![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
---|---|---|---|---|---|
Hvivo Plc | LSE:HVO | London | Ordinary Share | GB00B9275X97 | ORD 0.1P |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.75 | 2.75% | 28.00 | 27.60 | 28.00 | 27.80 | 27.25 | 27.25 | 2,193,935 | 16:35:24 |
Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
---|---|---|---|---|---|
Pharmaceutical Preparations | 56.04M | 16.12M | 0.0237 | 11.73 | 185.4M |
TIDMVENN
RNS Number : 9910N
Venn Life Sciences Holdings PLC
22 May 2015
Venn Life Sciences Holdings Plc
("Venn" the "Company" or the "Group")
FINAL RESULTS
For the Year ended 31 December 2014
Venn Life Sciences (AIM: VENN), a growing Clinical Research Organisation (CRO) providing clinical trial management and resourcing solutions to pharmaceutical, biotechnology and medical device clients, announces Its audited final results for the year ended 31 December 2014.
Financial Highlights
-- Revenue of EUR4.9m increase of 140% over 2013 (EUR2.04m) -- Group EBITDA Loss (before exceptional items) of EUR1.53m (2013 EUR1.65m) -- Group Loss for the year EUR1.8m (2013 EUR1.8m) -- EBITDA Losses attributable to CRO Business down by 36% to EUR0.95m (2013 EUR1.56m) -- EBITDA Losses attributable to investment in Innovenn EUR0.58m (2013 EUR0.09m) -- Cash and cash equivalents of EUR0.8m (2013 EUR0.54m)
Operational Highlights
-- Acquisition of Cardinal Systems France bringing IRT, Data Management and additional clinical capabilities to Venn
-- Resource base increased from 43 to 100 personnel -- Successful integration of German, Paris and Northern Ireland acquisitions -- Successful deployment of resources in Mexico, Brazil, Israel and USA
Post Period End
-- Strong rate of business wins and new proposals continues -- EUR4.1m contract secured in March -- Revenues of EUR2.0m booked for Q1 2015 -- First Innovenn revenues with sales of Labskin to global pharmaceutical company
-- Board strengthened with two new appointments, Gracielle Schutjens as COO and Jonathan Hartshorn as CFO (effective 15(th) June 2015)
-- Completion of GBPGBP2m fundraise underpinning growing book of business and providing funds for systems investment and expansion of business development coverage
Commenting on the Group's outlook, David Evans, Non-Executive Chairman of Venn:
"In 2014 we have seen key financial indicators moving in the right direction. A significant increase in revenues, reduced losses on the core business and a stronger balance sheet all point to real progress and sustainable business growth. The addition of IRT and data management services through the acquisition of Cardinal Systems has been instrumental in Venn winning larger full service contracts as evidenced by the announcement of a EUR4m contract in March of this year. With a healthy pipeline of project opportunities the business is poised for further growth. This can be strongly underpinned by solid execution of existing contracts, which in turn will result in repeat business.
Although we are still in a period of investment with Innovenn I am particularly pleased to see the first sales of Labskin and greatly encouraged by the calibre of initial customers. I look forward to progress at Innovenn in 2015 through the addition of microbiology services, the launch of Clarogel and further sales of Labskin."
Enquiries:
Venn Life Sciences Holdings Plc www.vennlifesciences.com Tony Richardson, Chief Executive Officer Tel: +353 154 99 341 Orla Mc Guinness, Marketing Manager Tel: +353 153 73 269 Zeus Capital (Nominated Adviser and Broker) Andrew Jones / Ross Andrews Tel: +44 (0)161 831 1512 Dominic Wilson Tel: +44 (0)20 7533 7727 Walbrook PR Ltd Tel: +44 (0)20 7933 8780 or venn@walbrookpr.com Paul McManus Mob: +44 (0)7980 541 893 Lianne Cawthorne Mob: +44 (0)7584 391 303
About Venn Life Sciences Limited:
Venn Life Sciences is a Clinical Research Organisation providing clinical trial management and resourcing solutions to pharmaceutical, biotechnology and medical device organisations. With dedicated operations in France, Germany, the Netherlands, the UK, Ireland and Europe wide representation - Venn specialises in rapid deployment and management of multisite projects. Venn recently established an innovation division - Innovenn - focused primarily on breakthrough development opportunities in Skin Science.
