The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksTAX.L Regulatory News (TAX)

  • There is currently no data for TAX

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

27 Sep 2013 07:00

RNS Number : 0627P
Eco City Vehicles PLC
27 September 2013
 



27 September 2013

 

Eco City Vehicles PLC

("Eco City", "ECV", "the Company" or "the Group")

 

Results for the six months ended 30 June 2013

 

Eco City Vehicles PLC, the co-developer and supplier of the London licensed Mercedes Vito taxi, is pleased to announce its results for the six months ended 30 June 2013.

 

Financial highlights

 

· Revenues rose by 3.9% to £17.0m (H1 2012: £16.4m), reflecting strong growth in parts sales, higher revenue from used vehicle sales, and licence fees from increased vehicle production

· Gross margin increased significantly to 16.4% (H1 2012: 13.9%), reflecting a change in sales mix towards higher margin activity (parts, licence fees), and stronger vehicle sales margins, particularly on used vehicles

· Net loss reduced by £0.2m to £0.3m (H1 2012: £0.5m loss)

· EBITDA before non-recurring items increased to of £0.5m (H1 2012: £0.3m)

· Non-recurring items amounted to £0.5m due mainly to warranty-related costs incurred to resolve legacy issues. Total warranty-related costs amounted to £439k (H1 2012: £46k), of which £349k is considered non-recurring

· Cash and cash equivalents increased to £0.9m (H1 2012: £0.5m) reflecting a significant improvement in operating cash inflow, which was £0.4m (H1 2012: £0)

 

Operating highlights

 

· New taxi sales amounted to £10.6m (H1 2012: £11.0m) while used vehicle sales rose to £2.9m (H1 2012: £2.8m)

· Vito new vehicles units sold decreased by 13 to 299 units (H1 2012: 312). Year on year new Vito registrations were up by 4% due to the building of a new fleet

· Vito has now captured approximately 10% of the total estimated on the road London licensed taxi fleet of 21,000 since its launch in August 2008 (H1 2012 7%)

· Launched a rental fleet of licensed taxis as the first part of a diversification strategy under new chief executive Trevor Parker

· Appointed Jonathan Moritz as Finance Director in June 2013 and strengthened operational management team across Group's sales, parts and service activities

 

Outlook

 

· Current trading in line with management expectations

· Demand for new and used vehicles in the second half is encouraging with September setting an all-time record for new Vito registrations in a single month amid growing recognition of its premium quality and brand

 

Commenting on the results, Trevor Parker, Chief Executive, said: "I am pleased with these results which reflect some of the benefits of the operational changes made during the first half and also the entire ECV team's efforts to step-up their engagement with core customers and partners. As a result we have delivered a resilient first half result with strong operational cash flows, higher gross margins and EBITDA before non-recurring items whilst dealing with warranty-related legacy issues. These figures also point to an improvement in the quality of earnings and keep us on track for a solid outcome for 2013 while establishing a strong platform for long term growth."

 

Enquiries:

 

Eco City Vehicles plc

Trevor Parker, Chief Executive Officer

Jonathan Moritz, Finance Director

+44 20 7377 2182

Luther Pendragon

Neil Thapar, Alexis Gore

+44 20 7618 9100

Numis Securities Limited

Stuart Skinner (Nominated Adviser)

+44 20 7260 1000

David Poutney (Corporate Broker)

 

 

Chief Executive's Review

 

Overview

 

The Group is pleased to report a solid first half result, driven by continued growth in overall turnover, significantly higher gross margins and a further improvement in underlying operating profits before non-recurring costs.

 

The star performers during the period were the vehicle parts division, which saw robust growth in demand and a solid increase in licensing fees from ECV's vehicle technology subsidiary One80 Ltd ("One80") as Mercedes-Benz continued to increase production of the Vito London licensed taxi in Coventry, UK.

 

The results also reflect the positive impact of operational measures taken to strengthen the Group's performance across its core activities while developing a long term growth strategy that builds on the Group's 35 year track record of serving London's licensed taxi trade.

