ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for discussion Register to chat with like-minded investors on our interactive forums.

MAN Manroy

85.00
0.00 (0.00%)
17 May 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Manroy LSE:MAN London Ordinary Share GB00B4L12X65 ORD 5P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 85.00 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Manroy PLC Half Yearly Report (9379K)

30/06/2014 2:48pm

UK Regulatory


Manroy (LSE:MAN)
Historical Stock Chart


From May 2019 to May 2024

Click Here for more Manroy Charts.

TIDMMAN

RNS Number : 9379K

Manroy PLC

30 June 2014

30 June 2014

Manroy Plc

Announcement of results for the six months ended 31 March 2014

Manroy Plc ("Manroy" or the "Group") (AIM: MAN), the AIM quoted UK defence contractor, announces its unaudited half yearly financial report for the six months ended 31 March 2014.

On 28 March 2014, Manroy announced the terms of a recommended cash offer from FN Herstal SA for the entire issued share capital of Manroy at 85p per share, valuing Manroy at GBP16.2 million. The Offer Document from FN Herstal was issued on 25 April 2014 and at the Second Closing date of 30 May 2014, acceptances had been received from 95.4% of the Company's issued share capital.

For further information please contact:

Manroy Plc Tel 01252 874177

Glyn Bottomley, Chief Executive

Paul Carter, Finance Director

Allenby Capital Tel: 020 3328 5656

Alex Price

Michael McNeilly

Bankside Consultants Tel: 07515 587 184 /

Richard Pearson 07703 167 065

Simon Rothschild

Chairman's Statement

Introduction

During the six months ended 31 March 2014, Manroy continued its UK operations in line with previous periods. In addition, the further focus of the Board was in securing the cash offer from FN Herstal SA ("Herstal") which was announced on 28 March 2014.

Cash offer by Herstal for Manroy

On 28 March 2014, Herstal announced their Offer for the entire issued share capital of the Company at the Offer Price of 85p per share, valuing the Company at GBP16.2 million. The Offer represented a premium of 52% to the Closing Price on 25 November 2013 (being the last Business Day prior to commencement of the Offer Period). The terms of the Offer and the Board's recommendation to Shareholders to accept the Offer were included in the Offer Document issued by Herstal on 25 April 2014.

At the Second Closing Date of 30 May 2014, acceptances had been received by Herstal from shareholders representing 95.4% of Manroy's issued share capital, enabling Herstal to declare the Offer unconditional as to acceptances. The Offer remains subject to the remaining Conditions set out in the Offer Document and therefore the Offer has not yet become or been declared unconditional in all respects. In particular, the Offer is conditional on the Competition and Markets Authority (the "CMA") indicating in terms satisfactory to Herstal that it does not intend to make a Phase 2 CMA reference of the Offer. Herstal and Manroy have been in constructive discussions with the CMA and will provide further updates on the Offer at the appropriate time.

MUSA

During the six months ended 31 March 2014, MUSA continued to be frustrated by the FAA process for the contracts novated from Sabre in April 2012, though as announced in December 2013, MUSA achieved FAA approval for 34% of the $10.6m of novated contracts.

Herstal had no strategic interest in MUSA and they required the Group to dispose of its 49% interest in MUSA before they would make the Offer. Despite entering into negotiations with a number of different parties over a sale of this interest during the period August 2013 to February 2014, these negotiations did not result in a firm offer for the Company's interest in MUSA. By late February 2014, in order to preserve the Offer for the benefit of Shareholders, it became necessary to dispose of the Group's interest in MUSA at a nominal value. This disposal was concluded on 28 March 2014 and reflected as an impairment provision in the results for the year ended 30 September 2013 which were finalised on that day.

Results

In the six months ended 31 March 2014, Manroy generated total revenues of GBP4.8 million compared with GBP4.1 million in the same period last year. After amortisation of intangible assets of GBP0.6m, provisions of GBP1.0m for costs associated with the Offer and a further GBP1.0m for repayment of guarantees and liabilities associated with the disposal of MUSA as outlined in the Offer Document, the six month period resulted in a loss after tax of GBP2.0m (March 2013: loss of GBP0.7m). The fully diluted loss per share was 10.7p compared with a fully diluted loss per share of 3.8p in March 2013.