Chairman's Statement
Dear Fellow Shareholder,
2014 has been a year of significant progress for Venn. CRO revenues have increased substantially, losses reduced and a projects pipeline has been built to drive the business through to profitability. Venn completed and integrated a key acquisition during the year and continued to make strong progress in terms of the scale and quality of project wins. In addition Innovenn has delivered on its 2014 objectives of securing the IP and knowhow associated with Labskin and Clarogel (anti-acne compound), successful reactivation of manufacturing and engagement with the customer base resulting in initial sales.
Step Change in Scope and Scale
Scale is critical to the delivery of above normal returns to shareholders. Scale is required in terms of geographic coverage, range of services and personnel numbers. Venn has made good progress in addressing all of these ingredients. The acquisition and integration of Cardinal Systems, a France based company specialising in Biometry and IRT, has resulted in greater depth of service capability, the addition of twenty five skilled resources and a new client base to which we can now offer a full suite of services. The business now has a sufficiently strong platform on which we can generate strong organic growth, and this coupled with possibly a further strategic acquisition in Europe should see the company increase its number of preferred provider relationships.
Key Initiatives
To-date the business has developed through a combination of small acquisitions, coupled with organic growth. Key to preparing the business for the next step is the implementation of a systems infrastructure capable of accommodating a steep growth curve. We communicated to recent investors that management would commit a portion of recent placing funds to systems initiatives and I am pleased to report that these programmes are well underway.
A further key initiative is the enhancement of Venn's business development team and coverage. The current team has delivered a strong book of business however there are key markets in which we do not have any business development presence and management is committed to addressing these gaps through the appointment of business development resources in Germany and USA.
Looking Forward
The success achieved in 2014 through winning larger contracts has ensured that significant revenues are already contracted for 2015 and beyond. Management's focus on excellence of execution should ensure that a recurring revenue stream begins to grow through repeat business and broader engagement with clients as Venn's service capabilities and regions continue to grow. At 100+ personnel Venn is building a strong resource base which management plans to further strengthen by means of continued organic growth and possibly a further acquisition in 2015.
Having successfully acquired and positioned our skin-science assets in 2014, Labskin, we look forward to reaping commercial rewards during 2015 and beyond and continue to look at complementary technologies that could add further value.
David Evans
Non-Executive Chairman
Chief Executive's Review
2014 was a bumper year for investment into the biotechnology sector and signs are this will continue into 2015. While our client base remains diverse, with 50+ active clients, we have seen the development of some key biotechnology clients during 2014. These are well funded clients with a strong pipeline of compounds looking for a one stop solution for all of their clinical requirements. We have been very responsive to the needs of this sector and our challenge now is to execute the business to the highest possible standards and thereafter reap the rewards of a strong pipeline of repeat business.
I am very pleased to see our fee income grow at such a rate (140% YOY) and with a strong book of secured business for 2015 we are well positioned to deliver further growth. Ordinarily such growth could overstretch an organisation however during 2013 and 2014 we laid a solid foundation with heavy investment in our resource base that I believe will support us through the next phase.
Results and Commentary
Fee income for the full year was up to EUR4.9m (2013 - EUR2.04m) amounting to an increase of 140% year on year. This increase in fee income is attributable to an effective business development effort delivering larger international projects coupled with an effective recruitment drive to support the workload. EBITDA loss for the year was EUR1.53m (2013 - EUR1.65m). The EBITDA loss attributable to our CRO business reduced by 36% to EUR0.95m (2013 - EUR1.56m) and what has been a year of significant investment in Innovenn has resulted in an EBITDA deficit of EUR0.58 attributable to that part of the business. The consolidated balance sheet as at 31 December 2014 had total net assets of EUR5.98m, EUR0.8m of which was represented by cash and cash equivalents.