 

A number of operational measures were implemented to improve performance across the business including cost efficiencies, and a greater emphasis on marketing and customer support.

 

The net loss was impacted by costs taken to address warranty-related legacy issues, which amounted to £439k, of which £349k is considered to be non-recurring, compared with £46k in H1 2012.

Strategy

 

Following a strategic review of the business, it is evident that the market growth opportunity for the Group remains large. The Vito taxi accounts for approximately 10% of the total 21,000 licensed "black cabs" in London, according to Transport for London data. In addition, London's fleet of private hire taxis is estimated at approximately 40,000.

 

The Group plans to deliver long term growth by diversifying into new vertical markets in the London taxi sector as well as by providing a wider range of products and services for its core customers. These steps include:

 

· Creation of a significant taxi rental fleet - a significant number of London "black cabs" are estimated to be rented

· Provision of a comprehensive one-stop service delivering insurance, finance and technology based marketing solutions to the taxi trade

· Expansion of Mercedes-Benz Light Commercial Vehicle franchise and Mercedes-Benz -approved Bodyshop

· Roll out of a Service24 rapid response repair and service for other time-critical commercial vehicle users including emergency services

 

Operational Review

 

Total group revenues were 3.9% higher than last year at £17.0m (H1 2012: £16.4m) with gross margin significantly increased to 16.4% (H1 2012: 13.9%) partially due to a change in sales mix towards higher margin activity (parts, licence fees), and partially to stronger vehicle margins, particularly on used vehicles.

 

The Group improved its EBITDA performance before non-recurring items, to £0.5m (H1 2012: EBITDA £0.3m), and reduced its net loss to £0.3m (H1 2012: net loss £0.5m), primarily due to stronger margins in the vehicle sales division, particularly from better quality used vehicles, and from the volume growth in parts business.

 

Taxi Sales

 

Vehicle sales increased to £2.9m (H1 2012: £2.8m) and gross margin rose to 7.9% (H2 2012: 3.0%). Much of this was driven by receiving a higher proportion of Vito Euro 4 models, rather than old-style Manganese-Bronze (LTI) vehicles, as part exchanges against new sales.

 

Vito new vehicles units sold decreased by 13 to 299 units (H1 2012: 312). Year on year new Vito registrations were up by 4% due to the building of a new fleet.

 

Taxi rental fleet

 

As part of the diversification strategy outlined above, the Group has launched an initial 15-vehicle rental fleet of new Vito taxis. These have already been contracted to taxi drivers as the Group received a rapid response from cabbies. ECV's status as a main dealer alongside its reputation for providing high quality service and repairs to all major rental taxi fleets, has led to strong demand. As a result the fleet is expected to expand significantly by the end of this year following a funding agreement signed with a leading UK asset financing institution in September 2013, as set out below in Post Period Developments.

 

After Sales Division - Parts and Service

 

Parts sales grew 69% to £1.8m (H1 2012 revised: £1.1m), boosted by an improved distribution networks. Gross margin increased slightly from 21% to 22%.

 

Service and bodyshop sales decreased to £0.8m (H1 2012 revised: £0.9m). After a concerted marketing effort there are signs that LTI service customers are returning. The Group is also at an advanced stage of obtaining Mercedes-Benz bodyshop approval, which the Board expects will open up substantial new opportunities.

 

One80

 

One80, the Group's 76.6% owned subsidiary, which owns the intellectual property rights to the rear wheel steer technology used on the Vito taxi, saw improved trading due to increased unit conversions to 263 (H1 2012: 227 units). This drove a rise in EBITDA to £0.3m (H1 2012: £0.2m), but non-recurring warranty-related costs caused a net loss of £0.2m (H1 2012: £0). Amortisation and depreciation of £0.1m (H1 2012: £0.2m) was incurred mainly due to amortisation of the development costs for the new Euro 5 model.

