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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksWindar Photo Regulatory News (WPHO)

Share Price Information for Windar Photo (WPHO)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 47.00
Bid: 44.00
Ask: 46.00
Change: 3.00 (6.82%)
Spread: 2.00 (4.545%)
Open: 44.00
High: 47.00
Low: 47.00
Prev. Close: 44.00
WPHO Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results and Notice of AGM

27 Jun 2019 07:00

RNS Number : 5725D
Windar Photonics PLC
27 June 2019
 

27 June 2019

 

The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement, this inside information is now considered to be in the public domain.

 

 

Windar Photonics plc

("Windar", the "Company" or "Group")

 

Final Results and Notice of Annual General Meeting

Windar Photonics plc (AIM:WPHO), the technology group that has developed a cost efficient and innovative LiDAR wind sensor for use on electricity generating wind turbines, is pleased to announce its final results for the year ended 31 December 2018.

 

FY 2018 high lights:

 

· Total revenue recognised increased 59% to €3.5 million (2017: €2.2 million) and record volume of product shipped, with such revenues up 80% in 2018 to €3.6m (2017: €2.0m)

· Gross profit up 86% to €1.7 million (2017: €0.9 million)

· Operating costs (ex. depreciation, amortisation and warrant costs) unchanged at €2.1 million (2017: €2.1 million) - despite considerable increases in operational costs in the Shanghai sales and service office and R&D (primarily wind analytics and turbine integration)

· EBITDA loss excluding warrant costs reduced by 71% to €0.36 million (2017: loss €1.22 million)

· Order backlog at the end of 2018 for deliveries in 2019 totalled €0.9 million (2017: €3.9 million)

· Net cash of €2.2 million including restricted cash holdings of €0.5 million (2017: €1.3 million and €0.2 million, respectively)

 

As in prior years, revenue in 2018 was predominantly generated in the retro-fit market segment and primarily in our Asian markets. The global distribution agreement with Vestas Wind Systems A/S ("Vestas") Service has not yet had a material impact on the Company's revenues. However, based on a broad range of ongoing end-user projects with Vestas, as well as other projects with Windar's other distribution partners in Asia, the Board expects to achieve continued growth within the retro-fit segment as well as a more balanced spread of revenue across geographies through 2019 and beyond.

 

Revenue from the OEM market segment in 2018 included a small number of orders for new test projects. At the end of 2018, the Company had a record number of ongoing OEM turbine integration projects, some of which are in the final turbine type verification stages.

 

Jørgen Korsgaard Jensen, CEO of Windar, said:

 

"While 2018 presented some supply chain challenges on the back of increased demand for our products, we have taken action to address this situation. Therefore, whilst not fully achieving our targets in 2018, based on our current customer projects with Vestas Service and the continued demand from our Asian partners, I expect Windar to continue its positive development in the coming years. In addition, given the significant investments our OEM customers are making to integrate our LiDAR products on various wind turbine platforms, I expect this market segment to become an additional key growth driver for Windar in the near future. The combination of this with the continued growth of the retro-fit market will help us achieve our ambition to build a strong and profitable company and leading supplier to the wind energy industry."

 

Notice of Annual General Meeting

 

Windar also today gives notice that its Annual General Meeting ("AGM") will be held at the offices of Cantor Fitzgerald Europe, One Churchill Place, Canary Wharf, London E14 5RB at 1.00 p.m. on 22 July 2019.

 

The Annual Report and Accounts and Notice of AGM will be posted to shareholders today and will be available shortly from the Company's website, www.windarphotonics.com.

 

For further information:

 

Windar Photonics plc

Jørgen Korsgaard Jensen, CEO

+4524234930 

Cantor Fitzgerald Europe

Nominated Adviser and Broker

 

David Foreman

Richard Salmond

+44 (0)20 7894 7000

 

 

Newgate Communications

Financial PR

Elisabeth Cowell

Adam Lloyd

Tom Carnegie

+44 (0)20 7680 6550

 

About Windar:

Windar Photonics is a technology group that develops cost-efficient and innovative Light Detection and Ranging ("LiDAR") optimisation systems for use on electricity generating wind turbines. LiDAR wind sensors in general are designed to remotely measure wind speed and direction.

 

http://investor.windarphotonics.com 

 

CHAIRMAN'S STATEMENT

 

 

Dear Shareholders,

Windar Photonics is a pioneer in the wind energy market and the 59% year on year increase in revenue and 92% year on year increase in gross profit delivered for the year is a strong signal that our customers are recognising the benefits that our LiDAR products provide. The revenue growth realised in 2018 was strongly supported by the partial delivery on the announced order for the Chinese IPP market announced in December 2017.

We aim to become the world's leading LiDAR group for wind optimisation. Although challenges in relation to our supply chain meant we needed to push back some projects into 2019, there is no denying that demand for our technology is increasing. The fundraise we completed during the year has enabled us to increase stock levels of core components, ensuring we will not have a repeat of the supply issues experienced in delivering 2018 projects. Also, we have secured new market leading distribution partners, broadened the capabilities of our products and advanced a record number of integration projects with Original Equipment Manufacturers (OEMs) during the period.

The demand for our solutions is driven by the fact that we can increase the value of wind projects by increasing the efficiency of extracting energy from wind, increasing the lifetime of the turbines through load reductions and reducing maintenance costs. We aim to be the leading value LiDAR manufacturer in the market based on our patented technology solutions. These factors, together with the continued development of new features which respond to client needs, make us an ideal partner to Independent Power Producers (IPPs) and OEMs alike. Importantly, we have two core products which serve each of these customer groups - WindEYE™ (retro-fit) and WindVISION™ (design integration for OEMs). We serve the global market from our headquarters in Copenhagen, Denmark and our sales and service office in Shanghai, China.

Reducing the costs associated with manufacturing our products has been a core focus for Windar in recent years. 2018 was the first year that we enjoyed the full benefit of the second generation LiDAR, which was released in early 2017 and has enabled us to reduce our manufacturing costs considerably during the last two years. This improvement has been delivered principally due to our strong and continued focus on R&D. This part of our business also saw us expand the range of innovative new features for our products, such as turbulence and wake detection.