Losses in 2014 are principally attributable to the time lag between building a resource base and securing the necessary work to utilise the resource pool. With larger contracts secured in H2 2014 and into 2015, resource utilisation has improved to normal industry levels and this will correspondingly flow through to our P&L. 2015 will see a sustained effort to recruit more billable personnel resulting in the business achieving a normal balance between billable and non-billable headcount. This will all contribute to greater profitability in 2015.
Plans and Outlook
We will continue to improve our geographical coverage and deepen our service capability during 2015. We are actively screening acquisition opportunities in Central and Eastern Europe as clients request capability in this region and the operating cost differential could have a beneficial impact on profit margins. We are also looking at extensions of our service offering in line with client requirements as we seek to become indispensible to our target audience. 2015 should see Innovenn make significant progress. With initial sales secured we look forward to accelerating Labskin sales and services and delivering Clarogel as a marketable product to the right partner.
Anthony Richardson
Chief Executive Officer
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2014
2014 2013 Notes EUR'000 EUR'000 ----------------------------------------- ------ -------- -------- Continuing operations Revenue 2 4,883 2,035 Direct Project and Administrative Costs 3 (6,817) (3,829) Other operating income 167 - Operating loss (1,767) (1,794) -------- -------- Depreciation and amortisation (187) (32) Exceptional items 3 (47) (117) EBITDA before exceptional items 2 (1,533) (1,645) -------- -------- Finance income 4 9 12 Finance costs 4 (71) (41) ----------------------------------------- ------ -------- -------- Loss before income tax (1,829) (1,823) Income tax credit 5 20 23 ----------------------------------------- ------ -------- -------- Loss for the year (1,809) (1,800) ----------------------------------------- ------ -------- -------- Loss attributable Owners of the parent (1,533) (1,800) Non-controlling interest (276) - ----------------------------------------- ------ -------- -------- Loss for the year (1,809) (1,800) Currency translation differences 8 (8) ----------------------------------------- ------ -------- -------- Total comprehensive loss for the year (1,801) (1,808) ----------------------------------------- ------ -------- -------- Loss per ordinary share 6 EUR EUR Basic and diluted (0.06) (0.09) ----------------------------------------- ------ -------- --------
Consolidated Statement of Financial Position
As at 31 December 2014
2014 2013 Notes EUR'000 EUR'000 ------------------------------- ------ -------- -------- Assets Non-current assets Property, plant and equipment 194 53 Intangible assets 7 2,820 1,039 Investments 31 31 Total non-current assets 3,045 1,123 ------------------------------- ------ -------- -------- Current assets Trade and other receivables 2,097 656 Income tax recoverable 32 52 Cash and cash equivalents 806 541 ------------------------------- ------ -------- -------- Total current assets 2,935 1,249 ------------------------------- ------ -------- -------- Total assets 5,980 2,372 ------------------------------- ------ -------- -------- Equity attributable to owners Share capital 112 102 Share premium account 5,483 3,431 Group re-organisation reserve (541) (541) Reverse acquisition reserve 45 45 Foreign currency reserves - (8) Retained earnings (3,841) (2,308) ------------------------------- ------ -------- -------- 1,258 721 Non-controlling interest 544 - ------------------------------- ------ -------- -------- Total equity 1,802 721 ------------------------------- ------ -------- -------- Liabilities Non-current liabilities Deferred consideration - 54 Borrowings 99 - Total non-current liabilities 99 54 ------------------------------- ------ -------- -------- Current liabilities Trade and other payables 3,302 1,178 Deferred taxation 271 17 Deferred consideration 213 77 Borrowings 293 325 Total current liabilities 4,079 1,597 ------------------------------- ------ -------- -------- Total liabilities 4,178 1,651 ------------------------------- ------ -------- -------- Total equity and liabilities 5,980 2,372 ------------------------------- ------ -------- --------
Consolidated Statement of Cash Flows
For the year ended 31 December 2014