 

Non-recurring items

 

Non-recurring items amounted to £0.5m of which £349km relates to warranty-related costs and provisions to resolve legacy issues on the rear wheel turning system. Total warranty-related costs amounted to £439k (H1 2012: £46k), of which £349k is considered non-recurring. The non-recurring costs were incurred in servicing and upgrading specific elements of the rear wheel steer system, which have been redeveloped for future production. The remainder relates to restructuring costs, including related legal and consultancy fees.

 

Finance income & Costs

 

The Group's finance costs of £0.1m have fallen (H1 2012: £0.2m) due to the disposal of the Group property in Coventry in December 2012, and the repayment of the related mortgage.

 

Inventory

 

Inventory levels remained at £1.9m (H1 2012: £1.9m) at June 2013. The Group continues to limit its exposure to used LTI stock with the majority of vehicles sold to the trade. Demand for used Mercedes-Benz Vito taxis remains solid resulting in a quick stock turn and resultant low stock levels.

 

Cash balances and funding

 

Cash balances at 30 June 2013 amounted to £0.9m (H1 2012: £0.5m) with net debt of £0.7m decreasing by £2.9m since 30 June 2012 and by £0.2m since 31 December 2012. The business's operating cash performance was excellent with inflow of £0.4m. The fall in net debt since last year was mainly due to repayment of the loan following the sale of the Coventry property in December 2012 and the repayment of the related mortgage.

 

In May the business reached cumulative EBITDA of £1.0m from 1 September 2012, triggering the start of repayments of its various related party funding debts, as detailed in the announcement dated 7 September 2012.

 

Post Period developments

 

In September 2013 Mercedes-Benz Financial Services UK Ltd ("MBFS") renewed and increased the Group's facilities from £5.75m to £6.75m. The terms of the new facilities are in line with the previous facilities and will enable the Group to order additional taxis from Mercedes-Benz when required. The increase will enable the group to grow its own fleet of vehicles for rental.

 

In order to facilitate the extension of this stocking facility, KPM-UK Taxi Plc Discretionary Pension Scheme (the "Pension Scheme"), whose beneficiaries are Peter DaCosta, Michael Troullis and Keith Marder (all shareholders of the Group and Peter DaCosta is also a director of the Group) has agreed a letter of subordination addressed to MBFS in relation to a total of £0.9m (the "Subordinated Pension Loan"), out of a total outstanding loan balance of £1.2m to the Pension Scheme as at 31 July 2013.

 

In September 2013 the business also secured a further £1.0m of new funding from a leading asset-based lender, to further develop its rental fleet.

 

Contingent Liability

 

A provision of £0.4m has been recognised for warranty-related costs on vehicles sold in the past 5 years.

 

The business is currently in discussions with several of its key suppliers on potential warranty-related vehicle upgrade programmes. There remains significant uncertainty over the structure of these programmes, and therefore over their cost, and how that cost will be borne by the various parties involved.

 

Based on the outcome of these discussions, which is uncertain as of the date of the accounts, the directors are of the view that there is a contingent liability for the upgrade programmes of up to £0.7m in addition to amounts already provided for warranty-related costs, in the event that the Company is unable to reach agreement with the relevant parties involved.

 

Board changes

 

On 2 April 2013 the Group announced the appointment of a new Chief Executive Officer ("CEO"), Trevor Parker. At the same time Jeremy Fenn, a Non-Executive Director resigned from the board and was replaced by Peter DaCosta, who moved from his former role as CEO.

 

The recruitment of a permanent Finance Director, Jonathan Moritz, was announced on 21 June 2013 to replace Ran Oren, who stepped down as Interim Finance Director.

 

Outlook

 

We are encouraged by the growth in revenues and underlying operating profits in the first half. Trading in the second half is in line with management expectations and demand for new vehicles was particularly strong in September, which achieved an all time monthly record for new Vito registrations. Gross margins remain firm and the parts supply business continues to see buoyant trading.

 

In addition, the new executive management team moved quickly to address warranty-related legacy issues and to develop a new growth strategy based on a diversification into complementary segments through acquisitions and organic expansion as appropriate.

