Gordon Stein, CFO of CleanTech Lithium, explains why CTL acquired the 23 Laguna Verde licenses. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksVictoria Regulatory News (VCP)

Share Price Information for Victoria (VCP)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 225.00
Bid: 227.50
Ask: 230.00
Change: -6.00 (-2.60%)
Spread: 2.50 (1.099%)
Open: 235.00
High: 237.50
Low: 225.00
Prev. Close: 231.00
VCP Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Results

25 Jul 2017 07:00

RNS Number : 9499L
Victoria PLC
25 July 2017
 

25 July 2017

 

Victoria PLC

('Victoria', the 'Company', or the 'Group')

 

Preliminary Results

for the year ended 1 April 2017

 

Another Record Year

 

Victoria PLC (LSE: VCP) the international designers, manufacturers and distributors of innovative floorcoverings, is pleased to announce its preliminary results for the year ended 1 April 2017.

 

Financial and Operational highlights

 

Continuing operations

Year ended

1 April

2017

Year ended

2 April

 2016

 

Growth

 

 

 

 

Revenue

£330.4m

£255.2m

+29%

Underlying EBITDA1

£45.7m

£32.3m

+41%

Underlying operating profit1

£33.7m

£21.9m

+54%

Operating profit

£26.6m

£17.7m

+50%

Underlying profit before tax1

£29.4m

£18.2m

+61%

Profit before tax

£18.8m

£9.3m

+102%

Net debt

£89.6m

£61.1m

+47%

Net debt / EBITDA2

1.63x

1.85x

 

Earnings per share3:

 

 

 

- Basic adjusted1

25.25p

16.88p

+50%

- Basic

13.84p

7.22p

+92%

 

 

· 2017 was another record year for Victoria as the Group's financial strength continued to grow and strategic objectives were met

· The Group achieved a record underlying EBITDA margin of 13.8%, a c.120 basis point increase year-on-year, its fifth consecutive year of improved margins

· Growth driven by Victoria's exceptional management team, which has been strengthened by the appointment of Philippe Hamers as CEO

· Strong cash generation continues with £23.7m of underlying free cash flow4 during 2017, which equates to over 100% of underlying profit after tax

· Net debt at £89.6m was comfortably less than two times annualised underlying EBITDA

· Four earnings-accretive acquisitions completed during the year, bringing new products and geographies to the Group. All acquisitions are fully integrated and trading well

· Ongoing reorganisation of UK manufacturing footprint and logistics structure, both expected to deliver further efficiency gains

 

1 Underlying performance is stated before the impact of exceptional items and amortisation of acquired intangibles within operating profit. Underlying profit before tax and adjusted EPS are also stated before non-underlying items within finance costs (comprising mark-to-market adjustments, BGF redemption premium charge, deferred consideration fair value adjustments, and exchange rate differences on foreign currency loans)

2 As measured in line with our bank facility covenants

 

3 EPS does not include discontinued operations in the prior year, and has been restated (including the prior year) for the 5:1 share split, which became effective on 12 September 2016. Further details set out in Note 4

4 Underlying free cash flow represents cash flow after tax but before financing activities and exceptional items

 

 

Geoff Wilding, Executive Chairman of Victoria PLC commented:

"2017 was another good year for Victoria and we look to the future with confidence. We further increased our operating margins, completed four earnings-accretive acquisitions, which are performing well, and we strengthened our management team even more with the key appointment of Philippe Hamers as CEO.

 

"There is a huge opportunity for Victoria to expand within the UK and overseas, via both acquisitions and organic growth. However, we remain focussed on increasing earnings per share and generating free cash flow and will not pursue growth for growth's sake alone.

 

"2018 will be another positive year for Victoria as we have widened our market exposure, both geographically and by product range and our recent internal reorganisation will provide further revenue and margin growth. Although we have already more than doubled EBITDA/Revenue margins over the last four years, the Board feels that we can drive our expanded business even further. This will all be supported by further acquisitions - for which, shareholders can be confident, we will not overpay."

 

 

 

For more information contact:

 

Victoria PLC

Geoff Wilding, Chairman

Philippe Hamers, Chief Executive

Michael Scott, Group Finance Director

 

+44 (0) 15 6274 9300

Cantor Fitzgerald Europe

Rick Thompson, Phil Davies, Michael Reynolds (Corporate Finance)

Mark Westcott, Caspar Shand-Kydd (Sales)

 

+44 (0) 20 7894 7000

 

 

Finncap (joint broker)

Matt Goode, Carl Holmes (Corporate Finance)

Tim Redfern (Corporate Broking)

 

Berenberg (joint broker)

Ben Wright, Mark Whitmore, Amritha Murali (Corporate Broking)

 

+44 (0) 20 7600 1658

 

 

 

+44 (0) 20 3207 7800

Buchanan Communications

Charles Ryland, Victoria Hayns, Madeline Seacombe

+44 (0) 20 7466 5000

 

 

 

Victoria PLC

Chairman's Statement

 

 

2017 was another record year for Victoria PLC as earnings and the Group's financial strength continued to grow:

· Revenues increased by 29.5% (24.8% in constant currency terms) from £255.2m to £330.4m;

· Underlying operating profit increased from £21.9m to £33.7m;

· Underlying profit before tax substantially increased from £18.2m to £29.4m;

· After exceptional items, the Group achieved reported profit before tax of £18.8m, compared with £9.3m in the prior year;

· The Group delivered a record underlying EBITDA margin of 13.8%, a c.120 basis point increase year-on-year;

· Net debt at the year-end was £89.6m, comfortably less than two times annualised EBITDA.

 

 

H1 FY17

H2 FY17

FY17

Revenue

£153.4m

£177.0m

£330.4m

EBITDA*

£20.2m

£25.5m

£45.7m

Operating profit*

£14.4m

£19.3m

£33.7m

Pre-tax profit*

£12.3m

£17.1m

£29.4m

 

*Underlying and before exceptional items

 

Operational synergies have continued to drive growth in operating margins and improved like-for-like performance across the Group. Victoria is now in its fifth year of consistently increasing EBITDA/Revenue margins and we are confident there are further significant improvements to be achieved from our manufacturing capabilities and logistics, which I discuss in more detail later in this statement. However, the benefits of the Group's strategy to achieve scale through acquisitions is clear, with 2017 adjusted earnings per share up by 49.6%.

 

I have previously stated how much we as a company focus on cash generation. Therefore, I thought it might be useful for shareholders to understand a little more about how this plays out in practice.

 

Four years ago, Victoria had net debt of £7.5m. Since then we have paid dividends of £21.3m as well as paid a total of £134.7m for nine acquisitions (net of £43.0m of net proceeds from the issue of share capital in September 2015). Yet our net debt remains at £89.6m. The core of the £74m difference has been cash generated.

 

Statistics aside, there are two incredibly valuable assets that are not tangible but are key to the Group's successful performance:

 

First and foremost, Victoria's wider management team - Shareholders will, I'm sure, be reassured to learn we avoid hiring pure MBA-types (excepting, possibly, to make tea) and the depth of our management's industry experience and product knowledge, their motivation, enthusiasm, and desire to win, and their overall management skill is second to none. I have absolutely no doubt that we have the best management team in the industry, with most having a significant portion of their net worth invested in Victoria. Shareholders can look forward to Victoria continuing to outperform the sector.

 

Secondly, Victoria's relationship with its customers - The thousands of flooring retailers we supply across the UK, Europe, and Australasia. Some of these relationships are multi-generational and the strength and depth of these relationships represent a significant competitive advantage, whilst providing opportunities for an expanded product offering.

 

 

REVIEW

 

Appointment of a Chief Executive

Philippe Hamers joined Victoria as Group Chief Executive in March 2017. Shareholders who have experience of these things will appreciate how difficult it is to attract someone of Philippe's calibre and I was absolutely delighted when he accepted our offer to join Victoria. His 25 years' experience in the flooring industry including, most recently, heading Europe's largest carpet manufacturing operation at Balta Group, has given him extensive experience in running very large, multi-site, multi-national, manufacturing and sales organisations.

 

Since joining, Philippe has focussed on reorganising our businesses to deliver further operational synergies and drive further margin improvement and revenue growth. The beneficial impact of his actions will be increasingly evident in the 2018 financial year and beyond.

 

Acquisitions

We have continued to be acquisitive during the period under review, completing four earnings-accretive acquisitions in the UK, Australia, and Europe

 

· Ezi Floor - Most consumer carpet sales include underlay, which delivers a more luxurious feel to the carpet and extends its life. Due to the potential for distribution synergies, Victoria acquired the widely-reputed underlay manufacturer, Interfloor in September 2015. The cross-selling opportunities and procurement improvements as a result of the Group's scale significantly improved the earnings of Interfloor. Therefore, in October 2016 we acquired Ezi Floor, the well-known and highly efficient Yorkshire-based, underlay manufacturer to further increase our exposure to this growing market.

 

· Dunlop - Following on from the success of the Interfloor and Ezi Floor acquisitions we began searching for underlay manufacturing opportunities to complement our Australian operations. Dunlop Flooring was a subsidiary of a large Australian underwear and clothing manufacturer that had recently been acquired by US clothing company, Hanes Brands. The board of Hanes brands agreed with us that there were no immediately obvious synergies between underwear and underlay and accepted our offer for the business in December 2016.

 

· GrassInc and Avalon BV - Travelling around our retailers I noticed more and more were selling artificial grass. Not artificial grass for use in sports fields, but rather a very realistic, high quality product used in small urban gardens and terraces to replicate the look and feel of genuine turf. Retailers explained it was a fast growing and profitable product category. I was not happy to discover we were missing out on a "fast growing" opportunity and even less happy to find this demand was being met by our direct competitors, who were manufacturing the artificial grass on the same machinery, using exactly the same technique as carpet (the only difference being the use of green grass-like fibre rather than coloured carpet fibre). Following a search for a suitable artificial turf manufacturer we identified GrassInc and Avalon BV in the Netherlands which could quickly propel us into this space. At the time of acquisition in February 2017, whilst these businesses were successfully selling their product throughout Europe they had no real presence in the UK. Since then, distribution has been quickly improved by utilising our existing UK business channels and shareholders can expect a positive contribution from these artificial grass manufacturers in the 2018 financial year.

 

Due to timing of the completion dates for the last of these acquisitions being late in the financial year, together with their integration costs, they had little impact on our FY17 net result. However, shareholders can be confident that profits from these businesses will make a meaningful contribution towards our growth in the current financial year.

 

Post period end events

Longer term shareholders will recall we consolidated our manufacturing footprint in Australia onto fewer sites during 2014. That move has proven to be a great success - delivering lower manufacturing costs and improved service to our customers.

 

In June 2017, following Philippe Hamers' recommendations to the Board, we decided to reorganise our UK production and logistics due to rapid growth and continued significant demand for our products, to drive further incremental margin uplift by improving production efficiency and customer service.

 

Production

· This reorganisation of the manufacturing capability involves the transfer of manufacturing operations in Kidderminster to the Group's two other UK carpet production facilities. This will optimise asset utilisation and will positively impact manufacturing efficiency to provide significant - and much needed - additional capacity without material capex.

· The Kidderminster site will continue to operate with head office, product development, and new Group warehousing and showroom functions.

Logistics

· A key attraction for retailers in dealing with the Group is the speed and convenience of our deliveries. We provide a good delivery service (albeit there is room for improvement) but the cost of doing so is high. Since November 2016 we have been working with specialist consultants, reviewing our UK logistics network in order to improve margins for the Group and enhance service levels for customers. These objectives will be achieved with the reorganisation and include immediately relocating the current Midlands distribution centre, which has become too small for purpose, into the Group's Kidderminster site. This action will provide significantly increased capacity.

· Further gains will be made from opening a Southern distribution centre to the North West of London by late 2018, servicing all of the Group's brands, and a further new distribution centre, in the North of England.

 

DIVIDEND POLICY

 

In 2006 legendary investor Warren Buffet acquired one of the world's largest flooring manufacturers, Shaw Industries. Why? In two words: cash flow. Well run flooring manufacturers generate significant cash - even when growing - due to attractive supplier terms, quality debtors, long life expectancy of key plant, low technological change and other factors.

 

To confirm this view, Victoria's underlying pre-tax operating cash flow this year was £43.6 million and net free cash flow (i.e. after interest, tax, capex, asset disposals) was £23.7 million.

 

As a result, it is the Board's expectation that in the medium-term Victoria will be capable of paying an attractive dividend. However, in the short-term, we remain firmly of the view that the most wealth will be created for shareholders by deploying the free cash-flow generated by Group businesses towards paying down debt quickly and acquiring other high quality, earnings-accretive flooring manufacturers.

 

Therefore, as in previous years, we have resolved not to pay a final dividend for FY17.

 

OUTLOOK

 

I suspect few shareholders truly appreciate just how big our market opportunity in the UK and overseas is. The size of the flooring sector in the regions in which Victoria operates is enormous. At the risk of stating the obvious, every building has at least one floor. As a result, there is around 1,500 million sqm of flooring sold each year in Europe, 300 million sqm sold in the UK, and 100 million sqm sold in Australasia. Victoria sells circa 30 million sqm of flooring (excluding the 60 million sqm of underlay), in total, across all three markets. The point I am emphasising is this: there is enormous scope for growth - both organically through increasing our market share and expanding our product offering, and, of course, by way of acquisition.

 

To date, we have focussed on acquiring carpet manufacturers. Five years ago, it was clear there was considerable opportunity to deliver solid, margin-enhancing synergies if we could achieve scale/size. Had we randomly acquired different types of flooring businesses, we would never have achieved the required scale and our margins would have languished. However, we now have genuine scale in terms of carpet manufacturing and, while this does not preclude further carpet acquisitions, we are now very determined to grow our existing successful hard flooring business. These companies will (as per the criteria set out in my Interim Results 2017 statement) all be successful, earnings-accretive acquisitions in their own right, but will also give us the opportunity to leverage our very large distribution network (we sell to literally thousands of retailers in the UK, Europe, and Australasia).

 

To ensure we have the management in place for this growth, and in addition to Philippe Hamers joining us as Chief Executive, we recently made a director level appointment in Jan Debrouwere as our Director of Business Development - Hard Flooring. Jan has extensive expertise developed over 28 years in manufacturing, selling and marketing of all kinds of hard flooring including, for the last four years, heading the successful turnaround of Beaulieu International Group's (BIG) worldwide hard flooring business, a multi-product, multi-national division with a turnover of €500m, overseeing multiple production sites and sales teams in Russia, USA and Europe.

 

We are very, very serious about growing our market share in the hard flooring market.

 

However, apart from acquisition-led growth, we continue to have considerable opportunity to grow margins and earnings within our existing businesses. Shareholders have seen EBITDA/Revenue margins more than double over the last four years but more upside remains through improving the efficiency of our logistics operation, procurement, and production rationalisation. Each 1% increase in our EBITDA margin increases net profits more than 12.5%.

 

Although 2017 was a record year for Victoria, shareholders can be assured we remain just as miserly with expenses (we are acutely aware that every penny saved falls directly to the bottom line) and just as focussed on maximising sales - we strive to leave no revenue opportunity on the table for one of our competitors. We are positive about the next 12 months - and beyond:

 

· Our dependency on any one market continues to reduce with more than 30% of the group's earnings now coming from outside the UK. This trend is expected to increase further in 2018.

· We have a strong sales culture; irrespective of title, everyone is a sales person.

· Our reorganisation lowers costs while increasing cost variability, thereby giving us greater resilience in variable economic conditions.

· We have done a large amount of prospecting work - primarily in Europe - and are confident of securing some high-quality, earnings-accretive acquisitions.

 

I look forward with confidence to another successful year.

 

 

Geoffrey Wilding

Executive Chairman

24 July 2017

 

 

 

Victoria PLC

Strategic Report

Business overview

Victoria PLC is a leading designer, manufacturer and distributor of innovative flooring products. The Group is headquartered in the UK, with operations across the UK, Europe and Australia employing over 1,800 people across 20 sites.

 

The Group develops and manufactures a wide range of wool and synthetic broadloom carpets, flooring underlay, LVT (luxury vinyl tile) and hardwood flooring products, artificial grass, carpet tiles and flooring accessories.

 

A review of the performance of the business is provided within the Financial Review.

 

Business model

Victoria's business model is underpinned by five integrated pillars:

1. Superior customer offering

Offering a range of leading quality and complementary flooring products across a number of different brands, styles and price points, focused on the mid-to-upper end of the market, as well as providing market-leading customer service.

2. Sales driven

Highly motivated, independent and appropriately incentivised sales teams across each brand and product range, ensuring delivery of a premium service and driving profitable growth.

3. Flexible cost base

Multiple production sites with the flexibility, capacity and cost structure to vary production levels as appropriate, in order to maintain a low level of operational gearing and maximise overall efficiency.

4. Focused investment

Appropriate investment to ensure long-term quality and sustainability, whilst maintaining a focus on cost of capital and return on investment.

5. Entrepreneurial leadership

A flat structure with a team of fourteen senior managers running the daily business, with income statement 'ownership' and linked incentivisation, and who work closely with the PLC Board to plan and implement the short and medium-term strategy.

 

Strategy

The Group's successful strategy in creating wealth for its shareholders has not changed and continues to be to deliver profitable and sustainable growth, both from acquisitions and organic drivers.

 

In terms of acquisitions, the Group continues to seek and monitor good opportunities in key target markets that will complement the overall commercial offering and help to drive further improvement in our KPIs. Funding of acquisitions is primarily sought from debt finance to maintain an efficient capital structure, insofar as a comfortable level of facility and covenant headroom can be achieved.

 

Organic growth is fundamentally driven by the five pillars of the business model highlighted above. In addition, the Group continues to seek and deliver synergies and transfer best operating practice between acquired businesses, both in terms of commercial upside, and cost and efficiency benefits to drive like-for-like margin improvement.

 

Key performance indicators

The KPIs monitored by the Board and the Group's performance against these are set out in the table below.

 

 

 

 

 

 

 

 

Year ended1 April 2017

Year ended2 April 2016

 

 

 

 

 

 

 

 

£'m

 

£'m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

330.4

 

255.2

 

 

 

 

 

 

 

 

 

 

 

Revenue growth at constant currency

 

 

 

 

 

 

 

24.8%

 

84.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying EBITDA

 

 

 

 

 

 

 

45.7

 

32.3

 

 

 

 

 

 

 

 

 

 

 

Underlying EBITDA margin

 

 

 

 

 

 

 

13.8%

 

12.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying operating profit

 

 

 

 

 

 

 

33.7

 

21.9

 

 

 

 

 

 

 

 

 

 

 

Underlying operating margin

 

 

 

 

 

 

 

10.2%

 

8.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying return on operating assets1

 

 

 

 

 

 

 

19.9%

 

16.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS (basic, adjusted)2

 

 

 

 

 

 

 

25.25p

 

16.88p

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net debt / EBITDA3

 

 

 

 

 

 

 

1.63x

 

1.85x

 

 

 

 

 

 

 

 

 

 

 

EBITDA interest cover3

 

 

 

 

 

 

 

12.09x

 

7.82x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Underlying return on operating assets = underlying operating profit (earnings before interest, taxation and non-underlying items) for the year / (year-end total equity + net debt)

2 EPS is shown on an underlying basis, and does not include discontinued operations in the prior year. The figures (including that for the prior year) have been restated for the 5:1 share split, which became effective on 12 September 2016

3 As measured in line with our bank facility covenants

 

The Group has delivered significant improvements in its KPIs during the year. In particular, the Group's underlying operating margin has improved by 160 basis points resulting from the ongoing programme to deliver integration synergies and efficiency gains, including in relation to purchasing, manufacturing and logistics.

 

Further commentary on these KPIs is provided in the Financial Review. 

Principal risks and uncertainties

The Board and senior management team of Victoria identifies and monitors principal risks and uncertainties on an ongoing basis. These include:

 

Competition - the Group operates in mature and highly competitive markets, resulting in pressure on pricing and margins. Management regularly review competitor activity to devise strategies to protect the Group's position as far as possible.

 

Economic conditions - the operating and financial performance of the Group is influenced by economic conditions within the geographic areas within which it operates, in particular the UK, Australia and the Eurozone. Currently, a key uncertainty around the UK and Eurozone economic outlook is driven by the forthcoming exit of the UK from the European Union ('Brexit'). The risk of Brexit for the Group is mitigated by the UK & Europe Division not being heavily reliant on imports or exports, and the Australia Division being operationally entirely independent. The Group remains focused on driving efficiency improvements, cost reductions and ongoing product development to adapt to the current market conditions.

 

Key input prices - material adverse changes in certain raw material prices, in particular wool and synthetic polymer or yarn, could affect the Group's profitability. A proportion of these costs are denominated in US Dollars and Euros which gives rise to foreign exchange risk, which is currently impacted in the UK by the uncertainty in medium-to-long term exchange rates against Sterling in light of Brexit. Key input prices are closely monitored and the Group has a sufficiently broad base of suppliers to remove arbitrage risk, as well as being of such a scale that it is able to benefit from certain economies arising from this. Furthermore, whilst there is some foreign exchange risk beyond the short-term hedging arrangements that are put in place, the vast majority of the Group's cost base remains in domestic currency (Sterling and Australian Dollars for the two Divisions, respectively) and in the UK this could ultimately result in a competitive advantage versus companies exporting to the UK from Continental Europe.

 

Acquisitions - acquisition-led growth is a key part of the Group's ongoing strategy, and risks exist around the future performance of any potential acquisitions, unforeseen liabilities, or difficulty in integrating into the wider Group. The Board carefully reviews all potential acquisitions and, before completing, carries out appropriate due diligence to mitigate the financial, tax, operational, legal and regulatory risks. Risks are further mitigated through the retention and appropriate incentivisation of acquisition targets' senior management. Where appropriate the consideration is structured to include deferred and contingent elements which are dependent on financial performance for a number of years following completion of the acquisition.

 

Other operational risks - in common with many businesses, sustainability of the Group's performance is subject to a number of operational risks, including major incidents that may interrupt planned production, and the recruitment and retention of key employees. These risks are monitored by the Board and senior management team and appropriate mitigating actions taken.

 

Corporate responsibility

Victoria PLC is committed to being an equal opportunities employer and is focused on hiring and developing talented people.

 

The health and safety of our employees, and other individuals impacted by our business, is taken very seriously and is reviewed by the Board on an ongoing basis.

 

A Company statement regarding the Modern Slavery Act 2015 is available on the Company's website at www.victoriaplc.com.

 

As a manufacturing and distribution business, there is a risk that some of the Group's activities could have an adverse impact on the local environment. Policies are in place to mitigate these risks, and all of the businesses within the Group are committed to full compliance with all relevant health and safety and environmental regulations.

 

 

On behalf of the Board

 

 

Geoffrey Wilding

Executive Chairman

24 July 2017

 

 

 

 

Victoria PLC

Financial Review

 

The year to 1 April 2017 has been another very successful one for the Group, both commercially and financially. The financial results clearly demonstrate the ongoing delivery of our growth strategy, in terms of acquisitions as well as organic development and delivery of synergies.

 

The Group announced four acquisitions during the year, forming part of our continuing commercial objective to extend the product offering of the Group. Both Ezi Floor, based in the UK, and Dunlop Flooring, based in Australia, are flooring underlay businesses, the former acquired in September and the latter in January. Dunlop Flooring also designs and distributes a range of LVT (luxury vinyl tile) and hardwood flooring. Thereafter, in February, we announced the acquisition of two artificial grass businesses, GrassInc and Avalon B.V, both based in the Netherlands.

 

All of these acquisitions have been successfully integrated. GrassInc and Avalon B.V. have been incorporated into the newly titled 'UK & Europe' Division alongside the existing UK businesses.

 

Separately, the Group has continued with the delivery of its synergy and operational efficiency improvement plans, both in terms of manufacturing processes and logistics. This has contributed towards in a further significant improvement in operating margin since FY16, as outlined below.

 

Revenue and gross profit

Group revenue from continuing operations increased by 29.5% during the year from £255.2m to £330.4m, primarily driven by acquisitions. This comprised 22.8% annual growth in the UK & Europe Division, 30.5% annual growth in the Australia Division on a constant currency basis, plus a translational benefit driven by the strengthening of the Australian dollar against Sterling.

 

 

 

 

 

 

 

 

 

 

Yearended1 April2017

Yearended2 April2016

 

 

 

 

 

 

 

 

 

£'m

£'m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UK & Europe

 

 

 

 

 

 

 

 

241.7

196.9

 

 

 

 

 

 

 

 

 

 

 

Australia

 

 

 

 

 

 

 

 

88.7

58.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

 

 

 

 

 

 

330.4

255.2

 

 

 

 

 

 

 

 

 

 

 

Revenue growth:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

 

 

 

 

 

 

 

29.5%

 

 

 

 

 

 

 

 

 

 

 

 

Constant currency1

 

 

 

 

 

 

 

 

24.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

 

 

 

 

 

109.6

85.0

 

 

 

 

 

 

 

 

 

 

 

Gross profit margin

 

 

 

 

 

 

 

 

33.2%

33.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Revenue growth at constant currency is calculated applying the same GBP:AUD exchange rate to both years of 1.7435 (being the average exchange rate during the year ended 1 April 2017).

 

Overall gross margin for the Group was 33.2%, consistent with the prior year. This was impacted by a mixture of ongoing operational improvements and acquisition mix effects between different product categories.

 

Operating profit

The Group's underlying operating margin has seen a further significant improvement in the year, rising from 8.6% to 10.2%. This c. 160 basis point increase has been driven in part by the ongoing delivery of cost synergies as well as operational efficiency improvements.

 

On 26 June 2017, the Group announced a reorganisation of its manufacturing and logistics operations. Whilst these plans will continue to be implemented over the coming months, they are based on a detailed review and planning process that was initiated during the year, with some operational improvements and consolidation benefits already being delivered.

 

Reported operating profit (earnings before interest and taxation) increased during the year from £17.7m to £26.6m.

 

After removing non-underlying and exceptional items, underlying operating profit of £33.7m was delivered in the year. This represented a 54% increase over the prior year, and comprised 44% annual growth in the UK & Europe Division and 66% annual growth in the Australia Division, plus a small decrease in central expenses.

 

 

 

Year ended 1 April 2017

 

Year ended 2 April 2016

 

 

UK & Europe

Australia

Centralexpenses

Total

 

UK & Europe

Australia

Centralexpenses

Total

 

 

£'m

£'m

£'m

£'m

 

£'m

£'m

£'m

£'m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported operating profit

 

21.8

6.9

(2.1)

26.6

 

15.0

4.3

(1.5)

17.7

 

 

 

 

 

 

 

 

 

 

 

Add back: non-underlying items

 

4.4

1.3

1.3

7.0

 

3.2

0.7

0.3

4.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying operating profit

 

26.2

8.2

(0.8)

33.7

 

18.2

5.0

(1.2)

21.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying operating margin

 

10.8%

9.3%

-

10.2%

 

9.2%

8.5%

-

8.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported profit before tax

 

 

 

 

18.8

 

 

 

 

9.3

 

 

 

 

 

 

 

 

 

 

 

Underlying profit before tax

 

 

 

 

29.4

 

 

 

 

18.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying PBT margin

 

 

 

 

8.9%

 

 

 

 

7.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The total net exceptional and non-underlying charge in the year was £10.4m, compared to £10.1m in the prior year (including £2.1m loss from discontinued operations). The largest components of this charge were amortisation of acquired intangibles of £4.4m (2016: £2.3m), unwinding of discount and fair value adjustments to deferred and contingent consideration of £3.8m (2016: £4.2m), and acquisition and disposal related costs of £2.1m (2016: £1.4m).

 

Reported profit before tax grew by 102% in the year to £18.8m, while underlying profit before tax grew by 61% in the year to £29.4m.

 

Taxation

The reported tax charge in the year was £6.2m against a reported pre-tax profit of £18.8m, giving an effective tax rate of 32.9%. This was distorted by the impact of the exceptional and non-underlying costs, the majority of which have been treated as non-deductible for corporation tax purposes. The underlying effective tax rate measured against adjusted profit before tax is 21.9%.

 

Earnings per share

During the year, the Group completed a five-for-one share split, as approved at the AGM on 9 September 2016. Reported EPS figures have been assessed on this new basis, including comparative figures in the prior year.

 

Basic earnings per share from continuing operations2 increased from 7.22p to 13.84p. Adjusted earnings per share (before non-underlying and exceptional items) increased by 49.6% from 16.88p to 25.25p.

 

 

 

 

 

 

 

 

 

 

Yearended1 April2017

Yearended2 April2016

 

 

 

 

 

 

 

 

 

pence

pence

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share from continuing operations

 

 

 

13.84p

7.22p

 

 

 

 

 

 

 

 

 

 

 

Basic adjusted earnings per share from continuing operations

 

 

 

25.25p

16.88p

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Prior year figures shown before the impact of Westwood Yarns, which was disposed of during that year.

 

 

 

 

 

Operating cash flow

The Group delivered underlying EBITDA in the year of £45.7m, an increase of 41% on the prior year.

 

Cash flow from operating activities before interest, tax and exceptional items was £43.6m, which represents a conversion of 95% of underlying EBITDA. This is a 35% increase on the prior year operating cash flow, with a similar EBITDA conversion ratio.

 

Pre-exceptional free cash flow of the Group - after interest, tax and net capital expenditure - was £23.7m. Compared with underlying operating profit (i.e. post-depreciation), this represents a conversion ratio of 70%. This was slightly lower than the prior year due to an increase in the average effective corporation tax rate as the proportion of the Group's business from overseas territories increased.

 

 

 

 

 

 

 

 

 

 

Yearended1 April2017

Yearended2 April2016

 

 

 

 

 

 

 

 

 

£'m

£'m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying operating profit from continuing operations

 

 

 

33.7

21.9

 

 

 

 

 

 

 

 

 

 

 

Add back: depreciation

 

 

 

 

 

 

12.0

10.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying EBITDA

 

 

 

 

 

 

 

 

45.7

32.3

 

 

 

 

 

 

 

 

 

 

 

Non-cash items

 

 

 

 

 

 

 

 

(0.5)

(0.1)

 

 

 

 

 

 

 

 

 

 

 

Movement in working capital

 

 

 

 

 

 

(1.6)

0.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating cash flow from continuing operations before interest, tax and exceptional items

43.6

32.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% conversion against underlying operating profit

 

 

 

 

130%

150%

% conversion against EBITDA

 

 

 

 

 

 

95%

102%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

 

 

 

 

 

 

 

(3.6)

(3.2)

 

 

 

 

 

 

 

 

 

 

 

Corporation tax paid

 

 

 

 

 

 

 

(5.8)

(3.2)

 

 

 

 

 

 

 

 

 

 

 

Capital expenditure (including hire purchase)

 

 

 

 

(10.8)

(10.2)

 

 

 

 

 

 

 

 

 

 

 

Proceeds from fixed asset disposals

 

 

 

 

 

0.2

1.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow from continuing operations before exceptional items

 

 

 

23.7

16.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% conversion against underlying operating profit

 

 

 

 

70%

78%

% conversion against EBITDA

 

 

 

 

 

 

52%

53%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt

As at 1 April 2017 the Group's net debt position was £89.6m. This compares with £61.1m as at the previous year-end, 2 April 2016. The principal reason for this £28.5m increase during the year was due to acquisitions.

 

 

 

 

 

 

 

 

 

 

Yearended1 April2017

Yearended2 April2016

 

 

 

 

 

 

 

 

 

£'m

£'m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total initial cash consideration for acquisitions (net of cash acquired)

 

(37.8)

(19.3)

Total debt acquired or refinanced

 

 

 

 

 

(0.7)

(54.7)

Deferred consideration payments

 

 

 

 

 

(10.3)

(7.5)

Acquisition costs

 

 

 

 

 

 

 

 

(2.1)

(1.4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross acquisition related expenditure

 

 

 

 

 

(50.9)

(82.8)

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from issue of share capital

 

 

 

 

 

-

43.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net acquisition related expenditure

 

 

 

 

 

(50.9)

(39.7)

 

 

 

 

 

 

 

 

 

 

 

Free cash flow from continuing operations before exceptional items (see above)

 

23.7

16.6

 

 

 

 

 

 

 

 

 

 

 

Refinancing costs paid

 

 

 

 

 

 

-

(1.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional debt funding required (before non-underlying items)

 

 

 

(27.2)

(24.3)

 

 

 

 

 

 

 

 

 

 

 

Non-underlying items:

 

 

 

 

 

 

 

 

Exceptional cash items

 

 

 

 

 

 

(0.3)

-

Cash flow from discontinued operations

 

 

 

 

 

-

0.1

Non-cash adjustment to BGF loan recognised

 

 

 

 

(0.4)

(0.3)

Foreign exchange differences on opening cash / debt

 

 

 

(0.6)

(1.0)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Movement in net debt

 

 

 

 

 

 

 

(28.5)

(25.4)

 

 

 

 

 

 

 

 

 

 

 

Opening net debt

 

 

 

 

 

 

 

 

(61.1)

(35.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing net debt

 

 

 

 

 

 

 

 

(89.6)

(61.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Applying our banks' adjusted measure of financial leverage, the Group's year-end net debt to EBITDA ratio was 1.63x, reducing from 1.85x at the previous year-end.

 

 

 

 

 

 

 

 

 

 

1 April2017

2 April2016

 

 

 

 

 

 

 

 

 

£'m

£'m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents

 

 

 

 

 

 

28.0

19.1

Bank loans

 

 

 

 

 

 

 

 

(105.9)

(69.3)

BGF loan

 

 

 

 

 

 

 

 

(10.2)

(9.8)

Finance leases and hire purchase arrangements

 

 

 

 

(1.6)

(1.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt

 

 

 

 

 

 

 

 

(89.6)

(61.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net debt / EBITDA3

 

 

 

 

 

 

1.63x

1.85x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 As measured in line with our bank facility covenants

 

Accounting standards

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS), as endorsed and adopted for use in the EU. There have been no changes to IFRS this year that have a material impact on the Group's results. Whilst the majority of forthcoming new IFRSs are not expected to have a material impact on the financial statements of the Group, the effects of applying IFRS15 and IFRS16 are still under review.

 

There have been no material changes in the accounting policies of the Group and its subsidiaries this year.

 

Funding and going concern

On 5 July 2017, the Group entered into a new, extended multi-currency revolving credit facility with HSBC, Barclays, RBS and AIB. The new facility matures in October 2020, with a one year extension option, providing a medium-term platform for the continued debt financing of the Group and further potential acquisitions.

 

Consistent with the previous bank facility, the new facility is subject to various financial covenants measured against Group results. All such covenants have been satisfied to date.

 

In conjunction with the new bank facility, on 5 July 2017 the Group also entered into a revised £10 million unsecured loan with the Business Growth Fund maturing in 2021.

 

The current facilities across the Group provide sufficient capacity in Sterling, Australian Dollars and Euros to cover all anticipated capital expenditure and working capital requirements during the year ahead.

 

The consolidated financial statements for the Group have been prepared on a going-concern basis. The Group's business activities, together with the factors likely to affect its future development, performance and position, are set out in the Chairman's Statement, the Strategic Review and this Financial Review.

 

Having reviewed the Group's budgets, projections and funding requirements, and taking account of reasonable possible changes in trading performance, the Directors believe they have reasonable grounds for stating that the Group has adequate resources to continue in operational existence for the foreseeable future.

 

The Directors are of the view that the Group is well placed to manage its business risks. Accordingly, the Directors continue to adopt the going concern basis in preparing the Annual Report and Accounts.

 

 

Michael Scott

Group Finance Director

24 July 2017

 

Financial Statements

 

Consolidated Income Statement

 

 

 

 

 

 

 

 

 

For the 52 weeks ended 1 April 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52 weeks ended 1 April 2017

53 weeks ended 2 April 2016

 

 

 

 

Underlyingperformance

Non-underlyingitems

Reportednumbers

Underlyingperformance

Non-underlyingitems

Reportednumbers

 

 

Notes

 

£000

£000

£000

£000

£000

£000

Continuing Operations

 

 

 

 

 

 

 

 

 

Revenue

 

1

 

330,406

-

330,406

255,174

-

255,174

Cost of Sales

 

 

 

(220,791)

-

(220,791)

(169,930)

(249)

(170,179)

Gross profit

 

 

 

109,615

-

109,615

85,244

(249)

84,995

Distribution costs

 

 

 

(54,886)

-

(54,886)

(49,852)

(157)

(50,009)

Administrative expenses (including intangible amortisation)

 

 

 

(21,507)

(7,036)

(28,543)

(13,753)

(3,787)

(17,540)

Other operating income

 

 

 

445

-

445

292

-

292

Operating profit/(loss)

 

 

 

33,667

(7,036)

26,631

21,931

(4,193)

17,738

Comprising:

 

 

 

 

 

 

 

 

 

Operating profit before non-underlying and exceptional items

 

1

 

33,667

-

33,667

21,931

-

21,931

Amortisation of acquired intangibles

 

 

 

-

(4,432)

(4,432)

-

(2,315)

(2,315)

Exceptional items

 

1, 2

 

-

(2,604)

(2,604)

-

(1,878)

(1,878)

 

 

 

 

 

 

 

 

 

 

 

 

Finance Costs

 

3

 

(4,259)

(3,598)

(7,857)

(3,714)

(4,734)

(8,448)

Comprising:

 

 

 

 

 

 

 

 

 

Interest payable on loans

 

3

 

(3,555)

-

(3,555)

(3,225)

-

(3,225)

Amortisation of prepaid finance costs

 

3

 

(419)

-

(419)

(226)

(228)

(454)

Interest accrued on BGF loan

 

3

 

(169)

(202)

(371)

(199)

(180)

(379)

Net interest expense on defined benefit pensions

3

 

(116)

-

(116)

(64)

-

(64)

Other non-underlying finance costs

 

3

 

-

(3,396)

(3,396)

-

(4,326)

(4,326)

 

 

 

 

 

 

 

 

 

 

Profit/(loss) before tax

 

 

 

29,408

(10,634)

18,774

18,217

(8,927)

9,290

Taxation

 

 

 

(6,437)

255

(6,182)

(4,302)

961

(3,341)

Profit/(loss) for the period from continuing operations

 

 

22,971

(10,379)

12,592

13,915

(7,966)

5,949

Profit (loss) from discontinued operations

 

 

 

-

-

-

-

(2,132)

(2,132)

Profit/(loss) for the period

 

 

 

22,971

(10,379)

12,592

13,915

(10,098)

3,817

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuingoperations - pence

basic

4

 

 

 

13.84

 

 

7.22

 

diluted

4

 

 

 

13.60

 

 

7.11

Earnings per share - pence

basic

4

 

 

 

13.84

 

 

4.63

 

diluted

4

 

 

 

13.60

 

 

4.60

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statement of Comprehensive Income

 

 

 

 

 

For the 52 weeks ended 1 April 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52 weeks ended1 April 2017

 

53 weeks ended2 April 2016

 

 

 

£000

 

£000

Profit for the period

 

 

12,592

 

3,817

Other comprehensive income/(expense):

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

Actuarial losses on defined benefit pension scheme

 

 

(7,846)

 

(152)

Increase in deferred tax asset relating to pension scheme liability

 

 

1,448

 

53

Items that will not be reclassified to profit or loss

 

 

(6,398)

 

(99)

Items that may be reclassified subsequently to profit or loss:

 

 

 

 

 

Retranslation of overseas subsidiaries

 

 

1,943

 

708

Items that may be reclassified subsequently to profit or loss

 

 

1,943

 

708

Other comprehensive (expense)/income

 

 

(4,455)

 

609

Total comprehensive income for the year attributable to the owners of the parent

 

 

8,137

 

4,426

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheet

 

 

 

 

 

 

As at 1 April 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Group

 

 

 

 

1 April 2017

2 April 2016

 

 

Notes

 

£000

£000

 

Non-current assets

 

 

 

 

 

Goodwill

 

 

59,830

37,205

 

Intangible assets other than goodwill

 

 

66,320

43,476

 

Property, plant and equipment

 

 

41,826

38,811

 

Investment property

 

 

180

180

 

Investments in subsidiaries

 

 

-

-

 

Trade and other non-current receivables

 

 

-

-

 

Deferred tax assets

 

 

4,986

3,287

 

Total non-current assets

 

 

173,142

122,959

 

Current assets

 

 

 

 

 

Inventories

 

 

73,062

58,970

 

Trade and other receivables

 

 

55,076

42,946

 

Cash at bank and in hand

 

 

27,979

19,078

 

Total current assets

 

 

156,117

120,994

 

Total assets

 

 

329,259

243,953

 

 

 

Current liabilities

 

 

 

 

 

Trade and other current payables

 

 

82,873

66,913

 

Current tax liabilities

 

 

4,260

2,891

 

Other financial liabilities

 

 

617

596

 

Total current liabilities

 

 

87,750

70,400

 

Non-current liabilities

 

 

 

 

 

Trade and other non-current payables

 

 

19,855

11,524

 

Other non-current financial liabilities

 

 

116,086

78,522

 

Deferred tax liabilities

 

 

15,190

9,129

 

Retirement benefit obligations

6

 

11,086

3,345

 

Total non-current liabilities

 

 

162,217

102,520

 

Total liabilities

 

 

249,967

172,920

 

Net assets

 

 

79,292

71,033

 

Equity

 

 

 

 

 

Share capital

 

 

4,548

4,548

 

Share premium

 

 

52,472

52,462

 

Retained earnings

 

 

16,451

10,257

 

Foreign exchange reserve

 

 

5,027

3,084

 

Other reserves

 

 

794

682

 

Total Equity

 

 

79,292

71,033

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statement of Changes in Equity

 

 

 

 

 

For the 52 weeks ended 1 April 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sharecapital

Sharepremium

Retainedearnings

Foreignexchangereserve

Otherreserves

Totalequity

 

 

 

£000

£000

£000

£000

£000

£000

At 29 March 2015

 

 

3,639

10,144

6,539

2,376

682

23,380

Profit for the period to 2 April 2016

 

 

-

-

3,817

-

-

3,817

Other comprehensive profit for the period

 

 

-

-

(99)

-

-

(99)

Retranslation of overseas subsidiaries

 

 

-

-

-

708

-

708

Total comprehensive profit

 

 

-

-

3,718

708

-

4,426

Issue of share capital

 

 

909

42,318

-

-

-

43,227

Transactions with owners

 

 

909

42,318

-

-

-

43,227

At 2 April 2016

 

 

4,548

52,462

10,257

3,084

682

71,033

Profit for the period to 1 April 2017

 

 

-

-

12,592

-

-

12,592

Other comprehensive loss for the period

 

 

-

-

(6,398)

-

-

(6,398)

Retranslation of overseas subsidiaries

 

 

-

-

-

1,943

-

1,943

Total comprehensive profit

 

 

-

-

6,194

1,943

-

8,137

Issue of share capital

 

 

-

10

-

-

-

10

Share-based payment charge

 

 

-

-

-

-

112

112

Transactions with owners

 

 

-

10

-

-

112

122

At 1 April 2017

 

 

4,548

52,472

16,451

5,027

794

79,292

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statement of Cash Flows

 

 

 

 

 

 

For the 52 weeks ended 1 April 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Group

 

 

 

 

52 weeks ended

53 weeks ended

 

 

 

 

1 April 2017

2 April 2016

 

 

 

 

£000

£000

 

Cash flows from operating activities

 

 

 

 

 

Operating profit from continuing operations

 

 

26,631

17,738

 

Adjustments For:

 

 

 

 

 

Depreciation charges

 

 

12,039

10,347

 

Amortisation of intangible assets

 

 

4,432

2,315

 

Goodwill adjustment

 

 

-

(43)

 

Asset impairment

 

 

17

160

 

Amortisation of government grants

 

 

(233)

(269)

 

Profit on disposal of property, plant and equipment

 

 

(40)

(143)

 

Share-based employee remuneration

 

 

112

-

 

Defined benefit pension

 

 

(221)

166

 

Net cash flow from operating activities before movements in working capital

 

 

42,737

30,271

 

Change in inventories

 

 

(445)

(7,767)

 

Change in trade and other receivables

 

 

(5,919)

215

 

Change in trade and other payables

 

 

4,752

7,731

 

Cash generated by continuing operations

 

 

41,125

30,450

 

Interest paid

 

 

(3,554)

(3,243)

 

Income taxes paid

 

 

(5,792)

(3,243)

 

Net cash flow from discontinued operations

 

 

-

65

 

Net cash inflow from operating activities

 

 

31,779

24,029

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(9,422)

(9,752)

 

Loan to subsidiary companies

 

 

-

-

 

Proceeds on disposal of property, plant and equipment

 

 

215

1,034

 

Deferred consideration and earn-out payments

 

 

(10,314)

(7,453)

 

Acquisition of subsidiaries net of cash acquired

 

 

(37,798)

(19,265)

 

Proceeds from disposal of discontinued operations

 

 

-

431

 

Net cash used in investing activities

 

 

(57,319)

(35,005)

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Increase/(decrease) in long terms loans

 

 

34,283

(4,573)

 

Issue of share capital

 

 

10

43,043

 

Repayment of obligations under finance leases / hire purchase

 

 

(934)

(650)

 

Net cash generated in financing activities

 

 

33,359

37,820

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

7,819

26,844

 

Cash and cash equivalents at beginning of period

 

 

19,078

(8,502)

 

Effect of foreign exchange rate changes

 

 

1,082

736

 

Cash and cash equivalents at end of period

 

 

27,979

19,078

 

 

 

 

 

 

 

Comprising:

 

 

 

 

 

Cash at bank and in hand

 

 

27,979

19,078

 

Bank overdrafts

 

 

-

-

 

 

 

 

27,979

19,078

 

 

 

 

 

 

 

 

 

 

 

Notes

1. Segmental information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Group is organised into two operating divisions, the sale of floorcovering products in the UK & Europe and Australia.

 

 

 

 

 

 

 

 

 

Geographical segment information for revenue, operating profit and a reconciliation to entity net profit is presented below.

 

 

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

 

 

 

52 weeks ended 1 April 2017

53 weeks ended 3 April 2016

 

UK &Europe

Australia

Unallocatedcentralexpenses

Total

UK &Europe

Australia

Unallocatedcentralexpenses

Total

 

£000

£000

£000

£000

£000

£000

£000

£000

Revenue from continuing operations

241,748

88,658

-

330,406

196,908

58,266

-

255,174

Underlying operating profit

26,218

8,238

(789)

33,667

18,183

4,958

(1,210)

21,931

Non-underlying operating items

(3,573)

(859)

-

(4,432)

(1,890)

(425)

-

(2,315)

Exceptional operating items

(816)

(481)

(1,307)

(2,604)

(1,311)

(251)

(316)

(1,878)

Operating profit from continuing operations

21,829

6,898

(2,096)

26,631

14,982

4,282

(1,526)

17,738

Underlying finance costs

 

 

 

(4,259)

 

 

 

(3,714)

Non-underlying finance costs

 

 

 

(3,598)

 

 

 

(4,734)

Profit before tax from continuing operations

 

 

 

18,774

 

 

 

9,290

Tax

 

 

 

(6,182)

 

 

 

(3,341)

Profit after tax from continuing operations

 

 

 

12,592

 

 

 

5,949

Loss from discontinued operations

 

 

 

-

 

 

 

(2,132)

Profit for the period

 

 

 

12,592

 

 

 

3,817

 

 

 

 

 

 

 

 

 

 

* The prior year loss from discontinued operations relates to the disposal of Westwood Yarns Limited, which was sold on 2 October 2015.

 

 

 

 

 

 

 

 

 

Management information is reviewed on a segmental basis to operating profit.

 

 

 

 

 

 

 

 

 

During the year, no single customer accounted for 10% or more of the Group's revenue. Inter-segment sales in the year and in the prior year between the UK & Europe and Australia were immaterial.

 

 

 

 

 

 

 

 

 

Balance sheet

 

 

 

 

 

 

 

 

 

52 weeks ended 1 April 2017

53 weeks ended 3 April 2016

 

UK &Europe

Australia

 

Total

UK &Europe

Australia

 

Total

 

£000

£000

 

£000

£000

£000

 

£000

Total assets

276,954

52,304

 

329,259

205,654

38,299

 

243,953

Total liabilities

(216,293)

(33,673)

 

(249,967)

(148,822)

(24,098)

 

(172,920)

Net assets

60,661

18,631

 

79,292

56,832

14,201

 

71,033

 

 

 

 

 

 

 

 

 

The Group's non-current assets as at 1 April 2017 of £173,142,000 (2016: £122,959,000) are split geographically as follows: £130,404,000 in the UK & Europe (2016: £102,170,000) and £42,738,000 in Australia (2016: £20,789,000).

 

 

 

 

 

 

 

 

 

Materially all revenue and non-current assets in the UK & Europe segment relate to the UK other than goodwill and intangible assets relating to the acquisition disclosed in note 7(c).

 

 

 

 

 

 

 

 

 

 

 

Other segmental information

 

 

 

 

 

 

 

 

 

52 weeks ended 1 April 2017

53 weeks ended 3 April 2016

 

UK &Europe

Australia

 

Total

UK &Europe

Australia

 

Total

 

£000

£000

 

£000

£000

£000

 

£000

Depreciation (from continuing operations)

9,305

2,734

 

12,039

8,314

2,033

 

10,347

Amortisation of acquisition intangibles

3,573

859

 

4,432

1,890

425

 

2,315

 

12,878

3,593

 

16,471

10,204

2,458

 

12,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52 weeks ended 1 April 2017

53 weeks ended 3 April 2016

 

UK &Europe

Australia

 

Total

UK &Europe

Australia

 

Total

 

£000

£000

 

£000

£000

£000

 

£000

Capital expenditure (from continuing operations)

9,361

1,864

 

11,225

8,961

1,242

 

10,203

 

 

 

 

 

 

 

 

 

 

 

 

2. Exceptional and non-underlying items from continuing operations

 

 

 

 

 

 

2017

2016

 

 

£000

£000

(a) Acquisition and disposal related costs

 

(2,109)

(1,355)

(b) Reorganisation costs

 

(331)

(406)

(c) Negative goodwill arising on acquisition

 

-

43

(d) Asset impairment

 

(17)

(160)

(e) Preference payment claim

 

(147)

-

Exceptional items

 

(2,604)

(1,878)

 

 

 

 

All exceptional items are classified within administrative expenses.

 

 

 

 

(a) Professional fees in connection with prospecting and completing acquisitions during the year.

 

 

 

 

(b) Reorganisation costs comprise various fees incurred to date in relation to reviewing the Group's manufacturing and logistics operations, as well as other corporate restructuring.

 

 

 

 

(c) Credit of £43,000 in the prior year in relation to negative goodwill arising on the acquisition of A&A Carpets.

 

 

 

 

(d) Figure in 2017 relates to impairment of capitalised facility costs. The prior year figure was previously included within other non-underlying items.

 

 

 

 

(e) Potential preference payment claim in respect of an Australian customer that has gone into administration.

 

 

3. Finance costs

 

 

 

 

 

 

 

 

 

2017

2016

 

 

£000

£000

Interest payable on bank loans and overdrafts

 

2,493

2,145

Cash interest payable on BGF loan

 

1,000

1,000

Interest payable on Hire Purchase and Finance Leases

 

62

80

Total interest payable on loans

 

3,555

3,225

Amortisation of prepaid finance costs

 

419

226

Interest rolled up into BGF loan

 

169

199

Net interest expense on defined benefit pensions

 

116

64

Underlying interest costs

 

4,259

3,714

(a) Release of prepaid finance costs

 

-

228

(b) BGF loan and option, redemption premium charge

 

202

108

(c) Unwinding of present value of contingent earn-out liabilities

 

1,776

1,387

(c) Unwinding of present value of deferred consideration liabilities

 

413

257

(c) Other fair value adjustments to contingent earn-out liabilities

 

1,616

2,581

(d) Mark to market adjustment on foreign exchange forward contracts

 

(15)

136

(e) Mark to market adjustment on interest rate swap contracts

 

4

36

(f) Retranslation of foreign currency loans

 

(398)

-

 

 

7,857

8,448

 

 

 

 

(a) Non-cash charge in the prior year relating to the release of the prepaid costs on the previous bank facilities, which were refinanced in April 2015.

 

 

 

 

(b) Non-cash annual cost of the redemption premium in relation to the BGF loan and option.

(c) Deferred and contingent consideration in respect to acquisitions is measured under IFRS 3, initially at fair value discounted for the time value of money. The present value is then re-measured at each half-year and year-end in relation to the unwind of this discount. In addition, any changes to contingent earn-outs arising from actual and forecast business performance are reflected. All such adjustments are non-cash items.

 

 

 

 

(d) Non-cash fair value adjustment on foreign exchange forward contracts.

 

 

 

 

(e) Non-cash fair value adjustment on an interest rate swap contract.

 

 

 

 

(f) Net impact of exchange rate movements on third party and intercompany loans.

 

 

4. Earnings per share

 

 

 

 

 

 

 

 

 

 

 

The calculation of the basic, adjusted and diluted earnings per share is based on the following data:

 

 

 

 

 

 

 

 

 

 

Basic

Adjusted

Basic

Adjusted

 

 

2017

2017

2016

2016

 

 

£000

£000

£000

£000

 

 

 

 

 

 

Profit attributable to ordinary equity holders of the parent entity from continuing operations

 

12,592

12,592

5,949

5,949

Exceptional items:

 

 

 

 

 

Amortisation of acquired intangibles

 

-

4,432

-

2,315

PPE impairment

 

-

17

-

160

Preference payment claim

 

-

147

-

-

Acquisition and disposal related cost

 

-

2,109

-

1,355

Reorganisation costs

 

-

331

-

406

Negative goodwill arising on acquisition

 

-

-

-

(43)

Release of prepaid finance costs

 

-

-

-

228

BGF loan and option, redemption premium charge

 

-

202

-

108

Deferred and contingent consideration fair value adjustments

 

-

3,805

-

4,226

Mark to market adjustment on foreign exchange forward contracts

 

-

(15)

-

136

Mark to market adjustment on interest rate swap contracts

 

-

4

-

36

Retranslation of foreign currency loans

 

-

(398)

-

-

Tax effect on adjusted items where applicable

 

-

(937)

-

(961)

Deferred tax charge in respect of non-qualifying sampling assets

 

-

682

-

-

Earnings for the purpose of basic and adjusted earnings per share from continuing operations

 

12,592

22,971

5,949

13,915

Loss attributable to ordinary equity holders of the parent entity from discontinued operations

 

-

-

(2,132)

-

Earnings for the purpose of basic and adjusted earnings per share

 

12,592

22,971

3,817

13,915

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

 

 

 

 

2017

2016

 

 

 

 

Numberof shares

Numberof shares

 

 

 

 

(000's)

(000's)

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

 

 

 

90,968

82,445

Effect of dilutive potential ordinary shares:

 

 

 

 

 

BGF share options

 

 

 

3,080

2,800

Weighted average number of ordinary shares for the purposes of diluted earnings per share

 

 

 

94,048

85,245

 

 

 

 

 

 

The number of shares in issue increased by a factor of five on 12 September 2016 following approval of a five-for-one share split at the AGM on 9 September 2016. The weighted average number of shares in issue over the period has been determined on this new basis and the prior year has been restated accordingly.

 

 

 

 

 

 

The potential dilutive effect of the share options has been calculated in accordance with IAS 33 using the average share price in the period.

 

 

 

The Group's earnings per share are as follows:

 

 

 

 

 

 

 

 

 

2017

2016

 

 

 

 

Pence

Pence

Earnings per share from continuing operations

 

 

 

 

 

Basic adjusted

 

 

 

25.25

16.88

Diluted adjusted

 

 

 

24.43

16.32

Basic

 

 

 

13.84

7.22

Diluted1

 

 

 

13.60

7.11

Loss per share from discontinued operations

 

 

 

 

 

Basic

 

 

 

-

(2.59)

Diluted1

 

 

 

-

(2.50)

Earnings per share

 

 

 

 

 

Basic adjusted earnings per share from total operations

 

 

 

25.25

16.88

Diluted adjusted earnings per share from total operations

 

 

 

24.43

16.32

Basic earnings per share from total operations

 

 

 

13.84

4.63

Diluted1 earnings per share from total operations

 

 

 

13.60

4.60

 

 

 

 

 

 

1 Earnings for the purpose of diluted (basic) earnings per share have been adjusted to add back the Business Growth Fund ('BGF') redemption premium charge as this cost is only incurred if the BGF share options are not exercised.

 

 

 

5. Rates of exchange

 

 

 

 

 

 

 

 

 

 

 

The results of overseas subsidiaries have been translated into Sterling at the average exchange rates prevailing during the periods. The balance sheets are translated at the exchange rates prevailing at the period ends:

 

 

 

 

 

 

 

 

2017

2016

 

 

Average

Year end

Average

Year end

Australia - A$

 

1.7435

1.6448

2.0327

1.8526

Europe - €

 

1.1785

1.1777

-

-

 

 

 

 

 

 

 

 

 

6. Retirement benefit obligations

 

Defined contribution schemes

The Group operates a number of defined contribution pension schemes. The companies and the employees contribute towards the schemes.

Contributions are charged to the Income Statement as incurred and amounted to £3,265,000 (2016: £2,542,000), of which £2,111,000 (2016: £1,742,000) relates to the UK schemes. The total contributions outstanding at year end was £nil (2016: £nil).

Defined benefit schemes

The Group has two defined benefit schemes, both of which relate to Interfloor Limited.

Interfloor Limited sponsors the Final Salary Scheme ("the Main Scheme") and the Interfloor Limited Executive Scheme ("the Executive Scheme") which are both defined benefit arrangements. The defined benefit schemes are administered by a separate fund that is legally separated from the Group. The trustees of the pension fund are required by law to act in the interest of the fund and of all relevant stakeholders in the scheme. The trustees of the pension fund are responsible for the investment policy with regard to the assets of the fund. 

The last full actuarial valuations of these schemes were carried out by a qualified independent actuary as at 31 July 2015.

The contributions made by the employer over the financial period were £95,000 (2016: £nil) in respect of the Main Scheme and £126,000 (2016: £nil) in respect of the Executive Scheme.

Contributions to the Executive and Main Schemes are made in accordance with the Schedule of Contributions. Future contributions are expected to be an annual premium of £95,000 in respect of the Main Scheme and £126,000 contributions payable to the Executive Scheme. These payments are in line with the certified Schedules of Contributions until they are reviewed on completion of the triennial valuations of the schemes as at 1 August 2018.

As both schemes are closed to future accrual there will be no current service cost in future years.

 

Amounts recognised in income in respect of these defined benefit schemes are as follows:

 

 

 

2017

2016

 

 

 

 

 

 

 

 

 

£000

£000

 

 

 

 

 

 

Administrative expenses

 

 

-

166

 

 

 

 

 

 

Net interest expense

 

 

116

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of defined benefit costs recognised in profit or loss

116

230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The net interest expense has been included within finance costs. The remeasurement of the net defined benefit liability is included in the statement of comprehensive income. 

 

 

Amounts recognised in the Consolidated Statement of Comprehensive Income are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

2016

 

 

 

 

 

 

 

 

 

 

 

 

£000

£000

 

 

 

 

 

 

 

 

 

The return on plan assets (excluding amounts included in net interest expense)

2,999

(40)

 

 

 

 

 

 

 

 

 

Actuarial gains and (losses) arising from changes in demographic assumptions

-

314

 

 

 

 

 

 

 

 

 

Actuarial losses arising from changes in financial assumptions

 

(11,114)

(877)

 

 

 

 

 

 

 

 

 

Actuarial (losses) and gains arising from experience adjustments

269

451

 

 

 

 

 

 

 

 

 

Remeasurement of the net defined benefit liability

 

 

(7,846)

(152)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The largest contributor to net actuarial losses in the year was the change in discount rate applied to the scheme liabilities, which reduced from 3.6% in 2016 to 2.5% in 2017. The discount rate is assessed by reference to expected returns on high quality corporate bonds, which reduced significantly during the period.

 
 

 

 

 

The amount included in the Consolidated Balance Sheet arising from the Group's obligations in respect of its defined benefit retirement benefit schemes is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

2016

 

 

 

 

 

 

 

 

£000

£000

 

 

 

 

 

Present value of defined benefit obligations

 

 

(36,470)

(25,945)

 

 

 

 

 

Fair value of plan assets

 

 

25,384

22,600

 

 

 

 

 

Net liability arising from defined benefit obligation

 

 

(11,086)

(3,345)

 

 

 

 

 

Deferred tax applied to net obligation

 

 

2,106

636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Group expects to make a contribution of £221,000 (2016: £221,000) to the defined benefit schemes during the next financial period

 

 

 

 

 

 

7. Acquisition of subsidiaries

 

 

 

 

 

 

 

(a) Ezi Floor

 

 

 

 

 

 

 

On 3 October 2016 the Group acquired the business and assets of Ezi Floor Limited.

 

 

 

 

Ezi Floor benefits from a modern, well equipped, manufacturing facility near Bradford, Yorkshire, and is an efficient manufacturer and distributor of a range of underlay and underlay accessories for both the residential and contract markets. It sells to wholesalers, retail groups, and independent stores throughout the UK.

 

 

 

 

The acquisition of Ezi Floor is highly complementary to the Group's existing businesses, with the addition of underlay and hard flooring ranges to the Groups' product portfolio which previously consisted of only broadloom carpet and carpet tiles. The acquisition is expected to be immediately accretive to the underlying earnings per share of the Company.

 

 

 

 

The Group results for the year ended 1 April 2017 includes contribution from Ezi Floor of £4.4m of revenue and £1.2m of underlying profit before tax (before amortisation of acquired intangibles, acquisition and reorganisation costs). If the acquisition had been completed on the first day of the financial year Group revenue and underlying profit before tax would have been higher by £5.0m and £1.1m respectively.

 

 

 

 

Consideration

 

 

 

 

 

 

 

The consideration for the acquisition comprises:

 

 

 

 

(i) Initial cash consideration of £6.5m;

 

 

 

 

(ii) Deferred cash consideration of £6.5m, payable in annual instalments over four years; and

 

 

 

 

(iii) Contingent cash consideration of a maximum of £6.5m, wholly dependent on improved EBITDA over the next four years.

 

 

 

 

The fair value of the total consideration above is £16,612,000. The fair value of the acquired assets and liabilities was a net assets position of £4,567,000. In addition, separately identified intangible assets with a fair value of £6,050,000 were acquired, with an associated deferred tax liability of £1,099,000. As a result, goodwill of £7,094,000 was recognised on consolidation.

 

 

 

 

Transaction costs amounting to £155,000 relating to the acquisition have been recognised as an expense and included in the administrative expenses in the Group Income Statement.

 

 

7. Acquisition of subsidiaries (cont'd)

 

 

 

 

 

 

 

 

 

(b) Dunlop Flooring

 

 

 

 

 

 

 

 

 

The Group acquired the net assets of Dunlop Flooring through a newly incorporated company in Australia namely Primary Flooring Pty Ltd. The new entity continues to trade under the Dunlop Flooring name.

 

 

 

 

 

 

Dunlop Flooring is the largest manufacturer and distributor of carpet underlay in Australia catering to both the domestic and commercial markets. The two manufacturing plants are located at Sunshine, near Melbourne and Wetherill Park, a suburb of Sydney.

 

 

 

 

 

 

Dunlop Flooring also sources, imports and distributes a range of hard flooring comprising laminates, engineered wood and luxury vinyl plank under the "Heartridge" brand name. Exclusive product ranges are also provided to key customers under the "Castleton" and "Invincible" brand names.

 

 

 

 

 

 

The acquisition of Dunlop Flooring is highly complementary to the Group's existing businesses in Australia with the addition of underlay and hard flooring ranges to the Groups' product portfolio which previously consisted of only broadloom carpet and carpet tiles. The acquisition is expected to be immediately accretive to the underlying earnings per share of the Company.

 

 

 

 

 

 

The Group results for the year ended 1 April 2017 includes contribution from Dunlop Flooring of A$8.7m (£5.0m1) of revenue and A$0.8m (£0.5m1) of underlying profit before tax (before amortisation of acquired intangibles, acquisition and reorganisation costs). If the acquisition had been completed on the first day of the financial year Group revenue and underlying profit before tax would have been higher by A$45.4m (£26.1m1) and A$4.7m (£2.7m1) respectively.

 

 

Cash consideration of A$36,398,000 (£22,395,0002) was paid on completion of the acquisition. There is no deferred or contingent consideration.

 

 

The fair value of the acquired assets and liabilities was a net assets position of £7,213,000. In addition, separately identified intangible assets with a fair value of £11,507,000 were acquired, with an associated deferred tax liability of £3,453,000. As a result, goodwill of £7,128,000 was recognised on consolidation.

 

 

 

 

 

 

Transaction costs amounting to £418,000 relating to the acquisition have been recognised as an expense and included in the administrative expenses in the Group Income Statement.

 

 

1 Applying the average exchange rate over the financial year of 1.7435

2 Applying the GBP to A$ exchange rate at the date of acquisition of 1.6252

 

 

 

 

 

 

 

7. Acquisition of subsidiaries (cont'd)

 

 

 

 

 

 

 

(c) Avalon and GrassInc.

 

 

 

 

 

 

 

On 13 February 2017 the Group acquired 100% of the equity of Avalon B.V and GrassInc. B.V.

 

 

 

 

Avalon and GrassInc. primarily supply artificial grass for domestic and landscaping purposes across Europe. This is a very high growth - and high margin - segment of the flooring market.

 

 

 

 

The acquisitions continue Victoria's strategy of growing its business with earnings-enhancing acquisitions, and then using available synergies to drive further increases in profits. The Board believes that the Acquisitions present an excellent strategic fit with Victoria's existing business and will have strong long term growth prospects as part of the Group.

 

 

 

 

The Group results for the year ended 1 April 2017 includes contribution from Avalon and GrassInc of €3.0m (£2.6m1) of revenue and €0.7m (£0.6m1) of underlying profit before tax (before amortisation of acquired intangibles, acquisition and reorganisation costs). If the acquisition had been completed on the first day of the financial year Group revenue and underlying profit before tax would have been higher by €16.7m (£14.2m1) and €3.3m (£2.8m1) respectively.

 

Consideration

 

 

 

 

 

 

 

The consideration for the acquisition comprises:

 

 

 

 

(i) Initial cash consideration of €11.2 million (£9.5m2);

 

 

 

 

(ii) Deferred cash consideration of €5.1 million (£4.3m2) payable in instalments over four years; and

 

 

 

 

(iii) Contingent cash consideration of up to approximately €8.8 million (£7.5m2) dependent on improved EBITDA and other criteria over the next four years.

 

The fair value of the total consideration above is £18,988,000. The fair value of the acquired assets and liabilities was a net assets position of £4,692,000. In addition, separately identified intangible assets with a fair value of £9,032,000 were acquired, with an associated deferred tax liability of £2,258,000. As a result, goodwill of £7,522,000 was recognised on consolidation.

 

 

 

 

Transaction costs amounting to £1,033,000 relating to the acquisitions have been recognised as an expense and included in the administrative expenses in the Group Income Statement.

 

1 Applying the average exchange rate over the financial year of 1.1785

2 Applying the GBP to € exchange rate at the date of acquisition of 1.1736

 

 

 

 

 

 

8. Basis of preparation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The results have been extracted from the audited financial statements of the Group for the 52 weeks ended 1 April 2017. The results do not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. Whilst the financial information included in this announcement has been computed in accordance with the principles of International Financial Reporting Standards ("IFRS") as adopted by the EU, IFRIC interpretations and Companies Act 2006 that applies to companies reporting under IFRS, this announcement does not itself contain sufficient information to comply with IFRS. The Group will publish full financial statements that comply with IFRS. The audited financial statements incorporate an unqualified audit report. The Auditor's report on these accounts did not draw attention to any matters by way of emphasis and did not contain statements under S498(2) or (3) Companies Act 2006.

 

 

 

 

 

 

 

 

 

 

 

 

 

Statutory accounts for the 53 weeks ended 2 April 2016, which incorporated an unqualified auditor's report, have been filed with the Registrar of Companies. The Auditor's report on these accounts did not draw attention to any matters by way of emphasis and did not contain statements under S498(2) or (3) Companies Act 2006. The accounting policies applied are consistent with those described in the Annual Report & Accounts for the 53 weeks ended 2 April 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

The Annual Report & Accounts will be posted to shareholders in due course. Further copies will be available from the Company's Registered Office: Worcester Road, Kidderminster, Worcestershire, DY10 1JR or via the website: www.victoriaplc.com.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR USUWRBNABUAR
Date   Source Headline
11th Apr 20245:16 pmRNSHolding(s) in Company
10th Apr 20247:00 amRNSPurchase of Own Shares
9th Apr 20247:00 amRNSPurchase of Own Shares
8th Apr 20247:00 amRNSPurchase of Own Shares
5th Apr 20247:00 amRNSPurchase of Own Shares
4th Apr 20247:00 amRNSPurchase of Own Shares
3rd Apr 20247:00 amRNSPurchase of Own Shares
2nd Apr 20247:00 amRNSPurchase of Own Shares
28th Mar 20247:00 amRNSPurchase of Own Shares
27th Mar 20247:00 amRNSPurchase of Own Shares
26th Mar 20247:00 amRNSPurchase of Own Shares
25th Mar 20247:00 amRNSPurchase of Own Shares
22nd Mar 20247:00 amRNSPurchase of Own Shares
21st Mar 202410:30 amRNSSenior management appointment & grant of options
21st Mar 20247:00 amRNSPurchase of Own Shares
20th Mar 20247:00 amRNSPurchase of Own Shares
19th Mar 20247:00 amRNSPurchase of Own Shares
18th Mar 20247:00 amRNSPurchase of Own Shares
15th Mar 20247:00 amRNSPurchase of Own Shares
14th Mar 20247:00 amRNSPurchase of Own Shares
13th Mar 20247:00 amRNSTrading Update, De-leveraging and Share Buy-Back
11th Mar 20247:00 amRNSDirector/PDMR Shareholding
19th Dec 20235:00 pmRNSShare Awards under 2018 Management Incentive Plan
22nd Nov 20237:00 amRNSVictoria Announces Board Changes
22nd Nov 20237:00 amRNSHalf-year Report
13th Nov 20231:58 pmRNSResult of GM
23rd Oct 20237:00 amRNSNotice of General Meeting
5th Oct 20237:00 amRNSGroup credit rating affirmed
29th Sep 20237:00 amRNSAGM Statement
25th Sep 20237:00 amRNSPosting of Annual Report & Accounts
14th Sep 20237:00 amRNSAudited Results for the year ended 1 April 2023
15th Aug 20237:00 amRNSUpdate on publication of Full Year Results
1st Aug 20237:00 amRNSQ1 Trading Update and Notice of Full Year Results
25th Jul 20239:52 amRNSHolding(s) in Company
19th Jul 20236:06 pmRNSHolding(s) in Company
8th Jun 20234:03 pmRNSHolding(s) in Company
17th May 20237:00 amRNSChange of Registered Office
25th Apr 20237:00 amRNSFull Year Trading Update
15th Mar 20237:00 amRNSExercise of LTIP Share Options
13th Dec 20228:00 amRNSHolding(s) in Company
7th Dec 20229:51 amRNSHolding(s) in Company
5th Dec 20227:00 amRNSShare Purchase by Chief Financial Officer
1st Dec 20227:00 amRNSShare Purchase by Chief Executive
29th Nov 20227:00 amRNSInterim Results
14th Nov 20229:50 amRNSHolding(s) in Company
2nd Nov 20227:00 amRNSInvestor Presentation
28th Oct 20227:00 amRNSPurchase of Own Shares
24th Oct 20227:00 amRNSShare Purchases by Chief Executive
21st Oct 20227:00 amRNSPurchase of Own Shares
19th Oct 20227:00 amRNSAcquisition

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.