Group Group 2014 2013 Notes EUR'000 EUR'000 Cash Flow from operating activities Cash used in operations 8 (994) (1,804) Interest paid (54) (39) Income tax received/(paid) 20 (16) ------------------------------------------------------- ------ -------- -------- Net cash used in operating activities (1,028) (1,859) ------------------------------------------------------- ------ -------- -------- Cash flow from investing activities Acquisition of subsidiaries, net of cash acquired (307) (54) Purchase of property, plant and equipment equipment (PPE) (99) (31) Proceeds from sale of property, plant and equipment 5 - Interest received 9 12 ------------------------------------------------------- ------ -------- -------- Net cash used in investing activities (392) (73) ------------------------------------------------------- ------ -------- -------- Cash flow from financing activities Proceeds from issuance of ordinary shares 1,194 - Payment of deferred consideration (154) - Financing from non-controlling interests 800 - Repayments on borrowings (40) (362) Net cash generated by financing activities 1,800 (362) ------------------------------------------------------- ------ -------- -------- Net increase/ (decrease) in cash and cash equivalents 380 (2,294) Cash and cash equivalents at beginning of year 216 2,588 Exchange losses on cash and cash equivalents - (78) ------------------------------------------------------- ------ -------- -------- Cash and cash equivalents at end of year 596 216 ------------------------------------------------------- ------ -------- --------
Consolidated Statement of Changes in Shareholders' Equity
Group Reverse Foreign Share Share re-organisation acquisition currency Retained Non-controlling capital premium reserve reserve reserve earnings Total interests Total EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- At 1 January 2013 102 3,431 (541) 45 - (508) 2,529 - 2,529 --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- Changes in equity for the year ended 31 December 2013 Loss for the year - - - - - (1,800) (1,800) - (1,800) Currency translation differences - - - - (8) - (8) - (8) --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- Total comprehensive loss for the year - - - - (8) (1,800) (1,808) - (1,808) --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- At 31 December 2013 102 3,431 (541) 45 (8) (2,308) 721 - 721 --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- Changes in equity for the year ended 31 December 2014 Loss for the year - - - - - (1,533) (1,533) (276) (1,809) Currency translation differences - - - - 8 - 8 - 8 --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- Total comprehensive loss for the year - - - - 8 (1,533) (1,525) (276) (1,801) --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- Transactions with the owners Shares issued 10 2,052 - - - - 2,062 820 2,882 --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- Total contributions by and distributions to owners 10 2,052 - - - - 2,062 820 2,882 --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- -------- At 31 December 2014 112 5,483 (541) 45 - (3,841) 1,258 544 1,802 --------------- --------- --------- ---------------- ------------ ---------- ---------- -------- ----------------- --------
Notes to the final results
1. Basis of preparation
Venn Life Sciences Holdings Plc is a company incorporated in England and Wales. The Company is a public limited company listed on the AIM market of the London Stock Exchange. The address of the registered office is 4 Lombard Street, London, EC3V 9HD.
This preliminary announcement is an extract from the consolidated financial statements of the Company for the year ended 31 December 2014 and comprises the Company and its subsidiaries. The consolidated financial statements were authorised for issuance on 21 May 2015. The financial information set out below does not constitute the Company's statutory accounts for the years ended 31 December 2014 or 2013 within the meaning of Section 434 of the Companies Act 2006, but is derived from those accounts. Statutory accounts for 2013 which were of the parent company only have been delivered to the Registrar of Companies and those for 2014 will be delivered soon before Companies House deadline. The auditors' reports on the statutory accounts for the years ended 31 December 2013 and 31 December 2014 were unqualified and do not contain statements under s498(2) or (3) Companies Act 2006.
This financial information has been prepared in accordance with the Group's accounting policies as disclosed in the financial statements for the year ended 31 December 2013 and International Financial Reporting Standards ("IFRSs") and International Financial Reporting Interpretations Committee (IFRIC) interpretations as adopted by the European Union and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.
Certain statements in this announcement constitute forward-looking statements. Any statement in this announcement that is not a statement of historical fact including, without limitation, those regarding the Company's future expectations, operations, financial performance, financial condition and business is a forward-looking statement. Such forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, amongst other factors, changing economic, financial, business or other market conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described in this announcement and the Company undertakes no obligation to update its view of such risks and uncertainties or to update the forward-looking statements contained herein. Nothing in this announcement should be construed as a profit forecast.