 

These strategic steps, together with ECV's already entrenched market position in the London taxi trade mean that the Group is well placed to deliver long term growth and head off expected competition from new entrants to the London market from early next year. Since its launch in 2008 the Vito taxi has enjoyed considerable success in building a market share of approximately 10% of the London licenced taxi sector. This is a significant achievement in itself but also highlights the scale of the remaining market opportunity available for ECV to attack in the future.

 

 

 

Trevor Parker

Chief Executive Officer

 

INDEPENDENT REVIEW REPORT TO ECO CITY VEHICLES PLC

Introduction

We have been engaged by the Company to review the financial information in the half-yearly financial report for the six months ended 30 June 2013 which comprises a consolidated statement of comprehensive income, consolidated statement of financial position, consolidated statement of changes in equity, consolidated statement of cashflows and related notes.

 

We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the financial information.

 

Directors' responsibilities

The interim report, including the financial information contained therein, is the responsibility of and has been approved by the directors. The directors are responsible for preparing the interim report in accordance with the rules of the London Stock Exchange for companies trading securities on AIM which require that the half-yearly report be presented and prepared in a form consistent with that which will be adopted in the company's annual accounts having regard to the accounting standards applicable to such annual accounts.

 

Our responsibility

Our responsibility is to express to the Company a conclusion on the financial information in the half-yearly financial report based on our review.

 

Our report has been prepared in accordance with the terms of our engagement to assist the Company in meeting the requirements of the rules of the London Stock Exchange for companies trading securities on AIM and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability

 

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, ''Review of Interim Financial Information Performed by the Independent Auditor of the Entity'', issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the financial information in the half-yearly financial report for the six months ended 30 June 2013 is not prepared, in all material respects, in accordance with the rules of the London Stock Exchange for companies trading securities on AIM.

 

Malcolm Thixton (senior statutory auditor)

For and on behalf of BDO LLP, statutory auditor

Southampton

United Kingdom

Date: 27 September 2012

 

BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).

 

 

eco city vehicles plc

Consolidated Statement of Comprehensive Income

For the period ended 30 June 2013

 

 

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

Notes

£000

£000

£000

Revenue

16,995

16,353

30,362

Cost of sales

(14,201)

(14,080)

(26,057)

Gross profit

2,794

2,273

4,405

Administrative expenses

(3,321)

(3,004)

(5,758)

Other income

335

335

719

Profit/(loss) from operations before non-recurring items

313

36

176

Non-recurring items

3

(506)

(432)

(810)

Loss from operations

(193)

(396)

(634)

Finance costs

4

(108)

(186)

(363)

Loss before taxation

(301)

(582)

(997)

Taxation

 -

33

33

Loss for the period and total comprehensive loss

(301)

(549)

(964)

Loss for year attributable to owners of parent

(263)

(515)

(944)

Non-controlling interest

(38)

(34)

(20)

(301)

(549)

(964)

Loss per share

Pence

Pence

Pence

Basic and diluted losses per share :

5

(0.06)

(0.15)

(0.21)

Non-IFRS measure - Earnings before interest, depreciation & amortisation

Loss before taxation

(301)

(582)

(997)

Non-Recurring items

506

432

810

Finance costs

108

186

363

Depreciation & amortisation

230

289

631

EBITDA before non-recurring items

543

325

807

 

 

 

eco city vehicles plc

Consolidated statement of financial position

As at 30 June 2013

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

Assets

Notes

£000

£000

£000

Non current

Property, plant and equipment

1,218

2,264

637

Intangible assets

739

1,060

864

Goodwill

1,420

1,420

1,420

Total non-current assets

3,377

4,744

2,921

Current

Inventories

1,911

1,923

4,138

Trade and other receivables

2,063

2,644

1,942

Cash and cash equivalents

907

453

591

Total current assets

4,881

5,020

6,671

Total assets

8,258

9,764

9,592

Equity and liabilities

Equity

Equity attributable to owners of the parent:

Share capital

4,692

3,343

4,565

Share premium

3,177

2,796

3,070

Shares to be issued

 -

324

189

Reverse acquisition reserve

(1,709)

(1,709)

(1,709)

Retained deficit

(5,961)

(5,414)

(5,697)

199

(660)

418

Non-controlling interest

15

53

53

Total equity

214

(607)

471

Current liabilities

Borrowings

6

674

1,827

492

Trade and other payables

5,674

6,495

6,843

Provisions

367

191

221

Total current liabilities

6,715

8,513

7,556

Non-current liabilities

Borrowings

6

998

1,858

1,096

Trade and other payables

331

 -

469

Total non-current liabilities

1,329

1,858

1,565

Total liabilities

8,044

10,371

9,121

Total equity and liabilities

8,258

9,764

9,592

 

eco city vehicles plc

Consolidated statement of changes in equity - unaudited

As at 30 June 2013

Total

attributable

Reverse

Shares

to equity

Non-

Share

Share

acquisition

to be

Retained

holders

Controlling

Total

capital

premium

reserve

issued

deficit

of Parent

Equity

Equity

£000

£000

£000

£000

£000

£000

£000

£000

At 1 January 2012

3,343

2,796

(1,709)

324

(4,866)

(112)

87

(25)

Loss for the period

 -

 -

 -

 -

(515)

(515)

(34)

(549)

Share based payment

 -

 -

 -

 -

(33)

(33)

 -

(33)

At 30 June 2012

3,343

2,796

(1,709)

324

(5,414)

(660)

53

(607)

Total comprehensive loss

 -

 -

 -

 -

(429)

(429)

14

(415)

Issue of share capital

1,222

611

 -

 -

 -

1,833

 -

1,833

One80 Limited Acquisition

 -

 -

 -

 -

14

14

(14)

 -

Transaction costs

 -

(337)

 -

 -

 -

(337)

 -

(337)

Shares to be issued

 -

 -

 -

(135)

135

 -

 -

 -

Share based payment

 -

 -

 -

 -

(3)

(3)

 -

(3)

At 31 December 2012

4,565

3,070

(1,709)

189

(5,697)

418

53

471

Loss for the period

 -

 -

 -

 -

(263)

(263)

(38)

(301)

Issue of share capital

127

107

 -

 -

 -

234

 -

234

Shares to be issued transfer

 -

 -

 -

(189)

 -

(189)

 -

(189)

Share based payment

 -

 -

 -

 -

(1)

(1)

 -

(1)

At 31 June 2013

4,692

3,177

(1,709)

 -

(5,961)

199

15

214

eco city vehicles plc

Consolidated statement of cash flows

For the period ended 30 June 2013

 

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

Notes

£000

£000

£000

Operating activities

Loss for the year before taxation

(301)

(582)

(997)

Adjustments

7

337

645

1,538

Net changes in working capital

945

(68)

(734)

Purchase of rental fleet

(533)

 -

 -

Net cash (outflow)/inflow from operating activities

448

(5)

(193)

Investing activities

Purchase of property, plant and equipment

(627)

 -

(512)

Sale of tangible fixed assets

563

31

2,022

Purchase of intangibles

 -

 -

 -

Cash inflow/(outflow) from investing activities

(64)

31

1,510

Tax repaid

 -

33

33

Financing activities

Net cash generated from share issue

 -

 -

1,412

Interest paid

(108)

(209)

(677)

Repayments of pension loans

(21)

(25)

(275)

Proceeds from loans

 -

525

525

Repayments of mortgages

 -

(63)

(1,611)

Repayments of other loans

 -

 -

(350)

Movement in stock financing

61

9

60

Cash outflow from financing activities

(68)

237

(916)

Cash and cash equivalents at beginning of period

591

157

157

Net change in cash and cash equivalents from continuing operations

316

296

434

Cash and cash equivalents at end of period

907

453

591

 

 

 

1. General Information

Eco city vehicles plc is a company incorporated in the United Kingdom and listed on the AIM market. The address of the registered office is Hemming House, Hemming Street, London, E1 5BL.

