27 May 2009 07:00
๏ปฟ
|
Press Releaseย |
27ย May 2009 |
Telford Homes Plc
('Telfordย Homes' or 'theย Group')
Preliminary Resultsย Statement for the year ended 31 March 2009
Telford Homes Plc (AIM:TEF), the residential developer in East London noted for regeneration projects within public sector partnerships, today announces its preliminary resultsย for the year ended 31 March 2009.
Highlights
|
ยท;ย
|
Profit before tax and exceptional items of ยฃ7.3 million (2008 restated: ยฃ6.5 million), and profit of ยฃ4.3 million after exceptional items
|
|
ยท;ย
|
Continuing to achieve legal completions on properties sold off-plan to the investor market
|
|
ยท;ย
|
Increased emphasis on housing association partnerships and developments that are entirely affordable housing, so that profitable construction work can continue
|
|
ยท;ย
|
ยฃ57 million Homes and Communities Agency (โHCAโ) grant programme that will part finance over 400 affordable homes over the next three years
|
|
ยท;ย
|
Strong relationships with banks central to successful renewal of existing facilities
|
|
ยท;ย
|
Net assets increased to ยฃ50.3 million (2008: ยฃ48.9 million) being 129.8 pence per share (2008: 130.3 pence)
|
|
ยท;ย
|
Given the Groupโs focus on controlling cash, the Board has taken the prudent decision not to pay a dividend for the year to 31 March 2009 (2008: 10.0 pence per share)
|
ย
Andrew Wiseman, Chief Executive of Telford Homes, commented: "The Board has continued toย position theย Groupย to withstandย the downturn in open market housingย and is now receiving grantsย from theย HCAย to increase the provision of affordable housing. This willย enable us to continue profitable construction with the security of substantial forward sales on these projects. We are continuing to work withย each of our customers to achieveย successful completionsย but weย are cautious in ourย expectation ofย failed contracts, should mortgage availability not improve. Consequentlyย we areย puttingย contingency plansย in placeย to mitigate the impact ofย failuresย on cash flow.
"The regeneration ofย East Londonย is ongoing, andย we areย confident inย theย prospects for the area,ย particularly as the slow down inย open market residentialย constructionย will exacerbate the shortage of new housing. The Boardย isย cautiously optimistic,ย noting increased activity at our sales outlets over the last few weeks, steady progress on legal completions and our ability to secure affordable housing revenue."
- Ends -
For further information:
|
Telford Homes Plc |
|
|
Andrew Wiseman, Chief Executive |
Tel: +44 (0) 1992 809 800 |
|
Jon Di-Stefano, Financial Director |
www.telfordhomes.plc.uk |
|
Shore Capital |
|
|
Grahamย Shore |
Tel: +44 (0) 20 7468 7910 |
Media enquiries:
|
Abchurch |
|
|
Chris Laneย /ย Joanne Shears |
Tel: +44 (0) 20 7398 7708 |
|
joanne.shears@abchurch-group.com |
www.abchurch-group.com |
Copies of this announcement are available from the Group at First Floor, Stuart House, Queensgate, Britannia Road, Waltham Cross, Hertfordshire EN8 7TF and on our websiteย www.telfordhomes.plc.uk.
ย ย CHAIRMAN'S STATEMENT
I amย extremelyย pleased that Telford Homes is able to report a profitย before taxย of ยฃ7.3 million beforeย exceptional items and a profitย before taxย of ยฃ4.3 millionย after exceptional items for the year to 31 March 2009.
Our focus over the last six months has been on achieving legal completions on properties pre-sold to the investor market, primarily during 2006 and 2007, in an environment where mortgage availability is heavily restricted and confidence in the housing market and the wider economy remains low.ย ย Despite this the sales andย customer serviceย teamsย haveย been very successful in working with each customerย individuallyย to secure as many completions as possible.
In the past yearย Telford Homesย hasย not committed to new land purchases beyondย itsย existing partnerships with affordable housing providers,ย norย hasย theย Groupย commenced construction on several sites that are ready for development.ย ย Theย Groupย isย working hard to secure contracts to construct a number ofย itsย developments entirely for affordable housing and the ยฃ57 million grant programmeย that Telford Homesย hasย recentlyย agreed with theย HCAย is assistingย theย Groupย in ensuring that profitable construction work can continue.ย ย Together,ย the grant programme and partnerships with housing associations will ensureย the Groupย playsย a role in continuing the supply of new housing at a time when construction of new homes has slowed to just 25ย per cent of government targets.
I am also delighted to report that the excellent relationshipsย theย Groupย hasย with each of the banks financing Telford Homes have been critical in concludingย negotiations to renew or extend existing facilities.ย ย Securing this debt finance enablesย the Groupย to focus on generating operational cash flows and reducing gearing where appropriate.
Control of cash remains a priority over the coming months asย theย Groupย continuesย to pursue legal completions on pre-sold properties.ย ย Despiteย theย success to dateย the Boardย must remainย cautiousย of anย increase in the rate of failed contracts.ย ย As a result the Board has concluded that it is not appropriate to pay any dividend in relation to the year to 31 March 2009.ย ย Telford Homes remains on a sound operational and financial platform and depending on market conditionsย theย Boardย hopesย and expectsย to be able to return to paying dividends in the near future.
David Holland
Chairman (Non-Executive)
26ย May 2009
ย ย CHIEF EXECUTIVE'S REVIEW
In spite of theย unprecedentedย andย difficultย financial environment forย theย Group'sย investor customers the number of open market property completions achieved in the year to 31 March 2009 rose to 350 from 306ย in the previous year.ย ย Totalย revenue has grown by 10 per cent to ยฃ106.7 million with profit before tax and exceptional items up 12 per cent to ยฃ7.3 million.
Theย Groupย reported in September 2008 that new accounting standards had resulted in a change toย itsย accounting policies in relation to open market private homes with revenue and profit now recognised on legal completion.ย ย On affordable homes,ย sold to housing associations under construction contracts,ย revenue and profit is recognised on a percentage of completion basis.ย ย There are currentlyย over 700ย affordable homes being developed and payments will continue to be received fromย theย Group'sย housing association partners as construction of these homes progresses.
Sales
Theย strategyย of Telford Homesย has always been to pre-sell open market homes at a very early stage of construction whenever possible.ย ย The success of this strategy in the past has meant thatย theย Groupย hasย had relatively few properties available for sale over the pastย twelveย months.ย ย Market conditions have affected the confidence of purchasers of new homes and as such the marketing of unsold homes on developments due for completion in 2010 and 2011 has been held back while construction continues.ย ย With substantial forward sales on these projects, including the affordable housing,ย theย Group'sย decision to continue building has been taken with a recognition thatย lower open market sales pricesย may be realisedย in the future.