Operations

The main operational highlights in the first six months of the financial year were the successful delivery of our new General Purpose Machine Gun product ("GPMG"), the continued development of our new military rifle product, continued order generation and the ongoing site consolidation planning.

The challenges faced during the year ended 30 September 2013 in the production of the GPMG product have primarily been addressed and we are now delivering against the order book with revenue generation being heavily weighted to the second half of the year. Deliveries against the GBP6.1m military rifle order have now commenced. The order book continues to remain healthy,

Site consolidation

During the six months ended 31 March 2014, the Board concluded that locating the Group's operations at one location would be beneficial and additional premises within the Slade Green trading estate have been acquired to enable this. The process of integration is continuing as outlined in the Offer Document.

Conclusion

The offer by Herstal set out in the Offer Document dated 25 April 2014 represents good value for shareholders and is expected to secure further growth and expansion across all areas of the retained business.

Andrew Blurton

Chairman

30 June 2014

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 
                                                  Six months   Six months      Year ended 
                                          Notes        ended        ended    30 September 
                                                    31 March     31 March            2013 
                                                        2014         2013 
                                                     GBP'000      GBP'000         GBP'000 
 
 Revenue 
 Trade revenues                            2           4,842        4,023           8,755 
 Royalties and other income                                -          109             111 
-------------------------------------  --------  -----------  -----------  -------------- 
 Total revenue                                         4,842        4,132           8,866 
 
 Cost of operations                                  (2,967)      (2,886)         (6,180) 
 
 Gross profit                                          1,875        1,246           2,686 
 
 Administrative expenses                             (1,465)      (1,051)         (2,645) 
 Corporate acquisition costs                               -         (66)           (111) 
 Negative goodwill                                         -            6              28 
 Amortisation of intangible 
  assets                                   4           (607)        (529)         (1,059) 
 
 Loss from operating activities                        (197)        (394)         (1,101) 
 
 Finance income                                            -           54              77 
 Finance expense                                        (48)          (8)            (60) 
 
 Loss before results from Associated 
  Company and Offer costs                              (245)        (348)         (1,084) 
 
 Share of results of Associated 
  Company                                                  -        (468)           (414) 
 Costs relating to strategic 
  review of Associated Company                             -            -           (275) 
 Impairment of investment in 
  Associated Company                                       -            -         (4,846) 
 Settlement of guarantees and 
  liabilities of Associated 
  Company prior to disposal               11         (1,022)            -               - 
 Costs incurred on the Offer                         (1,000)            -               - 
 Loss before tax                                     (2,267)        (816)         (6,619) 
 
 Tax credit                                              230           93             308 
 
 Loss after tax                                      (2,037)        (723)         (6,311) 
 Other comprehensive income 
 Items that may be subsequently 
  reclassified to profit and 
  loss 
 Exchange movement on translation 
  of investment in Associated 
  Company                                  9               3           39             206 
-------------------------------------  --------  -----------  -----------  -------------- 
 Total comprehensive loss for 
  the period attributable to 
  owners of the parent                               (2,034)        (684)         (6,105) 
=====================================  ========  ===========  ===========  ============== 
 

Loss per share

 
 Basic      3   (10.7p)   (3.8p)   (33.1p) 
 Diluted    3   (10.7p)   (3.8p)   (33.1p) 
=========      ========  =======  ======== 
 
 
 CONSOLIDATED STATEMENT OF FINANCIAL POSITION 
  REGISTERED NUMBER: 2451413 
 
                                          31 March   31 March   30 September 
                                  Notes       2014       2013           2013 
                                           GBP'000    GBP'000        GBP'000 
-------------------------------  ------  ---------  ---------  ------------- 
 Non-current assets 
 Goodwill                                      303        303            303 
 Intangible assets                  4        6,804      7,408          7,254 
 Property, plant and equipment      6        1,008        791            721 
 Investment in Associated 
  Company                           5            -      3,321              - 
-------------------------------  ------  ---------  ---------  ------------- 
                                             8,115     11,823          8,278 
-------------------------------  ------  ---------  ---------  ------------- 
 
 Current assets 
 Inventories                                 3,979      3,506          2,975 
 Trade and other receivables                 1,973      5,792          3,012 
 Corporation tax receivable                      -         56             92 
 Cash and cash equivalents                       -         27             13 
-------------------------------  ------  ---------  ---------  ------------- 
                                             5,952      9,381          6,092 
------------------------------- 
 Total assets                               14,067     21,204         14,370 
-------------------------------  ------  ---------  ---------  ------------- 
 