Retro-fit Developments - WindEYE™

R&D is an important part of our strategy to maintain our market leading advantage and our value proposition. We believe in providing 'plugN'play' technologies which help our customers to increase the lifetime of their turbines without excessive cost, while also increasing our growth potential and profit margins. So far, the key selling parameter has been that our products increase annual energy production through a better yaw alignment of the wind turbine. However, there are an additional number of ways to help IPPs deliver stronger returns from their projects and our R&D programme is focused on adding new technology to our offering.

Post period end we announced an exclusive licensing agreement with The Technical University of Denmark ("DTU"). This has seen us begin implementation of an innovative solution into our retro-fit product, WindEYE™, which is expected to mitigate extreme loads on installed wind turbines without requiring changes to be made to the existing controller system. Based on work already conducted, DTU estimates that it can deliver extreme load reductions of between 5% and 10%. This can then increase the expected operational lifetime of a wind turbine by a similar amount. We anticipate that the new software will be launched during 2020 and will feature as an optional software upgrade in new and existing WindEYE™ installations.

In 2018, the majority of our sales and growth were generated by the retrofit market.

We were delighted to open new sales channels for WindEYE™ during the period having signed a distribution agreement with the industry's largest maintenance provider, Vestas Wind Systems A/S ("Vestas"). This was announced in June 2018, and therefore has not yet had a material impact on the Group's revenue in 2018. However, based on the end-user projects, we expect the agreement to underpin our growth expectations for the coming years.

We continue to regard Vestas as playing an important role in the marketing of our technology and we are delighted to report that discussions are underway with numerous IPPs in Asia Pacific and North America. We are hopeful that these will convert in the coming months and look forward to updating the market regarding our first order with Vestas.

With the latest agreement with Vestas and our existing agreements with our distributors in China and India, we now have coverage to serve the market in North American, Asia Pacific and the European markets.

 

OEM Developments - WindVISION™

WindVISION™ was specifically developed to be integrated into the design of a wind turbine and is therefore our tailored solution to the OEM market. We have been campaigning for OEMs to adopt our LiDAR technology for optimisation of new turbine designs since WindVISION was launched in the market in 2016. The accreditation work required to get such a new technology added to the turbine designs of many of these very large manufacturers and to become embedded within their planning procedures has been time consuming and taken longer than we originally expected.

However, I am delighted to advise that we have made great progress and are starting to see signs that the fruits of our labour are paying off. Firstly, we ended the year with a record number of ongoing OEM turbine integration projects, some of which are in the advanced stages of being certified by world leading verification bodies. Secondly, we were very excited to see that a recent successful tender for the world's largest new wind farm in China stipulates that LiDAR technology, with the specific scope of capabilities available from WindVISION was included in the tender specification. The tender was won by a range of OEMs, including several existing Windar customers where discussions are already taking place regarding the supply of LiDARs for this project. While the number of LiDARs to be deployed within the tender is not yet confirmed, we are optimistic this will represent a significant development and opportunity for our Company. We will update the market as appropriate, in due course.

Our progress has been supported by the additional features like wake detection etc. which today is included as standard in our WindVISION products, as described earlier in my statement. There is no doubt that this has created increasing interest within this market segment and reinforces our continuing commitment to invest in our various R&D programmes. With this in mind, we remain confident that we are ideally positioned to diversify our revenue composition in the future.

Financial Overview

Revenue during the year increased 59% to €3.5 million (2017: €2.2 million). Gross profit was up 92% to €1.8 million (2017: €0.9 million), supported by cost reductions generated through thefull year effect of the second-generation LiDAR.

Net loss for the year before taxes reduced to €0.9 million from €2.3 million, which included depreciation, amortisation and warrant costs of €0.3 million (2017: €0.8 million).

The Group held cash balances at the end of the year of €1.7 million (2017: €1.1 million) excluding restricted cash balances of €0.5 million (2017: €0.2 million).

Trade receivables were €0.6 million (2017: €0.4 million) reflecting the increased revenue during the period. The Group continues to use invoice discounting and export credit to finance receivables, although invoice discounting in the period falling €0.1 million from €0.1 million in 2017. The Group closely monitors the outstanding trade receivables against their credit terms.

The Group has capitalised its continued cost of investment in technology during the year. This amounts to 2018 €0.4 million (2017: €0.3 million) before grants of €0.1 million (2017: €0.2 million).

During the year, the Group raised €2.5 million before expenses through the issue of share capital. As well as using the factoring facility established in 2016 for financing of working capital, the Group is also pleased to have financed sales in 2018 of €2.4 million (2017: €1.3 million) with Denmark's export credit agency, Eksport Kredit Fonden ("EKF"). This facility has enabled the Group to limit the increase of outstanding trade receivables at the end of the year to €0.6 million (2017: €0.4 million) despite the revenue growth.

Outlook

Going into 2019, the Group has a strong product platform with the WindEYE™ and WindVISION™ product lines and a strengthened distribution network for our retrofit solution, thanks to our Vestas agreement. We are in advanced negotiations with a number of IPPs in North America and Asia Pacific on the back of this and will announce updates on these when completed.

We are pleased to have entered the year with the best OEM projects we have had in our history and look forward to these delivering recurring revenues in the future.

During 2019, our R&D will continue unchanged, with an emphasis on additional new features, turbine optimisation solutions and additional cost saving programmes included in our ongoing third generation LiDAR project.

Going into 2019, the Group has further strengthened the organisation, with a focus to optimise the existing supply chain and to scale up for our future growth. Overall, the Group remains confident for 2019 and the future, and I would like to take the opportunity to thank the management and staff for their efforts in 2018.