 

The Group is engaged in the sale and service of new and used taxicabs to owner operators of licensed taxis in London and the provision of related services. During the interim period the Group operated from a single site in East London from where it conducted all operations.

 

This unaudited consolidated interim report is presented in British Pounds Sterling, the currency of the primary economic environment in which the Group operates. The Group comprises eco city vehicles plc and its subsidiary and associated companies as set out in the Note 3 of the Parent Company's financial statements, for the year ended 31 December 2012

 

The unaudited consolidated interim financial information does not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006.

 

The financial information for the year ended 31 December 2012 has been extracted from the statutory accounts for that year which have been delivered to the Registrar of Companies. The Independent Auditors' Report on those accounts was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

 

 

2. Basis of preparation

The unaudited consolidated interim financial information has been prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards (IFRS) as endorsed by the European Union.

 

The same accounting policies, presentation and method of computation are followed in this financial information as was applied in the group's latest annual audited financial statements and using accounting policies that are expected to be applied for the financial year ending 31 December 2012. Practice is continuing to evolve on the application and interpretations of IFRS. Further standards may be issued by the International Accounting Standards (IASB) and standards currently in issue and endorsed by the EU may be subject to interpretations issued by IFRIC.

 

The accounting policies have been applied consistently throughout the Group for the purposes of preparation of this consolidated financial information.

 

Going Concern

The current economic climate makes forecasting difficult and the Board will continue to monitor the Group's financial position having regard to its ongoing trading performance. The Group also considered sensitivities to its forecasts, to review the impact on the results and cash balances.

 

Based on the Group's forecast, the 2012 placing and the financing arrangements agreed at the time of the placing, the Directors have a reasonable expectation that the Group will have adequate resources available from funds generated from trading and the Placing proceeds for at least 12 months from release of the interim statements.

 

 

3. Non recurring items

 

 

 

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

£000

£000

£000

£000

£000

£000

Professional fees

- Restructuring

43

301

316

- One80 stock resolution

5

-

88

-AIM costs

-

-

102

-Supplier settlement legal fees

-

-

23

-Development

6

-

 -

54

301

529

Fixed asset reviews

- Impairment of fixed assets

-

180

180

 -

180

180

Bonuses paid to Directors

-

 -

141

 -

 -

141

Compensation for loss of office

53

 -

140

53

 -

140

Vehicle upgrade costs

349

-

-

349

Surrender of property lease

-

(214)

(206)

 -

(214)

(206)

Other

50

165

26

50

165

26

506

432

810

 

 

4. Finance costs

 

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

£000

£000

£000

Finance costs

Interest payable on borrowings

52

158

210

Fair value movement on interest rate swap

 -

(23)

53

Consignment stock interest

57

49

97

Finance lease interest

 -

(2)

3

109

525

363

 

5. Loss per share

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

£000

£000

£000

Losses

Total Comprehensive loss for the period, used in the calculation of total basic earnings per share

(263)

(515)

(944)

 Loss for the year used in the calculation of total basic earnings per share from continuing operations

(263)

(515)

(944)

Non-recurring items

506

432

810

Adjusted profit / (loss) for the period

243

(83)

(134)

Weighted average number of ordinary shares for the purpose of basic and adjusted loss per share

469,203,187

334,250,200

456,533,854

loss per share

Continuing operations

(0.06)

(0.15)

(0.21)

Adjusted for non-recurring items (pre-tax)

0.05

(0.02)

(0.03)

 

 

 

Due to the losses returned diluted loss per share is equal to the basic loss per share. Share options have been excluded from the earning per share calculation because they are anti-dilutive but may become dilutive in future periods.

 

 

6. Borrowings

 

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

£000

£000

£000

Current portion of long term borrowings

Mortgages

 -

182

 -

Obligations under finance leases

424

287

325

Pension loans

250

1,008

167

Other loans

 -

350

 -

Total

674

1,827

492

Non-current long term borrowings

Mortgages

 -

1,366

 -

Obligations under finance leases

19

 -

13

Pension loans

979

492

1,083

Total

998

1,858

1,096

 

7. Adjustments to cashflow

 

Unaudited

Unaudited

Audited

30 June

30 June

31 December

2013

2012

2012

£000

£000

£000

Adjustments:

Finance costs

108

209

677

Depreciation

105

262

226

Amortisation

125

27

405

Impairment of fixed assets

 -

180

180

(Profit)/loss on disposal of tangible fixed assets

 -

 -

(3)

Loss on disposal of intangible fixed assets

 -

 -

5

Bonus shares issued

 -

 -

84

Share based payments

(1)

(33)

(36)

Total adjustments

337

645

1,538

Net changes in working capital:

Decrease in trade and other receivables

(121)

(699)

3

(Decrease)/increase in trade and other payables

(1,161)

(2,402)

(1,555)

Decrease/(increase) in inventories

2,227

3,033

818

Total changes in working capital

945

(68)

(734)

8. Segment revenues and results

 

 

Segment revenues and results

The following is an analysis of the Group's revenue and results from continuing operations by reportable segment.

Segment Revenue

Segment Profit/(loss)

Unaudited

Unaudited

Audited

Unaudited

Unaudited

Audited

June

June

December

June

June

December

2013

2012

2012

2013

2012

2012

£'000

£'000

£'000

£'000

£'000

£'000

Vehicle Sales

13,408

13,700

24,724

390

533

603

Parts Sales

2,039

1,084

2,745

Parts Sales (inter-segment)

(208)

1,831

(3)

1,081

(280)

2,465

183

98

98

After-sales

867

1,084

1,673

After-sales (inter-segment)

(45)

823

(190)

894

(70)

1,603

(73)

(43)

(43)

Rental

6

(17)

Licence Revenue

928

678

1,670

170

(142)

43

Total for continuing operations

16,995

16,353

30,462

652

446

701

Other operating income

25

209

231

Finance income

23

 -

 -

Finance costs

(52)

(161)

(310)

Non-recurring items

(506)

(432)

(810)

Central administration costs

(444)

(700)

(792)

Loss before tax per management information

(302)

(638)

(980)

Reconciliation to statutory accounts:

Loss per management information

(302)

(638)

(980)

Reconciling items:

 - Fair value movement on interest rate swap

 -

23

(53)

 - Share based payments

1

33

36

Loss before tax per statutory accounts

(301)

(582)

(997)

9. Post balance sheet events

 

In September 2013 MBFS renewed and increased the Group's stocking facilities from £5.75m to £6.75m. The terms of the new facilities are in line with the previous facilities and will enable the Group to order additional taxis from Mercedes-Benz when required. The increase will enable the group to grow its own fleet of vehicles for rental.

 

In order to facilitate the extension of this stocking facility, KPM-UK Taxi Plc Discretionary Pension Scheme, whose beneficiaries are Peter DaCosta, Michael Troullis and Keith Marder (all shareholders of the Group and Peter DaCosta is also a director of the Group) has agreed a letter of subordination addressed to MBFS in relation to a total of £0.9m, out of a total outstanding loan balance of £1.2m to the Pension Scheme as at 31 July 2013.

 

In September 2013 the business also secured a further £1.0m of new funding from a leading asset-based lender, to further develop its rental fleet.

 

 

10. Contingent Liabilities

 

A provision of £0.4m has been recognised for warranty-related costs on vehicles sold in the past 5 years.

The business is currently in discussions with several of its key suppliers on potential warranty-related vehicle upgrade programmes. There remains significant uncertainty over the structure of these programmes, and therefore over their cost, and how that cost will be borne by the various parties involved.

