

 

 

 

 

Company number

RCS Luxembourg B 132.740

 

 

Nominated adviser and broker

 

RBC Capital Markets

 

Riverbank House

 

London EC4R 3BF

 

 

 

 

Independent Auditor

Grant Thornton Lux Audit S.A.

 

89A, Pafebruch

 

L-8308 Capellen

 

Luxembourg

 

 

 

 

Registrar

Computershare Investor Services (Jersey) Limited

 

Queensway House

 

Hilgrove Street

 

Jersey JE1 1ES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RM2 INTERNATIONAL S.A.

Consolidated management report

 

The Directors present their report on the affairs of RM2 International S.A. (the Company) and its subsidiaries, referred to as the Group, together with the audited Consolidated Financial Statements and Independent Auditors' report for the year ended 31 December 2015.

Principal Activities

The main activity of the Group is to manufacture, sell and lease shipping pallets and to provide, where necessary, related logistical services.

The Group operates principally within the upstream logistics market which is focused on the supply of raw materials and components to manufacturers, and target the sale or rental of its pallets and their utilisation within closed loop supply chains of its customers.

In addition, the Group's pallet tracking and management software, the ERICA system provides 'real time' equipment balances throughout supply chains.

Business Review and Key Performance Indicators

The business report considers the key performance indicators to be the levels of production, the sales or leasing of pallets and the cash reserves of the business.

 

Production capacity expanded during the course of 2015. Approximately 292k pallets were produced in 2015 (c.60k in 2014) in spite of the suspension of production over the summer due to the major design change from powder coating to gel coating. The Group completed its manufacturing capital expenditure programme with the purchase of additional fabrication and coating equipment in line with forecasts. Total cost of manufacturing assets amounts to circa USD 35m.

 

The commercial pipeline has continuously developed with the deployment of c.200k pallets through rental agreements and nearly 30k pallets sold. The revenue generated through outright sale of pallets reached USD 3.8m (2014 USD 0.4m). The rental pool of pallets is mainly deployed with historical customers in the United States and in United Kingdom. Pallets are also on trial with a number of potential large users before increased volumes are introduced in their respective network. An equivalent-full-year-pallet leasing of 115k units generated revenues of USD 2.7m (2014 USD 182k.). A significant portion of the remaining available inventory at year-end is allocated to the supply chain of Loblaw, Canada's largest retailer, as announced in early 2016.

 

The Company raised USD 45m through the issuance of new ordinary shares in equity in October 2015. Net cash outflow for the year was USD 48m (2014 inflow of USD 79m, after a capital raise of USD 225m). After one full year of production, the economic performance of the Company is still significantly impacted by the continued inefficiencies of the manufacturing process that have been addressed post year end with the signing of the strategic manufacturing agreement with Zhenshi Holding Group Company Limited of China.

 

Cash reserves at 31 December 2015 stood at USD 34.5m (2014 USD 83m).

 

Going Concern

The Group's financial result for the fiscal year ended December 31, 2015 is a loss of USD 63m, the cash outflow is USD 47.9m despite a capital increase of USD 45.4m in September 2015. Cash reserves at 31 December 2015 stands at USD 34.5m.

 

The financial performance of the Group is heavily impacted by manufacturing inefficiencies. The factory produced significantly above the standard cost, contributing more than USD 35m to the operating loss of USD 57.2m. During the course of 2015, Management conducted several assessments of the manufacturing performance as the factory produced lower than anticipated volumes and higher than forecasted costs per unit. The conclusions from the assessments demonstrated to Management that the production equipment was fit for purpose but indicated that the manufacturing process in Canada would take a further period of time to reach first level of production of 1.5m pallets per year. Following these results, Management implemented beginning in January 2016, a refocusing strategy to achieve better production metrics and protect the cash balance. Nearly half of the employees in Canada were laid-off end of January 2016 and a second lay-off was implemented in March 2016 taking down the headcount in the plant to 64. Production was reduced to c.30k pallets per month during the first quarter of 2016 (vs. 45k monthly produced in Nov and Dec 15). Late in 2015, the Group was initially approached by one of its major fibreglass suppliers, China Jushi Co. Ltd. a subsidiary of Zhenshi Holding Group Company Limited with the view of strengthening commercial ties through a manufacturing collaboration in China. Following independent assessments of the manufacturing plant in Canada which were presented in March 2016, the Board of Directors made the decision to sign a contract manufacturing agreement with Zhenshi on April 1, 2016. This collaboration is expected to allow the Group to increase the capacity utilization of its industrial assets while producing a pallet at substantially lower fixed production cost, assuming Zhenshi is able to execute the plan in terms of volumes and quality. The agreement with Zhenshi envisions the transfer and re-commissioning of a substantial proportion of the manufacturing equipment from the Group's manufacturing site in Canada to China, which costs are supported by RM2. As a consequence of de-commissioning machines in Canada, the Company significantly reduced monthly manufacturing cash outflows to the payment of the rent, the benefits provided by the lay-off, marginal operating expenses and the scheduled payment of pending trade payables. Pallets from China are expected to be deployed, as announced to the market, in the first quarter of 2017. Should the de-commissioning, the shipment and the re-commissioning of its equipment in China take longer than anticipated or should the other costs significantly be underestimated by Management, the production of BLOCKpal pallets for lease and sale may be delayed and the going concern of the Group be impacted.

The commercial pipeline of the Group remains promising and the inventory built up prior to the signature of the manufacturing agreement (c. 165k pallets) will allow the Group to deploy pallets in top customers' network during the transition period. Management have made assumptions on the anticipated level of leasing of the BLOCKpal pallets that will be limited to the existing inventory end of April 2016 and the revenues per pallet in line with those received in 2015 for the period until production in China is fully operational. The expected cash inflows from April 2016 to December 2016 accounts for USD 5.9m. Should the Group not be able to place all the BLOCKpal pallets as assumed or achieve the targeted revenue per pallet in the projections, then sales and rental revenues may be lower than anticipated and impact the Group as a going concern.

The business plan and cash flow forecast for the next 12 months, period starting from January 1, 2016 which is considered as the going concern analysis period, following the announcement of the strategic alliance, with the Zhenshi group, have been prepared by Management using conservative assumptions with respect to the levels of production in the forthcoming 12 months during the period while its principal production capabilities are transferred to China (there will be no mass production from April 2016 until start of Zhenshi production), the deployment of pallets and remaining recurring operating expenses to run such activity. Management has identified recurring cash outflows of circa USD 2m per month (commercial entities and plant) and has also estimated and included in the cash forecast one-time-costs relating to the decommissioning of Canada and the move of the capital equipment to China of circa USD 8.8m. Cash reserves stand at USD 8.7m as of end-April 2016 (including restricted cash of circa USD 2m). To finance the transition period during 2016, the Group will announce the issuance of at least USD 20.0m of convertible preferred shares, with a cumulative preferred 9% dividend, payable each year. It is also in detailed discussion to fund the purchase of the coming production in China. In function of the number of pallets produced, the initial financial commitment of the Group under the manufacturing agreement would not be in excess of USD 90m. In light of these financings, the Group expects to have adequate resources to carry out its business plan. If the Group is unable to obtain adequate financing or financing on terms satisfactory to it, when required, its ability to continue to support its business growth and to respond to business challenges could be significantly limited or could affect its viability.

 

The Directors confirm the business model of the Group going forward. Due to its longevity, each pallet will be in a position to refund its production cost and the related financing cost and contribute to the profit. The pool of pallets will grow commensurately with the financing debt and in relation to the revenue generated over the economical lifespan of the pallets. Once mass production is achieved by Zhenshi, Management expects to sell a portion of its annual production as it will contribute to a cash surplus that maybe required to initiate the large loan financing. Risk factors remain unchanged from those described in the Company's IPO Admission Document in 2014, in particular but not limited to: execution risk in manufacturing regarding volumes and quality; capacity to contract large volumes of pallets with new and existing customers; and ability to timely fund pallet deployment at a reasonable cost.

 

As there are currently material uncertainties related to the mentioned events or conditions that may cast significant doubt on the Group's ability to continue as a going concern, therefore, the Group may be unable to realize its assets and discharge its liabilities in the normal course of business.

 

These assumptions are the Directors' best estimate of the future development of the business. The Directors are satisfied that the Group has adequate resources to continue in operational existence for the foreseeable future as comforted by the subsequent events and accordingly, continue to adopt the going concern basis in preparing the consolidated financial statements.

 

Dividends

The Directors do not recommend the payment of a dividend (2014: nil).

Capital Structure

Details of the authorised and issued share capital, together with details of the movements in the Company's issued share capital during the period are shown in Note 13.

All issued shares are fully paid.

Details of the share option scheme are set out in Note 21.

Supplier Payment Policy

The Group's policy is to settle terms of payment with suppliers when agreeing to the terms of each transaction.

Subsequent Events

Subsequent events are described in note 26 to the Consolidated Financial Statements.

Directors

The Directors who served the Company during the year and up to the date of this report were as follows:

Executive Directors

 

John Walsh

 

Jean-Francois Blouvac

 

 

 

Non-Executive Directors

 

Ian Molson

 

Jan Dekker

 

Charles Duro

 

Lord Rose

 

Amaury de Seze

 

Paul Walsh

 

The Director's emoluments (translated into USD at average rate) were in 2015 and 2014, as follows:

 

 

 

2015

 

 

2014

 

 

Salary & Fees

Benefits

Total

Salary & Fees

Benefits

Total

 

USD

USD

USD

USD

USD

USD

Executive Directors

 

 

 

 

 

 

John Walsh

331,541

-

331,541

399,388

-

399,388

Jean-Francois Blouvac

363,689

22,345

386,034

236,898

7,647

244,545

Ashavani Mohindra

-

-

-

247,158

9,886

257,044

 

695,230

22,345

717,575

883,444

17,533

900,977

 

 

 

 

 

 

 

Non-Executive Directors

 

 

 

 

 

 

Ian Molson

128,000

-

128,000

160,000

-

160,000

Jan Dekker

66,611

-

66,611

81,848

-

81,848

Charles Duro

66,611

-

66,611

81,848

-

81,848

Sir Stuart Rose

64,000

-

64,000

80,000

-

80,000

Amaury de Seze

64,000

-

64,000

80,000

-

80,000

Paul Walsh

64,000

-

64,000

80,000

-

80,000

 

453,222

-

453,222

563,696

-

563,696

 

1,148,452

22,345

1,170,797

1,447,140

17,533

1,464,673

 

 

 

 

 

 

 

 

Directors' interests

The Directors who held office at 31 December 2015 had the following interests in the ordinary shares of the Company:

 

Number of shares

 at

31 December 2015

% held

at

31 December 2015

Number of shares

at

30 May 2016

Ian Molson

11,000,000

2.8

11,000,000

John Walsh

26,439,717

6.6

26,439,717

Jean-Francois Blouvac

1,000,000

0.3

1,000,000

Jan Dekker

2,500,000

0.6

2,500,000

Charles Duro

315,000

0.1

315,000

Sir Stuart Rose

1,150,000

0.3

1,150,000

Amaury de Seze

1,450,000

0.4

1,450,000

Paul Walsh

1,739,091

0.4

1,739,091

 

45,593,808

 

45,593,808

 

 

 

 

 

Of the holdings above 15,625,180 (2014: 15,625,180) consist of Restricted Shares set out below. A Director holding Restricted Shares shall not sell, transfer, mortgage, charge, encumber or otherwise dispose of any of his Restricted Shares as long as certain performance conditions are not fully satisfied (the "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 (0.88 GBP) for the Relevant Period, the Performance Condition in respect of one third of the Director's 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 Director's 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 Director's Restricted Shares shall be fulfilled. If any Performance Conditions are not fully satisfied by ten years after the date of the grant, 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 per share.

 

 

Total number of shares at

31 December 2015

Total number of unvested options at

31 December 2015

Number of restricted shares (only) at

31 December 2015

Number of restricted shares (only) at

30 May 2016

Ian Molson

11,000,000

2,250,000

4,600,000

4,600,000

John Walsh

26,439,717

-

6,552,680

6,552,680

Jean-Francois Blouvac

1,000,000

-

1,000,000

1,000,000

Jan Dekker

2,500,000

750,000

-

-

Charles Duro

315,000

250,000

22,500

22,500

Sir Stuart Rose

1,150,000

750,000

1,150,000

1,150,000

Amaury de Seze

1,450,000

750,000

1,150,000

1,150,000

Paul Walsh

1,739,091

750,000

1,150,000

1,150,000

 

45,593,808

5,500,000

15,625,180

15,625,180

 

 

 

 

 

 

The terms of the unvested options is 10 year options vesting over 3 years in equal annual instalments; struck at the money but not exercisable until the stock closes above 100% for a thirty day average closing price.

 

Corporate Responsibility

The Board recognises its employment, environmental and health and safety responsibilities. It devotes appropriate resources towards monitoring and improving compliance with existing standards.

Employees

The Group is committed to achieving equal opportunities and to complying with relevant anti-discrimination legislation. It is established Group policy to offer employees and job applicants the opportunity to benefit from fair employment, without regard to their sex, sexual orientation, marital status, race, religion or belief, age or disability. Employees are encouraged to train and develop their careers.

The Group has continued its policy of informing all employees of matters of concern to them as employees, both in their immediate work situation and in the wider context of the Group's well-being. Communication with employees is effected through the Board, the Group's management briefings structure, formal and informal meetings and through the Group's information systems.

Directors' Responsibilities

The Directors are responsible for preparing the Annual Report and the Consolidated Financial Statements and for being satisfied that the Consolidated Financial Statements give a true and fair view. The Directors are also responsible for preparing the Consolidated Financial Statements in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union.

Company law requires the Directors to prepare Consolidated Financial Statements for each financial period which give a true and fair view of the state of affairs of RM2 International S.A. (the Company) and the Group and of the profit or loss of the Company and the Group for that period. In preparing those Financial Statements, the Directors are required to:

·

select suitable accounting policies and then apply them consistently;

·

make judgements and estimates that are reasonable and prudent;

·

state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the Financial Statements; and

·

prepare the Financial Statements on a going concern basis unless it is inappropriate to presume that the Company and the Group will continue in business.

 

The Directors confirm that they have complied with the above requirements in preparing the Financial Statements. The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions, and disclose with reasonable accuracy at any time the financial position of the Company and the Group.

They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to the Independent Auditor

All of the current Directors have taken all the steps that they ought to have taken to make themselves aware of any information needed by the Group's Independent Auditor for the purposes of his audit and to establish that the Independent Auditor is aware of that information. The Directors are not aware of any relevant audit information of which the Independent Auditor is unaware.

Independent Auditor

The auditor, Grant Thornton Lux Audit S.A., will be proposed for re-appointment at the forthcoming Annual General Meeting.

RM2 INTERNATIONAL S.A.

Corporate governance report

 

The Board is committed to proper standards of Corporate Governance, managing the Group in an efficient, effective, entrepreneurial and ethical manner for the benefit of shareholders over the longer term.

In the context of the Group's strategy for growth, the Board will continue to actively review its Corporate Governance at regular intervals.

The Board is responsible for the Group's system of internal control and reviewing its effectiveness. Such a system is designed to manage rather than eliminate risk of failure to achieve business objectives, and can only provide reasonable and not absolute insurance against material misstatement or loss. The system of internal financial control comprises of controls established to provide reasonable assurance of:

·

The safeguarding of assets against unauthorised use or disposal and;

·

The reliability of financial information used within the business and for publication and the maintenance of proper accounting records.

 

In addition the key procedures on the internal financial control of the Group are as follows:

·

The Board reviews and approves budgets and monitors performance against those budgets regularly with any variance being fully investigated and;

·

The Group has clearly defined reporting and authorisation procedures relating to the key financial areas.

 

The Annual General Meeting is the principal forum for dialogue with shareholders.

 

Click on, or paste the following link into your web browser, to view the associated PDF document. 

 

 http://www.rns-pdf.londonstockexchange.com/rns/7519C_-2016-6-30.pdf

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated statement of comprehensive income

For the year ended 31 December 2015

 

 

 

Notes

 

2015

2014

 

 

 

USD

USD

Continuing operations

 

 

 

 

Revenue

15

 

8,000,137

2,000,416

Cost of sales

16

 

(44,512,394)

(21,609,717)

Gross profit

 

 

(36,512,257)

(19,609,301)

 

 

 

 

 

Administrative expenses

 

 

 

 

Administrative expenses

17

 

(21,380,565)

(18,260,590)

Cost in association with the IPO

 

 

-

(4,570,385)

Other operating expenses

18

 

(175,768)

(656,023)

Other operating income

18

 

904,676

670,927

Operating loss

 

 

(57,163,914)

(42,425,373)

 

 

 

 

 

 

 

 

 

 

Finance costs

18

 

(3,632,886)

(5,666,397)

Finance income

18

 

1,955,972

776,629

Loss before tax

 

 

(58,840,828)

(47,315,141)

 

 

 

 

 

Income tax

19

 

160,230

97,391

Loss for the year

 

 

i.1. (58,680,598)

(47,217,750)

 

 

 

 

Other comprehensive income

 

 

 

 

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

 

 

 

 

Exchange difference on translation of foreign operations

 

 

(4,264,343)

1,370,822

Other comprehensive income for the year, net of tax

 

 

(4,264,343)

1,370,822

 

 

 

 

 

Total comprehensive income for the year

 

 

(62,944,941)

(45,846,928)

 

 

 

 

 

Loss for the year attributable to:

 

 

 

 

Equity holders of the parent

 

 

(58,680,598)

(47,217,750)

 

 

 

(58,680,598)

(47,217,750)

 

 

 

 

 

Total comprehensive income for the year attributable to:

 

 

 

 

Equity holders of the parent

 

 

(62,944,941)

(45,846,928)

 

 

 

(62,944,941)

(45,846,928)

 

 

 

 

 

Loss per share

22

 

 

 

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

 

 

(0.17)

(0.15)

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

 

 

(0.17)

(0.15)

 

 

 

RM2 INTERNATIONAL S.A.

Consolidated statement of financial position as at 31 December 2015

 

 

 

 

Notes

 

2015

2014

 

 

 

USD

USD

Assets

 

 

 

 

Non-current assets

 

 

 

 

Intangible assets

8

 

3,349,359

3,606,693

Property, plant & equipment - Other

5

 

36,252,950

26,260,546

Property, plant & equipment - Pallet pool

6

 

17,484,281

2,754,506

Investment property

7

 

1,357,720

1,396,512

 

 

 

58,444,310

34,018,257

 

 

 

 

 

Current assets

 

 

 

 

Inventories

10

 

19,846,627

7,017,188

Trade and other receivables

11

 

8,315,843

3,889,105

Other current financial assets

9

 

62,074

59,548

Prepayments

 

 

1,942,980

2,830,642

Restricted Cash

12

 

1,816,039

2,149,975

Cash and cash equivalents

12

 

34,515,597

82,882,794

 

 

 

66,499,160

98,829,252

 

 

 

 

 

Total assets

 

 

124,943,470

132,847,509

 

 

 

 

 

Equity and liabilities

 

 

 

 

Equity

13

 

 

 

Issued capital

 

 

3,980,302

3,227,772

Share premium

 

 

263,317,090

219,357,851

Retained earnings

 

 

(176,294,138)

(117,613,540)

Share based payment reserve

 

 

19,044,095

16,958,803

Treasury stock

 

 

(3,424)

-

Foreign currency translation reserve

 

 

(2,865,606)

1,398,737

Equity attributable to equity holders of the parent

 

 

107,178,319

123,329,623

Total equity

 

 

107,178,319

123,329,623

 

 

 

 

 

Non-current liabilities

 

 

 

 

Interest bearing loans and borrowings

9.1

 

1,844,875

2,053,541

Deferred tax liabilities

19.2

 

184,330

403,286

 

 

 

2,029,205

2,456,827

 

 

 

 

 

Current liabilities

 

 

 

 

Interest bearing loans and borrowings

9.1

 

116,440

28,573

Trade and other payables

14

 

14,466,289

6,160,275

Deferred income

 

 

630,841

678,397

Current tax liabilities

 

 

522,376

193,814

 

 

 

15,735,946

7,061,059

 

 

 

 

 

Total liabilities

 

 

17,765,151

9,517,886

 

 

 

 

 

Total equity and liabilities

 

 

124,943,470

132,847,509

 

 

 

RM2 INTERNATIONAL S.A.

Consolidated Statement of Changes in Equity

For the year ended 31 December 2015

 

Consolidated statement of changes in equity

 

 

 

Attributable to equity holders of the parent

 

Notes

Share capital

Share premium

Retained earnings

Foreign currency translation reserve

Treasury

Stock

Share based payment reserve

Total equity

 

 

 

USD

USD

USD

USD

USD

USD

USD

 

As at 1 January 2014

 

1,561,828

31,134,458

(100,836,892)

27,915

-

15,743,333

(52,369,358)

 

 

 

 

 

 

 

 

 

 

 

Loss for the year

 

-

-

(47,217,750)

-

-

-

(47,217,750)

 

Other comprehensive income

 

-

-

-

1,370,822

-

-

1,370,822

 

Total comprehensive income

 

-

-

(47,217,750)

1,370,822

-

-

(45,846,928)

 

 

 

 

 

 

 

 

 

 

 

Absorption of losses

13

-

(30,441,102)

30,441,102

-

-

-

-

 

Shares issued in the period

13

1,665,944

223,097,977

-

-

-

-

224,763,921

 

Cost of share issue

 

-

(4,433,482)

-

-

-

-

(4,433,482)

 

Share based payments

21

-

-

-

-

-

1,215,470

1,215,470

 

Transaction with owners

 

1,665,944

188,223,392

30,441,102

-

-

1,215,470

221,545,908

 

As at 31 December 2014

 

3,227,772

219,357,851

(117,613,540)

1,398,737

-

16,958,803

123,329,623

 

 

 

 

 

 

 

 

 

 

 

Loss for the year

 

-

-

(58,680,598)

-

-

-

(58,680,598)

 

Other comprehensive income

 

-

-

-

(4,264,343)

-

-

(4,264,343)

 

Total comprehensive income

 

-

-

(58,680,598)

(4,264,343)

-

-

(62,944,941)

 

 

 

 

 

 

 

 

 

 

 

Shares issued in the period

13

752,530

44,672,999

-

-

-

-

45,425,529

 

Cost of share issue

 

-

(713,760)

-

-

-

-

(713,760)

 

Repurchase of shares into treasury

 

-

-

-

-

(3,424)

-

(3,424)

 

Share based payments

21

-

-

-

-

-

2,085,292

2,085,292

 

Transaction with owners

 

752,530

43,959,239

-

-

(3,424)

2,085,292

46,793,637

 

As at 31 December 2015

 

3,980,302

263,317,090

(176,294,138)

(2,865,606)

(3,424)

19,044,095

107,178,319

 

RM2 International S.A.

Consolidated Statement of Cash Flows

For the year ended 31 December 2015

 

Notes

 

2015

2014

Cash flows from operating activities

 

 

USD

USD

Loss before tax

 

 

(58,840,828)

(47,315,141)

 

 

 

 

 

Adjustment to reconcile profit before tax to net cash flows

 

 

 

 

Amortisation and depreciation of non-current assets

5/6/7/8

 

6,835,642

2,961,340

Share based payment charges

 

 

2,085,292

1,215,470

Transaction costs on capital operations, including IPO

 

 

-

4,570,385

Finance income

 

 

(68,726)

(332,634)

Finance expenses

 

 

60,240

822,896

Unrealised foreign exchange gains

 

 

(355,126)

2,631,708

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

 

 

(435,591)

82,775

Variation in working capital

 

 

 

 

(Increase)/decrease in inventories

 

 

(12,829,439)

(5,492,396)

(Increase)/decrease in trade and other receivables

 

 

(3,541,287)

(4,557,881)

Increase/(decrease) in trade and other payables

 

 

8,759,729

2,247,291

Decrease/(increase) in restricted cash

 

 

333,936

(2,149,975)

Income tax paid

 

 

(171,882)

(809,493)

 

 

 

 

 

Net cash flows from operating activities

 

 

(58,168,040)

(46,125,654)

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

(Increase)/decrease in intangible assets

 

 

(900,035)

(1,065,674)

(Increase)/decrease PPE in course of commissioning

 

 

(15,578,162)

(5,510,766)

Decrease/ (increase) in other PPE

 

 

60,507

(9,799,439)

(Increase)/decrease in pallet pool

 

 

(17,895,718)

(2,466,928)

Loans granted to third parties

 

 

(2,524)

6,430

Finance income received

 

 

68,726

332,634

Net cash flows from investing activities

 

 

(34,247,206)

(18,503,743)

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

Issuance of capital

13

 

45,425,529

224,763,920

Transaction costs on capital operations charged against share premium account

 

 

(713,760)

(4,433,482)

Purchase of treasury shares

 

 

(3,424)

-

Transaction costs on capital operations, including IPO

 

 

-

(4,570,385)

Repayment Proceeds from other and related party borrowings

 

 

(3,223)

28,277

Transaction costs on issue of new borrowings

 

 

-

-

Interest paid

 

 

(60,240)

(308,359)

Repayment of other and related party borrowings

 

 

(117,575)

(360,573)

Settlement of loans and costs following IPO

 

 

 

 

Repayment of other and related party borrowings

 

 

-

(24,700,000)

DPEI Warrant settlement

 

 

-

(40,000,000)

Interest paid on borrowings

 

 

-

(804,712)

Fees in relation to loans

 

 

-

(6,175,000)

 

 

 

 

 

Net cash flows from financing activities

 

 

44,527,307

143,439,686

 

 

 

 

 

Net change in cash and cash equivalents

 

 

(47,887,939)

78,810,289

 

 

 

 

 

(Decrease)/increase in cash and cash equivalents

 

 

(47,887,939)

78,810,289

Cash and cash equivalents at 1 January

 

 

82,882,794

4,193,136

Exchange adjustment of cash and cash equivalents

 

 

(479,258)

(120,631)

Cash and cash equivalents at 31 December

12

 

34,515,597

82,882,794

 

The board of directors have authorised for issue these consolidated financial statements on the 29 June, 2016.

 

 

 

 

 

RM2 INTERNATIONAL S.A.

Notes to the Consolidated Financial Statements

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 at Rue de la Chapelle 5, L-1325 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 providing related logistical services.

2 Basis of preparation

The consolidated financial statements comprise the consolidated financial information of the Group as at 31 December 2015 and are prepared under the historic cost convention 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") and IFRIC interpretations as issued by the International Accounting Standards Board ("IASB") and IFRS Interpretations Committee (IFRIC) 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.

Subsidiaries and business combinations

Subsidiaries are all entities, including structured entities, over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated 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 23.

 

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.

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 average exchange rate prevailing during the financial year. 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 Group's financial result for the fiscal year ended December 31, 2015 is a loss of USD 63m, the cash outflow is USD 47.9m despite a capital increase of USD 45.4m in September 2015. Cash reserves at 31 December 2015 stands at USD 34.5m.

 

The financial performance of the Group is heavily impacted by manufacturing inefficiencies. The factory produced significantly above the standard cost, contributing more than USD 35m to the operating loss of USD 57.2m. During the course of 2015, Management conducted several assessments of the manufacturing performance as the factory produced lower than anticipated volumes and higher than forecasted costs per unit. The conclusions from the assessments demonstrated to Management that the production equipment was fit for purpose but indicated that the manufacturing process in Canada would take a further period of time to reach first level of production of 1.5m pallets per year. Following these results, Management implemented beginning in January 2016, a refocusing strategy to achieve better production metrics and protect the cash balance. Nearly half of the employees in Canada were laid-off end of January 2016 and a second lay-off was implemented in March 2016 taking down the headcount in the plant to 64. Production was reduced to c.30k pallets per month during the first quarter of 2016 (vs. 45k monthly produced in Nov and Dec 15). Late in 2015, the Group was initially approached by one of its major fibreglass suppliers, China Jushi Co. Ltd. a subsidiary of Zhenshi Holding Group Company Limited with the view of strengthening commercial ties through a manufacturing collaboration in China. Following independent assessments of the manufacturing plant in Canada which were presented in March 2016, the Board of Directors made the decision to sign a contract manufacturing agreement with Zhenshi on April 1, 2016. This collaboration is expected to allow the Group to increase the capacity utilization of its industrial assets while producing a pallet at substantially lower fixed production cost, assuming Zhenshi is able to execute the plan in terms of volumes and quality. The agreement with Zhenshi envisions the transfer and re-commissioning of a substantial proportion of the manufacturing equipment from the Group's manufacturing site in Canada to China, which costs are supported by RM2. As a consequence of de-commissioning machines in Canada, the Company significantly reduced monthly manufacturing cash outflows to the payment of the rent, the benefits provided by the lay-off, marginal operating expenses and the scheduled payment of pending trade payables. Pallets from China are expected to be deployed, as announced to the market, in the first quarter of 2017. Should the de-commissioning, the shipment and the re-commissioning of its equipment in China take longer than anticipated or should the other costs significantly be underestimated by Management, the production of BLOCKpal pallets for lease and sale may be delayed and the going concern of the Group be impacted.

The commercial pipeline of the Group remains promising and the inventory built up prior to the signature of the manufacturing agreement (c. 165k pallets) will allow the Group to deploy pallets in top customers' network during the transition period. Management have made assumptions on the anticipated level of leasing of the BLOCKpal pallets that will be limited to the existing inventory end of April 2016 and the revenues per pallet in line with those received in 2015 for the period until production in China is fully operational. The expected cash inflows from April 2016 to December 2016 accounts for USD 5.9m. Should the Group not be able to place all the BLOCKpal pallets as assumed or achieve the targeted revenue per pallet in the projections, then sales and rental revenues may be lower than anticipated and impact the Group as a going concern.

The business plan and cash flow forecast for the next 12 months, period starting from January 1, 2016 which is considered as the going concern analysis period, following the announcement of the strategic alliance, with the Zhenshi group, have been prepared by Management using conservative assumptions with respect to the levels of production in the forthcoming 12 months during the period while its principal production capabilities are transferred to China (there will be no mass production from April 2016 until start of Zhenshi production), the deployment of pallets and remaining recurring operating expenses to run such activity. Management has identified recurring cash outflows of circa USD 2m per month (commercial entities and plant) and has also estimated and included in the cash forecast one-time-costs relating to the decommissioning of Canada and the move of the capital equipment to China of circa USD 8.8m. Cash reserves stand at USD 8.7m as of end-April 2016 (including restricted cash of circa USD 2m). To finance the transition period during 2016, the Group will announce the issuance of at least USD 20.0m of convertible preferred shares, with a cumulative preferred 9% dividend, payable each year. It is also in detailed discussion to fund the purchase of the coming production in China. In function of the number of pallets produced, the initial financial commitment of the Group under the manufacturing agreement would not be in excess of USD 90m. In light of these financings, the Group expects to have adequate resources to carry out its business plan. If the Group is unable to obtain adequate financing or financing on terms satisfactory to it, when required, its ability to continue to support its business growth and to respond to business challenges could be significantly limited or could affect its viability.

 

The Directors confirm the business model of the Group going forward. Due to its longevity, each pallet will be in a position to refund its production cost and the related financing cost and contribute to the profit. The pool of pallets will grow commensurately with the financing debt and in relation to the revenue generated over the economical lifespan of the pallets. Once mass production is achieved by Zhenshi, Management expects to sell a portion of its annual production as it will contribute to a cash surplus that maybe required to initiate the large loan financing. Risk factors remain unchanged from those described in the Company's IPO Admission Document in 2014, in particular but not limited to: execution risk in manufacturing regarding volumes and quality; capacity to contract large volumes of pallets with new and existing customers; and ability to timely fund pallet deployment at a reasonable cost.

 

As there are currently material uncertainties related to the mentioned events or conditions that may cast significant doubt on the Group's ability to continue as a going concern, therefore, the Group may be unable to realize its assets and discharge its liabilities in the normal course of business.

 

These assumptions are the Directors' best estimate of the future development of the business. The Directors are satisfied that the Group has adequate resources to continue in operational existence for the foreseeable future as comforted by the subsequent events and accordingly, continue to adopt the going concern basis in preparing the consolidated financial statements. 

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 pallet pool is initially recognised at the standard cost of production including all expenses directly attributable to the manufacturing process and portions of related production overheads, based on normal operating capacity.

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.

Finished goods (under inventory) represent pallets produced and not yet sold or deployed via the pallet pool in property, plant and equipment.

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

Pallet Pool

5 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 de-recognition 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. An impairment is recognised in the pallet pool classified as fixed assets. The recoverable amount is based on the quantity of pallets classified as fixed asset at year end considering the average quantity of lost and broken pallets to main clients extrapolated to the entire pool.

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.

The aggregate benefit of lease incentives are recognised as a reduction to the expense recognised over the lease term on a straight line basis.

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.

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.

Revenue arising on operating leases for pallets is accounted for as on a straight line basis or a usage basis in accordance with the contract.

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

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.

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 as described in note 3.3.

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 (goodwill) are not amortised, but are tested for impairment annually at the cash-generating unit level (see note 8 for details and assumptions). The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable.

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

3 years

Trade names

5 years

Customer Relationship

5 years

Licences and ERP System

3 to 7 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

Finished goods and work in progress

Standard cost of production including all expenses directly attributable to the manufacturing process and portions of related production overheads, based on normal operating capacity.

 

Pallets are held as inventory prior to being deployed in the pallet pool or sold direct to customer.

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

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 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 3 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.

For the purpose of impairment testing, goodwill acquired in a business combination is allocated to each of the Cash Generating Units (CGUs), or groups of CGUs, that is expected to benefit from the synergies of the combination. Each unit or group of units to which the goodwill is allocated represents the lowest level within the entity at which the goodwill is monitored for internal management purposes. Goodwill is monitored at the operating segment level.

Goodwill impairment reviews are undertaken annually or more frequently if events or changes in circumstances indicate a potential impairment. The carrying value of the CGU containing the goodwill is compared to the recoverable amount, which is the higher of value in use and the fair value less costs of disposal. Any impairment is recognised immediately as an expense and is not subsequently reversed.

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 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.

3.11.3 De-recognition

De-recognition of financial assets. The Group derecognises financial assets when (a) the assets are redeemed or the rights to cash flows from the assets otherwise expired or (b) the Group has transferred the rights to the cash flows from the financial assets or entered into a qualifying pass-through arrangement while (i) also transferring substantially all risks and rewards of ownership of the assets or (ii) neither transferring nor retaining substantially all risks and rewards of ownership, but not retaining control. Control is retained if the counterparty does not have the practical ability to sell the asset in its entirety to an unrelated third party without needing to impose restrictions on the sale.

3.11.4 Impairment of financial assets

The Group assesses at each balance sheet date whether there is objective evidence that a financial asset is impaired. A financial asset 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.

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 rate 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 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.

3.12 Financial liabilities

3.12.1 Initial recognition and measurement

Financial liabilities are classified as financial liabilities at fair value through profit or loss or other financial liabilities 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 other 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 Other financial liabilities:

After initial recognition, other financial liabilities 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.

Other financial liabilities 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.

3.13 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.

3.14 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 between the 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 differences 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.

3.15 Pensions and other post-employment benefits

A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. The Group has no legal or constructive obligations to pay further contributions if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

The Group pays contributions to publicly or privately administered pension insurance plans on a mandatory, contractual or voluntary basis. The Group has no further payment obligations once the contributions have been paid. The contributions are recognised as employee benefit expense when they are due.

The Group does not operate any defined benefit pension plan.

3.16 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

A 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.

3.17 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 any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.

-

The share based payment reserve corresponds to the accumulated amount of instruments granted to employees regarding share based payments equity settled (see note 3.19).

-

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

-

Treasury stock represents Own Ordinary Shares.

 

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.

3.18 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.

Rendering of services

Revenue relating to logistical services is recognised as the services are performed.

Rental income

Pallets

Revenue arising on operating leases for pallets is accounted for as on a straight line basis or a usage basis in accordance with the contract.

Property 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.

Interest income

Interest income is reported on an accruals basis using the effective interest method.

3.19 Share based payments

The Group operates a number of equity-settled, share-based compensation plans, under which the entity receives services from employees as consideration for equity instruments of the Group. The fair value of the employee services received in exchange for the grant of the equity instruments is recognised as an expense. The total amount to be expensed is determined by reference to the fair value of the instruments granted. At the end of each reporting period, the Group revises its estimates of the number of instruments that are expected to vest based on the non-market vesting conditions and service conditions. It recognises the impact of the revision to original estimates, if any, in the income statement, with a corresponding adjustment to equity.

3.20 Changes in accounting policies and disclosures

(i) The following standards, amendments to standards and new interpretations are mandatory for the first time for the financial period beginning January 1, 2015;

 

- IFRIC 21 "Levies". This interpretation sets out the accounting for an obligation to pay a levy if that liability is within the scope of IAS 37, "Provisions". The interpretation addresses what the obligating event is that gives rise to pay and when a liability should be recognized.

 

 

- Annual improvements to IFRSs 2011-2013 cycle:

· IFRS 1, "First time adoptions of IFRSs"

· IFRS 3, "Business combination"

· IFRS 13, "Fair value measurement"

· IAS 40, "Investment property"

 

(ii) New standards, amendments and interpretations issued but not yet effective for the financial year beginning January 1, 2015 and not early adopted.

 

- Amendments to IAS 19 "Defined benefit plans: Employee contributions" clarify the accounting treatment for contributions from employees or third parties to a defined benefit plan. These amendments are effective for annual reporting periods beginning on or after February 1, 2015.

 

 

- Annual improvements to IFRSs 2010-2012 cycle:

· Amendment to IFRS 2, "Share-based payment"

· IFRS 3, "Business combinations"

· IFRS 8, "Operating segments"

· IFRS 13, "Fair value measurement"

· IAS 16, "Property, plant and equipment"

· IAS 38 "Intangible assets"

· IAS 37 "Provisions, contingent liabilities and contingent assets"

· IAS 39, "Financial instruments"

These amendments are effective for annual reporting periods beginning on or after February 1, 2015.

 

- Amendment to IFRS 11, "Joint arrangements" on the accounting for the acquisition of an interest in a joint operation that constitutes a business. These amendments are effective for annual reporting periods beginning on or after January 1, 2016.

 

- Amendments to IAS 16, "Property, plant and equipment" and IAS 38, "Intangible assets" regarding amortization and depreciation. These amendments are effective for annual reporting periods beginning on or after January 1, 2016.

 

- Amendment to IAS 1, "Presentation of financial statements". This "Disclosure initiative" encourages companies to apply professional judgment in determining the information to disclose in their financial statements. These amendments are effective for annual reporting periods beginning on or after January 1, 2016 and have not yet been endorsed by the European Union.

 

- Amendment to IAS 27, "Separate financial statements" regarding the equity method. These amendments are effective for annual reporting periods beginning on or after January 1, 2016 and have not yet been endorsed by the European Union.

 

- Amendments to IFRS 10, "Consolidated financial statements", IFRS 12 "Disclosure of interests in other entities" and IAS 28, "Associates and joint ventures" regarding the sale or contribution of assets between an investor and its associate or joint-venture. These amendments are effective for annual reporting periods beginning on or after January 1, 2016 and have not yet been endorsed by the European Union.

 

- Annual improvement to IFRSs 2012-2014 cycle:

· IFRS 5, "Non-current assets held for sale and discontinued operations"

· IFRS 7, "Financial instruments: disclosures"

· IAS 19, "Employee benefits"

· IAS 34, "Interim financial reporting"

These amendments are effective for annual reporting periods beginning on or after January 1, 2016 and have not yet been endorsed by the European Union.

 

- IFRS 9, "Financial instruments" regarding the classification and measurement of financial assets. IFRS 9 is effective for annual reporting periods beginning on or after January 1, 2018 and has not yet been endorsed by the European Union.

 

- IFRS 15, "Revenue from contracts with customers": this standard presents new requirements for the recognition of revenue, replacing IAS 18 "Revenue", IAS 11 "Construction contracts", and several revenue-related Interpretations. The new standard establishes a control-based revenue recognition model and provides additional guidance in many areas not covered in detail under existing IFRSs, including how to account for arrangements with multiple performance obligations, variable pricing, customer refund rights, supplier repurchase options, and other common complexities. IFRS 15 is effective for annual reporting periods beginning on or after January 1, 2018 and has not yet been endorsed by the European Union.

 

- IFRS 14, "Regulatory deferral accounts". At this time the European Union has decided not to endorse this interim standard and wait for the final version of this standard.

 

- IFRS 16 "Leases" provides a single lessee accounting model, requiring lessees to recognise assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has a low value. Lessors continue to classify leases as operating or finance. The standard is effective for annual periods beginning on or after January 1st, 2019, subject to EU adoption.

 

The Group has to assess the impact of the Standards and Interpretations which are in issuance but not yet effective at the date of the opening balance.

4 Significant accounting judgements, estimates and assumptions

The preparation of financial statements conforming to adopt 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 recognised in the period in which they are made.

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:

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 as there is no certainty of the timing of recovery. For further detail on deferred tax, refer to note 19.

Trade Receivables

The Group regularly reviews and assesses the trade receivables for the recoverability. The Group has made no provision against overdue trade receivables as management are confident that they will be recovered in full. The Group considers the followings events as indicators of an impairment:

· default of payments of the counterparty

· financial difficulties of the counterparty

· It becoming probable that the counterparty enter bankruptcy or other financial reorganisation

· granting to the counterparty a concession that the Group will not otherwise consider

Restricted Shares

During both years, the Group has issued restricted shares under the "2013 Share Option Scheme".

Management has considered that the restricted shares issued to date should be measured similarly to share options. As per the 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, or in certain cases on the third year anniversary following the date of the grant as long as the holder has a business relationship with the Group.

Management has considered that achievement of these market 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 the restricted shares that vest on the third anniversary this date has been used as the duration of the vesting period.

For further detail on share-based payments transactions, refer to note 21.

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.

The Management has disclosed reasonably possible assumptions and estimates, on the basis of its existing knowledge at year end. Outcomes within the next financial years that are different from these assumptions could require a material adjustment to the carrying amount of the asset or liability affected.

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 both years, the Group issued restricted shares and options under the 2013 Equity Incentive Plan.

The assumptions and models used for estimating fair value for share-based payment transactions are disclosed in note 21.

Employee Stock Option Plan ("ESOP")

The Group has granted Employee Stock Option Plan to some of its employees and managers. The fair value of the plan at grant date is based upon actuarial assumptions estimated by the management and disclosed in note 21.3.

Measurement of property, plant and equipment, pallet pool 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 explicit description in the notarial deed, 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 Management to determine the residual value at the end of the useful life, the Management has made the assumption that the residual value is nil and, therefore, the depreciation is computed on the entire value of the building cost.

The pallet pool is recognised at an amount based on standard cost of production (considering a theoretical annual nominal quantity of 2,500,000 pallets) including all expenses directly attributable to the manufacturing process and portions of related production overheads, based on normal operating capacity, and carried at this cost net of impairment and depreciation.

 

Finished goods and work in progress

Finished goods and work in progress are recognised at an amount based on standard cost of production including all expenses directly attributable to the manufacturing process and portions of related production overheads, based on normal operating capacity.

Management consider that this is a fair reflection of the cost of the pallets.

Pallet Pool

The pallet pool is depreciated over 5 years. Management have assessed the durability of the pallets supported by external testing and consider that this is a fair reflection of their estimated useful life. The residual value is estimated to be nil.

Management will review the useful life of the pallets at each reporting date.

Impairment of Goodwill

In assessing impairment, Management estimates the recoverable amount of cash generating units based on expected future cash flows and uses an interest rate to discount them. Estimation uncertainty relates to assumptions about future operating results and the determination of a suitable discount rate (see note 8 for details and assumptions).

 

5 Property, plant and equipment - Others

 

 

Land & Building

Plant & Equipment

 

Construction in progress

Total

 

 

USD

USD

USD

USD

Cost

 

 

 

 

 

As at 1 January 2014

 

1,942,669

12,824,716

3,537,463

18,304,848

Additions

 

110,702

9,688,738

5,510,766

15,310,206

Disposals

 

(121,662)

-

-

(121,662)

Exchange differences

 

(194,542)

(900,394)

-

(1,094,936)

As at 31 December 2014

 

1,737,167

21,613,060

9,048,229

32,398,456

Additions

 

26,952

348,132

15,578,162

15,953,246

Transfer

 

 

 8,648,204

(8,648,204)

 

Disposals

 

 

 (23,469)

 

(23,469)

Exchange differences

 

 (17,892)

 (2,919,529)

 (890,657)

(3,828,078)

As at 31 December 2015

 

1,746,227

 27,666,397

15,087,530

44,500,155

 

 

 

 

 

 

Amortization and impairment

 

 

 

 

 

As at 1 January 2014

 

178,274

979,453

3,537,463

4,695,190

Amortization charge for the year

 

53,926

1,701,292

-

1,755,218

Disposals

 

(38,888)

-

-

(38,888)

Exchange differences

 

(21,865)

(251,745)

-

(273,610)

As at 31 December 2014

 

171,447

2,429,000

3,537,463

6,137,910

Amortization charge for the year

 

61,655

2,451,151

 

2,512,806

Impairment charge for the year

 

 

87,062

 

87,062

Disposals

 

 

(23,469)

 

(23,469)

Exchange differences

 

(3,083)

(464,022)

 

(467,104)

As at 31 December 2015

 

230,019

4,479,722

3,537,463

 8,247,205

 

 

 

 

 

 

Net book value

 

 

 

 

 

As at 31 December 2015

 

1,516,208

23,186,675

11,550,067

36,252,950

As at 31 December 2014

 

1,565,720

19,184,060

5,510,766

26,260,546

 

 

 

 

 

 

 

The Group has no liens and encumbrances on its property, plant and equipment. The Group has capital commitments on the development and acquisition of property, plant and equipment in Canada for USD 5,763,349 (2014: USD 2,249,326).

As at 31 December 2015 and 2014, the Group has several items as PPE corresponding to machines that are not yet completed for the production of pallets. These items are presented at construction in progress and not amortized.

There were no borrowing costs capitalised during any period.

An external expert has been mandated to reassess the recoverable amounts of all the plants and equipment as of 31 December 2015 that are higher than their carrying amounts. It indicates the absence of impairment to recognise at year end.

 

5.1 Impairment of property, plant and equipment  

Management has reviewed the carrying value of the property, plant and equipment at the yearend in light of the future cash generation of the Group following strategic cost-saving manufacturing agreement with Zhenshi Holding Group Company Limited. The property, plant and equipment will be located in Canada and China underpins the Group business. Management are of the opinion that there is no impairment in the carrying value of the property, plant and equipment.

5.2 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 1,900,000 bank loan amounting to USD 1,914,060 (2014: CHF 2,000,000 - USD 2,021,220).

 

6 Property, plant and equipment - Pallet pool

The Group has decided to disclose the pallet pool as a separate heading and therefore have disclosed the Pallet Pool in a separate note.

 

 

Pallet Pool

 

 

USD

Cost

 

 

As at 1 January 2014

 

419,153

Additions

 

2,466,928

As at 31 December 2014

 

2,886,081

Additions

 

17,895,718

As at 31 December 2015

 

20,781,799

 

 

 

 

 

 

Amortization and impairment

 

 

As at 1 January 2014

 

43,317

Depreciation charge for the year

 

88,258

As at 31 December 2014

 

131,575

Depreciation charge for the year

 

2,293,955

Impairment charge for the year

 

871,988

As at 31 December 2015

 

3,297,518

 

 

 

Net book value

 

 

As at 31 December 2015

 

17,484,281

As at 31 December 2014

 

2,754,506

 

 

 

 

The impairment provision of USD 871,988 booked during the year 2015 has been recognised to cover lost and broken pallets.

 

7 Investment property

 

Investment properties

 

USD

Cost

 

As at 1 January 2014

1,726,323

Exchange differences

(174,642)

As at 31 December 2014

1,551,681

Exchange differences

-

As at 31 December 2015

1,551,681

 

 

Amortization and impairment

 

As at 1 January 2014

129,476

Amortization charge for the year

41,969

Exchange differences

(16,276)

As at 31 December 2014

155,169

Amortization charge for the year

 38,792

As at 31 December 2015

193,961

 

 

Net book value

 

As at 31 December 2015

1,357,720

As at 31 December 2014

1,396,512

 

 

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.

The Group has granted a security interest over the property held in Switzerland in return for the CHF 1,900,000 bank loan USD 1,914,060 (2014: CHF 2,000,000 - USD 2,021,220).

 

7.1 Revenue from investment property

 

 

As at 31 December 2015

As at 31 December 2014

 

 

USD

USD

 

 

 

 

Rental income from investment property (*)

 

289,570

329,450

 

 

 

 

(*) included within other operating income (see note 18.1).

7.2 Fair value of investment property

The investment property is measured at cost. The fair value of the property as at 31 December 2015 has been determined by Régie Châtel S.A., an independent external appraiser, on 18 February 2016. Régie Châtel 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:

 

2015

2014

Yield (%)

7%

7%

Average price for new construction (m3)

390 CHF/ m3

390 CHF/ m3

Land price (m²)

250 CHF/m²

250 CHF/m²

 

 

 

Fair value determined for the part classified as investment property

USD1,906,558

(CHF 1,892,553)

USD1,886,895

(CHF 1,867,085)

 

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 2014

1,964,184

163,682

491,046

47,033

1,130,872

3,796,817

Additions

815,674

-

-

250,000

-

1,065,674

Exchange differences

(100,251)

(8,354)

(25,063)

-

(57,719)

(191,387)

As at 31 December 2014

2,679,607

155,328

465,983

297,033

1,073,153

4,671,104

Additions

 

 

 

900,035

 

900,035

Exchange differences

 (126,120)

(7,311)

(21,932)

-

(50,510)

 (205,873)

As at 31 December 2015

2,553,487

148,017

444,051

1,197,068

 1,022,643

5,365,266

 

 

 

 

 

 

 

Amortization and impairment

 

 

 

 

 

 

As at 1 January 2014

-

-

-

45,233

-

45,233

Amortization charge for the year

943,151

32,736

98,209

1,799

-

1,075,895

Exchange differences

(50,020)

(1,674)

(5,023)

-

-

(56,717)

As at 31 December 2014

893,131

31,062

93,186

47,032

-

1,064,411

Amortization charge for the year

879,018

30,572

91,717

29,732

 

1,031,039

Exchange differences

 (69,830)

(2,431)

(7,282)

-

 

 (79,543)

As at 31 December 2015

 1,702,319

59,203

177,621

76,764

 

2,015,907

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

As at 31 December 2015

851,168

88,814

266,430

1,120,304

1,022,643

3,349,359

As at 31 December 2014

1,786,476

124,266

372,797

250,001

1,073,153

3,606,693

 

 

 

 

 

 

 

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

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

The licence acquired in 2014 for USD 250,000 is for the use of new pallets following development of those pallets. As these are currently not being used, no amortization has been calculated on this amount.

8.1 Impairment of Goodwill

The goodwill represents the intangible value of the business acquired end of 2013 and known as "Equipment Tracking". Management has identified the relevant Cash Generating Unit as it is merged into the legal entity based in Wales with other pure RM2 departments (IT, EMEA Sales and RM2 pallets tracking).

 

Management has reviewed the carrying value of goodwill at the year-end in light of the future five year cash generation of the "Equipment Tracking" activities as the goodwill underpins this specific business. A pre-tax discount rate of 15% that considers the risk profile of the Group and the assumption of no growth rates in the revenues based on the 2016 and after forecast revenues (being the base case following the setup of the business). An impairment has to be booked if the pre-tax discount rate reach 21%.

 

9 Financial assets and liabilities

 

 

As at 31

December 2015

As at 31 December 2014

 

 

USD

USD

 

 

 

 

Loans and receivables

 

 

 

Trade and other receivables (Note 11)

 

8,315,843

3,889,105

 

 

 

 

Deposits

 

62,074

59,548

Other current financial assets

 

62,074

59,548

Restricted Cash, Cash and cash equivalents (Note 12)

 

36,331,636

85,032,769

Total current financial assets

 

36,393,710

85,092,317

Total loans and receivables

 

44,709,553

88,981,422

Total financial assets

 

44,709,553

88,981,422

 

 

 

 

Total current

 

44,709,553

88,981,422

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

Interest-bearing loans and borrowings

 

1,961,315

2,082,114

Trade and other payables

 

14,042,759

5,412,615

Total financial liabilities at amortised cost

 

16,004,074

7,494,729

Total financial liabilities

 

16,004,074

7,494,729

 

 

 

 

Total current

 

14,159,199

5,441,188

Total non-current

 

1,844,875

2,053,541

 

 

 

 

9.1 Interest-bearing loans and borrowings

 

 

 

As at 31 December 2015

As at 31 December 2014

 

Effective interest rate

Maturity date

USD

USD

 

 

 

 

 

Non-current interest-bearing loans and borrowings

 

 

 

 

CHF 1,900,000 Bank loan

1.8%

30 November 2020

1,814,060

2,021,220

Hire purchase liabilities in excess of one year

 

 

30,815

32,321

 

 

 

 

 

Total non-current interest-bearing loans and borrowings

 

 

 

1,844,875

 

2,053,541

 

 

 

 

 

Current interest-bearing loans and borrowings

 

 

 

 

Short-term part of long term bank loan

 

 

100,000

-

Hire purchase liabilities within of one year

 

 

16,440

28,573

Total current interest-bearing loans and borrowings

 

 

 

116,440

 

28,573

 

 

 

 

 

Total interest-bearing loans and borrowings

 

 

1,961,315

2,082,114

 

 

 

 

 

CHF 1,900,000 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 (2014: CHF 2,470,000) and by transfer of rental income to the lender.

9.2 Hedging activities and derivatives.

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

9.3 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 and mainly composed of fixed interest long-term loans without advance fees.

9.3.1.1 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

The Group has no financial instruments carried at fair value as at 31 December 2015 or 31 December 2014.

10 Inventories

 

 

As at 31 December 2015

As at 31 December 2014

 

 

USD

USD

 

 

 

 

Raw materials

 

10,456,947

3,157,326

Work in progress

 

2,268,138

1,448,420

Finished goods -pallets

 

7,121,542

2,411,442

 

 

19,846,627

7,017,188

 

 

 

 

 

Finished goods represent pallets produced and not yet sold or deployed via the pallet pool in property, plant and equipment.

The cost of inventory sold and recognised as an expense during the year was USD 2,407,751 (2014: USD 554,962).

As a consequence of its strategic alliance after year-end (refer to Note 26), the substantial downturn of its production process and the move of its devices in China, the Group has surplus of raw inventories in its premises in Canada. In that respect, the Group has initiated after year-end sales of this raw material to third parties with a discount on their original acquisition value. These conditions have no impact on the value of the inventories as of 31 December 2015.

11 Trade and other receivables

 

 

As at 31 December 2015

As at 31 December 2014

 

 

USD

USD

Trade receivables

 

3,541,955

648,353

Income tax receivables

 

66

2,275

Other tax receivables

 

2,373,410

2,179,364

Other receivables

 

2,400,412

1,059,113

Total trade and other receivables

 

8,315,843

3,889,105

 

 

 

 

The ageing of the trade receivables as at 31 December 2015 is detailed below:

 

2015

2014

 

 

 

Neither past due nor impaired:

2,994,275

348,185

 

 

 

Past due but not impaired:

 

 

0 to 30 days

496,167

216,952

30 to 60 days

26,837

73,968

60 to 90 days

8,162

7,128

Over 90 days

16,514

2,120

 

3,541,955

648,353

 

 

 

 

The Group has a provision for impairment of the Canadian HST receivables for USD 41,946 (2014: USD 96,465).

The other tax receivables primarily relate to Harmonised Sales Tax (VAT) balances due from Canada, VAT due from Luxembourg and VAT due from United Kingdom.

 

12 Cash and short-term deposits

 

 

As at 31 December 2015

As at 31 December 2014

 

 

USD

USD

Restricted cash

 

1,816,039

2,149,975

Total restricted cash

 

1,816,039

2,149,975

 

 

 

 

Cash at bank and in hand

 

4,515,597

4,639,083

Short-term deposits

 

30,000,000

78,243,711

Total cash and short-term deposits

 

34,515,597

82,882,794

 

Cash at banks earns interest at floating rates based on daily bank deposit rates. During the year, 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 earned interest at the respective short-term deposit rates.

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

The Group has not pledged any part of its cash and short-term deposits to fulfil collateral requirements other than USD 3,579 in respect of rental of office space. In connection with the operational lease of the factory premises located in Canada, a letter of credit amounting to CAD 2,500,000 - USD 1,816,039 (2014: CAD 2,500,000 - USD 2,149,975) has been issued to the landlord as guarantee for lease payments and lease defaults. The related deposit bank account is shown under restricted cash.

For the purpose of the statement of cash flows, cash and cash equivalents comprise the following at 31 December:

 

 

As at 31

December 2015

As at 31

December 2014

 

 

USD

USD

Cash at bank and in hand

 

4,515,597

4,639,083

Short-term deposits

 

30,000,000

78,243,711

 

 

 

 

Total cash and cash equivalents

 

34,515,597

82,882,794

 

 

 

 

13 Share capital and reserves

2015

On 12 March 2015, 253,000 restricted shares were granted to certain employees. The restricted shares vest three years from the date of grant if the recipients are still employed by the Group at such time.

On 17 June 2015, the Company repurchased 333,334 previously issued restricted shares. These shares are held as non-voting treasury shares. These shares have been acquired from two former employees benefiting from the ESOP plan. These shares have been acquired at nominal value.

On 21 October 2015, the Company issued 75,000,000 ordinary shares at GBP 0.40 per share.

On 3 November 2015, the Company awarded 5,500,000 options over its ordinary shares of USD 0.01 each under its 2013 Stock Option and Incentive Plan to its non-executive directors. The options have an exercise price of 46.5p, being the closing share price on 2 November 2015, and duration of 10 years. The options will vest over a 3 year period in equal annual instalments but cannot be exercised until the stock closes above a thirty day average closing price of 100p.

On 3 November 2015, the Company awarded 800,000 options over its ordinary shares of USD 0.01 each under its 2013 Stock Option and Incentive Plan to some employees. The options have an exercise price of 46.5p, being the closing share price on 2 November 2015, and duration of 10 years. The options will vest over a 3 year period in equal annual instalments.

As at 31 December 2015, RM2's issued share capital is 398,030,156 Ordinary Shares of USD 0.01 each in the capital of the Company, of which 342,334 Ordinary Shares are held by the Company as non-voting treasury stock.

The total number of voting rights in the Company is 397,687,822.

2014

On 6 January 2014, the Company completed the IPO issuing, 155,903,548 shares at GBP 0.88 on AIM and receiving net proceeds, after payment of fees of USD 215,760,052. Following repayment of USD 71,679,712 of development loans, fees and interest, the Company's balance sheet was free of debt (other than the mortgage on the office building in Switzerland) and retained USD 144,080,340 to finance capital expenditure, production of inventory and overheads. The premium arising on the newly issued IPO shares has been taken to the Share Premium Account.

On 6 January 2014, the Company issued 4,157,428 Ordinary Shares at par to a significant shareholder.

On 24 January 2014, 2,316,405 restricted shares were granted to certain Directors having Performance Conditions (see note 22).

On 3 April 2014, 900,000 restricted shares were granted to a consultant subject to certain vesting conditions.

On 13 June 2014, 2,317,000 restricted shares were granted to certain employees, 1,000,000 of which were subject to Performance Conditions, and 1,317,000 of which were subject to certain vesting conditions.

On 22 September 2014, 1,000,000 restricted shares were granted subject to certain Performance Conditions.

Following such issuances, the Company had 322,777,156 Ordinary Shares issued.

 

Conditions of the restricted shares

Conditions of the restricted shares issued with performance criteria are as follows:

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 21.

13.1 Authorised shares

 

Shares

USD

Par value per share

 

 

 

 

At 1 January 2014

660,939,681

6,609,397

USD 0.01

 

 

 

 

IPO placement on 6 January 2014

(155,903,548)

(1,559,036)

USD 0.01

Subscription for new shares on 6 January 2014

(4,157,428)

(41,574)

USD 0.01

Subscription for restricted shares on 24 January 2014

(2,316,405)

(23,164)

USD 0.01

Subscription for restricted shares on 3 April 2014

(900,000)

(9,000)

USD 0.01

Subscription for restricted shares on 13 June 2014

(2,317,000)

(23,170)

USD 0.01

Subscription for restricted shares on 22 September 2014

(1,000,0000

(10,000)

USD 0.01

 

 

 

 

At 31 December 2014

494,345,300

4,943,453

USD 0.01

 

 

 

 

Subscription for restricted shares on 12 March 2015

(253,000)

(2,530)

USD 0.01

Subscription for new shares on 21 October 2015

(75,000,000)

(750,000)

USD 0.01

 

 

 

 

At 31 December 2015

419,092,300

4,190,923

USD 0.01

 

The above table shows the authorised share capital available for issue.

13.2 Ordinary shares issued and fully paid

 

Shares

USD

Par value per share

 

 

 

 

At 1 January 2014

156,182,775

1,561,828

USD 0.01

 

 

 

 

 

 

 

 

IPO placement on 6 January 2014

155,903,548

1,559,036

USD 0.01

Subscription for new shares on 6 January 2014

4,157,428

41,574

USD 0.01

Subscription for restricted shares on 24 January 2014

2,316,405

23,164

USD 0.01

Subscription for restricted shares on 3 April 2014

900,000

9,000

USD 0.01

Subscription for restricted shares on 13 June 2014

2,317,000

23,170

USD 0.01

Subscription for restricted shares on 22 September 2014

1,000,000

10,000

USD 0.01

 

 

 

 

At 31 December 2014

322,777,156

3,227,772

USD 0.01

 

 

 

 

Subscription for restricted shares on 12 March 2015

253,000

2,530

USD 0.01

Subscription for new shares on 21 October 2015

75,000,000

750,000

USD 0.01

 

 

 

 

 

 

 

 

At 31 December 2015

398,030,156

3,980,302

USD 0.01

 

 

 

 

As at 31 December 2015 and 2014, the issued share capital is composed of one class of Ordinary Shares.

13.3 Share premium

 

USD

 

 

At 1January 2014

31,134,458

IPO placement on 6 January 2014

223,097,977

Transaction costs on issue of shares

(4,433,482)

Absorption of the 31 December 2013 loss on 24 June 2014

(30,441,102)

At 31 December 2014

219,357,851

 

 

Subscription for new shares on 21 October 2015

44,672,999

Transaction costs on issue of shares

(713,760)

 

 

At 31 December 2015

263,317,090

 

The share premium available in 2013 for the compensation of existing and future losses or to increase the subscribed share capital was USD 30,441,102 and resulted from the reduction of nominal value of the shares from USD 0.45 to USD 0.01 on 11 October 2013. The USD 30,441,102 was absorbed during 2014.

13.4 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.

Share based payment reserve:

The share based payment reserve corresponds to the accumulated amount of instruments granted to employees regarding share based payments equity settled.

13.5 Dividend distribution

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

13.6 Treasury stock

The Group repurchased treasury stock shares for an amount of USD 3,424. In accordance with the Luxembourg law, a non-distributable reserve has been created in connection with this transaction on own shares.

 

14 Trade and other payables

 

 

As at 31 December 2015

As at 31 December 2014

 

 

USD

USD

 

 

 

 

Trade payables

 

12,139,283

4,752,320

Employee compensation payables

 

270,431

258,110

Other tax payables

 

423,531

747,662

Other payables

 

1,633,044

402,183

Total trade and other payables

 

14,466,289

6,160,275

 

Other payables includes an amount of USD 103,602 (2014: USD 120,471) due to related parties.

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 24.

15 Revenues and segment reporting

The Group has only one operating segment for the disclosure of revenue.

Operating segment is reported in a manner consistent with the internal reporting used by the chief operating decision-maker. The chief operating decision-maker, who is responsible for allocating resources and assessing performance of the operating segment, has been identified as the Board of Directors of the parent company that makes strategic decisions.

The Group has determined the operating segments based on the reports reviewed by the Board of Directors, which are used to make strategic decisions.

The Board of Directors is responsible for the Group's entire business and considers the business to have a single operating segment that represents the production, the sale and the rent of pallets including related logistical services. The asset allocation decisions are based on a single, integrated investment strategy, and the Group's performance is evaluated on an overall basis.

The internal reporting provided to the Board of Directors for the Group's assets, liabilities and performance is prepared on a consistent basis with the measurement and recognition principles of IFRS.

There were no changes in the reportable segments during the year.

During the year 2015, there were three clients who represent more than 10% of the Group's revenues totalling 70% (2014: two clients each representing more than 10% of the Group's revenues - the total of their revenues being 21%). The remaining revenues are coming from approximately 20 customers.

 

Turnover

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Sold pallets

 

3,755,015

261,737

Leased pallets

 

2,740,530

182,388

Rendering of logistical services

 

1,504,592

1,556,291

 

 

8,000,137

2,000,416

 

Geographical information

The breakdown of the revenue allocation by area is as follows:

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

USA

 

6,308,906

268,298

Europe

 

1,691,232

1,732,118

 

 

8,000,137

2,000,416

 

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

December 2015

As at 31 December 2014

 

 

USD

USD

 

 

 

 

Luxembourg

 

3,249,373

3,451,895

Rest of Europe

 

6,379,028

7,055,336

North America

 

48,815,909

23,511,029

 

 

 

 

 

 

58,444,310

34,018,260

 

 

 

 

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

16 Cost of sales

 

 

31 December 2015

31 December 2014

 

 

USD

USD

Cost of pallets sold - blockpall

 

2,128,000

271,952

Cost of pallets sold - services

 

279,748

283,013

Amortization of pallet pool

 

2,293,955

88,258

Cost of software, licenses and services

 

1,551,590

1,393,418

Factory absorption

 

32,325,152

16,767,957

Impairment and repairs

 

1,921,988

-

Other

 

4,011,961

2,805,119

 

 

44,512,394

21,609,717

 

Factory absorption is the variance between actuals costs to produce pallets and the standard costs used in valuing the pallets produced in inventory and assets.

17 Administrative expenses

 

 

31 December 2015

31 December 2014

 

 

USD

USD

Administration payroll

 

1,939,126

2,501,519

Selling and distribution

 

9,853,251

6,408,427

Shared based payment

 

2,085,292

1,215,470

Depreciation

 

1,354,516

1,362,317

Other

 

6,148,380

6,772,857

 

 

21,380,565

18,260,590

 

 

18 Other income and expenses

18.1 Other operating income

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Net gain/(loss) on disposal of PPE

 

435,591

1

Rental income

 

289,570

329,450

Other

 

179,515

341,476

Total other operating income

 

904,676

670,927

 

18.2 Other operating expenses

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Direct operating expenses on rental-earning investment properties

 

 

 

124,688

 

 

101,119

Other

 

51,080

554,904

Total other operating expenses

 

175,768

656,023

18.3 Finance income

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Interest income on loans and receivables

 

26,100

290,538

Total interest income

 

26,100

290,538

 

 

 

 

Net foreign exchange gain

 

1,887,246

443,995

Other

 

42,626

42,096

Total finance income

 

1,955,972

776,629

 

 

 

 

18.4 Finance costs

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Interest at amortised costs on loans and borrowings

 

48,000

568,639

Total interest expenses

 

48,000

568,639

 

 

 

 

Net foreign exchange loss

 

3,572,646

4,843,501

Other

 

12,240

254,257

Total finance costs

 

3,632,886

5,666,397

 

 

 

 

 

18.5 Employee benefits expenses

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

 

 

 

 

Included in cost of sales expenses:

 

 

 

Wages and salaries

 

15,561,765

10,750,890

Social security costs

 

2,110,804

937,990

Pension costs

 

29,574

21,147

 

 

 

 

Included in administrative and selling/distribution expenses :

 

 

 

Wages and salaries

 

6,472,676

5,382,260

Social security costs

 

384,496

642,665

Pension costs

 

221,057

131,242

 

 

 

 

Total employee benefits expenses

 

24,780,372

17,866,194

 

 

 

 

Average number of full time employees

 

513

274

 

 

 

 

19 Income taxes

19.1 Income tax expenses

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

 

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

 

 

 

 

Current income tax charge

 

(13,484)

59,744

Deferred tax

 

(146,746)

(157,135)

 

 

 

 

Total Income tax

 

(160,230)

(97,391)

 

 

 

 

 

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:

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Loss before tax

 

(58,840,828)

(47,315,141)

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

 

(11,309,977)

(13,148,122)

Reconciliation to actual income tax charge

 

 

 

Unrecognised deferred tax assets on losses carried forward

 

13,547,009

14,360,228

 

 

 

 

Non-deductible expenses from:

 

 

 

Director's fees, ESOP

 

802,704

494,695

Accelerated capital allowances

 

362,676

299,497

Other non-deductible expenses

 

(3,586,562)

(2,150,378)

 

 

 

 

Minimum income tax charge

 

35,188

52,918

Other

 

(11,268)

(6,230)

 

 

 

 

Income tax expenses (income)

 

(160,230)

(97,391)

 

 

 

 

19.2 Deferred taxes

Deferred tax liabilities

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

During the year, the Group recognised a deferred tax charge on the accelerated capital depreciation of the separable net assets of USD 146,746 (2014: USD 157,135), 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 184,330 (2014: 403,286).

Deferred tax assets

The Group has not recognised any deferred tax assets as there is no certainty of the timing of recovery of those assets.

The relievable tax losses within the Group for which no deferred tax asset has been recognised amount to USD 134,918,560 as at 31 December 2015 (2014: USD 187,484,145). If the Group were able to recognise all unrecognised deferred tax assets, the loss would decrease by USD 31,655,039 as at 31 December 2015 (2014: USD 53,762,795).

 

20 Pensions and other post-employment benefit plans

RM2 S.A. Swiss Branch, RM2 Limited and Equipment Tracking Limited operate defined contribution pension schemes. The assets of the schemes are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund. The related charge for the year 2015 amounts to USD 261,180 (2014: USD 144,390).

 

21 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 and may carry performance conditions or time conditions for vesting. 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:

21.1 2012 Equity Incentive Plan

The Remuneration Committee 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.

21.2 2013 Equity Incentive Plan

The Remuneration Committee approved the issuance of 12,308,775 shares to certain 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 specifies 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 of GBP 0.88 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.

21.3 Employee Stock Option Plan ("ESOP")

In 2014, the Remuneration Committee approved the issuance of a total of 6,533,405 restricted shares and 600,000 options to Directors, consultants and key employees. Part of these awards 4,316,405 are issued under the same conditions as the restricted shares described above and part 2,217,000 vest on the third anniversary of the grant date, assuming the beneficiary continues to have a business relationship with the Company at such date. In addition, the Remuneration Committee approved the issuance of 600,000 share options 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.

In 2015, the Remuneration Committee approved the issuance of 253,000 restricted shares to key employees. These shares vest on the third anniversary of the grant date, assuming the beneficiary continues to have a business relationship with the Company at such date.

On 3 November 2015, the Company awarded 5,500,000 options over its ordinary shares of USD 0.01 each under its 2013 Stock Option and Incentive Plan to its non-executive directors. The options have an exercise price of 46.5p, being the closing share price on 2 November 2015, and duration of 10 years. The options will vest over a 3 year period in equal annual instalments but cannot be exercised until the stock closes above a thirty day average closing price of 100p.

On 3 November 2015, the company awarded 800,000 options over its ordinary shares of USD 0.01 each under its 2013 Stock Option and Incentive Plan to some employees. The options have an exercise price of 46.5p, being the closing share price on 2 November 2015, and duration of 10 years. The options will vest over a 3 year period in equal annual instalments.

 

Financial effect of share-based payment transactions:

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

 

 

31 December 2015

31 December 2014

 

 

USD

USD

Expense arising from equity-settled share-based payment transactions

 

2,085,292

1,215,470

Total expense arising from share-based payment transactions

 

2,085,292

1,215,470

 

 

 

 

The Company does not have any liability arising from share-based payment transactions as at 31 December 2015 (2014: Nil).

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:

 

 

 

Restricted shares issued

Number of share options

Outstanding at beginning of year

 

 

18,833,180

600,000

 

 

 

 

 

Granted during the year

 

 

253,000

6,000,000

Forfeited-repurchased during the year

 

 

(333,334)

(300,000)

Exercised during the year

 

 

-

-

Outstanding at end of the year

 

 

18,752,846

6,300,000

Tradable/Exercisable at end of the year

 

 

-

-

 

 

 

 

 

The weighted average remaining contractual life for the restricted shares issued outstanding as at 31 December 2015 is 4.32 years (2014: 5.35 years).

 The weighted average fair value of shares granted during the year was USD 0.99 (2014: USD 0.50).

Where restricted shares have been issued with performance conditions, Management considers that range of exercise price will be from GBP 1.32 for tranche 1, from GBP 1.54 for tranche 2 and from GBP 1.76 for tranche 3.

 The weighted average share price at the date of exercise issue was GBP 0.46 (2014: GBP 0.84).

21.4  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

 

 

 

 

 

 

2014

Restricted Shares

2014

Restricted Shares

2014

Option Shares

 

 

 

 

 

Weighted average exercise price

 

GBP 0.01

GBP 0.01

GBP 0.645

Expected volatility

 

17%

 

17%

Expected life of restricted shares

 

5 and 10 years

3 years

3 years

Risk-free interest rate

 

1.9%-2.6%

1.1%

1.1%

Expected dividend yields

 

Nil

Nil

Nil

Model used

 

Black-Scholes

 

Black-Scholes

 

 

 

 

 

 

 

 

 

2015

Option Shares

 

 

 

 

 

Weighted average exercise price

 

 

 

GBP 0.465

Expected volatility

 

 

 

49%

Expected life of restricted shares

 

 

 

3 years

Risk-free interest rate

 

 

 

1.2%

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.

22 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:

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

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

 

(58,680,598)

(47,217,750)

 

 

 

 

 

 

31 December 2015

31 December 2014

Weighted average number of ordinary shares for basic earnings per share

 

337,569,983

317,997,300

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

 

337,569,983

317,997,300

 

 

 

 

Loss per share

 

 

 

Basic

 

(0.17)

(0.15)

Diluted

 

(0.17)

(0.15)

 

Management considers that there is no dilutive effect from the options as they would be negative.

23 Commitments and contingencies

23.1 Operating lease rentals - Group as lessor

Property

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:

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Within one year

 

227,196

329,452

After one year but not more than five years

 

908,785

1,317,808

More than five years

 

227,196

658,904

 

 

1,363,177

2,306,164

 

 

 

 

Pallets

As at 31 December 2015, the Group had contracted 6 customers having mainly signed a 3-year-period agreement.

All agreements, whatever the duration, have a notice period for cancellation which is mainly 90 days. Biggest customer has a 180 day notice period.

Future minimum rentals receivable under operating leases defined as monthly flat fee at 31 December are as follows:

 

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Within one year

 

248,186

64,128

After one year but not more than five years

 

126,424

128,256

More than five years

 

-

-

 

 

374,610

192,384

 

 

 

 

Group's activity is completed by other trip-fee-agreements which revenue is generated according to velocity metrics.

 

23.2 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. In connection with the operational lease of the factory premises located in Canada, a letter of credit amounting to CAD 2,500,000 - USD 1,816,039 (2014:CAD 2,500,000 - USD 2,149,975) has been issued to the landlord as a guarantee for lease payments and lease defaults.

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

 

 

31 December 2015

31 December 2014

 

 

USD

USD

 

 

 

 

Within one year

 

1,469,004

1,682,661

After one year but not more than five years

 

4,632,336

5,550,376

More than five years

 

3,859,467

5,920,924

 

 

9,960,807

13,153,961

 

 

 

 

23.3 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 December 2015

As at

31 December 2014

 

 

USD

USD

 

 

 

 

Forward purchase for acquisition of PPE

 

5,761,937

2,249,326

 

 

 

 

 

23.4 Related party disclosures

23.4.1 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

2015

2014

RM2 S.A., including Swiss branch

Luxembourg

100%

100%

RM2 Leasing S.A. (previously RM2 IP S.A.)

Luxembourg

100%

100%

RM2 Holland B.V.

Netherlands

100%

100%

RM2 Europe Spółka z.o.o.

Poland

100%

100%

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 E.u.r.l. (previously RM2 France Sà r.l.)

France

100%

100%

Equipment Tracking Limited

United Kingdom

100%

100%

RM2 Holding S.à.r.l.

Luxembourg

100%

100%

RM2 (Canada) Leasing Inc.

Canada

100%

N/A

 

All subsidiaries held by the Company are consolidated, except for RM2 Total Solutions Inc., United States of America, and RM2 Pallet Investment Limited, Ireland, which are dormant companies.

On 24 June 2014, the Extraordinary General Meeting of Shareholders of RM2 International S.A. approved the contribution of all assets and liabilities of RM2 International S.A. in a newly incorporated entity in Luxembourg, RM2 Holding S.à r.l., with accounting and tax effect as at 1 April 2014.

At 24 December 2014, RM2 Total Solutions International B.V. legally merged into RM2 Holland B.V. as a result which RM2 Total Solutions International B.V. ceased to exist.

At 16 December 2015, RM2 (Canada) Leasing Inc. has been incorporated as a subsidiary of RM2 Holland B.V.. The company did not generate any activities during 2015 and has not been consolidated at 31 December 2015.

23.4.2 Transactions 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

Assets acquired from related parties

 

 

USD

USD

USD

USD

USD

 

 

 

 

 

 

 

Parent: Interest bearing loans

2014

-

123,458

-

-

-

Parent: Interest bearing loans

2015

-

-

-

-

-

Parent: Non-interest bearing loans

2014

-

-

-

8,550

-

Parent: Non-interest bearing loans

2015

-

-

-

8,550

-

Key Management personnel: Remuneration

Key Management personnel: Advances

 

2014

 

2014

 

-

 

-

 

1,464,673

 

-

 

111,921

 

107,549

 

-

 

-

 

-

 

-

Key Management personnel: Remuneration

 

2015

 

-

 

1,170,797

 

-

 

-

 

-

Key Management personnel: Share-based payments

 

2014

 

-

 

1,215,470

 

-

 

-

 

-

Key Management personnel; Share-based payments

 

2015

 

-

 

2,085,292

 

-

 

-

 

-

Other - Advances

2014

-

-

31,772

10,235

-

Other - Advances

2015

-

-

1,477,205

-

-

Other - Reimbursement of costs incurred

 

2014

 

726,215

 

-

 

-

 

120,471

 

-

Other - Reimbursement of costs incurred

 

2015

 

445,770

 

-

 

-

 

103,602

 

-

Other - Assets acquired

2014

-

-

-

-

250,000

 

 

 

 

 

 

 

 

In 2015, the income from other related parties have been recorded in other operating income for USD 137,558 (USD 339,925 in 2014) and have been deducted from Other Administrative expenses for USD 308,212 (USD 386,291 in 2014).

Restricted share issues to related parties are disclosed in note 21.

23.4.3 Transactions with key management personnel

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

 

 

As at

31 December 2015

As at

31 December 2014

 

 

USD

USD

 

 

 

 

Short-term employee benefits

 

1,170,797

1,464,673

 

 

 

 

24 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 loans 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, foreign currency risk and liquidity risk in relation to the financial instruments held. 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.

24.1 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 interest rate risk as all significant loans and receivables have been issued with fixed interest rate, or to 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 2014 and 2013. 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.

24.1.1 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 (translation risk).

The Group is aware of its non US Dollar exposures but does not consider a hedging program to be needed currently. Raw materials and capital expenditure are primarily in US Dollars whilst the target revenue market is the USA. Any divergence from this would be considered by management with a view to putting cover in place.

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

Sensitivity analysis

All intercompany movements have been excluded from this sensitivity analysis. The following tables demonstrate the sensitivity to a reasonably possible change in the CAD exchange rate, 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.

In previous years the Group was exposed to movements in the CHF, following a change in the functional currency of the Swiss branch this is no longer a risk. The prior years' sensitivity analysis assumed a +/- 6% change of the USD/CHF exchange rate for the year. This percentage had been determined based on the average market volatility in exchange rates in the 24 months to 31 December 2015.

The sensitivity analysis assumes +/- 30% of the USD/CAD exchange rate of the previous 24 months is (2014: 8%).This percentage has been determined based on the average market volatility in exchange rates in the previous 24 months.

 

Year

Change in CHF rate

Effect on profit before tax

Effect on other comprehensive income

 

 

USD

USD

 

 

 

 

2015

-

-

-

 

-

-

-

 

 

 

 

2014

+6%

(337,512)

(337,512)

 

-6%

308,689

308,689

 

 

 

 

 

Year

Change in CAD rate

Effect on profit before tax

Effect on other comprehensive income

 

 

USD

USD

 

 

 

 

2015

+30%

(2,811,766)

(2,811,766)

 

-30%

5,048,460

5,048,460

 

 

 

 

2014

+8%

(198,715)

(198,715)

 

-8%

219,422

219,422

 

 

 

 

 

 

 

 

 

 

 

 

24.2 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.

Credit risk from balances with banks and financial institutions is not considered significant as the Group centrally manages the cash held in Luxembourg and has made placements with lower-risk counterparties mainly located in an A rating bank. Funding by the Luxembourg Holding company to the subsidiaries is limited to their current operational requirements.

 

24.2.1 Financial instruments and cash deposits

In 2013, the Group loan financial instruments were mainly represented by loan receivables owed by PRC.

The Management 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. The loan has been cancelled in 2014.

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

Trade and other receivables

The Group regularly reviews and assess the trade receivables for the recoverability. The Group has made no provision against overdue trade receivables as management are confident that they will be recovered in full. The Group considers the followings events as indicators of an impairment:

·

default of payments of the counterparty

·

financial difficulties of the counterparty

·

it becoming probable that the counterparty enter bankruptcy or other financial reorganisation

·

granting to the counterparty a concession that the Group will not otherwise consider

24.2.2 Ageing analysis of receivables

The Group regularly reviews and assess the trade receivables for the recoverability. The Group has made no provision against overdue trade receivables as management are confident that they will be recovered in full.

The Group receivables ageing list at 31 December 2015 has been partially collected during the 1st quarter of 2016. USD 1,350,000 was outstanding at the end of the 1st quarter as some of the pallets sent to a customer needed repairs during the 1st semester of 2016. The customer have confirmed payment following the repairs.

24.3 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 see Note 3.2.

Maturity Profile

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

31 December 2015

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

 

-

 

25,000

 

75,000

 

1,844,875

 

-

 

1,944,875

Bank borrowings

-

25,000

75,000

1,844,875

-

1,944,875

Current liabilities

-

-

-

 

-

 

Interest-bearing loans and borrowings

 

-

 

16,440

 

-

 

-

 

-

 

16,440

Bank overdrafts

-

-

-

-

-

-

Other loans and borrowings

 

-

 

16,440

 

-

 

-

 

-

 

16,440

Loans from other related parties

 

-

 

-

 

-

 

-

 

-

 

-

Trade and other payables

 

-

 

14,466,289

 

-

 

-

 

-

 

14,466,289

Trade payables

-

12,139,283

-

-

-

12,139,283

Payables to other related parties

 

-

 

103,602

 

-

 

-

 

-

 

103,602

Employee compensation payables

 

-

 

270,431

 

-

 

-

 

-

 

270,431

Other tax payables

-

423,531

-

-

-

423,531

Other payables

-

1,529,442

-

-

-

1,529,442

 

 

 

 

 

 

 

Total financial liabilities:

-

14,507,729

75,000

1,844,875

-

16,427,604

 

 

 

 

 

 

 

 

31 December 2014

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

-

-

-

2,053,541

-

2,053,541

Bank borrowings

-

-

-

2,053,541

-

2,053,541

Current liabilities

-

-

-

 

-

 

Interest-bearing loans and borrowings

 

-

 

28,573

 

-

 

-

 

-

 

28,573

Bank overdrafts

-

-

-

-

-

-

Other loans and borrowings

 

-

 

28,573

 

-

 

-

 

-

 

28,573

Loans from other related parties

 

-

 

-

 

-

 

-

 

-

 

-

Trade and other payables

 

-

 

6,354,090

 

-

 

-

 

-

 

6,354,090

Trade payables

-

4,752,320

-

-

-

4,752,320

Payables to other related parties

 

-

 

120,471

 

-

 

-

 

-

 

120,471

Employee compensation payables

 

-

 

258,111

 

-

 

-

 

-

 

258,111

Other tax payables

-

941,475

-

-

-

941,475

Other payables

-

281,713

-

-

-

281,713

 

 

 

 

 

 

 

Total financial liabilities:

-

6,382,663

-

2,053,541

-

8,436,204

 

24.4 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.

25 Capital management

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.

26 Subsequent events

Strategic alliance

On 1 April 2016, the Group entered into a strategic manufacturing agreement with Zhenshi Holding Group Company Limited of China ("Zhenshi"). Zhenshi is a major shareholder of China Jushi Co. Ltd. ("Jushi"), one of the largest manufacturers of fibreglass in the world, producing over 1.1 million tonnes of glass fibre annually. Fibreglass is one of the key raw materials used in the manufacture of RM2's BLOCKpal pallet. The initial term of the agreement is 10 years, renewable at the sole discretion of the Group. Concurrently with the execution of this agreement, the parties agreed to enter into an equipment lease agreement for a substantial portion of the Group's production capacities. The part of Machinery that is not transferred to Jushi is subject to further projects which may include future transfer to China or re-deployment in North America.

As the decision to move a substantial part of its production devices located in Canada to China has been made after 31 December 2015 and as the related effects of this event occurred afterwards, there is no impact on the classification and the value of the balance sheet items as of 31 December 2015.

The agreement provides for the mass production of the RM2 BLOCKpal pallet in Tongxiang, at a facility owned by Zhenshi Group Huamei New Materials Co., Ltd, adjacent to the principal Jushi glass fibre manufacturing plant. Initial production is expected to be deployed in Q1 2017 and will target circa 1.5 million pallets per annum subject to increase in the future. Per the agreement, RM2 committed to acquire a minimum number of pallets during the first year following the start of the production by Jushi and subsequent years. In function of the number of pallets produced, the first year (following the start of the production) financial commitment of the Group under the manufacturing agreement could not excess $90.0m. Pallets produced at the facility will initially be deployed with RM2's customers in North America and Europe.

This agreement should enable RM2 to address the projected volume demands of its clients whilst significantly reducing Cost per Unit. With the transfer of a substantial part of RM2's manufacturing assets to China, no further mass production of pallets is expected from April 2016 until the deliveries of pallets by Jushi to RM2, expected to occur in the first quarter of 2017.

The Group appointed Kevin Mazula as Chief Operating Officer in April 2016, to focus initially on overseeing the manufacturing relationship with Zhenshi.

 

For further details, please refer to the note Going Concern (see Note 3.2).

Financing

No later than 22 July, 2016, the Company, subject to the General Assembly's approval, will issue Convertible Preferred Shares for a minimum amount of USD 20.0m, at a price of GBP 0.35 each with a cumulative dividend of 9% per annum, in preference to any dividend on Ordinary Shares. The Convertible Preferred Shares may be redeemed by the Company on the fifth anniversary date of their issuance. The Convertible Preferred Shares owners have the right to convert these at a rate of 1:1 to Ordinary Shares, at any time at the option of the holder but after 30 June 2019. If the Company issues additional securities at a lower purchase price than the current Preferred Share conversion price, the conversion price will be adjusted accordingly. The Convertible Preferred Shares will each have one vote per share, subject to some limitations.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EASKEDDXKEEF
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.