While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRSs), this announcement does not itself contain sufficient information to comply with IFRSs. The Company will publish its full financial statements for the year ended 31 December 2014 shortly and will be available on the Company's website at www.vennlifesciences.com and at the Company's head office 19 Railway Road, Dalkey, Dublin, Ireland. The Annual General Meeting will be held on Tuesday, 30 June 2015.
2. Segmental reporting
Management has determined the Group's operating segments based on the monthly management reports presented to the Chief Operating Decision Maker ('CODM'). The CODM is the Executive Directors and the monthly management reports are used by the Group to make strategic decisions and allocate resources.
The principal activity of the Group is that of a Clinical Research Organisation (CRO) providing a suite of consulting and clinical trial services to pharmaceutical, biotechnology and medical device organisations. This activity takes place across various countries, including France, Netherlands, United Kingdom, Ireland, and Russia and as such the Board considers the business primarily from a geographic perspective. Although not all the segments meet the quantitative thresholds required by IFRS 8, management has concluded that given the recent acquisitions, all segments should be maintained and reported, given the potential future growth of the segments.
The reportable segments derive their revenue primarily from the Group's principal activity.
Currently the key operating performance measures used by the CODM are Revenue and adjusted EBITDA.
The segment information provided to the Board for the reportable segments for the year ended 31 December 2014 is as follows:
2014 France Netherlands Germany Other Total EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 ---------------------------------- -------- ------------ -------- -------- ------------- Income statement External revenue 3,531 747 418 187 4,883 ---------------------------------- -------- ------------ -------- -------- ------------- Adjusted EBITDA (51) (263) (53) (1,166) (1,533) Exceptional items (11) - (20) (16) (47) ---------------------------------- EBITDA (62) (263) (73) (1,182) (1,580) Depreciation (63) (10) (86) (28) (187) ---------------------------------- -------- ------------ -------- -------- ------------- Operating profit/(loss) (125) (273) (159) (1,210) (1,767) Net finance costs (23) 1 - (40) (62) Income tax - 2 - 18 20 ---------------------------------- Retained profit/(loss) (148) (270) (159) (1,232) (1,809) ---------------------------------- -------- ------------ -------- -------- ------------- Segment assets Operating assets 3,442 265 674 5,419 9,800 Inter segment assets (47) (113) - (3,922) (4,082) ---------------------------------- -------- ------------ -------- -------- ------------- External operating assets 3,395 152 674 1,497 5,718 Cash 275 93 62 376 806 ---------------------------------- -------- ------------ -------- -------- ------------- Total assets 3,670 245 736 1,873 6,524 ---------------------------------- -------- ------------ -------- -------- ------------- Segment liabilities Operating liabilities 3,331 283 850 3,948 8,412 Inter segment liabilities (705) - (735) (2,642) (4,082) ---------------------------------- -------- ------------ -------- -------- ------------- External operating liabilities 2,626 283 115 1306 4,330 Borrowings 205 - - 187 392 ---------------------------------- -------- ------------ -------- -------- ------------- Total liabilities 2,831 283 115 1,493 4,722 ---------------------------------- -------- ------------ -------- -------- ------------- Other segmental information Non current assets - PPE 81 11 26 76 194 Non current assets - Intangibles 1765 105 523 427 2,820 ---------------------------------- -------- ------------ -------- -------- ------------- 2013 France Netherlands Other Total EUR'000 EUR'000 EUR'000 EUR'000 ---------------------------------- -------- ------------ -------- -------- Income statement External revenue 1,027 899 109 2,035 ---------------------------------- -------- ------------ -------- -------- Adjusted EBITDA* (16) (102) (1,527) (1,645) Exceptional costs - - (117) (117) EBITDA (16) (102) (1,644) (1,762) Depreciation (3) (8) (21) (32) ---------------------------------- -------- ------------ -------- -------- Operating