 Current liabilities 
 Borrowings                         7      (1,666)    (1,610)        (2,674) 
 Obligations under finance 
  leases                                         -       (15)            (2) 
 Current tax liability                           -       (59)              - 
 Trade and other payables                  (4,149)    (2,655)        (1,864) 
                                           (5,815)    (4,339)        (4,540) 
-------------------------------  ------  ---------  ---------  ------------- 
 
 Non-current liabilities 
 Borrowings                         7        (686)    (1,417)              - 
 Obligations under finance                       -       (72)              - 
  leases 
 Deferred tax                       8      (1,300)    (1,650)        (1,530) 
-------------------------------  ------  ---------  ---------  ------------- 
                                           (1,986)    (3,139)        (1,530) 
-------------------------------  ------  ---------  ---------  ------------- 
 Total liabilities                         (7,801)    (7,478)        (6,070) 
-------------------------------  ------  ---------  ---------  ------------- 
 Net assets                                  6,266     13,726          8,300 
===============================  ======  =========  =========  ============= 
 
 
   Equity 
 Share capital                                 952        952            952 
 Share premium account                         704        704            704 
 Other reserves                              1,458      1,606          1,773 
 Retained earnings                           3,152     10,464          4,871 
 Total equity                                6,266     13,726          8,300 
===============================  ======  =========  =========  ============= 
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 
                                       Share     Share    Merger   Special   Exchange   Retained    Total 
                                     capital   premium   reserve   reserve   movement   earnings   equity 
                                     account   account                        reserve 
                                     GBP'000   GBP'000   GBP'000   GBP'000    GBP'000    GBP'000  GBP'000 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
 
  As at 31 March 2013                    952       704     1,457         1        148     10,464   13,726 
 
  Loss for the six months 
   ended 30 September 2013                 -         -         -         -          -    (5,588)  (5,588) 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
 
  Other comprehensive 
   income 
  Items that will be reclassified 
   to profit and loss 
  Exchange movement on 
   translation of foreign 
   operations (note 9)                     -         -         -         -        167          -      167 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
  Total other comprehensive 
   income                                  -         -         -         -        167          -      167 
 
  Total comprehensive 
   income                                  -         -         -         -        167    (5,588)  (5,421) 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
 
  Transactions with owners 
  Share option charge 
   movements in reserves                   -         -         -         -          -        (5)      (5) 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
  Total transactions with 
   owners                                  -         -         -         -          -        (5)      (5) 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
 
  As at 30 September 2013                952       704     1,457         1        315      4,871    8,300 
 
  Loss for the six months 
   ended 31 March 2014                     -         -         -         -          -    (2,037)  (2,037) 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
 
  Other comprehensive 
   income 
  Items that will be reclassified 
   to profit and loss 
  Exchange movement on 
   translation of foreign 
   operations (note 9)                     -         -         -         -          3          -        3 
  Exchange movement transferred 
   on disposal of Associated 
   Company                                 -         -         -         -      (318)        318        - 
 
  Total other comprehensive 
   income                                  -         -         -         -      (315)        318        3 
 
  Total comprehensive 
   income                                  -         -         -         -      (315)    (1,719)  (2,034) 
----------------------------------  --------  --------  --------  --------  ---------  ---------  ------- 
 
  As at 31 March 2014                    952       704    1,457*        1*          0      3,152    6,266 
==================================  ========  ========  ========  ========  =========  =========  ======= 
 

*Disclosed as Other reserves totalling GBP1,458,000 in the consolidated statement of financial position at 31 March 2014

CONSOLIDATED STATEMENT OF CASH FLOWS

 
                                         Six months    Six months      Year ended 
                                           ended 31      ended 31    30 September 
                                         March 2014    March 2013            2013 
                                            GBP'000       GBP'000         GBP'000 
-------------------------------------  ------------  ------------  -------------- 
 
 Loss after tax for the period              (2,037)         (723)         (6,619) 
 