 

Based on the outcome of these discussions, which is uncertain as of the date of the accounts, the directors are of the view that there is a contingent liability for the upgrade programmes of up to £0.7m in addition to amounts already provided for warranty-related costs, in the event that the Company is unable to reach agreement with the relevant parties involved.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR NKADBNBKBDCB
Date   Source Headline
25th Mar 20192:43 pmRNSScheme Effective
25th Mar 20197:30 amRNSSuspension - Tax Systems Plc
25th Mar 20197:00 amRNSUpdate re Offer for Tax Systems plc
22nd Mar 20194:38 pmRNSCOURT SANCTION OF SCHEME OF ARRANGEMENT
20th Mar 20195:30 pmRNSTax Systems
18th Mar 20192:37 pmRNSForm 8.3 - Tax Systems Plc
15th Mar 20195:33 pmRNSResults of Court Meeting and General Meeting
12th Mar 20192:10 pmRNSHolding(s) in Company
12th Mar 20191:30 pmRNSForm 8.3 - Tax Systems plc
12th Mar 201912:26 pmRNSIncreased Price and New Irrevocable Undertaking
11th Mar 20194:42 pmRNSForm 8.3 - Tax Systems plc
8th Mar 20193:45 pmRNSHolding(s) in Company
7th Mar 20194:08 pmRNSHolding(s) in Company
7th Mar 20193:33 pmRNSForm 8.3 - Tax Systems
7th Mar 20193:23 pmRNSForm 8.3 - Tax Systems
7th Mar 20193:06 pmRNSForm 8.3 - [Tax Systems plc]
7th Mar 201912:09 pmRNSHolding(s) in Company
7th Mar 201910:25 amRNSForm 8.3 - Tax Systems Plc
7th Mar 20197:00 amRNSForm 8.3 - Tax Systems plc
6th Mar 20193:25 pmRNSHolding(s) in Company
6th Mar 201911:18 amRNSHolding(s) in Company
5th Mar 20193:09 pmRNSForm 8.3 - Tax Systems plc
4th Mar 20199:26 amRNSHolding(s) in Company
1st Mar 20194:36 pmRNSHolding(s) in Company
1st Mar 20191:27 pmRNSHolding(s) in Company
1st Mar 201912:18 pmRNSHolding(s) in Company
1st Mar 201911:46 amRNSForm 8.3 - Tax Systems PLC
1st Mar 20197:00 amRNSForm 8.3 - Tax Systems plc
25th Feb 20191:31 pmRNSExercise of Options and TVR - Replacement
25th Feb 201912:40 pmRNSHolding(s) in Company
22nd Feb 20198:40 amRNSExercise of Options and Total Voting Rights
22nd Feb 20197:00 amRNSPublication and Posting of Scheme Document
21st Feb 20193:56 pmRNSForm 8.3 -Tax Systems Plc
21st Feb 20193:56 pmRNSHolding(s) in Company
21st Feb 20192:41 pmRNSForm 8.3 - PS Foundation
21st Feb 20192:21 pmRNSHolding(s) in Company
21st Feb 20192:20 pmRNSHolding(s) in Company
21st Feb 201912:39 pmRNSForm 8.3 - Tax Systems Plc
21st Feb 20199:09 amRNSForm 8.3 - Tax Systems plc
21st Feb 20197:00 amRNSForm 8.3 - Tax Systems plc
20th Feb 20194:15 pmRNSForm 8 (OPD) Tax Systems Plc
18th Feb 20194:58 pmRNSForm 8 (OPD) Tax Systems PLC
13th Feb 20194:11 pmRNSRecommended cash acquisition of Tax Systems plc
13th Feb 20192:13 pmRNSForm 8.3 - Tax Systems PLC
12th Feb 20194:38 pmRNSForm 8.3 - Tax Systems plc
12th Feb 20194:08 pmRNSForm 8.3 - Tax Systems plc
12th Feb 20192:32 pmRNSForm 8.3 - Tax Systems plc
12th Feb 20199:14 amRNSForm 8.3 - [Tax Systems PLC]
11th Feb 20197:00 amRNSForm 8.3 - Tax Systems PLC
8th Feb 20195:45 pmRNSForm 8.3 - Tax Systems plc

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.