profit (19) (110) (1,665) (1,794) Net finance costs (13) - (16) (29) Income tax - 23 - 23 Retained loss (32) (87) (1,681) (1,800) ---------------------------------- -------- ------------ -------- -------- Segment assets Operating assets 1,184 554 4,179 5,917 Inter segment assets (241) (322) (3,523) (4,086) ---------------------------------- -------- ------------ -------- -------- External operating assets 943 232 656 1,831 Cash and cash equivalents - 33 508 541 ---------------------------------- -------- ------------ -------- -------- Total assets 943 265 1,164 2,372 ---------------------------------- -------- ------------ -------- -------- Segment liabilities Operating liabilities 661 225 4,526 5,412 Inter segment liabilities (275) - (3,811) (4,086) ---------------------------------- -------- ------------ -------- -------- External operating liabilities 386 225 715 1,326 Borrowings 48 - 277 325 ---------------------------------- -------- ------------ -------- -------- Total liabilities 434 225 992 1,651 ---------------------------------- -------- ------------ -------- -------- Other segmental information Non current assets - PPE 4 13 36 53 Non current assets - Intangibles 731 105 203 1,039 ---------------------------------- -------- ------------ -------- --------
* Adjusted EBITDA excludes exceptional costs.
Other primarily relates to the holding company and head office costs.
No more than 10% of the revenues have been derived from a single external customer in 2013 and in 2014 EUR1.3m the equivalent of 26% of revenue was derived from 2 customers.
.
3. Exceptional items
Included within Administrative expenses are exceptional items as shown below:
2014 2013 EUR'000 EUR'000 ------------------------------------------------------- -------- -------- Exceptional items includes: - Transaction costs relating to business combinations and acquisitions 47 117 Total exceptional items 47 117 ------------------------------------------------------- -------- --------
4. Finance income and costs
2014 2013 EUR'000 EUR'000 --------------------------------------------------- -------- -------- Interest expense: - Bank borrowings 29 25 - Deferred consideration unwinding of discount 17 2 - Interest on other loans 25 14 --------------------------------------------------- -------- -------- Finance costs 71 41 --------------------------------------------------- -------- -------- Finance income - Interest income on cash and short-term deposits 9 12 --------------------------------------------------- -------- -------- Finance income 9 12 --------------------------------------------------- -------- -------- Net finance costs 62 29 --------------------------------------------------- -------- --------
5. Income tax expense
2014 2013 Group EUR'000 EUR'000 --------------------------------------------------- -------- -------- Current tax: Current tax for the year - (22) --------------------------------------------------- -------- -------- Total current tax (credit)/charge - (22) --------------------------------------------------- -------- -------- Deferred tax: Origination and reversal of temporary differences (20) (1) --------------------------------------------------- -------- -------- Total deferred tax (20) (1) --------------------------------------------------- -------- -------- Income tax (credit)/charge (20) (23) --------------------------------------------------- -------- --------
The tax on the Group's results before tax differs from the theoretical amount that would arise using the standard tax rate applicable to the profits of the consolidated entities as follows:
2014 2013 EUR'000 EUR'000 ------------------------------------------------- -------- -------- Loss before tax (1,829) (1,823) ------------------------------------------------- -------- -------- Tax calculated at domestic tax rates applicable to UK standard rate of tax of 20% (2013 - 20%) (366) (365) Tax effects of: - Expenses not deductible for tax purposes 35 34 - Losses carried forward/(utilised) 311 308 Tax (credit)/charge (20) (23) ------------------------------------------------- -------- --------
There are no tax effects on the items in the statement of comprehensive income.
6. Loss per share
(a) Basic
Basic loss per share is calculated by dividing the loss attributable to equity holders of the Company by the weighted average number of Ordinary Shares in issue during the year.