 Adjustments: 
 Finance expense                                 48             8              60 
 Finance income                                   -          (54)            (77) 
 Tax expense                                  (230)          (93)               - 
 Negative goodwill                                -           (6)            (28) 
 Amortisation of intangible 
  assets                                        607           529           1,059 
 Share of results of Associated 
  Company                                         -           468             414 
 Impairment of investment 
  in Associated Company                           -             -           4,846 
 Exchange movements on consolidation              3         (170)              16 
 Share option charge                              -             8               3 
 Loss on disposal of fixed 
  assets                                          -             -               1 
 Depreciation of property, 
  plant and equipment                           129            92             214 
-------------------------------------  ------------  ------------  -------------- 
 Cash flows generated from 
  operations before changes 
  in working capital                        (1,480)            59           (111) 
 (Increase) / decrease in 
  inventory                                 (1,004)          (83)             449 
 Change in trade and other 
  receivables                                   913       (1,589)           (299) 
 Change in trade and other 
  payables                                    2,413            88           (678) 
-------------------------------------  ------------  ------------  -------------- 
 Cash generated from (used 
  in)/ operations                               842       (1,525)           (639) 
 
 Interest received                                -            54              77 
 Interest paid                                 (48)           (8)            (60) 
 Tax refunded / (paid)                           92           (1)             (1) 
-------------------------------------  ------------  ------------  -------------- 
 Net cash from / (used in) 
  operating activities                          886       (1,480)           (623) 
-------------------------------------  ------------  ------------  -------------- 
 
 Cashflows from investing 
  activities 
 Investment in product development            (157)         (140)           (516) 
 Acquisition of business 
  and assets of Base                              -         (750)           (753) 
 Proceeds from sale of tangible 
  assets                                          -             -              32 
 Purchase of property, plant 
  and equipment                               (417)          (25)           (110) 
-------------------------------------  ------------  ------------  -------------- 
 Net cash used in investing 
  activities                                  (574)         (915)         (1,347) 
-------------------------------------  ------------  ------------  -------------- 
 
 Cashflows from financing 
  activities 
 Repayment of finance leases                    (2)          (11)            (97) 
 Repayments of bank loans                     (368)         (863)         (1,220) 
 New loans drawn                                600         2,100           2,100 
 Net cash generated from 
  financing activities                          230         1,226             783 
-------------------------------------  ------------  ------------  -------------- 
 Net cash and cash equivalents 
  generated / (used) in period                  542       (1,169)         (1,187) 
 
 Opening cash and cash equivalents            (901)           286             286 
 
 Closing net cash and cash 
  equivalents                                 (359)         (883)           (901) 
-------------------------------------  ------------  ------------  -------------- 
 
 
 Cash at bank and in hand         -      27      13 
 Bank overdrafts              (359)   (910)   (914) 
---------------------------  ------  ------  ------ 
 Closing net cash and cash 
  equivalents                 (359)   (883)   (901) 
---------------------------  ------  ------  ------ 
 

Notes to the consolidated financial statements

1. Statement of accounting policies

Basis of preparation

Manroy Plc is a company incorporated and domiciled in the United Kingdom. The address of the Company's registered office is 6 Lakeside Business Park, Swan Lane, Sandhurst, Berkshire GU47 9DN. The consolidated half yearly financial report of the Company for the six months ended 31 March 2014 comprises the results of the Company and its subsidiaries (together referred to as the "Group"). The half yearly financial report has been prepared in accordance with International Financial Reporting Standards as adopted by the EU ("Adopted IFRS").

The results have been prepared on the basis of the accounting policies adopted in the financial statements of Manroy Plc for the year ended 30 September 2013.These policies have been applied consistently in all material respects in the preparation of these results unless otherwise stated. The half yearly financial report has been prepared on a going concern basis and on a historical cost basis as modified by the valuation of certain assets and liabilities. This half yearly financial report is presented in UK Sterling, which is the Company's functional currency. All financial information has been rounded to the nearest thousand pounds.

2. Segmental information

The information used by the Board for the purpose of resource allocation and assessment of segment performance undertaken by the Group relates to the Group's core activity of a defence contractor. The Group's revenue for the six months ended 31 March 2014 is summarised below:

 
 Region                  Six months         Six months         Year ended 
                              ended              ended                 30 
                           31 March           31 March          September 
                               2014               2013               2013 
                            GBP'000     %      GBP'000     %      GBP'000     % 
 United Kingdom               1,346    28          730    18        1,679    19 
 Europe                       1,800    38          786    20        1,582    18 
 North America                   22     -           43     1          287     3 
 South America                   21     -            -     -            -     - 
 Africa                           -     -          117     3            -     - 
 Asia and Australasia         1,653    34        2,347    58        5,207    60 
----------------------  -----------  ----  -----------  ----  -----------  ---- 
 Total trade revenue          4,842   100        4,023   100        8,755   100 
 Royalty income                   -                109                111 
----------------------  -----------  ----  -----------  ----  -----------  ---- 
 Total revenue                4,842              4,132              8,866 
======================  ===========  ====  ===========  ====  ===========  ==== 
 

3. Loss per share

Loss per share

The loss per share figures have been calculated as follows

 
                                     Six months   Six months      Year ended 
                                          ended        ended    30 September 
                                       31 March     31 March            2013 
                                           2014         2013 
 Basic earnings per 
  share 
 Loss per Consolidated 
  Income Statement         GBP'000      (2,037)        (723)         (6,311) 
 Weighted average 
  number of shares 
  in issue during the 
  period                      '000       19,044       19,044          19,044 
 Loss per share              Pence       (10.7)        (3.8)          (33.1) 
=======================  =========  ===========  ===========  ============== 
 

Diluted loss per share

The share options are antidilutive due to the loss for the period, and therefore diluted loss per share is not appropriate.

4. Intangible assets

 
                                                  Customer     Developed        Product     Total 
                               Trademarks    relationships    technology    development 
                                  GBP'000          GBP'000       GBP'000        GBP'000   GBP'000 
 At 31 March 2013                     548            6,871         1,684            687     9,790 
 Additions                              -                -             -            376       376 
--------------------------  -------------  ---------------  ------------  -------------  -------- 
 At 30 September 
  2013                                548            6,871         1,684          1,063    10,166 
 Additions                              -                -             -            157       157 
--------------------------  -------------  ---------------  ------------  -------------  -------- 
 At 31 March 2014                     548            6,871         1,684          1,220    10,323 
--------------------------  -------------  ---------------  ------------  -------------  -------- 
 
 Accumulated amortisation 
 At 31 March 2013                     205            1,545           632              -     2,382 
 Charge for the 
  period                               45              344           141              -       530 
--------------------------  -------------  ---------------  ------------  -------------  -------- 
 At 30 September 
  2013                                250            1,889           773              -     2,912 
 Charge for the 
  period                               45              344           141             77       607 
--------------------------  -------------  ---------------  ------------  -------------  -------- 
 At 31 March 2014                     295            2,233           914             77     3,519 
==========================  =============  ===============  ============  =============  ======== 
 Net book value 
  at 31 March 2014                    253            4,638           770          1,143     6,804 
==========================  =============  ===============  ============  =============  ======== 
 Net book value 
  at 
  30 September 2013                   298            4,982           911          1,064     7,255 
==========================  =============  ===============  ============  =============  ======== 
 Net book value 
  at 
  31 March 2013                       343            5,326         1,052            687     7,408 
==========================  =============  ===============  ============  =============  ======== 
 

The amortisation period of intangible assets is 8 years for customer relationships and 4 years for trademarks and developed technology. Product development costs are amortised over 6 years from the date of shipment of the first completed unit. GPMG development costs have been amortised from October 2013 following the achievement of full production capability.

5. Investment in Associated Company

 
 At 31 March 2013                                         3,321 
 Share of results for the six months to 30 September 
  2013                                                       54 
 Exchange movements on translation for the period         (193) 
 Write off of investment on disposal                    (3,182) 
 At 30 September 2013                                         - 
 Share of results for the period                              - 
 At 31 March 2014                                             - 
=====================================================  ======== 
 

Herstal had no strategic interest in MUSA and they required the Group to dispose of its 49% interest in MUSA before they would make the Offer. Despite entering into negotiations with a number of different parties over a sale of this interest during the period August 2013 to February 2014, these negotiations did not result in a firm offer for the Company's interest in MUSA. By late February 2014, in order to preserve the Offer for the benefit of Shareholders, it became necessary to dispose of the Group's interest in MUSA at a nominal value. This disposal was concluded on 28 March 2014 and reflected in in the results as an impairment provision for the year ended 30 September 2013 which were finalised on that day.

6. Property, plant and equipment

 
                             Leasehold improvements   Plant and equipment   Motor vehicles     Total 
                                            GBP'000               GBP'000          GBP'000   GBP'000 
 At 31 March 2013                               136                   992               43     1,171 
 Additions at cost                                2                    83                -        85 
 Transfers                                      145                 (145)                -         - 
 Disposals                                        -                     -             (40)      (40) 
--------------------------  -----------------------  --------------------  ---------------  -------- 
 At 30 September 2013                           283                   930                3     1,216 
 Additions at cost                               30                   387                -       417 
 At 31 March 2014                               313                 1,317                3     1,633 
--------------------------  -----------------------  --------------------  ---------------  -------- 
 
 Accumulated depreciation 
 At 31 March 2013                                45                   328                7       459 
 Charge for period                               21                    99                2       122 
 Disposals                                        -                     -              (7)       (7) 
--------------------------  -----------------------  --------------------  ---------------  -------- 
 At 30 September 2013                            66                   427                2       495 
 Charge for period                               21                   107                1       129 
--------------------------  -----------------------  --------------------  ---------------  -------- 
 At 31 March 2014                                87                   534                3       624 
--------------------------  -----------------------  --------------------  ---------------  -------- 
 Net book value at 
  31 March 2014                                 226                   783                -     1,008 
==========================  =======================  ====================  ===============  ======== 
 Net book value at 
  31 March 2013                                  91                   664               36       791 
==========================  =======================  ====================  ===============  ======== 
 Net book value at 
  30 September 2013                             217                   503                1       721 
==========================  =======================  ====================  ===============  ======== 
 

7. Bank loans and finance leases

 
                        31 March   31 March   30 September 
                            2014       2013           2013 
                         GBP'000    GBP'000        GBP'000 
 
   Current 
 Overdraft facility          359        910            914 
 Bank loan (Secured)         707        700          1,760 
 Other loans                 600          -              - 
 Finance leases                -         15              2 
---------------------  ---------  ---------  ------------- 
                           1,666      1,625          2,676 
---------------------  ---------  ---------  ------------- 
 
 Non-current 
 
 Bank loan (Secured)         686      1,417              - 
 Finance leases                -         72              - 
---------------------  ---------  ---------  ------------- 
                             686      1,489              - 
---------------------  ---------  ---------  ------------- 
 
                           2,352      3,114          2,676 
=====================  =========  =========  ============= 
 

New bank facilities were completed as part of the acquisition of trade and assets of Base in February 2013. These were revised in December 2013 and comprise a GBP2.1 million term loan with quarterly repayments of GBP175,000 over three years, at an interest rate of 4.1% above LIBOR and an overdraft facility of GBP1 million at an interest rate of 4.75% above LIBOR. As security for these facilities, the Group's principal operating subsidiary, Manroy Engineering Limited, granted a debenture supported by fixed and floating charges over its assets, and Manroy Plc provided an unsecured guarantee. If the Offer from Herstal is declared unconditional in all respects these facilities will become repayable under the change of control provisions within the loan agreement.

Other loans relates to product expansion funding provided by Caledonian Heritable Limited ("Caledonian"), a 23.1% shareholder in Manroy. This funding and associated interest totalling GBP0.35m is structured to be repaid by 28 November 2014 from the cashflow receivable by Manroy on sales of the resultant products.

8. Deferred tax

The movement on the deferred tax liability arose as follows:

 
                                    Six months   Six months      Year ended 
                                         ended        ended    30 September 
                                      31 March     31 March            2013 
                                          2014         2013 
                                       GBP'000      GBP'000         GBP'000 
 
 At beginning of the period              1,530        1,777           1,777 
 
 Credited to tax charge in 
  Statement of Comprehensive 
  Income                                 (128)        (127)           (247) 
 Release of deferred tax credit          (102)            -               - 
  relating to Associated Company 
                                         1,300        1,650           1,530 
=================================  ===========  ===========  ============== 
 

Deferred tax was provided on acquisition of the Group's interests in Manroy Systems and Manroy USA because amortisation of intangible assets is non-deductible for corporation tax purposes. The deferred tax recorded at acquisition is re-assessed at prevailing rates of tax at each period end and amortised against the Group's corporation tax charge in parallel to the amortisation of the intangible assets acquired.

9. Exchange reserve

 
                                   Six months   Six months      Year ended 
                                        ended        ended    30 September 
                                     31 March     31 March            2013 
                                         2014         2013 
                                      GBP'000      GBP'000         GBP'000 
 Balance at beginning of period           315          109             109 
 Exchange gain on translation 
  of investment in Associated 
  Company                                   3           39             206 
 Transfer of provision to               (318)            -               - 
  retained earnings following 
  disposal of Manroy USA 
                                            -          148             315 
================================  ===========  ===========  ============== 
 

10. Related party transactions

On 3 December 2010, the Company entered into an agreement for the acquisition of Manroy Systems Limited, pursuant to which Glyn Bottomley agreed to sell his entire issued share capital of Manroy Systems Limited to the Company for 2,068,633 Ordinary Shares at 75 pence per share. No changes have been made to this agreement during the six months ended 31 March 2014. Under the acquisition agreement, Glyn Bottomley gave warranties to the Company regarding Manroy Systems Limited and Manroy Engineering Limited relating to taxation, subject to a maximum liability of GBP1.5 million. Claims under these warranties must be must be made by 23 December 2017.

On 3 December 2010, the Company entered into the Relationship Agreement with Glyn Bottomley, Caledonian Heritable Limited and Surinder Rajput (the "Concert Party Members"). No changes have been made to this agreement during the six months ended 31 March 2014. Under this agreement, the Concert Party Members undertook to the Company to use their reasonable endeavours to ensure that the Group is able at all times to carry on its business independently and that any transactions between any of them with the Group are on an arm's length basis and on normal commercial terms. The Relationship Agreement will continue in force for so long as the Ordinary Shares are admitted to AIM and the Concert Party Members are deemed to control the Group under the terms of the City Code or the Articles of the Company.

On 1 April 2011, the Company acquired the business and assets of AEI, a company owned equally between Glyn Bottomley and Caledonian Heritable Limited for GBP250,000, payable in cash, together with an earn out at the lower of 7 per cent. of AEI related turnover and 50 per cent. of profit after tax generated from the acquired assets of the AEI business for two years from the date of acquisition which has been provided in this half yearly financial report. No changes have been made to this agreement during the six months ended 31 March 2014 and the Group is currently progressing orders achieved from the AEI business acquired during the two year earn out period. If actual revenue generated matches forecast revenue, the full deferred consideration will be covered by the provisions already made. Within trade and other payables is an accrual for GBP240,000 (2013: GBP240,000) provided for deferred payments on the acquisition of AEI,

On 3 December 2010, the Company entered into Lock-In and Orderly Market Agreements with the Concert Party Members. No changes have been made to this agreement during the six months ended 31 March 2014. Under these agreements, any dealings by a Concert Party Member who is a Director are subject to the Company's code of dealing, and any disposals by any Concert Party Member can only be only made through the Company's brokers. No such dealings have been undertaken by any Concert Party Member between the date of the agreements and 31 March 2014.

Maher Limited, an international materials supplier involved in the defence sector, provides certain raw materials to the Group on normal arm's length commercial terms. Maher Limited also provided upfront working capital to MUSA during the year ended 30 September 2013 to assist in production of products to be purchased by Manroy for development and sale. Gerry Clark, a Non-Executive Director of the Company, is a director of Maher Limited.

In January 2014, the Company announced it was expanding production of military rifles, funded to a maximum of GBP0.75 million by a loan from Caledonian Heritable Limited ("Caledonian"), a Concert Party Member. This funding and associated interest totalling GBP0.35m is structured to be repaid by 28 November 2014 from the cashflow receivable by Manroy on sales of the resultant products. Given Caledonian's shareholding in the Company, entry into the Loan Agreement by the Company was considered to be a related party transaction pursuant to Rule 13 of the AIM Rules for Companies. The Directors, having consulted with the Company's nominated adviser Allenby Capital Limited, considered that the terms of the financing were fair and reasonable insofar as the Company's shareholders were concerned.

During the six months ended 31 March 2014, the Group paid marketing, overseas customer trials, testing consultancy fees of GBP11,000 (2013: GBP7,000) to Surinder Rajput a Concert Party Member, relating to export revenues generated and development of GPMG and customer export opportunities during the period..

During the six months ended 31 March 2013, the Group purchased goods from MUSA totaling GBP315,000 (2013:GBP2,000), sold goods to MUSA for GBP17,000 (2013: GBP3,000).

Apart from the above contracts and the service contracts and letters of engagement between the Directors and the Company, no contract existed during the six months ended 31 March 2014 in relation to the Group's business in which any Director, Concert Party member, or associated company was interested.

11. Financial liabilities

The Company had entered into unsecured guarantees relating to two financing facilities provided to MUSA totalling $1,200,000 (GBP721,000), primarily secured on MUSA's property and machinery, and an unsecured undertaking relating to funds advanced to MUSA totalling $500,000 (GBP301,000). Conditional on the Offer being declared unconditional in all respects, Manroy has undertaken to discharge these facilities in cash in return for release of the guarantees. Accordingly, the Directors assessed the fair value of these liabilities at 31 March 2014 at GBP1,022,000, and this amount has been provided in the half yearly report for the six months ended 31 March 2014.

12. Financial statements and half-yearly financial report

The financial information set out in this half-yearly financial report in relation to Manroy Plc includes information for the six months ended 31 March 2014, with comparative information for the six months ended 31 March 2013 and the year ended 30 September 2013. The financial information contained within this half-yearly financial report is unaudited and has not been reviewed by the Company's auditors. Statutory financial statements for the year ended 30 September 2013 for the companies forming the Manroy Plc group have been delivered to the Registrar of Companies. The auditors have reported on those financial statements; their reports were unqualified and they did not contain statements under Section 498(2) or (3) of the Companies Act 2006.

The audited financial statements for the year ended 30 September 2013, further copies of this half-yearly financial report and the half-yearly financial report for the six months ended 31 March 2013, are available from the Finance Director at the registered office of the Company, 6 Lakeside Business Park, Swan Lane, Sandhurst, Berkshire GU47 9DN.

GLOSSARY OF TERMS AND DEFINITIONS

In these financial statements, unless the context otherwise requires or provides, the expressions set out below bear the following meanings:

"AEI" AEI Land Systems Limited, a company controlled by Glyn Bottomley and Caledonian Heritable Limited and whose business and assets were acquired by the Company in 2011.

"Base" The trade and assets of Base Engineering ltd and certain assets of RJL Engineering

"Board" or "Directors" the directors of Manroy Plc, all of whose names are available at www.manroy.com

"City Code" The City Code on Takeovers and Mergers

    "CMA"                                                            Competition and Markets Authority 

"Companies Act" the Companies Act 2006, as amended from time to time

   "Company" or "Manroy"                               Manroy Plc 

"Concert Party" Glyn Bottomley, Caledonian Heritable Limited, Paul Carter, and Surinder Rajput (each of them being "a member of the Concert Party"), all of whom are regarded for the purposes of the City Code as acting in concert (as defined in the City Code)

"Group" the Company and its subsidiaries at the date of this document

   "GPMG                                                           General Purpose Machine Gun 

Herstal" FN Herstal SA, a company registered in Belgium under company number RPM. Liege 0441.928.931

    "Herstal Offer Price"                                   85p per Ordinary Share 

"LIBOR" The rate at which each bank submits must be formed from that bank's perception of its cost of funds in the interbank market

"HMG" 12.7mm M2 Heavy Machine Gun, Manroy's principal revenue generating product

"Manroy USA" or "MUSA" Manroy USA LLC, a partnership incorporated in the United States of America, with 510 units of membership owned by John Buckner and 490 units of membership owned by the Group

"Novation" the act of either replacing an obligation to perform with a new obligation, or replacing a party to an agreement with a new party.

"Offer" The offer in the Offer Document to acquire the entire issued share capital of the Company at the Herstal Offer Price

"Offer Document the document issued by Herstal containing terms of the Herstal Offer dated 25 April 2014

"Ordinary Shares" or "Shares" ordinary shares of 5 pence each in the capital of the Company

"Shareholders" persons who are registered holders of Ordinary Shares from time to time

   "UK MoD"                                                       the UK Ministry of Defence 
   "US DoD"                                                       United States Department of Defense 

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR WGUACQUPCGWU

1 Year Manroy Chart

1 Year Manroy Chart

1 Month Manroy Chart

1 Month Manroy Chart