Johan Blach Petersen

Chairman

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

Year ended

31 December 2018

Year ended

31 December 2017

 

 

 

 Note

 

 

 Revenue

4,5

3,499,867

2,213,664

Cost of goods sold

 

(1,744,571)

(1,301,047)

 Gross profit

 

1,755,296

912,617

 

 

 

 

Administrative expenses

 

(2,391,798)

(2,976,309)

Impairment loss

 

(39,182)

(20,148)

 Other operating income

 

32,201

78,067

 Loss from operations

 

(643,483)

(2,005,773)

 

 

 

 

Finance expenses

6

(269,925)

(286,348)

 Loss before taxation

 

(913,408)

(2,292,121)

 

 

 

 

 Taxation

7

120,436

66,246

 Loss for the year attributable to the ordinary equity holders of Windar Photonics Plc

 

(792,972)

(2,225,875)

 

 

 

 

 Other comprehensive income

 

 

 

 Items that will or may be reclassified to profit or loss:

 

 

 

 Exchange gains/(losses) arising on translation of foreign operations

 

(2,125) 

13,038 

Total comprehensive loss for the year attributable to the ordinary equity holders of Windar Photonics Plc

 

(795,097)

(2,212,837)

 

 

 

 

Loss per share attributable to the ordinary equity holders of Windar Photonics Plc

 

 

 

 Basic and diluted, cents per share

8

(1.8)

(5.4)

 

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2018

 

 

 

 

 

 

31 December 2018

31 December 2017

 

 

 €

 €

 

 Note

 

 

Assets

 

 

 

Non-current assets

 

 

 

Intangible assets

10

982,888

868,594

Property, plant & equipment

11

110,788

107,084

Deposits

 

46,285

38,505

Total non-current assets

 

1,139,961

1,014,183

 

 

 

 

 Current assets

 

 

 

 Inventory

12

726,999

739,610

 Trade receivables

13

638,138

381,295

 Other receivables

13

286,473

216,710

 Prepayments

 

83,763

78,379

 Restricted cash and cash equivalents

 

518,138

234,692

 Cash and cash equivalents

14

1,721,803

1,116,503

 Total current assets

 

3,975,314

2,767,189

 

 

 

 

 Total assets

 

5,115,275

3,781,372

 

 

 

 

 

 

 

 

 Equity

 

 

 

 Share capital

18

560,859

530,543

 Share premium

18

12,558,434

10,281,073

 Merger reserve

18

2,910,866

2,910,866

 Foreign currency reserve

18

(21,715)

(19,590)

 Retained earnings

18

(13,287,757)

(12,521,228)

 Total equity

 

2,720,687

1,181,664

 

 

 

 

 Non-current liabilities

 

 

 

 Warranty provisions

20

78,422

72,205

 Loans

17

1,135,744

1,023,809

 Total non-current liabilities

 

1,214,166

1,096,014

 

 

 

 

 Current liabilities

 

 

 

 Trade payables

16

492,822

1,045,516

 Other payables and accruals

16

588,456

325,675

 Deferred revenue

16

83,169

6,716

 Invoice discounting

16

10,735

121,208

 Loans

16

5,240

4,579

 Total current liabilities

 

1,180,422

1,503,694

 

 

 

 

 Total liabilities

 

2,394,588

2,599,708

 

 

 

 

 Total equity and liabilities

 

5,115,275

3,781,372

 

 

 

 

 

 

 

CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2018

 

 

 

 

 

 

 

Year ended

31 December 2018

Year ended

31 December 2017

 

Notes

 €

 €

 

 

 

 

 Loss for the period before taxation

 

(913,408)

(2,292,121)

 

 

 

 

 Adjustments for:

 

 

 

 Finance expenses

6

269,925

286,349

 Amortisation

10

189,557

494,709

 Depreciation

11

64,078

56,409

 Received tax credit

 

66,095

149,603

 Foreign exchange losses

 

(84,759)

(129,294)

 Share option and warrant costs

 

26,443

235,416

 

 

(382,069)

(1,198,929)

 

 

 

 

 Movements in working capital

 

 

 

 Changes in inventory

 

12,611

254,047

 Changes in receivables

 

(285,731)

152,687

 Changes in trade payables

 

(552,147)

441,566

 Changes in deferred revenue

 

76,453

(220,226)

 Changes in warranty provisions

20

6,218

32,562

 Changes in other payables and provisions

 

263,442

124,628

 Cash flow from operations

 

(861,223)

(413,665)

 

 

 

 

 Investing activities

 

 

 

 Payments for intangible assets

10

(415,456)

(333,480)

 Payments for tangible assets

11

(68,125)

(44,312)

 Grants received

10

108,779

152,447

Cash flow from investing activities

 

(374,802)

(225,345)

 

 

 

 

 Financing activities

 

 

 

 Proceeds from issue of share capital

 

2,500,877

1,443,605

 Costs associated with the issue of share capital

 

(193,199)

(109,540)

 Reduction from invoice discounting

 

(110,474)

(118,319)

 Increase in restricted cash balances

 

(283,446)

(204,083)

 Repayment of loans

 

(4,579)

(4,580)

 Interest paid

 

(66,537)

(36,080)

 Cash flow from financing activities

 

1,842,642

971,003

 

 

 

 

 Net increase/(decrease) in cash and cash equivalents

 

606,617

331,993

 Exchange differences

 

(1,317)

1,344

Cash and cash equivalents at the beginning of the year

 

 

1,116,503

783,166

 

 

 

 

 Cash and cash equivalents at the end of the year

 

14

1,721,803

1,116,503

 

 

 

 

 

 

 

 

CONSOLIDATED AND COMPANY STATEMENTS OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 DECEMBER 2018

 

ShareCapital

SharePremium

Merger reserve

Foreign currency reserve

Accumulated Losses

Total

 

Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 January 2017

513,327

8,964,224

2,910,866

(32,628)

(10,530,769)

1,825,020

 

 

 

 

 

 

 

New shares issued

17,216

1,426,389

-

-

-

1,443,605

Costs associated with capital raise

 

-

 

(109,540)

 

-

 

-

 

-

 

(109,540)

Share option and warrant costs

-

-

-

-

235,416

235,416

Transaction with owners

17,216

1,316,849

-

-

317,069

1,569,481

Loss for the year

 

-

 

-

 

-

 

-

 

(2,225,875)

 

(2,225,875)

Other comprehensive gains

-

-

-

13,038

-

13,038

Total comprehensive loss

-

-

-

13,038

(2,225,875)

(2,212,837)

 

 

 

 

 

 

 

At 31 December 2017

530,543

10,281,073

2,910,866

(19,590)

(12,521,228)

1,181,664

 

 

 

 

 

 

 

New shares issued

30,316

2,470,560

-

-

-

2,500,876

Costs associated with capital raise

-

 (193,199)

-

-

-

 (193,199)

Share option and warrant costs

-

-

-

-

26,443

26,443

Transaction with owners

30,316

2,277,361

-

-

26,443

2,334,120

 

 

 

 

 

 

 

Loss for the year

-

-

-

-

(792,972)

(792,972)

Other comprehensive gains/(loss)

-

-

-

(2,125)

-

(2,125)

Total comprehensive loss

-

-

-

(2,125)

(792,972)

(795,097)

At 31 December 2018

560,859

12,558,434

2,910,866

(21,715)

(13,287,757)

2,720,687

 

 

 

 

 

 

 

Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 January 2017

513,327

8,964,224

658,279

(7,746)

(1,454,047)

8,674,037

 

 

 

 

 

 

 

New shares issued

17,216

1,426,389

-

-

-

1,443,605

Costs associated with capital raise

 

-

 

(109,540)

 

-

 

-

 

-

 

(109,540)

Share option and warrant costs

-

-

-

-

235,416

235,416

Transaction with owners

17,216

1,316,849

-

-

235,416

1,589,481

Loss for the year

 

-

 

-

 

-

 

-

 

(414,017)

 

(414,017)

Total comprehensive loss

-

-

-

-

(414,017)

(414,017)

 

 

 

 

 

 

 

At 31 December 2017

530,543

10,281,073

658,279

(7,746)

(1,632,648)

9,829,501

 

 

 

 

 

 

 

New shares issued

30,316

2,470,560

-

-

-

2,500,876

Costs associated with capital raise

 

-

 

(193,199)

 

-

 

-

 

-

 

(193,199)

Share option and warrant costs

-

-

-

-

26,443

26,443

Transaction with owners

30,316

2,277,361

-

-

26,443

2,334,120

 

 

 

 

 

 

 

Loss for the year

-

-

-

-

(284,905)

(284,905)

Total comprehensive loss

-

-

-

-

(284,905)

(284,905)

 

At 31 December 2018

560,859

12,558,433

658,279

(7,746)

(1,891,110)

11,878,716

 

 

 

 

 

 

 

              

 

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2018

 

1. General information

 

The Company is a public limited company domiciled in the United Kingdom and incorporated under registered number 09024532 in England and Wales. The Company's registered office is 3 More London Riverside, London, SE1 2AQ.

The Group was formed when the Company acquired on 29 August 2014 the entire share capital of Windar Photonics A/S, a company registered in Denmark though the issue of Ordinary Shares.

The financial information set out below does not constitute the company's statutory accounts for 2018 or 2017. Statutory accounts for the years ended 31 December 2018 and 31 December 2017 have been reported on by the Independent Auditors. The Independent Auditors' Reports on the Annual Report and Financial Statements for the years ended 31 December 2018 and 31 December 2017 were unqualified, drew attention to a material uncertainty related to going concern by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

 

Statutory accounts for the year ended 31 December 2017 have been filed with the Registrar of Companies. The statutory accounts for the year ended 31 December 2018 will be delivered to the Registrar in due course.

 

 

2. Going Concern

 

The consolidated financial statements have been prepared assuming the Group will continue as a going concern. Under the going concern assumption, an entity is anticipated to continue in business for the foreseeable future with neither the intention nor the necessity of liquidation, ceasing trading or seeking protection from creditors pursuant to laws or regulations.

 

Based on the Group's latest trading expectations and associated cash flow forecasts, the directors have considered the cash requirements of the Group. The directors are confident that based on the Group's forecasts and projections, taking account of possible changes in trading performance, no further funding will be required and are satisfied that the Group has adequate resources to continue in operation for the review period, namely 12 months from the date of approval of these financial statements. It is on that basis they continue to adopt the going concern basis of accounting in preparing these financial statements.

 

If the timing of the forecast revenue were not to be achieved in the periods expected, the Group may need to seek additional funding to cover those periods where there might be a potential shortfall and the Board is confident that this would be available. The Board has started initial initiatives related to refinancing of the Growth Fund Loan due in June 2020, however, at the date of approval of these financial statements there are no legally binding agreements in place relating to any such fundraising. The ability to continue as a going concern is therefore entirely dependent on the timing of the revenue forecasts being achieved in the expected periods and trade receivables being received as anticipated, which indicates the existence of a material uncertainty which may cast significant doubt about the Group's ability to continue as a going concern and therefore it may be unable to realise its assets and discharge its liabilities in the normal course of business. The financial statements do not include the adjustments that would result if the Group was unable to continue as a going concern. 

 

 

3. Basis of preparation

 

The consolidated financial statements comprise the consolidated financial information of the Group as at 31 December 2018 and are prepared under the historic cost convention, except for the following:

· share based payments and share option and warrant costs

The principal accounting policies adopted in the preparation of the financial information are set out below. The policies have been consistently applied to all the periods presented except for the adoption of IFRS 15 and 9 as discussed above.

 

The financial statements have been prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations (collectively "IFRSs") issued by the International Accounting Standards Board (IASB) as adopted by the European Union ("adopted IFRSs").

 

The acquisition of the subsidiary in 2014 was deemed to be a business combination under common control as the ultimate control before and after the acquisition was the same. As a result, the transaction is outside the scope of IFRS 3 and has been included under the principles of merger accounting by reference to UK GAAP.

 

 

 

 

 

 

4. Revenue

Revenue from contracts with customers:

 

Year ended31 December 2018

Year ended31 December 2017

 

Sale of product and installation

3,492,775

2,171,647

Rendering of services

7,092

42,017

 

 

 

Revenue

3,499,867

2,213,664

 

 

Disaggregation of revenue

 

The disaggregation of revenue from contracts with customers is as follows:

 

 

Year ended31 December 2018

Year ended31 December 2017

 

WindEye

3,272,525

1,908,959

WindVision

 

220,250

262,688

Rendering of services

7,092

42,017

 

 

 

Revenue

3,499,867

2,213,664

 

 

Deferred revenue of €83,169 (2017: €6,716) relates to performance obligation under contracts that have not yet been completed and are expected to be met in 2019.

 

5. Segment information

 

Operation segments are reported as reported to the chief operation decision maker.

 

The Group has one reportable segment being the sale of LiDAR Wind Measurement and therefore segmental results and assets are disclosed in the consolidated income statement and consolidated statement of financial position.

 

In 2018, two customers accounted for more than 10 per cent of the revenue each (2017: three customers). The total amount of revenue from these customers amounted to €3,145,168, 90 per cent of the total revenue (2017: €1,552,221 or 70 per cent of the revenue)

Revenue by geographical location of customer:

 

Yearended31 December 2018€

Yearended31 December 2017€

Europe

91,891

129,751

Americas

85,437

147,065

China

3,293,434

1,784,614

Asia (excluding China)

29,105

152,234

Revenue

3,499,867

2,213,664

 

 

Geographical information

The parent company is based in the United Kingdom. The information for the geographical area of non-current assets is presented for the most significant area where the Group has operations being Denmark.

 

 

 

As at 31 December 2018

As at 31 December 2017

 

 

 

 

 

 

Denmark

 

1,170,617

972,148

 

 

1,170,617

972,148

 

 

 

 

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

 

6. Finance income and expense

 

 

 

Finance expense

 

 

 

 Yearended31 December 2018€

 Yearended31 December 2017€

Foreign exchange losses

 

 

(82,634)

(142,331)

Interest expense on financial liabilities measured at amortised cost

(187,291)

(144,007)

Finance expense

(269,925)

(286,338)

      

 

 

7. Income tax

 

Year ended 31 December 2018

Year ended 31 December 2017

 

 

The tax credit for the year:

 

 

 

UK Corporation tax

-

-

 

Foreign tax credit

(120,436)

(66,246)

 

 

(120,436)

(66,246)

 

 

 

 

 

Tax reconciliation

 

 

 

Loss on ordinary activities before tax

(913,408)

(2,292,121)

 

Loss on ordinary activities at the UK standard rate of corporation tax 19% (2017: 19.25%)

 

 

 

(173,548)

(441,943)

 

Effects of:

 

 

 

Expenses non-deductible for tax purposes

14,141

51,467

 

Depreciation for the year (less than)/in excess of capital allowances

(20,386)

71,158

 

Unrecognised tax losses

95,367

324,106

 

Different tax rates applied in overseas jurisdictions

(36,010)

(71,034)

 

Tax credit for the year

(120,436)

(66,246)

 

 

 

 

      

 

The tax credit is recognised as 22 per cent. (2017: 22 per cent) of the company's deficit that relates to research and development costs. Companies in Denmark, who conduct research and development and accordingly experience deficits can apply to the Danish tax authorities for a payment equal to 22 per cent. (2017; 22 per cent) of deficits relating to research and development costs up to DKK 25 million.

 

 (c) Deferred tax - Group

In view of the tax losses carried forward and other timing differences there is a deferred tax assetof approximately €2,100,238 (2017: €2,106,853) which has not been recognised in these Financial Statements, given uncertainty around timing and availability of sufficient taxable profits in the relevant Company.

 

(d) Deferred tax - Company

In view of the tax losses carried forward and other differences there is a deferred tax asset of approximately €205,968 (2017: €190,485) which has not been recognised in these Financial Statements, given uncertainty around timing and availability of future profit against which the losses will be able to be used.

 

All taxes recognized in the Profit and Loss Statement are denominated in DKK.

 

 

8. Loss per share

The loss and weighted average number of ordinary shares used in the calculation of basic loss per share are as follows:

 

Year ended31 December2018

Year ended31 December2017

 

Loss for the year

(792,972)

(2,225,875)

 

 

 

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

43,002,600

41,050,362

Basic loss and diluted, cents per share

(1.8)

(5.4)

 

There is no dilutive effect of the warrants as the dilution would reduce the loss per share.

 

 

9. Dividends

 

No dividends were proposed by the Group during the period under review (2017: €Nil).

 

 

10. Intangible assets

Group

 

 

Development projects

Cost

 

 

 

At 1 January 2017

 

 

2,513,734

Additions - internally developed

 

 

333,480

Grants received

 

 

(152,447)

Exchange differences

 

 

(3,698)

At 31 December 2017

 

 

2,691,069

Additions - internally developed

 

 

415,456

Grants received

 

 

(108,779)

Exchange differences

 

 

(8,651)

At 31 December 2018

 

 

2,989,095

Accumulated amortisation

 

 

 

At 1 January 2017

 

 

1,330,059

Charge for the year

 

 

494,709

Exchange differences

 

 

(2,293)

At 31 December 2017

 

 

1,822,475

Charge for the year

 

 

189,557

Exchange differences

 

 

(5,825)

At 31 December 2018

 

 

2,006,207

Net carrying value

 

 

 

At 1 January 2017

 

 

1,183,675

At 31 December 2017

 

 

868,594

At 31 December 2018

 

 

982,888

 

 

The Group has received Research and Development Grants from Energiteknologisk Udvikling og Demonstration Projekt of €108,779 (2017: €152,447) in respect of the capitalised research and development. The Group can claim a further €NIL (2017: €174,342) of grants in future years in respect of on-going Research and Development.

 

 

 

 

 

11. Property, plant & equipment

 

Group

 

 

Plant and equipment

Cost

 

 

 

At 1 January 2017

 

 

262,993

Additions

 

 

44,312

Disposed

 

 

(12,703)

Exchange differences

 

 

(494)

At 31 December 2017

 

 

294,048

Additions

 

 

68,125

Disposed

 

 

(143,069)

Exchange differences

 

 

(763)

At 31 December 2018

 

 

218,341

Accumulated depreciation

 

 

 

At 1 January 2017

 

 

143,512

Charge for the year

 

 

56,409

Disposed

 

 

(12,703)

Exchange differences

 

 

(254)

At 31 December 2017

 

 

186,964

Charge for the year

 

 

64,078

Disposed

 

 

(143,069)

Exchange differences

 

 

(420)

At 31 December 2018

 

 

107,553

Net carrying value

 

 

 

At 1 January 2017

 

 

119,421

At 31 December 2017

 

 

107,084

At 31 December 2018

 

 

110,788

 

 

 

12. Inventory

 

Group

 

As at31 December 2018

As at31 December 2017

 

Raw material

364,090

335,653

Work in progress

311,420

340,535

Finished goods

51,489

63,422

Inventory

726,999

739,610

 

 

 

 

The cost of inventory sold and recognised as an expense during the year was €1,268,040 (2017: €1,024,481).

 

 

 

13. Trade and other receivables

 

 

Group

Company

 

As at31 December2018€

As at31 December2017€

As at31 December2018€

As at31 December2017€

Trade receivables

685,679

428,979

-

-

Less; provision for impairment of trade receivables

(47,541)

(47,684)

-

-

Trade receivables - net

638,138

381,295

-

-

Receivables from related parties

-

-

974,624

276,299

 

 

 

 

 

Total financial assets other than cash and cash equivalents classified at amortised costs

638,138

381,295

974,624

276,299

 

 

 

 

 

 

 

 

 

 

Tax receivables

120,209

66,169

-

-

 

 

 

 

 

Other receivables

166,264

150,541

12,703

12,180

Total other receivables

286,473

216,710

12,703

12,180

Total trade and other receivables

924,611

598,005

987,327

288,479

 

 

 

 

 

Classified as follows:

 

 

 

 

Current Portion

924,611

598,005

987,327

288,479

 

 

 

 

 

The carrying value of trade and other receivables classified at amortised cost approximates fair value

 

 

 

 

 

 

 

 

More than 30 dayspast due€

More than60 days past due€

More than120 days past due€

Total €

Gross carrying amount 19,500 524,030 84,039 627,569

Loss provision - - (47,541) (47,541)

Net carrying amount 19,500 524,030 36,498 580,028

Trade and other receivables represent financial assets and are considered for impairment on an expected credit loss model, these assets have historically had immaterial levels of bad debt and are with credit worthy customers, and as the Group trades with a concentrated number of customers and utilises export credit facilities the Group has reviewed trade receivables on an individual basis. Additionally, the Group continues to trade with the same customers and therefore the future expected credit losses have been considered in line with the past performance of the customers in the recovery of their receivables. The implementation of IFRS 9 has therefore not resulted in a change to the impairment provision in the current or prior year.

 

The Group applies the IFRS 9 simplified approach to measuring expected credit losses using a lifetime expected credit loss provision for trade receivables. The expected loss rates are based on the Group's historical credit losses experienced over the three year period prior to the period end. The historical loss rates are then adjusted for current and forward-looking information on factors affecting the Group's customers including the area of operations of those debtors and the advancing market for wind power and the Group's products. The assessment of the expected credit risk for the year has not increased, when looking at the factors affecting the risk noted above.

 

 

 

Movements in the impairment allowance for trade receivables are as follows:

 

As at

31 December2018€

As at

31 December2017€

At 1 January under IAS 39

47,684

27,536

Restated through opening reserves

-

-

 

47,684

27,536

 

 

 

Increase during the year

39,182

-

Receivable written off during the year as uncollectible

(39,325)

20,148

Impairment loss during the year

(143)

20,148

 

 

 

At 31 December

47,541

47,684

 

There is no material difference between the net book value and the fair values of trade and other receivables due to their short-term nature.

Other classes of financial assets included within trade and other receivables do not contain impaired assets.

 

Of the net trade receivables €13,096 (2017: €152,407) was pledged as security for the invoice discounting facility. The Group is committed to underwrite any of the debts transferred and therefore continues to recognise the debts sold within trade receivables until the debtors repay or default. Since the trade receivables continue to be recognised, the business model of the Group is not affected. The proceeds from transferring the debts of are included in other financial liabilities until the debts are collected or the Group makes good any losses incurred by the service provider.

 

 

14. Cash and cash equivalents

 

For the purpose of the cash flow statement, cash and cash equivalents comprise the following balances with original maturity less than 90 days:

 

 

 

 

 

 

Group

Company

 

As at31 December2018€

As at31 December2017€

As at31 December2018€

As at31 December2017€

 

 

 

 

 

Cash at bank

1,721,803

1,116,503

221,540

180,727

 

The Group has restricted cash balances of € 518,138 (2017: € 234,692) which are not part of cash balances for the cash flow statement. The restricted cash balances relate to transactions entered into between the Group and external financial parties. When EKF has credit approved a customer EKF, issues a non-recourse payment guaranties to an external financial party typically of 80% to 90% of the face value of the transaction. Upon shipment of the products the Group then sells the invoice to the external financial party at face value subject to depositing and pledging a cash amount equal to the difference between the face value of the invoice and the EKF guaranties. When the customer pays typically one year later, the full invoice amount to the financial party, the deposit is paid in full to the Group.

 

 

 

 

 

15. Notes supporting statement of cash flows

 

Non-current loans and borrowings€

Current loans and borrowings€

 

 

Invoice discounting

Total€

As at 1 January 2017

921,751

4,586

239,528

1,165,865

Repayment of loans

-

(4,580)

 

(4,580)

Repayment of Invoice Discounting

 

 

(118,320)

(118,320)

Accrued interests on non-current loans

107,937

-

 

107,937

Loans and borrowings classified as non-current in previous period becoming current in this period

(4,579)

4,579

-

-

Foreign exchange rate differences

(1,300)

(6)

-

(1,306)

 

 

As at 31 December 2017

 

 

1,023,809

 

 

4,579

 

 

121,208

 

 

1,149,596

Repayment of loans

-

(4,579)

 

(4,579)

Repayment of Invoice Discounting

 

-

 

(110,473)

 

(110,473)

Accrued interests on non-current loans

120,754

-

 

-

120,754

Loans and borrowings classified as non-current in previous period becoming current in this period

(5,250)

5,250

 

-

-

Foreign exchange rate differences

(3,569)

(10)

 

-

(3,579)

 

 

As at 31 December 2018

 

 

1,135,744

 

 

5,240

 

 

10,735

 

 

1,151,719

 

 

16. Trade and other payables

 

Group

Company

 

As at31 December2018€

As at31 December2017€

As at31 December2018€

As at31 December2017€

Invoice discounting

10,735

121,208

-

-

Trade payables

492,822

1,045,516

67,691

38,720

Other payables and accruals

588,456

325,675

20,000

20,000

Current portion of Nordea loan

5,240

4,579

-

-

Total financial liabilities, excluding 'non-current' loans and borrowings classified as financial liabilities measured at amortised cost

 

 

1,097,253

 

1,496,978

 

 

87,691

 

 

58,720

Deferred revenue

83,169

6,716

-

-

Total trade and other payables

1,180,422

1,503,694

87,691

58,720

 

 

 

 

 

Classified as follows:

 

 

 

 

Current Portion

1,180,422

1,503,694

87,691

58,720

 

 

 

 

 

The invoice discounting arrangement is secured upon the trade debtors to which the arrangement relates.

 

There is no material difference between the net book value and the fair values of current trade and other payables due to their short-term nature.

 

 

17. Borrowings

 

The carrying value and fair value of the Group's borrowings are as follows:

 

Group

Carrying and Fair value

Loans

As at31 December2018€

As at31 December2017€

Growth Fund

1,124,914

1,007,410

Nordea Ejendomme

16,070

20,978

Current portion of Nordea Loan

(5,240)

(4,579)

Total non-current financial liabilities measured at amortised costs

1,135,744

1,023,809

 

The Growth Fund borrowing from the Danish public institution, Vækstfonden, bears interest at a fixed annual rate of 12 per cent. The borrowing is a bullet loan with maturity in June 2020. The Group may at any point in time either repay the loan in part or in full or initiate an annuity repayment scheme over four years. If an annuity repayment scheme is initiated, the interest rate will be reduced to a fixed annual rate of 8 per cent in the repayment period.

 

The loan from Nordea Ejendomme is in respect of amounts included in the fitting out of the offices in Denmark. The loan is repayable over the 6 years and matures in November 2021 and carries a fixed interest rate of 6 per cent.

 

Both Loans are denominated in Danish Kroner.

 

The Company had no borrowings.

 

 

18. Share capital

 

On 12 July 2018 the Company issued 2,700,000 ordinary shares of 1 pence each for cash consideration at £0.82 per share. On 12 July 2017 the Company issued 1,524,390 ordinary shares of 1 pence for cash consideration at 82.0 pence per share.

 

 

Authorised

 

2018

 

2018

Authorised

 

2017

 

 2017

 

 

 

 

 

Shares at beginning of reporting period

 41,808,369

 530,543

 40,283,979

 513,327

Issue of share capital on 2 July 2018

2,700,000

30,316

1,524,390

17,216

Shares at end of reporting period

44,508,369

560,859

41,808,369

530,543

      

 

 

 

Number of shares issued and fully paid

2018

2018

Number of shares issued and fully paid

2017

2017

 

 

 

 

 

Shares at 1 January 2018

 41,808,369

 530,543

 40,283,979

 513,327

 

 

 

 

 

Issue of shares for cash

2,700,000

30,316

1,534,390

17,216

 

 

 

 

 

Shares at 31 December 2018

44,508,369

560,859

41,808,369

530,543

 

 

At 31 December 2018 the share capital comprises 44,508,369 shares of 1 pence each.

 

Warrants and share options

Warrants and share options are granted to Directors and employees.

 

A total of 57,500 share options issued in 2017 lapsed on 31 January 2018 due to termination of an employment contract by an employee in the Company. No new share options or warrants were granted in 2018.

 

The share options issued in 2017 are valued using the Black-Scholes pricing model and no performance conditions are included in the fair value calculations. The options were issued at a strike price of £1 a third vesting on each anniversary for the first three years. The options have a 10-year life. The price of the share at the time of issue was £0.87. The risk-free rate was 1.15%. The expected volatility is based on historical volatility of the AIM market over the last two years and is estimated to be 40%.

 

The average share price during the year was 88.25 pence (2017:89.8 pence). At the year end the Company had the following warrants and options outstanding:

 

 

 

 

 

 

Number of warrants and options

 

 

 

 

At31 December

 

 

At 31 December

Exercise price

 

 

 

2017

Granted

Lapsed

2018

(£ pence)

Exercise date

 

 

 

 

 

 

 

 

 

Warrants

1,520,956

-

-

1,520,956

39.07

29/08/14 to 31/12/19

 

Options

420,000

-

(57,500)

362,500

100.00

16/11/18 to 16/11/27

 

 

1,940,956

-

(57,500)

1,883,456

 

 

 

 

 

 

 

 

 

 

            

The number of options and warrants exercisable at 31 December 2018 is warrants 1,520,956 (2017: 1,520,956) and options 120,833 (2017: Nil).

 

The weighted average remaining contractual life for the options outstanding as at 31 December 2018 is 11.01 years (2017: 12.01 years).

The warrants have a remaining life of one year (2017: 2 years).

 

 

19. Operating Leases

 

The total future value of the minimum lease payment is due as follows:

 

 

 

 

2018

2017

 

 

 

Not later than one year

 

 

64,485

102,744

Later than one year and not later than five years

 

 

-

50,721

Later than five years

 

 

-

-

 

 

 

64,485

153,465

 

 

 

 

 

 

 

All leasing commitments are in respect of property and cars leased by the Group. The terms of property leases vary from country to country, although they all tend to be tenant repairing with rent reviews every 2 to 5 years. After the year end the Company has renewed property leases effectively increasing the lease obligation within one year of 29,007 and lease obligations later than one year and not later than five years of 62,943.

 

 

20. Warranty provision

 

 

 

2018

2017

 

 

 

 

 

Provision at the beginning of reporting period

 

 

72,205

39,643

 

Provision charged to the profit and loss account

 

 

9,439

49,068

Utilised in year

 

 

(2,991)

(16,181)

Foreign exchange rate movements

 

 

(231)

(325)

 

 

 

78,422

72,205

 

The Group typically provides a two-year warranty period to customers on products sold. Warranty expenses charged to the Statement of Profit or Loss and Other Comprehensive Income amounted to €9,439 (2017: €49,068) corresponding to a warranty cost percentage of 0.2% (2017: 0.6%) relative to the prior two years revenue. However, due to the early business stage of the Group and the uncertainty following this the Group has adopted a policy to accrue a 4% provision based on the prior two years deliveries calculated with the cost of goods sold at the end of the period.

 

 

21. Related Party Transactions

 

Jørgen Korsgaard Jensen and Johan Blach Petersen are directors and shareholders of Wavetouch Denmark A/S (Wavetouch) and OPDI Technologies A/S (OPDI). Wavetouch has during the year rented office space from Windar Photonics A/S, the amount payable during the year to Windar was €32,196 (2017: €36,512). There were amounts outstanding at the year end to Wavetouch €72.853 (2017: € 107,379). At the end of the year there were amounts outstanding to OPDI of €31,426 (2017: € Nil).

Intercompany transactions

 

At 31 December 2018 there exist an intercompany loan between Windar Photonics PLC and its subsidiary Windar Photonics A/S.

Windar Photonics PLC has a receivable at 974,624 (2017: €276,299). Interest added during 2018 amounts to €28,512 (2017: €33,553).

The interest rate for 2018 is Libor 0.5% + 2.5% - equal to 3% p.a. (2017: Libor 0.5% + 2.5% - equal to 3% p.a.).

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
FR UNUARKWANUUR
Date   Source Headline
22nd Apr 20249:38 amRNSDirector Dealing
18th Apr 20245:30 pmRNSDirector dealing / PDMR shareholding
12th Apr 20244:48 pmRNSResult of Oversubscribed Placing and Subscription
12th Apr 20243:44 pmRNSProposed equity fundraising
10th Apr 20247:00 amRNSJohan Blach Petersen
8th Apr 20247:00 amRNSNew Order, Trading Update and Proposed Placing
22nd Feb 20247:00 amRNSLaunch of Windar Nexus software Suite
14th Feb 20247:00 amRNSDirectorate Change
9th Feb 20245:51 pmRNSTR-1
9th Feb 20242:14 pmRNSDirectors Dealing / PDMR Shareholding
6th Feb 20247:13 amRNSNew Order Update and Sales Agency Agreement
3rd Jan 20247:00 amRNSIssue of Equity & Director/PDMR Shareholding
8th Dec 202312:29 pmRNSDirectors Dealing / PDMR Shareholding
8th Dec 20237:00 amRNSNew Order and Trading Update
6th Nov 20231:36 pmRNSDirector/PDMR Shareholding
1st Nov 20238:00 amRNSDirectors Dealing / PDMR Shareholding
9th Oct 20233:28 pmRNSDirectors Dealing / PDMR Shareholding
6th Oct 20237:01 amRNSDirectors Dealing / PDMR Shareholding
6th Oct 20237:00 amRNSDirectorate Changes
2nd Oct 20237:00 amRNSDirector Dealing
28th Sep 20234:28 pmRNSDirector dealing / PDMR shareholding
25th Sep 20237:00 amRNSInterim Results
11th Jul 20234:48 pmRNSResults of AGM
23rd Jun 20239:13 amRNSDirector Dealing
20th Jun 20237:00 amRNSDirector Dealing
13th Jun 20237:00 amRNSFinal Results and Notice of AGM
12th Apr 20237:00 amRNSNew WindVision™ order in China
7th Mar 20234:35 pmRNSPrice Monitoring Extension
12th Jan 20234:40 pmRNSSecond Price Monitoring Extn
12th Jan 20234:35 pmRNSPrice Monitoring Extension
9th Jan 202312:16 pmRNSDirector Dealing
3rd Jan 20239:39 amRNSTR1: Notification of Major Holdings
30th Dec 20227:00 amRNSIssue of Equity
28th Dec 202211:44 amRNSReplacement - Director Dealing
28th Dec 20227:00 amRNSDirector Dealing
21st Dec 20224:34 pmRNSResult of AGM
19th Dec 20227:00 amRNSChange of Nominated Adviser & Director Appointment
5th Dec 20227:00 amRNSDirector Dealing
1st Dec 202210:20 amRNSDirector Dealing
1st Dec 20227:00 amRNSAdditional Test Orders from Vestas
30th Nov 20224:41 pmRNSSecond Price Monitoring Extn
30th Nov 20224:36 pmRNSPrice Monitoring Extension
30th Nov 20222:05 pmRNSSecond Price Monitoring Extn
30th Nov 20222:00 pmRNSPrice Monitoring Extension
29th Nov 20224:19 pmRNSDirector Dealing
28th Nov 20229:05 amRNSSecond Price Monitoring Extn
28th Nov 20229:00 amRNSPrice Monitoring Extension
28th Nov 20227:37 amRNSUpdate
28th Nov 20227:30 amRNSRestoration - Windar Photonics plc
25th Nov 20226:31 pmRNSInterim Results

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.