2014 2013 EUR'000 EUR'000 ---------------------------------------------------- ----------- ----------- Loss attributable to equity holders of the Company (1,533) (1,800) ---------------------------------------------------- ----------- ----------- Weighted average number of Ordinary Shares in issue 26,960,835 20,099,994 ---------------------------------------------------- ----------- ----------- Basic loss per share EUR0.06 EUR 0.09 ---------------------------------------------------- ----------- -----------
(b) Diluted
Diluted earnings per share is calculated by adjusting the weighted average number of Ordinary Shares outstanding to assume conversion of all dilutive potential Ordinary Shares. No share options or warrants outstanding at 31 December 2014 or 31 December 2013 were dilutive and all such potential ordinary shares are therefore excluded from the weighted average number of ordinary shares for the purposes of calculating diluted earnings per share.
7. Intangible fixed assets
Group Customer Intellectual relationships Trade secrets Goodwill Property Rights Workforce Total EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- Cost At 1 January 2013 - - 836 - - 836 On acquisition of subsidiary undertaking 24 37 144 - - 205 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- At 31 December 2013 24 37 980 - - 1,041 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- Amortisation At 1 January 2013 - - - - - - Charge for the year 1 1 - - - 2 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- At 31 December 2013 1 1 - - - 2 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- Net book value At 31 December 2013 23 36 980 - - 1,039 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- Cost At 1 January 2014 24 37 980 - - 1,041 Addition 420 - 180 224 - 824 Exchange differences 1 2 10 - - 13 On acquisition of subsidiary undertaking (note 9) 160 670 150 - 104 1,084 At 31 December 2014 605 709 1,320 224 104 2,962 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- Amortisation At 1 January 2014 1 1 - - - 2 Charge for the year 94 32 - 5 9 140 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- At 31 December 2014 95 33 - 5 9 142 ---------------------- --------------------- -------------- --------- --------------------- ---------- --------- Net book value At 31 December 2014 510 676 1,320 219 95 2,820 ---------------------- --------------------- -------------- --------- --------------------- ---------- ---------
No amortisation charge has been charged on the goodwill in the income statement.
On 13 January 2014 the Group completed the acquisition of trade and certain business assets and liabilities of a German based CRO for EUR600,000 satisfied through issue of 1,962,583 Ordinary shares of 0.01p each. Fair value exercise has conducted on the acquisition of German based CRO.
On 13 March 2014 the Group acquired intellectual property rights in Labskin(TM) for EUR224,000 satisfied through issue of 864,706 Ordinary shares of 0.01p each.
Goodwill is allocated to the Group's cash-generating units (CGU's) identified according to geographic operating segment. An operating segment-level summary of the goodwill allocation is presented below.
2014 2013 EUR'000 EUR'000 ------------- -------- -------- France 881 731 Netherlands 105 105 UK 154 144 Germany 180 - ------------- -------- -------- Total 1,320 980 ------------- -------- --------
Goodwill is tested for impairment at the balance sheet date. The recoverable amount of goodwill at 31 December 2014 was assessed on the basis of value in use. As this exceeded carrying value no impairment loss was recognised.
The key assumptions in the calculation to assess value in use are the future revenues and the ability to generate future cash flows. The most recent financial results and initial budgets approved by management for the next year were used and forecasts for two further years, followed by an extrapolation of expected cash flows at a constant growth rate of each unit. The projected results were discounted at a rate which is a prudent evaluation of the pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the cash-generating units.
The key assumptions used for value in use calculations in 2014 for all the units were as follows:
% -------------------------------------- --- Longer-term growth rate (after 2015) 5 Discount rate 13 --------------------------------------- ---
The Group has been loss making for the last 3 years and in 2014 the Directors have transformed the infrastructure and capabilities of the Group in order to work as a Group in providing services to clinical research and development markets as one unit rather than separate units. This meant that the impairment review is prepared on the group basis rather than a single unit basis. The Directors have made significant estimates on future revenues and EBITDA growth over the next three years based on the Group's budgeted investment in recruiting key employees and marketing the services.
The Directors have performed a sensitivity analysis to assess the impact of downside risk of the key assumptions underpinning the projected results of the Group. The projections and associated headroom used for the group is sensitive to the EBITDA growth assumptions that have been applied. A 50% reduction in EBITDA growth; in the first five years of the management projections would not result in any impairment at the group level.