Efforts to secure new sales have been concentrated atย theย Group'sย developments at Queen Mary's Gate inย South Woodfordย andย Nayland Courtย in Romford.ย ย At Queen Mary's Gate the first phase of the development, including 184 open market homes, was completed in May 2008 and all but one have been soldย and occupiedย with the final property now reserved.ย ย The second phase, including 93 open market homes, was completed in November 2008 andย 29ย have been sold to date.ย ย The third phase including 95 open market homes will not be build complete until the second half of 2010.ย ย Overall sales at Queen Mary's Gate haveย been considerably slowerย throughout the lastย twelveย monthsย althoughย eight sales have completed in the lastย twelveย weeks with a furtherย fourย reservedย and one property where contracts have been exchanged.ย Visitor levelsย areย nowย muchย higher thanย atย the end of 2008ย andย this givesย theย Boardย an expectation that a slowย butย steady rate of salesย willย continue to be achieved through the rest of this year.
Atย Nayland Courtย in Romford,ย Telford Homes hasย 26 build complete homesย remainingย for sale with demand for these being maintained by the 'My Choice Home Buy'ย schemeย ("MCHB") from theย HCAย which provides a mortgage for up to 50 per cent of the homeย withย a very lowย deposit andย interest rate.ย ย The processing of MCHB applications suffers from periodic delays in the release of funds butย theย Groupย hasย seven homes currently reserved on the development all using this product.ย ย Here again,ย recent progress meansย theย Groupย would expect to sell the majority of the remaining properties during 2009.
Telford Homesย will bring other developments back to the market when conditions are right and when construction on those developments reaches an appropriate stageย to attract buyers.
Completions
From 1 October 2008 Telford Homes began a rolling programme where 613 open market homes sold in previous years would become due for legal completion in the period up to March 2010.ย ย As at 31 March 2009, 220 of these properties had beenย legally completed.
The key issues forย theย Group'sย customersย areย the restriction of mortgage finance for buy-to-let investors and the increasing caution applied by valuation surveyors with a lack of comparable transactions.ย ย Importantlyย theย Group'sย properties continue to attract tenants forย itsย investorย customers and this underpins their value.ย ย The general problems experienced in securing mortgages are illustrated by statistics for the number of mortgage approvals for house purchases in 2008.ย ย The Bank of England seasonally adjusted figures show that the number of approvals per month fell rapidly from 71,000 in January 2008 to 27,000 in November 2008.ย ย Since then there has been some improvement in these statistics with the number of approvals reaching 39,000 in March 2009.ย ย This is still well below normal levels and, whilst to date the process of achieving new sales and completions has not got any easier,ย theย Boardย hopesย it is an indication that mortgage availability will improve during the rest of 2009.
Telford Homes continues pro-active communication with each purchaser to ensure their financial arrangements are instigated atย the rightย stage andย theย Groupย hasย been working with each of them to maximise the chances of achieving completions.ย ย In additionย Telford Homesย hasย maintained a dialogue with some of the major lenders and their valuers to give maximum comfort in theย pricingย ofย theย Group'sย apartments through transparency of informationย and supporting evidence.ย ย The Board hasย reported in the past that the Telford Homes approach to sales is based on net prices agreed at the point of sale with no undisclosed discounts or incentives and thisย has proved extremelyย important both to customersย of Telford Homesย and their lenders.
Theย Groupย will rescind contracts on properties whereย itsย customers are unable to complete the purchase,ย retaining the 10 per cent deposit already paid.ย ย Where necessary,ย Telford Homesย willย alsoย take legal action against the defaulting purchasers as a result of their failure to honour contractual obligations.ย ย Despite achievements to dateย theย Groupย isย experiencing significant delays inย securingย each completion.ย ย As a result the Board hasย positioned Telford Homesย to withstandย an increased number ofย delays andย failures.ย ย The total number of failures in the year to March 2010 is forecast to reach between 60 and 80 of the pre-sold homes due to complete over that period,ย assuming there is no improvement in mortgage availability.
Telford Homes has contingency plans in place to deal with failed contracts which will mitigate the impact on cash flow.ย ย These plans include temporarily securing tenants for the properties before reselling them into an orderly market.ย ย Theย Groupย hasย obtained outline terms from each ofย itsย three banks to provide mortgages against a portfolio of these rented properties at between 50 and 60 per cent of their value and in additionย theย Groupย isย well advanced withย contractualย negotiations to secureย ยฃ6 million ofย fundingย from alternative sources at aย 75 per centย loan to value ratio.ย ย This willย enable the business to withstand significantly more failures than anticipated as well as providing cash resources to further our partnerships with housing associations and housing transfer organisations.
HCAย and affordable housing
The Board has taken a number of steps to maintain activity in the construction of new homes through partnerships with housing associations and the HCA.ย ย As reported on 20 April 2009 theย Groupย has agreed a grant programme with the HCA of ยฃ57 million across four sites owned by Telford Homes and three estate regeneration projects in partnership with Eastend Homes. The grants will part finance over 400 affordable homes over the next three years.
Partnerships with affordable housing providers remain integral toย theย business and typically 35 per cent of any development is sold for affordable housing.ย ย Howeverย in order to de-risk new projectsย theย Groupย hasย sought to construct some developments entirely forย itsย housing association partners utilisingย HCAย grant.ย ย Although at a lower margin, this givesย Telford Homesย the ability to commence construction on these sites with secured cash inflows over the course of the development.ย ย Theย Groupย has recently entered into a contract withย Family Mosaic to construct 63 affordable homes across two sites inย Queens Road,ย Southwark and a contractย with Gallions Housing Association to construct 53 affordableย homes in St Anne's Row, E14. The Groupย hasย alsoย agreed terms to construct 64 affordable homes for Poplar HARCA inย Lanrick Road, E14.
Partnerships and the development pipeline
Telford Homes hasย maintainedย itsย prudent approach to investment in land during the lastย twelveย months whilst retaining financial resources to deploy inย itsย partnerships with Eastend Homes and Poplar HARCA. Theย Groupย reported last year that these housing transfer organisations are both significant land owners inย East Londonย and have chosen Telford Homes to be their partner on a number of large regeneration schemes.
The British Estate, E3, has set the model for the partnership with Eastend Homes where land payments made by Telford Homes have been reinvested into the third party refurbishment of existing homes on the estate.ย ย Theย Groupย hasย now entered into a contract to build 54 affordable homes on theย St George'sย Estate, E1 for Eastend Homes along withย aย construction contract for infrastructure works required on theย estate.ย ย In addition Telford Homes has option contracts over land on theย estate to provide 139 open market homes and these are due from 2010 onwards.ย ย Construction of the affordable homes is now underway and as such theย Groupย has drawn its first grant tranche from theย HCA.
Telford Homesย continuesย to progress master plans for the regeneration of five other estates with Eastend Homes andย theย Groupย expectsย to commence construction of 74 affordable homes on the Bede Estate, E3, inย autumn 2009.ย ย Bede and the other estates are expected to add in excess of 900 properties to the development pipeline over the next few years and the partnership with Poplar HARCA an additional 400 properties.
As at 31 March 2009 the total pipeline of open market and affordable properties not yet legally completed was 2,635 including 2,400 with planning permission.ย ย This total includes sites under option contracts withinย theย controlย of theย Group.ย ย Of these properties 1,503 are under construction with 1,115 currently secured by contracts exchanged either for open market sale or for affordable housing.ย ย Open market pre-sales contracts totalled ยฃ128.4 million at 31 March 2009 althoughย some of these will fail to complete leaving theย Groupย with unsold property.ย ย Affordable housing revenue contracted but not yet recognised totalled ยฃ34.6 million at the year end and this is secured through payments received from housing associations as construction progresses.
Planning
Theย Group'sย focus onย East Londonย givesย Telford Homesย significant development presence that engenders respect from the local planning authorities andย theย Groupย hasย achieved a number of important permissions this year.ย ย These include 193 homes on theย St George'sย Estate,ย 236 homes on the Bede Estateย and 209 homes on the Holland Estate.ย ย Theย Groupย isย working with both Eastend Homes and Poplar HARCA to achieve planning permissions on land owned by them that will later be developed underย theย existing partnerships.ย ย Only two of the sites owned directly by Telford Homes do not have detailed planning permission andย theย Groupย isย progressing plans on each of these with the aim of receiving approvals during 2009.
People
In Decemberย 2008ย theย Groupย reported that the Board expected to reduce the number of people employed by Telford Homes by between a quarter and a third before the end of 2009, depending on success in securing projects that do not require a cash investment.ย ย The HCA grant programme andย theย Group'sย expectation of constructing affordable housing on a number of developments givesย the Boardย confidence that the number of redundancies will be less than originally feared.ย ย As ever, and in particular during these difficult timesย with pay frozen and no bonuses being paid,ย the Board isย extremely grateful for the commitment and effort shown by all of theย Group's employees.
ย
Construction
Despite the impact that market conditions and the redundancy programme have had on morale,ย Telford Homes has continued to produce well designed and well built developments.ย ย This is a real credit to the work of the operating divisions in a period that has seen continual appraisal of prospects and a consequent re-organisation, alongside redundancies.
The quality of the finished productย continues to beย ensured by the work ofย the Telford Homesย Customer Service team that provide quality control and give a consistent 'face' to customers.ย ย The delivery of a first rate home is a fundamental step in the completion process.
Construction is the heart of Telford Homesย and Healthย and Safety is at the forefront ofย the Group'sย working practices.ย The Group hasย continued to develop and monitorย itsย policies and procedures during the year andย itsย very good record has been maintained.
Current trading and outlook
The focus at the start of the new financial year remains on maximising positive cash flows into the business including achieving legal completions.ย ย Already since 1 April 2009ย over 50ย open market homes have been completed and handed over to customers and this progress remains encouraging.
Theย Groupย will continue to work on securing profitable contracts to construct affordable housing on some ofย itsย sites with the added cash flow benefit to Telford Homes.ย ย This will be substantially supported by the grant programme with theย HCAย andย theย Groupย expectsย to draw up to 60 per cent ofย itsย total allocation before 31 March 2010.ย ย This will partly be utilised as payment for landย purchasedย fromย theย Group'sย development partners.ย ย Alongside this, sales and marketingย activityย will be concentrated on the completed units at Queen Mary's Gate, where we are experiencing increased interestย from potential purchasers,ย and Romford before turning to other sitesย againย at the appropriate time and when market conditions are right.
Across the country construction of new homes hasย reached a new low for recent years withย National House-Building Councilย ("NHBC")ย statistics for new home starts at 16,200 for the first quarter of 2009 against 37,800 in the first quarter of 2008 and 53,700 for the same period in 2007.ย ย Thisย will inevitablyย lead to an increasedย shortage of new homes in the next few years andย Telford Homesย will be ready to meet the challenge of satisfying demand when the time comes.ย ย East London will be at the forefront of increasing the supply of new homes inย Londonย as regeneration of the area continues.
The Board is cautiously optimisticย in its outlookย due to increased activity at Queen Mary's Gateย andย legal completions on pre-sold homes progressing as well as could have been anticipated.ย ย Theย HCAย grant programme andย theย Group'sย partnerships with affordable housing providers will underpin the performance of Telford Homes in the next few years. The Boardย believesย the businessย is nowย in a strong positionย and isย wellย placed to benefit fromย aย futureย improvementย inย market conditions.
Andrew Wiseman
Chief Executive
26 May 2009
ย ย
FINANCIAL REVIEW
Control of cash and careful monitoring of cash flow forecasts has been critical over the lastย twelveย months.ย ย This has includedย ensuring thatย theย Group'sย banking arrangements and facilities are sufficient and capable of supporting the business in the future.ย ย Negotiations with each of the three banks funding Telford Homes have resulted in new and extended facilities with appropriate covenants and I am pleased thatย theย Group'sย relationships with the banks remain as strong as ever in a very difficultย economic climate.
Accounting changes
On 25 September 2008ย theย Groupย announced changes to itsย accounting policies as a result of the early adoption of two new accounting standards, IFRIC 15 and IAS 23 (revised). Revenue and profit from the sale of open market private homes is now recognised on legal completion. In addition borrowing costs are capitalised within inventories on a site by site basis and expensed through cost of sales as and when revenue is recognised. These changes are reflected in the results to 31 March 2009 and the previous year has been restated on the same basis. Further details are provided in noteย 7.
In addition theย Groupย has increased the number of subsidiaries in its ownership during the year with trading activity taking place in a subsidiary for the first time andย tradingย continuing inย theย Group'sย jointly controlled entities.ย ย As a result the 2009 financial statements have been prepared as consolidated Group accounts with comparative information provided for 2008.
Operating results
Revenue increased to ยฃ106.7 million from ยฃ96.8 million with 350 open market completions secured at an average price of ยฃ253,000.ย ย Adjusting for homes sold through jointly controlled entities, whereย theย Groupย recognisesย half of the revenue and profit, the total revenue from open market housing and commercial units in the year was ยฃ83.2 million, with a further ยฃ22.3 million arising from progress on construction contracts for affordable housing and ยฃ1.2 million of other income.
Gross profit before exceptional items was ยฃ17.6 million which is stated after expensing loan interest that has been capitalised within inventories under the new accounting standard, IAS 23 (revised).ย ย Total loan interest included within cost of sales was ยฃ3.7 million and before charging this interest the gross margin in the year was 20.0 per cent against a restated adjusted margin of 21.6 per cent in 2008.ย ย Despite a move to undertake lower risk and lower margin construction work, such as the development of affordable housing, the margin before interest has held atย theย Group'sย target level for a normal economic environment.ย ย This is primarily due to revenue and profit being recognised on legal completion of properties which were secured by contract before the downturn in the property market.ย ย In the coming yearย Telford Homesย expectsย to undertake more development for housing associations at lower margins commensurate with the risk and also expectsย an increasing number of previously sold homes to fail to complete at their original contract price.ย ย Both of these factors will result in a lower reported margin in the future.
The operational teams continue to monitor and control development costs in a period that has seen significant changes in some raw material costs, due in many cases to adverse movements in exchange rates, but has also seen a gradual decline in labour and subcontract costs as the demand for construction work has fallen.ย ย Theย Group'sย commercial teams are focused on achieving cost savings in the coming months and, while maintaining good relationships with all suppliers, they will ensure that Telford Homes achieves appropriate tender prices in the current market.
Total build costs in the year to 31 March 2009 were ยฃ79ย million up from ยฃ76 million last year with the rate of expenditure declining over the last six months as developments have been completed and have not been replaced by new site starts.ย ย Telford Homes has taken a cautious approach to commencing construction on some sites where future revenues cannot be substantially secured at an early stage in the development.
The operating margin before exceptional items and interest charged to cost of sales was 11.3 per cent to 31 March 2009, up from 10.6 per cent last year.ย ย Administrative expenses are carefully controlled and have reduced year on year by three per cent.ย ย Theย Groupย has taken the decision not toย increase salaries or toย pay any bonuses to employees this year while the threat of redundancies remains.ย ย Selling expenses are down significantly, falling by 41 per cent, in keeping with reduced sales and marketing activity in the lastย twelveย months.
ย ย
Exceptional items
The exceptional items reported in the year to 31 March 2009 are primarily write downs to the value of land and work in progress across a number of sites totalling ยฃ2.9 million along with ยฃ0.1 million in relation to redundancy costs.ย ย The write downs represent less than two per cent of the value of inventories.ย ย Write downs have not been required on developments whereย theย Groupย expectsย to construct 100 per cent affordable housing at a positive margin.
Interest
Total interest paid in the year was ยฃ6.4 million reduced from ยฃ7.4 million last year.ย ย Average borrowings were higher in the year to 31 March 2009 at ยฃ113 million against ยฃ93 million last year and therefore significant savings have been achieved as a result of the fall in the base rate over the course of the last twelveย months.ย ย Prior to refinancing the majority ofย theย Group'sย loans were linked to the base rate.ย ย Interest charged to the income statement includes ยฃ3.7 million in cost of sales (2008:ย ยฃ3.9 million) and a further ยฃ1.2 million of finance costs (2008:ย ยฃ0.4 million) primarily as a result of suspending the capitalisation of interest on certain sites that are not progressing in terms of design or construction.
Interest received in the year was ยฃ0.2 million, down from ยฃ0.5 million last year as a result of lower interest rates on deposits.
All bank facilities have been extended, renewed or refinanced over the last few months.ย ย Going forward interest will be charged onย theย Group'sย facilities at base rate plus a margin of between 2.5% and 4.0% or LIBOR plus a margin of between 2.0% and 3.0%.ย ย The ratesย Telford Homes hasย secured are competitive in the current market and recogniseย theย Group'sย long term relationships and theย quality of theย information provided to each bank to assess the risk inherent in each development.
Borrowings
All of the companies within the Telford Homes Group use loan finance to acquire development land and undertake site construction.ย ย Loan facilities are in place with three banks and are secured by debentures and by charges over development sites.
Theย Groupย has site specific loan facilities with Allied Irish Bank totalling ยฃ27.6 million in respect of certain development sites.ย ย These facilities were renegotiated in April 2009.ย ย At 31 March 2009 theย Groupย had utilised ยฃ21.2 million of its facilities with Allied Irish Bank leaving an unutilised balance on the new facilities of ยฃ6.4 million going forward.ย ย The facilities expire on different dates depending on the specific circumstances of each development and are normally repayable on build completion of each development from the sales proceeds received.
Theย Group'sย jointly controlled entity, Bishopsgate Apartments LLP, has a fully utilised loan facility with Allied Irish Bank of ยฃ20.0 million in respect of the purchase of development land inย Bethnal Green Road.ย ย The Group has recorded its 50 per centย share of the loan in its balance sheet at 31 March 2009.ย ย The facility is on a rolling one year term.
In addition theย Groupย and its subsidiaries have site specific loan facilities with The Royal Bank ofย Scotlandย totalling ยฃ66.3 million in respect of certain development sites also renegotiated in April 2009.ย ย At 31 March 2009 the Group had utilised ยฃ62.2 million of its facilities leaving an unutilised balance of ยฃ4.1 million.ย ย These facilities also expire on different dates depending on the specific circumstances of each development.
Theย Group'sย jointly controlled entity, Telford Homes (Creekside) Limited, has a loan facility with The Royal Bank ofย Scotlandย of ยฃ51.3 million in respect of the purchase of development land and construction inย Greenwich.ย ย At 31 March 2009ย Telfordย Homes (Creekside) Limited had utilised ยฃ16.2 million of this facility leaving an unutilised balance of ยฃ35.1 million.ย ย The Group has recorded its 50 per centย share of the loan in its balance sheet at 31 March 2009.ย ย This facility is due for repayment in December 2011.
Finally theย Groupย has site specific loan facilities with Barclays Bank totalling ยฃ12.6 million in respect of certain development sites again renegotiated in April 2009.ย ย At 31 March 2009 theย Groupย had utilised ยฃ7.3 million of these facilities leaving an unutilised balance of ยฃ5.3 million. The facilities are due for repayment between June 2010 and September 2010.
At 31 March 2009 theย Groupย had unutilised overdraft facilities of ยฃ3.0 million (2008:ย ยฃ3.0 million).
These bank facilities ensure that adequate funding is available to cover working capital requirements and the Board consider that existing facilities are sufficient to cover funding requirements in the foreseeable future.ย ย Where facilities are due to expire within one year this is due to the timing of development completions and therefore the expected repayment dates. In all of these cases the loans are expected to be repaid by the date the facility expires.
Some of the Group's bank facilities are subject to a number of general and financial covenants which are tested periodically by each bank.ย ย In all cases the Board have assessed whether the Group will remain in compliance with the covenants in the short to medium term and are satisfied that there will be no breach of the covenants that cannot be easily rectified.
Borrowings at 31 March 2009 were ยฃ112.0 million (2008:ย ยฃ101.4 million) with gearing at 206.6% (2008:ย 191.5%).ย ย Total debt and gearing rose for the first seven months of the year while development work continued on sites nearing build completion and reached a peak in October 2008 of ยฃ127 million and 275%.ย ย The subsequent flow of completion proceeds has enabled significant repayments to be made andย borrowings haveย nowย fallen below ยฃ100 million.
Telford Homesย continuesย to monitor 'uncovered gearing' which excludes debt matched by the value of contracts exchanged on a given development. This is an important performance indicator in the business and is monitored by all three banks currently funding Telford Homes. Allowing for the risk that a proportion of secured contracts fail to complete the level of uncovered gearing at 31 March 2009 remains within acceptable limits at 80.7% (2008:ย 65.6%).
Theย Group'sย focus on generating operating cashย inflows will result in further reductions in the level of debt and gearing in the business over the nextย twelveย months and this will continue unless additional funding is required for projects where the future revenues can be secured at an early stage in the development.
ย
Balance sheet
Net assets have increased to ยฃ50.3 million from ยฃ48.9 million and net assets per share at 31 March 2009 were 129.8 pence.ย ย The Group continues to carry forward tax losses arising from the change in accounting policies and restatement of the 2008 figures but expects to utilise remaining losses in the year to 31 March 2010 and return to making tax payments.
Dividends
Telford Homesย remainsย cautious inย itsย appraisal of future cash flows and as such the Board has taken the decision not to pay any dividend in relation to the year to 31 March 2009.ย ย This is a prudent approach reflecting the uncertain timing of completion proceeds.ย ย The Board will continue to monitor performance with a view toย re-instatingย a dividendย as soon asย the Boardย considers it prudent to do so.
Cash flow
Control of cash remains of critical importance and we maintain a detailed month by month cash flow forecast as part of our management informationย systems. This enables the Groupย to continuously monitor forecast and actual cash flows over a five year period and to perform sensitivity analysis on these forecasts.ย ย The forecasts are necessarily subject to a number of assumptions and judgements and these are tested on a reasonable basis by the sensitivity analysis.ย ย These forecasts and the related sensitivity analysis are reviewed by the Boardย in detail on a monthly basis. In addition all of the forecasts and supporting calculations are made available to each bank on a monthly basis.ย ย The current forecasts show positive cash balances beyond the nextย twelveย months and at no time is theย Groupย forecasting to make use of its overdraft facilities.
Jonathan Di-Stefano
Financial Director
26 May 2009
ย ย
GROUPย INCOME STATEMENT
FOR THE YEAR ENDED 31 MARCH 2009
|
Note |
Year ended |
Year ended |
|
|
31 March 2009 |
31 March 2008 restated (note 7) |
||
|
ยฃ000 |
ยฃ000 |
||
|
Revenue |
106,662 |
96,777 |
|
|
Cost of sales |
(89,044) |
(79,756) |
|
|
Exceptional items |
(2,868) |
- |
|
|
Gross profit |
14,750 |
17,021 |
|
|
Administrative expenses |
(7,971) |
(8,253) |
|
|
Selling expenses |
(1,373) |
(2,340) |
|
|
Exceptional items |
(116) |
- |
|
|
Operating profit |
5,290 |
6,428 |
|
|
Finance income |
216 |
493 |
|
|
Finance costs |
(1,163) |
(379) |
|
|
Profit before income tax |
4,343 |
6,542 |
|
|
Analysed as: |
|||
|
Profit before income tax and exceptional items |
7,327 |
6,542 |
|
|
Exceptional items |
3 |
(2,984) |
- |
|
4,343 |
6,542 |
||
|
Income tax expense |
4 |
(1,320) |
(2,045) |
|
Profitย afterย incomeย tax |
3,023 |
4,497 |
|
|
Earnings per share: |
|||
|
Basic |
6 |
8.1p |
12.2p |
|
Diluted |
6 |
8.1p |
12.1p |
All activities are in respect of continuing operations.
ย ย GROUP BALANCEย SHEET
AT 31 MARCH 2009
|
31 March 2009 |
31 March 2008 restated (note 7) |
||
|
ยฃ000 |
ยฃ000 |
||
|
Non current assets |
|||
|
Property, plant and equipment |
618 |
907 |
|
|
Deferred income tax assets |
13 |
- |
|
|
631 |
907 |
||
|
Current assets |
|||
|
Inventories |
177,941 |
179,113 |
|
|
Trade and other receivables |
9,098 |
12,631 |
|
|
Current income tax assets |
342 |
4,624 |
|
|
Cash and cash equivalents |
4,865 |
4,698 |
|
|
192,246 |
201,066 |
||
|
Total assets |
192,877 |
201,973 |
|
|
Non current liabilities |
|||
|
Hire purchase liabilities |
- |
(18) |
|
|
Deferred income tax liabilities |
- |
(4) |
|
|
- |
(22) |
||
|
Current liabilities |
|||
|
Trade and other payables |
(30,534) |
(51,591) |
|
|
Borrowings |
(112,020) |
(101,424) |
|
|
Hire purchase liabilities |
(18) |
(83) |
|
|
(142,572) |
(153,098) |
||
|
Total liabilities |
(142,572) |
(153,120) |
|
|
Net assets |
50,305 |
48,853 |
|
|
Capital and reserves |
|||
|
Issued share capital |
3,875 |
3,750 |
|
|
Share premium |
30,345 |
29,749 |
|
|
Retained earnings |
16,085 |
15,354 |
|
|
Total equityย |
50,305 |
48,853 |
ย ย GROUPย STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2009
|
Share capital |
Share premium |
Retained earnings |
Total equity |
|
|
ยฃ000 |
ยฃ000 |
ยฃ000 |
ยฃ000 |
|
|
Balance previously reported at 31 March 2007 |
3,694 |
28,641 |
22,496 |
54,831 |
|
Restatement (note 7) |
- |
- |
(7,564) |
(7,564) |
|
Restated balance atย 31 Marchย 2007 |
3,694 |
28,641 |
14,932 |
47,267 |
|
Profit for the year |
- |
- |
4,497 |
4,497 |
|
Dividend on equity shares |
- |
- |
(3,498) |
(3,498) |
|
Movement in excess tax on share options |
- |
- |
(194) |
(194) |
|
Shares issued under the Deferred Payment Share Purchase Plan |
16 |
374 |
(390) |
- |
|
Proceeds of equity share issue |
40 |
734 |
- |
774 |
|
Share-based payments |
- |
- |
109 |
109 |
|
Purchase of own shares |
- |
- |
(422) |
(422) |
|
Saleย of own shares |
- |
- |
211 |
211 |
|
Movement arising from write down in value of own shares |
- |
- |
109 |
109 |
|
Balance at 31 March 2008 |
3,750 |
29,749 |
15,354 |
48,853 |
|
Profit for the year |
- |
- |
3,023 |
3,023 |
|
Dividend on equity shares |
- |
- |
(2,061) |
(2,061) |
|
Movement in excess tax on share options |
- |
- |
(30) |
(30) |
|
Proceeds of equity share issue |
125 |
596 |
- |
721 |
|
Share-based payments |
- |
- |
195 |
195 |
|
Purchase of own shares |
- |
- |
(721) |
(721) |
|
Saleย of own shares |
- |
- |
194 |
194 |
|
Movement arising from write down in value of own shares |
- |
- |
131 |
131 |
|
Balance at 31 March 2009 |
3,875 |
30,345 |
16,085 |
50,305 |
ย ย GROUPย CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 MARCH 2009
|
Year ended |
Year ended |
|
|
31 March 2009 |
31 March 2008 restated (note 7) |
|
|
ยฃ000 |
ยฃ000 |
|
|
Cash flow from operating activities |
||
|
Operating profit |
5,290 |
6,428 |
|
Depreciation |
387 |
399 |
|
Write down in value of own shares |
131 |
109 |
|
Share-based payments |
195 |
109 |
|
Profit on sale of tangible assets |
(39) |
(24) |
|
Decrease (increase) in inventories |
6,427 |
(50,104) |
|
Decrease (increase) in receivables |
3,533 |
(10,682) |
|
(Decrease) increase in payables |
(21,050) |
27,938 |
|
(5,126) |
(25,827) |
|
|
Interest paid |
(6,425) |
(7,400) |
|
Income taxes received (paid) |
2,915 |
(5,048) |
|
Cash flow from operating activities |
(8,636) |
(38,275) |
|
Cash flow from investing activities |
||
|
Purchase of tangible assets |
(99) |
(332) |
|
Proceeds from sale ofย tangibleย assets |
40 |
24 |
|
Interest received |
216 |
493 |
|
Cash flow from investing activities |
157 |
185 |
|
Cash flow from financing activities |
||
|
Proceeds from issuance of ordinary share capital |
721 |
774 |
|
Purchase of own shares |
(721) |
(422) |
|
Saleย of own shares |
194 |
211 |
|
Increaseย in bank loans |
52,774 |
59,825 |
|
Repayment of bank loans |
(42,178) |
(31,611) |
|
Dividend paid |
(2,061) |
(3,498) |
|
Capital element ofย hire purchase payments |
(83) |
(108) |
|
Cash flow from financing activities |
8,646 |
25,171 |
|
Netย increaseย (decrease)ย in cash and cash equivalents |
167 |
(12,919) |
|
Cash and cash equivalents brought forward |
4,698 |
17,617 |
|
Cash and cash equivalents carried forward |
4,865 |
4,698 |
ย ย
NOTES
|
1 Basis of preparation |
|
The financial information set out above does not constitute statutory accounts withinย the meaning of section 240 of the Companies Act 1985. Statutory accounts for the year ended 31ย March 2009ย will be delivered to the Registrar of Companies and sent to all shareholders shortly. The information included within this statement has been derived from the statutory accounts of Telford Homes Plc forย the year ended 31 March 2009. The report of the auditors was unqualified and did not contain statements under Section 237 (2) or (3) of the Companies Act 1985. The statutory accountsย for the year ended 31 March 2009, including the comparative information for the year ended 31 March 2008ย have been prepared in accordance withย International Financial Reporting Standards (IFRS)ย as adopted by the European Union, International Financial Reporting Interpretations Committee (IFRIC) interpretations and with those parts of the Companies Act 1985 applicable to companies reporting under IFRS. |
|
2 Accounting policies |
|
Accounting convention The statutory accounts for the year ended 31 March 2009 have been prepared under historical cost convention and on a basis consistent with the accounting policies in the financial statements for the year ended 31 March 2008 except as noted below. In the year ended 31 March 2009 the Groupย adoptedย IFRIC 15 'Agreements for the construction of real estate' and IAS 23 (revised) 'Borrowing costs' for the first time. The figures for the year ended 31 March 2008 have been restated, the impact of which is disclosed in note 7. As a result of adopting these standards the Group has changed a number of its accounting policies and the amended policies are disclosed below. Revenue and profit recognition Properties for open market sale Revenue and profit is recognised at the point of legal completion of each property. Commission received on property sales made on behalf of third parties is recorded within revenue, with all costs associated with the sale of those properties recognised within selling expenses. Construction contracts Contracts are treated as construction contracts when they have been specifically negotiated for the construction of a development or a number of properties. These contracts are primarily for the construction of affordable homes. Revenue is only recognised on a construction contract where the outcome can be estimated reliably. Revenue and costs are recognised by reference to the stage of completion of contract activity at the balance sheet date. This is normally measured by an assessment of work performed to date. Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred that it is probable will be recoverable. When it is probable that total contract costs will exceed total contract revenue, the expected loss is recognised as an expense immediately. ย Selling expenses Selling expenses are charged to the income statement as incurred. Inventories Development properties are included in inventories and are stated at the lower of cost and net realisable value. Cost comprises costs of acquisition and development, including directly attributable fees and expenses, direct labour costs and borrowing costs. Net realisable value has been assessedย for all developments and during the year this assessment led to a write down in the value of land and work inย progress as disclosed in note 3. Included within development properties are freehold interests held in completed developments. These are held for future sale. Borrowings Interest bearing bank loans and overdrafts are recorded at the proceeds received. Borrowing costs directly attributable to the development of properties that take a substantial period of time to get ready forย saleย are capitalised within inventories. Capitalisation of borrowing costs commences from the date of initial expenditure on a given development and continues until the properties are ready for sale. The capitalisation of borrowing costs is suspended where land assets are being held for strategic purposes or where there are prolonged periods when development activity on a site is interrupted. Capitalisation is not normally suspended during a period when substantial technical and administrative work is being carried out. All other borrowing costs are charged to the income statement using the effective interest method. In addition the following accounting policies are required for the first time in the financial statements for the year ended 31 March 2009. Basis of consolidation The consolidated financial statements include the financial statements of the Company, its subsidiaries and the Group's share of jointly controlled entities up to 31ย March 2009. The results of subsidiaries acquired or disposed of during the year are included in the financial statements from the effective date of acquisition or up to the effective date of disposal, as appropriate. All intra-group transactions, balances, income and expenses are eliminated on consolidation. Exceptional items Exceptional items are those significant items which are separately disclosed by virtue of their size or incidence to enable a full understanding of the Group's financial performance. |
|
3 Exceptional items |
|
The exceptional items of ยฃ3.0 million include ยฃ2.9 million where the net realisable value ofย land andย work in progress on certain developments has been assessed to be lower than the costs originally recorded in inventories as a result of the deterioration in market conditions and ยฃ0.1 million of redundancy costs.ย |
|
4 Taxation |
|
Taxation has been calculated on the profit for the year ended 31ย March 2009ย at the estimated effective tax rate ofย 30.4% (2008:ย 31.3%). |
|
5 Dividendย paid |
Year ended |
Year ended |
|
31ย March 2009 |
31ย March 2008 |
|
|
ยฃ000 |
ยฃ000 |
|
|
Final dividend paidย in July 2008 of 5.5p (July 2007:ย 4.9p) |
2,061 |
1,818 |
|
Interim dividend paidย in Jan 2009 of nil (Jan 2008:ย 4.5p) |
- |
1,680 |
|
2,061 |
3,498 |
|
|
The Directors are not recommending payment of a final dividend for the year ended 31 March 2009. |
||
|
6 Earnings per share |
|
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year, excluding those held in the Share Incentive Plan. For diluted earnings per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. Earnings per share have been calculated using the following figures: |
|
Year ended |
Year ended |
|
|
31ย March 2009 |
31ย March 2008 |
|
|
restated (note 7) |
||
|
Weighted average number of shares in issue |
37,381,374 |
36,971,367 |
|
Dilution - effect of share options |
- |
318,266 |
|
Diluted weighted average number of shares in issue |
37,381,374 |
37,289,633 |
|
Profit from continuing operations after tax |
ยฃ3,023,000 |
ยฃ4,497,000 |
|
Earnings per share: |
||
|
Basic |
8.1p |
12.2p |
|
Diluted |
8.1p |
12.1p |
|
7 Early adoption of IFRIC 15 and IAS 23 (revised) |
|
IFRIC 15 'Agreements for the construction of real estate' IFRIC Interpretation 15 'Agreements for the construction of real estate' was issued on 3 July 2008 and is effective for periods beginning on or after 1 January 2009. The Group has taken up the option of adopting IFRIC 15 from 1 April 2008. IFRIC 15 has arisen due to differing opinions on whether the revenue from certain real estate transactions should be recognised in accordance with IAS 18 'Revenue' or in accordance with IAS 11 'Construction contracts'. The guidance in the existing standards allows flexibility in the accounting treatment that should be adopted. The Group has historically accounted for revenues and therefore profits from all property sales in accordance with IAS 11. Under IAS 11 revenue is recognised on a percentage of completion basis once contracts for the sale of a property have been exchanged and then only if the eventual profit from that property can be foreseen with reasonable certainty. IFRIC 15 concludes that revenue from open market sales of real estate should be accounted for on legal completion of the properties in accordance with IAS 18. The sale of properties under certain terms within specific construction contracts will continue to be accounted for under IAS 11 and in the Group's case this applies to all sales of affordable homes. The accounting treatment for affordable homes is therefore unaffected by IFRIC 15. The Group now recognises revenue from the sale of open market private homes and commercial units entirely at the point of legal completion in accordance with IAS 18. As a result of adopting IAS 18 all selling expenses previously capitalised within inventories and included with cost of sales when revenue was recognised are now expensed as incurred unless they relate to the creation of a tangible asset such as a fixed sales office. These selling expenses are charged after gross profit but within operating profit. The most significant impact of IFRIC 15 on the reported results of Telford Homes is therefore the deferral of profits previously recognised from the point of exchange of contracts onwards until the point of legal completion. IAS 23 (revised) 'Borrowing costs' IAS 23 (revised) 'Borrowing costs' is effective for periods beginning on or after 1 January 2009. The Group has taken up the option of adopting IAS 23 (revised) from 1 April 2008. IAS 23 (revised) requires an entity to capitalise borrowing costs directly attributable to the acquisition, construction or production of qualifying assets as part of the cost of those assets. Qualifying assets are those that take a substantial period of time to get ready for use or sale. Previously, under the existing IAS 23, an entity was able to choose whether to capitalise borrowing costs or to write them off as incurred. Each development undertaken by the Group represents a qualifying asset under IAS 23 (revised) due to the period of time taken in obtaining planning consent and completing construction on the site. Each development typically has site specific finance and therefore borrowing costs can be directly attributed to each site. As a result of the adoption of IFRIC 15 the impact of IAS 23 (revised) is typically to defer the expensing of borrowing costs to the income statement. Previously borrowing costs were written off as incurred over the life of each development and now a substantial proportion will not be expensed until legal completion of the open market private homes. A restated income statement and balance sheet for the year ended 31 March 2008 are includedย below. The only changes required to cash flow statements previously reported are presentational. Impact on income statement for the year ended 31 March 2008 Revenue for the year ended 31 March 2008 is reduced by ยฃ63.3 million as a result of the timing difference between contract exchanges and legal completions under IFRIC 15. Revenue is reduced by a further ยฃ0.4 million as a result of IAS 23 (revised) and the modest effect it has on the percentage of completion of affordable homes. Cost of sales for the year ended 31 March 2008 is reduced by ยฃ50.7 million as a result of the change in recognition of revenue under IFRIC 15 and the separate write off of selling expenses. Under IAS 23 (revised) cost of sales is increased by ยฃ3.6 million where finance costs have been capitalised within inventories and released to cost of sales as revenue is recognised. Administrative expenses for the year ended 31 March 2008 are increased by ยฃ45,000 due to depreciation of sales offices now recognised as tangible assets. Other selling expenses are now written off as incurred increasing total expenses by a further ยฃ2.3 million. Finance costs in the year ended 31 March 2008 are reduced by ยฃ7.8 million as these are capitalised under IAS 23 (revised). Remaining finance costs relate to non development specific costs and bank interest on developments where capitalisation has been suspended. Profit before income tax is reduced from ยฃ17.7 million to ยฃ6.5 million. The income tax expense is restated by 30 perย cent of the net impact on profit before income tax. Impact on balance sheet as at 31 March 2008 Property, plant and equipment is increased by ยฃ85,000 at 31 March 2008 as a result of the cost of constructing sales offices now being recognised as tangible assets rather than forming part of inventories. Inventories at 31 March 2008 increased by ยฃ97.4 million as a result of the deferral of revenue recognition to the point of legal completion under IFRIC 15 and therefore the consequent reduction in inventories charged to cost of sales. Capitalisation of finance costs under IAS 23 (revised) further increases inventories by ยฃ7.3 million. Receivables at 31 March 2008 reduced by ยฃ125.9 million under IFRIC 15 as a result of revenue on open market homes now only being recognised as completion proceeds are received. A further reduction of ยฃ0.8 million results from the change in percentage completion on affordable sales as a result of capitalising finance costs under IAS 23 (revised). An element of receivables then becomes a payable balance primarily representing deposits received in advance and is reclassified as such. As a result of the significant deferral of profits previously recognised up to 31 March 2008 into future years the previous income tax liability becomes an income tax assetย of ยฃ4.6 million created by the impact of both IFRIC 15 and IAS 23 (revised).ย The movements in retained earnings at 31 March 2008 represent the cumulative adjustments to the income statement reducing retained profits by ยฃ19.9 million as a result of IFRIC 15 and increasing them by ยฃ4.5 million as a result of IAS 23 (revised). Net assets and therefore total equity are reduced from ยฃ64.2 million to ยฃ48.9 million at 31 March 2008.ย |
ย ย
RESTATED GROUPย INCOME STATEMENT
FOR THE YEAR ENDED 31 MARCH 2008
|
Previously |
IFRIC 15 |
IAS 23ย |
Restated |
|
|
reported |
||||
|
ยฃ000 |
ยฃ000 |
ยฃ000 |
ยฃ000 |
|
|
Revenue |
||||
|
Sales ofย properties |
159,626 |
(63,264) |
(392) |
95,970 |
|
Other direct income |
807 |
- |
- |
807 |
|
160,433 |
(63,264) |
(392) |
96,777 |
|
|
Cost of sales |
||||
|
Sales ofย properties |
(125,698) |
50,712 |
(3,613) |
(78,599) |
|
Other direct costs |
(1,157) |
- |
- |
(1,157) |
|
(126,855) |
50,712 |
(3,613) |
(79,756) |
|
|
Gross profit |
33,578 |
(12,552) |
(4,005) |
17,021 |
|
Administrative expenses |
(8,208) |
(45) |
- |
(8,253) |
|
Selling expenses |
- |
(2,340) |
- |
(2,340) |
|
Operating profit |
25,370 |
(14,937) |
(4,005) |
6,428 |
|
Finance income |
493 |
- |
- |
493 |
|
Finance costs |
(8,136) |
- |
7,757 |
(379) |
|
Profit before income tax |
17,727 |
(14,937) |
3,752 |
6,542 |
|
Income tax expense |
(5,400) |
4,481 |
(1,126) |
(2,045) |
|
Profit afterย incomeย tax |
12,327 |
(10,456) |
2,626 |
4,497 |
ย ย RESTATED GROUPย BALANCE SHEET
AT 31 MARCH 2008
|
Previously |
IFRIC 15 |
IAS 23ย |
Reclassify |
Restated |
|
|
reported |
|||||
|
ยฃ000 |
ยฃ000 |
ยฃ000 |
ยฃ000 |
ยฃ000 |
|
|
Non current assets |
|||||
|
Property, plant and equipment |
822 |
85 |
- |
- |
907 |
|
Deferred income tax assets |
- |
- |
- |
- |
- |
|
822 |
85 |
- |
- |
907 |
|
|
Current assets |
|||||
|
Inventories |
74,446 |
97,370 |
7,297 |
- |
179,113 |
|
Trade and other receivables |
120,174 |
(125,933) |
(808) |
19,198 |
12,631 |
|
Current income tax assets |
- |
- |
- |
4,624 |
4,624 |
|
Cash and cash equivalents |
4,698 |
- |
- |
- |
4,698 |
|
199,318 |
(28,563) |
6,489 |
23,822 |
201,066 |
|
|
Total assets |
200,140 |
(28,478) |
6,489 |
23,822 |
201,973 |
|
Non current liabilities |
|||||
|
Hire purchase liabilities |
(18) |
- |
- |
- |
(18) |
|
Deferred income tax liabilities |
(4) |
- |
- |
- |
(4) |
|
(22) |
- |
- |
- |
(22) |
|
|
Current liabilities |
|||||
|
Trade and other payables |
(32,393) |
- |
- |
(19,198) |
(51,591) |
|
Current income tax liabilities |
(1,971) |
8,543 |
(1,948) |
(4,624) |
- |
|
Borrowings |
(101,424) |
- |
- |
- |
(101,424) |
|
Hire purchase liabilities |
(83) |
- |
- |
- |
(83) |
|
(135,871) |
8,543 |
(1,948) |
(23,822) |
(153,098) |
|
|
Total liabilities |
(135,893) |
8,543 |
(1,948) |
(23,822) |
(153,120) |
|
Net assets |
64,247 |
(19,935) |
4,541 |
- |
48,853 |
|
Capital and reserves |
|||||
|
Issued share capital |
3,750 |
- |
- |
- |
3,750 |
|
Share premium |
29,749 |
- |
- |
- |
29,749 |
|
Retained earnings |
30,748 |
(19,935) |
4,541 |
- |
15,354 |
|
Total equity |
64,247 |
(19,935) |
4,541 |
- |
48,853 |
- Ends -ย
Follow the stocks