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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksRenew Holdings Regulatory News (RNWH)

Share Price Information for Renew Holdings (RNWH)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 951.00
Bid: 943.00
Ask: 948.00
Change: 0.00 (0.00%)
Spread: 5.00 (0.53%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 951.00
RNWH Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

24 May 2011 07:00

RNS Number : 1010H
Renew Holdings PLC
24 May 2011
 



Renew Holdings plc

("Renew" or the "Group")

 

Interim results for the half year ended 31 March 2011

 

Renew, the specialist engineering and construction services Group, announces growth in revenue, operating profit and operating margin with the interim dividend maintained at 1.0p.

 

Financial Highlights

 

H1 2011

H1 2010

Revenue

£155.5m

£138.6m

+12%

Underlying operating profit

£2.2m

£1.7m

+32%

Adjusted earnings per share

3.11p

2.52p

+23%

Dividend per share

1.0p

1.0p

 

Note: Underlying operating profit and adjusted earnings per share are shown prior to exceptional items and amortisation charges.

Operational Highlights

 

·; Order book at 31 March 2011 up 16% at £334m (2010: £289m)

·; Operating margins increased to 1.4% (2010: 1.2%)

·; Specialist Engineering increased to 46% (2010: 41%) of revenue

·; Cash balance £4.7m (2010: £10.5m)

·; Amco integration progressing well

·; David Forbes appointed as non-executive director

·; Interim dividend maintained at 1.0p (2010: 1.0p)

 

Roy Harrison OBE, Chairman, commented:

 

"2011 is a transformational year for the Group as it repositions itself as a specialist provider of engineering support to UK infrastructure, particularly in the fields of Energy, Environmental and Rail. The Board is confident of delivering sustainable, profitable growth from our established position in key markets."

 

 

24 May 2011 

 

 

Chairman's Statement

 

In the six months ended 31 March 2011, the Group has recorded growth in revenue, operating profit and operating margin.

 

The acquisition of the Specialist Engineering company, Amco, combined with our withdrawal from non-specialist public spending building markets, has transformed Renew into a predominantly Specialist Engineering services provider with an increasing focus on areas of non-discretionary spend. These steps are in line with our established strategy and have broadened the Group's growth opportunities and strengthened its resilience in what remains a demanding economic climate.

 

Group operating profit, prior to amortisation and exceptional charges, increased to £2.2m in the period (2010: £1.7m), on revenue of £155.5m (2010: £138.6m). Operating margin was 1.4% (2010: 1.2%). Adjusted earnings per share was 3.11p (2010: 2.52p). The acquisition of Amco completed at the end of February and consequently the interim results include only one month of Amco's trading together with £1.3m of exceptional acquisition fees.

 

The Board is maintaining the interim dividend at 1.0p per share (2010: 1.0p) which will be paid on 4 July 2011 to shareholders on the register at 3 June 2011.

 

The Group's order book is £334m (2010: £289m), an increase of 16% on the same position one year ago. The value of potential future work which may arise from project frameworks is not included. The Group had a cash balance of £4.7m (2010: £10.5m) at the period end, with the reduction attributable to the Amco acquisition. The business remains cash generative and the Board expects the cash balance to increase in the second half of the financial year.

 

Renew's strategy is to continue to grow its Specialist Engineering activities both organically and with selective higher margin acquisitions. In the 2012 financial year, it is expected that Specialist Engineering will account for over 60% of revenue (2010: 44%) and more than 80% (2010: 69%) of operating profits, prior to central costs. Specialist Building will focus on our established target sectors in the South where we have both strong market position and expertise.

 

The integration of Amco is progressing well and in line with our expectations. The Board is pleased to announce that Amco's strategically important core frameworks with Network Rail have recently been renewed and extended to encompass a national service, including the South East region for the first time. The Group is integrating its existing rail business in the South with Amco to provide this extended service and accelerate growth within the Rail sector.

 

The Board is pleased to announce the appointment of David Forbes as a Non-executive director with effect from 1 June 2011. David has been a leading figure in corporate advisory services for many years, serving NM Rothschild & Son Limited from 1989 until 2010, most recently as a Managing Director in its Investment Banking division. He continues as a consultant to the firm. He brings a depth of corporate experience which complements the skills of the Board and will become Chair of the Remuneration Committee. David is also a Non-executive director of Vertu Motors plc and Chairman of Northern Ballet Theatre Limited.

 

The Group has secured its revenue for the financial year. Margins are expected to improve steadily, accompanied by growth in both revenue and operating profit, with associated cash generation. The Board has confidence in Renew's ability to build upon its key market positions and deliver strong financial performance.

 

Roy Harrison OBE

Chairman

24 May 2011

 

Chief Executive's Review

 

The established strategy of Renew to move the balance of its activities towards the Specialist Engineering business stream has seen significant progress during the period with over 60% of future revenue anticipated from this sector.

 

The Group is now well positioned to provide a nationwide multidisciplinary engineering service to maintain and develop infrastructure in the Energy, Environmental and Rail sectors. Our remaining Specialist Building activity is now focused in resilient and sustainable sectors in the South.

 

The confirmed order book at 31 March 2011 was £334m compared to £289m at 31 March 2010. Forecast revenue for the full financial year is secured.

 

Specialist EngineeringRenew focuses on the target markets of Energy (including Nuclear), Environmental and Rail. These markets offer strong growth opportunities and benefit from non-discretionary spend patterns, many governed by regulatory requirements, providing good visibility of sustainable earnings. Importantly, our ability to provide an integrated service including civil, mechanical and electrical engineering, supported by fabrication and machining capabilities, is a differentiator in these markets.

 

During the first half of the year, Specialist Engineering revenue was £71.3m (2010: £57.5m) and accounted for 46% of Group revenue (2010: 41%). The organic growth achieved in the period was 9%. Operating profit was £2.4m (2010: £1.9m) with an operating margin of 3.4% (2010: 3.2%). At 31 March 2011 the order book was £164m (2010: £84m) with £80m secured through non-discretionary frameworks.

 

Energy

 

Renew has an established presence in the nuclear, gas, coal, wind and hydro power generation sectors. Revenue in this sector is underpinned by 21 framework agreements primarily for non-discretionary engineering and maintenance works.

 

The Group works on nine licenced UK nuclear sites. Shepley Engineers has seen a 25% increase in resource requirements at Sellafield since the beginning of the financial year and remains the largest mechanical and electrical contractor at the site. A three year framework to undertake site remediation and decommissioning projects has recently been awarded in addition to an extension of the Multi Discipline Site Wide framework. Further works have also been awarded on the major Separation Area Ventilation and Evaporator D schemes. In addition to operations at Sellafield, Shepley Engineers has also further developed its presence at Springfields with the award of a £4m decommissioning project.

 

Amco has significant involvement across the energy sector including a presence at nine power stations. Framework agreements provide a core workload of maintenance and refurbishment tasks and provide access to larger projects. The renewable energy sector is a growing market. Amco has recently been awarded its second wind farm framework with a number of further opportunities identified.

 

Environmental

 

The Group specialises in flood alleviation, river and coastal defence and land remediation, where its work is underpinned by 13 frameworks.

 

In the Water sector, Northumbrian Water's ten year AMP5 framework, which was awarded in November 2010, provides the opportunity for the selected contractors and consultants to win work with an estimated total value of £1.5 billion. Additionally, the Group has four minor works and maintenance frameworks with Northumbrian Water and Scottish Water and is currently tendering a further four non-discretionary maintenance frameworks.

 

Amco's involvement in the Environment sector includes the provision of civil, mechanical and electrical engineering maintenance services for the Environment Agency under a number of frameworks. Specialist mining services are utilised under an ongoing engineering support agreement with Cleveland Potash which has recently been extended by the award of a shaft repair project.

 

Land remediation works are progressing well on the former St. Helier gas works site for the Royal States of Jersey. Work has also continued on a number of projects under the established National Grid framework, including the first cluster project near Manchester, which is the first large scale use of an in-house Soil Treatment Facility for multi-site remediation.

 

Rail

 

The Group has substantial expertise in providing civil, mechanical and electrical engineering services across the UK rail network where the focus is on infrastructure renewal, refurbishment and maintenance. Amco is a leading provider of minor works to Network Rail through a number of frameworks. These have recently been reawarded and extended to provide national coverage under the Building and Civils Delivery Partnership. These partnerships have a proposed spend of over £100m per annum for the three year term, with the option for a further two years extension.

 

The existing Renew rail business, YJL Infrastructure, is being integrated with Amco to service the increasing Network Rail requirements in London and the South East. This will also enable the further development of existing relationships with London Underground and train operating companies.

 

Our national presence in Rail provides the opportunity, outside of frameworks, to access individual capital projects. Recent examples include the £12m Newport Area Signalling Scheme, works at Warrington station and a bridge gauging project, the first of a series to provide improved clearance for freight trains. Amco is a market leader in tunnel refurbishment regularly carrying out projects for Network Rail and has recently completed work on the Whiteball Tunnel near Exeter.

 

Specialist Building

Specialist Building activity is now focused on the New Build Social Housing, High Quality Residential and Retail markets in the South. Specialist Building revenue was £83.1m (2010: £81.2m) in the period with a forward order book of £170m (2010: 205m), frameworks accounting for £84m (2010: £66m). Operating profit of £0.9m (2010: £0.8m) was recorded at a margin of 1.1% (2010: 1.0%).

 

During the period, three additional New Build Social Housing frameworks have been secured in the South East with London and Quadrant Housing Group, Estuary Housing and Connected Housing Group. A total of 12 frameworks now provide access to a £600m annual market spend. Following the award of £46m of work during the period, 100% of revenue for 2011 and 2012 is now secured. In High Quality Residential, work is progressing well on the major refurbishment projects in Mayfair and Belgravia with strong demand in the sector evidenced by a further £150m of identified opportunities. Building upon our 20 year relationship, two major projects have recently been completed for Tesco, with a further £20m of Retail contracts secured.

 

Summary

 

The acquisition of Amco and the decision to exit the non-specialist and discretionary public spending building market ensures the Group is focused on sectors where its specialist capabilities and experience continue to minimise the risks associated with the current highly competitive environment.

 

The Group's future revenue will be predominantly generated from its Specialist Engineering activities where organic growth opportunities in target markets are promising. Additionally, the Group will continue to look for suitable Specialist Engineering acquisitions which offer sustainable and attractive margins.

 

Brian May

Chief Executive

24 May 2011

 

Group income statement

for the six months ended 31 March 2011

 

Before exceptional items and amortisation of intangible assets

 

 

Exceptional items and amortisation of intangible assets

(see Note 3)

Before exceptional items and amortisation of intangible assets

 

Exceptional items and amortisation of intangible assets

(see Note 3)

 

Six months ended

31 March

Year ended

30 September

Note

2011

Unaudited

£000

2011

Unaudited

£000

2011

Unaudited

£000

*2010

Unaudited

£000

2010 Audited

£000

2010 Audited

£000

2010 Audited

£000

Group revenue from continuing activities

2

155,477

-

155,477

138,640

290,395

-

290,395

Cost of sales

(137,762)

-

(137,762)

(122,991)

(260,804)

-

(260,804)

Gross profit

17,715

-

17,715

15,649

29,591

-

29,591

Administrative expenses

(15,473)

(1,701)

(17,174)

(14,116)

(25,073)

(571)

(25,644)

Operating profit

2

2,242

(1,701)

541

1,533

4,518

(571)

3,947

Finance income

114

-

114

47

205

-

205

Finance costs

(99)

-

(99)

(31)

(41)

-

(41)

Other finance income/(charges) - defined benefit pension scheme

 

23

-

23

60

(119)

-

(119)

Profit before income tax

2

2,280

(1,701)

579

1,609

4,563

(571)

3,992

Income tax expense

4

(415)

135

(280)

(266)

(1,410)

154

(1,256)

Profit for the period attributable to equity holders of the parent company

 

1,865

(1,566)

299

1,343

3,153

(417)

2,736

Basic earnings per share

5

0.50p

2.24p

4.57p

Diluted earnings per share

5

0.48p

2.17p

4.37p

Proposed dividend

6

1.00p

1.00p

2.00p

 

 

 

 

* Operating profit for the six months ended 31 March 2010 is after charging £162,000 of amortisation cost.

 

 

 

 

 

Group statement of comprehensive income

Six months ended

Year ended

for the six months ended 31 March 2011

31 March

30 September

2011

2010

2010

Unaudited

Unaudited

Audited

£000

£000

 £000

Profit for the period attributable to equity holders of the parent company

299

1,343

2,736

Exchange movements in reserves

(200)

286

13

Movements in actuarial deficit

-

-

1,164

Movement on deferred tax relating to the defined benefit pension scheme

-

-

(338)

Total comprehensive income for the period attributable to equity holders of the parent company

99

1,629

3,575

 

 

 

Group statement of changes in equity

for the six months ended 31 March 2011

 

 

Called up

Share

Capital

Cumulative

Share based

Retained

Total

share

premium

redemption

translation

payments

earnings

equity

capital

account

reserve

adjustment

reserve

Unaudited

£000

£000

£000

£000

£000

£000

£000

At 1 October 2009

5,990

5,893

3,896

1,046

162

(5,658)

11,329

Transfer from income

statement for the period

 

1,343

 

1,343

Dividends paid

(1,196)

(1,196)

Recognition of share based payments

 

27

 

27

Exchange differences

286

286

At 31 March 2010

5,990

5,893

3,896

1,332

189

(5,511)

11,789

Transfer from income statement for the period

 

1,393

 

1,393

Dividends paid

(601)

(601)

Recognition of share based payments

 

28

 

28

Exchange differences

(273)

(273)

Actuarial gain recognised in pension scheme

 

1,164

 

1,164

Movement on deferred tax relating to the pension scheme

 

 

(338)

 

 

(338)

At 30 September 2010

5,990

5,893

3,896

1,059

217

(3,893)

13,162

Transfer from income statement for the period

 

299

 

299

Dividends paid

(1,196)

(1,196)

Recognition of share based payments

 

36

 

36

Exchange differences

(200)

(200)

At 31 March 2011

5,990

5,893

3,896

859

253

(4,790)

12,101

 

 

  

Group balance sheet

at 31 March 2011

31 March

30 September

2011

2010

2010

Unaudited

Unaudited

Audited

£000

£000

 £000

Non-current assets

Intangible assets -goodwill

24,805

9,558

9,558

-other

3,000

312

154

Property, plant and equipment

4,817

5,065

4,690

Retirement benefit assets

5,250

-

1,060

Deferred tax assets

3,547

3,920

3,283

41,419

18,855

18,745

Current assets

Inventories

8,464

8,547

8,570

Trade and other receivables

94,814

70,981

69,997

Current tax assets

35

44

169

Cash and cash equivalents

4,670

10,835

16,376

107,983

90,407

95,112

Total assets

149,402

109,262

113,857

Non-current liabilities

Borrowings

(10,000)

-

-

Obligations under finance leases

(246)

(2)

-

Retirement benefit obligations

-

(1,337)

-

Deferred tax liabilities

(1,365)

(233)

(424)

Provisions

(424)

(680)

(520)

(12,035)

(2,252)

(944)

Current liabilities

Borrowings

(5,000)

(339)

(131)

Trade and other payables

(118,916)

(93,814)

(98,175)

Obligations under finance leases

(125)

(10)

(6)

Current tax liabilities

(217)

(99)

(607)

Provisions

(1,008)

(959)

(832)

(125,266)

(95,221)

(99,751)

Total liabilities

(137,301)

(97,473)

(100,695)

Net assets

12,101

11,789

13,162

Share capital

5,990

5,990

5,990

Share premium account

5,893

5,893

5,893

Capital redemption reserve

3,896

3,896

3,896

Cumulative translation adjustment

859

1,332

1,059

Share based payments reserve

253

189

217

Retained earnings

(4,790)

(5,511)

(3,893)

Total equity

12,101

11,789

13,162

 

 

 

 

Group cashflow statement

for the six months ended 31 March 2011

Six months ended

Year ended

31 March

30 September

2011

2010

2010

Unaudited

Unaudited

Audited

£000

£000

 £000

Profit for the period

299

1,343

2,736

Amortisation of intangible assets

154

162

320

Depreciation

527

620

1,135

Loss/(profit) on sale of property, plant and equipment

25

(20)

(22)

Increase in inventories

(16)

(56)

(377)

Increase in receivables

(1,958)

(3,464)

(2,674)

Increase/(decrease) in payables

5,041

(383)

3,945

Current service cost in respect of defined benefit pension scheme

38

38

85

Cash contribution to defined benefit pension scheme

(1,562)

(1,014)

(2,451)

Expense in respect of share options

36

27

55

Financial income

(114)

(47)

(205)

Financial expenses

99

31

160

Interest paid

(99)

(31)

(41)

Income taxes paid

(417)

(111)

(229)

Income tax expense

280

266

1,256

Net cash inflow/(outflow) from operating activities

2,333

(2,639)

3,693

Investing activities

Interest received

114

47

205

Proceeds on disposal of property, plant and equipment

1,689

50

125

Purchases of property, plant and equipment

(186)

(347)

(560)

Acquisition of subsidiary net of cash acquired

(29,319)

-

-

Net cash outflow from investing activities

(27,702)

(250)

(230)

Financing activities

Dividends paid

(1,196)

(1,196)

(1,797)

New loan

15,000

-

-

Repayment of obligations under finance leases

(8)

(15)

(21)

Net cash inflow/(outflow) from financing activities

13,796

(1,211)

(1,818)

Net (decrease)/increase in cash and cash equivalents

(11,573)

(4,100)

1,645

Cash and cash equivalents at the beginning of the period

16,245

14,600

14,600

Effect of foreign exchange rate changes

(2)

(4)

-

Cash and cash equivalents at the end of the period

4,670

10,496

16,245

Bank balances and cash

4,670

10,835

16,376

Overdrafts

-

(339)

(131)

4,670

10,496

16,245

 

 

 

 

NOTES TO THE ACCOUNTS

 

Note 1 Basis of preparation

 

(a) The consolidated interim financial report for the six months ended 31 March 2011 and the equivalent period in 2010 have not been audited or reviewed by the Group's auditors. They do not comprise statutory accounts within the meaning of Section 435 of the Companies Act 2006. They have been prepared under the historical cost convention and on a going concern basis in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. This interim financial report does not comply with IAS34 "Interim Financial Reporting", which is not currently required to be applied for AIM companies. This interim report was approved by the Directors on 24 May 2011.

(b) The accounts for the year ended 30 September 2010 were prepared under IFRS and have been delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under Section 498(2) or (3) of the Companies Act 2006. In this report, the comparative figures for the year ended 30 September 2010 have been audited. The comparative figures for the period ended 31 March 2010 are unaudited.

 

(c) For the year ending 30 September 2011, the following new accounting standard, which has been adopted by the EU, applies and has been implemented for this interim financial report.

 

 

IFRS 3 (amendment) "Business Combinations"

 

The amendment to this standard requires costs associated with an acquisition to be charged to the income statement rather than being capitalised.

 

(d) The Directors are satisfied that the Group has adequate resources to continue in operational existence for the foreseeable future.

 

This interim statement is being sent to all shareholders and is also available upon request from the Company Secretary, Renew Holdings plc, Yew Trees, Main Street North, Aberford, West Yorkshire LS25 3AA, or via the website www.renewholdings.com.

 

  

Note 2 Segmental analysis

Operating segments have been identified based on the internal reporting information provided to the Group's Chief Operating Decision Maker. From such information, Specialist Building and Specialist Engineering have been determined to represent operating segments.

 

Six months ended

31 March

Year ended

30 September

2011

2010

2010

Unaudited

Unaudited

Audited

Revenue is analysed as follows:

£000

£000

 £000

Specialist Building

83,079

81,155

163,134

Specialist Engineering

71,338

57,469

127,382

Inter segment revenue

(60)

-

(191)

Segment revenue

154,357

138,624

290,325

Central activities

1,120

16

70

Group revenue from continuing operations

155,477

138,640

290,395

 

 

 

 

Before exceptional items and amortisation of intangible assets

2011

£000

 

Exceptional items and

amortisation of intangible assets

2011

£000

Six months ended

31 March

Before exceptional items and

amortisation of intangible assets

2010

£000

 

Exceptional items and

amortisation of intangible assets

2010

£000

 

Year ended

30 September Audited

2010

£000

Unaudited

2011

£000

Unaudited

*2010

£000

Analysis of operating profit

Specialist Building

938

-

938

782

1,836

-

1,836

Specialist Engineering

2,397

-

2,397

1,853

4,160

-

4,160

Segment operating profit

3,335

-

3,335

2,635

5,996

-

5,996

Central activities

(1,093)

(1,701)

(2,794)

(1,102)

(1,478)

(571)

(2,049)

Operating profit

2,242

(1,701)

541

1,533

4,518

(571)

3,947

Net financing income

38

-

38

76

45

-

45

Profit before income tax

2,280

(1,701)

579

1,609

4,563

(571)

3,992

 

*Operating profit for the six months ended 31 March 2010 is after charging £162,000 of amortisation cost.

Note 3 Exceptional items and amortisation of intangible assets

 

Six months ended

Year ended

31 March

30 September

2011

2010

2010

Unaudited

Unaudited

Audited

£000

£000

£000

Acquisition costs

1,347

-

-

Additional provision in respect of OFT fine

200

-

251

Total exceptional items

1,547

-

251

Amortisation of intangible assets

154

162

320

1,701

162

571

 

Redundancy and restructuring costs of £3.5m announced in March 2011 will be charged in the second half of the 2011 financial year following the completion of consultation exercises.

 

 

 

Note 4 Income tax expense

 

Six months ended

Year ended

31 March

30 September

2011

2010

2010

Unaudited

Unaudited

Audited

 

£000

£000

 £000

Current tax:

UK corporation tax on profits for the period

(75)

(89)

(551)

Adjustments in respect of previous periods

-

-

(39)

Total current tax

(75)

(89)

(590)

Deferred tax

(205)

(177)

(666)

Income tax expense

(280)

(266)

(1,256)

 

The Group has unused tax losses available to carry forward against future taxable profits, although a substantial element of these losses relates to activities which are not forecast to generate the level of profits needed to utilise these losses. A related deferred tax asset of £2,466,000 (2010: £2,855,000) has been recognised to the extent considered reasonable by the Directors.

Note 5 Earnings per share

6 months ended 31 March

Year ended 30 September

2011

 

2010

2010

Unaudited

 

Unaudited

Audited

Earnings

EPS

DEPS

Earnings

EPS

DEPS

Earnings

EPS

DEPS

£000

Pence

Pence

£000

Pence

Pence

£000

Pence

Pence

Earnings before exceptional costs and amortisation

 

1,865

3.11

2.97

 

1,505

2.52

2.43

3,153

5.26

5.04

Exceptional costs and amortisation

 

(1,566)

(2.61)

(2.49)

 

(162)

(0.28)

(0.26)

(417)

(0.69)

(0.67)

Basic earnings per share

 

299

0.50

0.48

 

1,343

2.24

2.17

2,736

4.57

4.37

Weighted average number of shares

59,899

62,803

59,899

61,928

59,899

62,584

 

The dilutive effect of share options is to increase the number of shares by 2,904,000 (March 2010: 2,029,000; September 2010: 2,685,000) and reduce the basic earnings per share by 0.02p (March 2010: 0.07p; September 2010: 0.20p).

 

 

 

Note 6 Dividends

The proposed interim dividend is 1.0p per share (2010: 1.0p). This will be paid out of the Company's available distributable reserves to shareholders on the register on 3 June 2011, payable on 4 July 2011. In accordance with IAS 1, dividends are recorded only when paid and are shown as a movement in equity rather than as a charge in the income statement.

  

 

Note 7 Acquisition of subsidiary

 

On 23 February 2011, the Company acquired the whole of the issued share capital of Amco Group Holdings Limited ("Amco") for a consideration of £27.1m, of which £20.9m was paid in cash and £6.2m in deferred consideration.

 

The value of the assets and liabilities of Amco at the date of acquisition were:

 

Book value

Adjustments

Fair value

£000

£000

 £000

Non-current assets

Intangible assets -goodwill

-

15,247

15,247

-other

-

3,000

3,000

Property, plant and equipment

1,571

611

2,182

Retirement benefit assets

2,628

-

2,628

Deferred tax assets

212

52

264

4,411

18,910

23,321

Current assets

Inventories

10

-

10

Trade and other receivables

22,945

-

22,945

22,955

-

22,955

Total assets

27,366

18,910

46,276

Non-current liabilities

Obligations under finance leases

(248)

-

(248)

Deferred tax liabilities

(736)

-

(736)

(984)

-

(984)

Current liabilities

Borrowings

(2,266)

-

(2,266)

Trade and other payables

(15,561)

(201)

(15,762)

Obligations under finance leases

(125)

-

(125)

Current tax liabilities

(86)

-

(86)

(18,038)

(201)

(18,239)

Total liabilities

(19,022)

(201)

(19,223)

Net assets

8,344

18,709

27,053

 

Goodwill of £15,247,000 arises on acquisition and will be reviewed for impairment one year after the acquisition as permitted by IFRS 3. The goodwill is attributable to the expertise and workforce of the acquired business. Other intangible assets, provisionally valued at £3,000,000, representing contractual rights, were also acquired and will be amortised over their useful economic life in accordance with IFRS 3. Amortisation of these intangible assets will commence from April 2011.

 

The value of freehold land and buildings acquired with Amco and included in property, plant and equipment has been increased from £969,000 to £1,580,000 as a result of a fair value adjustment. The freehold land and buildings were independently valued by King Sturge LLP on 4 November 2010. The freehold land and buildings were sold for £1,580,000 to a company controlled by Amco's previous owners as part of the deferred consideration settlement on 23 February 2011. At the same time, the remainder of the deferred consideration was settled following the receipt of a debt due to Amco by a company controlled by Amco's previous owners.

 

  

 

Note 8 Amco Group Holdings Limited

 

In compliance with AIM Rules 18 and 19, the unaudited interim consolidated financial statements for the six months ended 31 March 2011 for Amco Group Holdings Limited are presented below:

 

Amco Group Holdings Limited

Income statement

 

Six months ended

31 March

2011

Unaudited

£000

2010

Unaudited

£000

Revenue from continuing activities

38,863

37,425

Cost of sales

(34,906)

(31,584)

Gross profit

3,957

5,841

Administrative expenses

(2,637)

(1,823)

Operating profit

1,320

4,018

Finance costs

(8)

(22)

Profit before income tax

1,312

3,996

Income tax expense

(196)

(1,100)

Profit for the period attributable to equity holders of the parent company

1,116

2,896

 

 

 

Amco Group Holdings Limited

Statement of comprehensive income

Six months ended

31 March

2011

2010

Unaudited

Unaudited

£000

£000

Profit for the period attributable to equity holders of the parent company

1,116

2,896

Gain recognised in the pension schemes

236

26

Movement on deferred tax relating to the defined benefit pension scheme

(68)

-

Total comprehensive income for the period attributable to equity holders of the parent company

1,284

2,922

 

 

 

 

 

Amco Group Holdings Limited

Statement of changes in equity

 

 

Called up

Retained

Total

share

earnings

equity

capital

Unaudited

£000

£000

£000

At 1 October 2009

450

10,391

10,841

Transfer from income

statement for the period

 

2,896

 

2,896

 

Actuarial gain recognised in pension scheme

 

26

 

26

 

Total comprehensive income for the period

 

-

 

2,922

 

2,922

Transactions with owners, recorded directly into equity

Bonus shares issued

8,000

(8,000)

-

Repurchase of own shares

(8,000)

-

(8,000)

Total contribution to owners

-

(8,000)

(8,000)

At 31 March 2010

450

5,313

5,763

Transfer from income statement for the period

 

2,133

 

2,133

 

Actuarial gain recognised in pension scheme

 

75

 

75

 

Movement on deferred tax relating to the pension scheme

 

 

(21)

 

 

(21)

At 30 September 2010

450

7,500

7,950

Transfer from income statement for the period

 

1,116

 

1,116

 

Actuarial gain recognised in pension scheme

 

236

 

236

Movement on deferred tax relating to the pension scheme

 

(68)

 

(68)

At 31 March 2011

450

8,784

9,234

 

 

 

Amco Group Holdings Limited Balance sheet

31 March

2011

2010

Unaudited

Unaudited

£000

£000

Non-current assets

Property, plant and equipment

589

1,285

Retirement benefit assets

2,828

2,306

Deferred tax assets

212

249

3,629

3,840

Current assets

Inventories

10

68

Trade and other receivables

25,591

17,787

Current tax assets

-

41

Cash and cash equivalents

-

214

25,601

18,110

Total assets

29,230

21,950

Non-current liabilities

Obligations under finance leases

(246)

-

Deferred tax liabilities

(735)

(646)

(981)

(646)

Current liabilities

Borrowings

(1,929)

(400)

Trade and other payables

(16,798)

(15,141)

Obligations under finance leases

(125)

-

Current tax liabilities

(163)

-

(19,015)

(15,541)

Total liabilities

(19,996)

(16,187)

Net assets

9,234

5,763

Share capital

450

450

Retained earnings

8,784

5,313

Total equity

9,234

5,763

 

 

Amco Group Holdings Limited

Cashflow statement

Six months ended

31 March

2011

2010

Unaudited

Unaudited

£000

£000

Profit for the period

1,116

2,896

Depreciation

60

37

Profit on sale of property, plant and equipment

(611)

-

Decrease/(increase) in inventories

24

(14)

Decrease/(increase) in receivables

77

(1,665)

(Decrease)/increase in payables

(2,144)

1,045

Cash contribution to defined benefit pension scheme

(263)

(355)

Financial expenses

8

22

Interest paid

(8)

(22)

Income taxes paid

(808)

(1,225)

Income tax expense

196

1,100

Net (outflow)/inflow from operating activities

(2,353)

1,819

Investing activities

Proceeds on disposal of property, plant and equipment

1,580

-

Purchases of property, plant and equipment

(330)

(23)

Net cash inflow/(outflow) from investing activities

1,250

(23)

Financing activities

Inception of hire purchase

330

-

Bank, funding and other loans

(8)

(633)

Repurchase of own shares

-

(8,000)

Net cash inflow/(outflow) from financing activities

322

(8,633)

Net decrease in cash and cash equivalents

(781)

(6,837)

Cash and cash equivalents at the beginning of the period

(1,148)

6,651

Cash and cash equivalents at the end of the period

(1,929)

(186)

Bank balances and cash

-

214

Overdrafts

(1,929)

(400)

(1,929)

(186)

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR SESFEDFFSEEI
Date   Source Headline
9th Apr 20247:00 amRNSAcquisition of Route One
2nd Apr 20247:00 amRNSH1 Update, Directorate Change & Notice of Results
28th Feb 20247:59 amRNSHolding(s) in Company
30th Jan 202411:39 amRNSResult of AGM
30th Jan 20247:00 amRNSAGM Statement
21st Dec 202310:29 amRNSHolding(s) in Company
21st Dec 20237:00 amRNSAnnual Report & Accounts and Notice of AGM
20th Dec 202311:47 amRNSIssue of Equity
19th Dec 20235:12 pmRNSExercise of Options
8th Dec 20231:38 pmRNSDirector/PDMR Shareholding
28th Nov 20237:00 amRNSFinal Results
7th Nov 202311:00 amRNSNotice of Results
27th Oct 20237:00 amRNSAcquisition of TIS
2nd Oct 20237:00 amRNSYear End Trading Update
25th Sep 20233:33 pmRNSHolding(s) in Company
4th Sep 20233:57 pmRNSHolding(s) in Company
15th Aug 202310:00 amRNSHolding(s) in Company
15th Jun 20233:16 pmRNSHolding(s) in Company
16th May 20237:00 amRNSHalf-year Report
3rd Apr 20237:00 amRNSH1 Trading Update & Notice of Results
21st Mar 202312:07 pmRNSDirector/PDMR Shareholding
10th Mar 20237:00 amRNSIssue of Equity & Director Dealing
1st Feb 202312:20 pmRNSResult of AGM
1st Feb 20237:00 amRNSAGM Statement
10th Jan 20231:39 pmRNSDirector/PDMR Shareholding
23rd Dec 20227:00 amRNSDirector/PDMR Shareholding
22nd Dec 20227:00 amRNSAnnual Report & Accounts and Notice of AGM
21st Dec 20227:00 amRNSDirector/PDMR Shareholding
8th Dec 202212:16 pmRNSDirector/PDMR Shareholding
29th Nov 20227:00 amRNSAcquisition of Enisca
29th Nov 20227:00 amRNSFinal Results
10th Nov 20227:00 amRNSNotice of Results
1st Nov 20227:00 amRNSAppointment of Non-Executive Director
3rd Oct 20227:00 amRNSYear End Trading Update
29th Sep 20224:24 pmRNSDirector/PDMR Shareholding
21st Sep 202212:40 pmRNSDirector/PDMR Shareholding
13th Sep 20224:19 pmRNSDirector / PDMR Shareholding
15th Aug 20227:00 amRNSAppointment of Non-Executive Director
17th May 20227:00 amRNSDirectorate Change
17th May 20227:00 amRNSHalf-year Report
1st Apr 20227:00 amRNSH1 Trading Update
10th Mar 20227:00 amRNSDirectorate Change
26th Jan 202212:02 pmRNSResult of AGM
26th Jan 20227:00 amRNSAGM Statement
19th Jan 20225:09 pmRNSDirector/PDMR Shareholding
21st Dec 20217:00 amRNSAnnual Report & Accounts and Notice of AGM
16th Dec 20217:00 amRNSIssue of Equity & Director Dealing
9th Dec 20217:00 amRNSDirectorate Change
9th Dec 20217:00 amRNSFinal Results
6th Dec 20215:01 pmRNSFinal Results Revised Date

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.