8. Cash used in operations
2014 2013 EUR'000 EUR'000 ---------------------------------------------- -------- -------- Loss before income tax (1,829) (1,823) Adjustments for: - Depreciation and amortisation 187 32 - Foreign currency translation of net assets 25 70 - Net finance costs 62 29 Changes in working capital - Trade and other receivables (892) 97 - Trade and other payables 1,453 (209) ---------------------------------------------- -------- -------- Net cash used in operations (994) (1,804) ---------------------------------------------- -------- --------
Non-cash transactions
The principal non-cash transactions related to share issue in respect to acquisition of intangible assets of EUR824,000 and payment of deferred consideration of EUR44,000
9. Business Combinations
Acquisition of Cardinal Systems S.A.S.
On 5 August 2014, the Company acquired 85.2% of Cardinal Systems S.A.S, a French based business, for a total consideration of EUR670,000.
The goodwill of EUR150,000 arising from the acquisition is attributable to the expected future profitability of the acquired business and synergies expected to arrive from the incorporation of the business within the Group.
The following table summarises the consideration paid for Cardinal Systems S.A.S. and the amounts of the assets acquired and liabilities assumed recognised at the acquisition date.
EUR'000 ---------------------------------------------------------------------------- -------- Fair value consideration at 5 August 2014 Cash 400 Deferred consideration 252 Total fair value consideration 652 ---------------------------------------------------------------------------- -------- Recognised amounts of identifiable assets acquired and liabilities assumed Cash and cash equivalents 93 Property, plant and equipment 93 Customer relations - included in intangibles (note 7) 160 Trade secrets - included in intangibles (note 7) 670 Workforce - included in intangibles (note 7) 104 Trade and other receivables 549 Trade and other payables (671) Borrowings (222) Deferred tax liabilities (274) Total identifiable net assets 502 ---------------------------------------------------------------------------- -------- Goodwill 150 ---------------------------------------------------------------------------- --------
The additional deferred consideration arrangement requires the Company to pay the former owners of Cardinal Systems Limited an additional consideration of EUR270,000. The additional consideration has been discounted to its present value to EUR252,000 using rate to reflect the time value of money. Unwinding of discount in the post-acquisition period totals EUR4,000 and has been included in the finance expense in the income statement (note 4).
The Company has also option to acquire the remaining interest of 14.8% in Cardinal Systems S.A.S. based on performance of the acquired business for the year ended 30 September 2015.
The revenue included in the consolidated statement of comprehensive income since 5 August 2014 contributed by Cardinal Systems S.A.S. was EUR988,000. Cardinal Systems S.A.S. also contributed a profit of EUR15,000 over the same period. Had Cardinal Systems S.A.S. had been consolidated from 1 January 2014, the consolidated statement of comprehensive income, would show approximately revenue of EUR2.6m and loss of EUR0.7m.
Cardinal Systems S.A.S. changed its name to Venn Life Sciences (France) S.A.S.
10. Post balance sheet events
The following events have taken place since the year end:
(a) On 28 January 2015 the Company granted options to 2 Executive Directors and key employees of the Group over 2,870,000 Ordinary shares of 0.01p per share at an exercise price of 25p per share. The options will be exercisable between the third and tenth anniversary of grant date. The 1,680,000 options granted to the Directors will vest when the share price reaches 40p per share and the remaining 1,190,000 options granted to key employees there are no performance criteria.
(b) 2 April 2015 the Company raised EUR2.06m through issue of 10,868,411 Ordinary shares of 0.01p at 19p per share.
(c) Mars S.A.S (formerly known as Venn Life Science S.A.S.) was voluntarily liquidated after the year end as part of a streamlining of entities.
11. Annual Report & Accounts
Copies of the audited Annual Report & Accounts for the year ended 31 December 2014 will be posted to shareholders shortly and may also be obtained from the Company's head office at 19 Railway Road, Dalkey, Dublin, Ireland.
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR UAVWRVKAVUAR
1 Year Hvivo Chart |
1 Month Hvivo Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions