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 charts Register for streaming realtime charts, analysis tools, and prices.

CAKE Patisserie

429.50
0.00 (0.00%)
23 Apr 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Patisserie LSE:CAKE London Ordinary Share GB00BM4NV504 ORD 1P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 429.50 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Patisserie Holdings PLC Preliminary Results: 12 Months Ended 30 Sept 2016 (3481Q)

29/11/2016 7:00am

UK Regulatory


Patisserie (LSE:CAKE)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Patisserie Charts.

TIDMCAKE

RNS Number : 3481Q

Patisserie Holdings PLC

29 November 2016

Patisserie Holdings PLC ('the Group')

Preliminary results for the 12 months ended 30 September 2016

A Year of Outstanding Financial and Operational Performance

Patisserie Holdings PLC, the leading UK branded café and casual dining group, today reports its preliminary results for the 12 months ended 30 September 2016

Financial summary

 
                                12 months      12 months 
                                    ended          ended 
--------------------------  -------------  -------------  ------- 
                             30 September   30 September   Change 
                                     2016           2015 
--------------------------  -------------  -------------  ------- 
                                     GBPm           GBPm        % 
--------------------------  -------------  -------------  ------- 
 
 Revenue                            104.1           91.9    13.3% 
--------------------------  -------------  -------------  ------- 
 Gross profit                        81.3           71.0    14.5% 
--------------------------  -------------  -------------  ------- 
 EBITDA                              22.2           18.8    18.1% 
--------------------------  -------------  -------------  ------- 
 Statutory pre-tax profit            17.2           14.6    18.2% 
--------------------------  -------------  -------------  ------- 
 Basic earnings per 
  share                            13.74p         11.41p    20.4% 
--------------------------  -------------  -------------  ------- 
 Diluted earnings per 
  share                            13.60p         11.32p    20.1% 
--------------------------  -------------  -------------  ------- 
 Final dividend per 
  share                             2.00p          1.67p    19.8% 
--------------------------  -------------  -------------  ------- 
 

Financial highlights

-- Tenth consecutive year of revenue and profit growth with revenue up 13.3% to GBP104.1m (2015: GBP91.9m)

o Online sales up 23% to GBP3.8m (2015: GBP3.1m)

   --      Gross profit of GBP81.3m up by 14.5% (2015: GBP71.0m) 

o Gross margin of 78.1% (2015: 77.3%)

   --      EBITDA of GBP22.2m up 18.1% (2015: GBP18.8m) 
   --      Excellent growth in pre-tax profit to GBP17.2m up 18.2% (2015: GBP14.6m) 
   --      Diluted earnings per share of 13.60 pence up 20.1% (2015: 11.32 pence per share) 

-- Net cash at year end of GBP13.3m (2015: GBP6.1m) with operating cash inflows of GBP22.0m (2015: GBP18.3m)

   --      Average store payback period of 23 months 
   --      Final dividend of 2.00 pence per share proposed up 20.0% (2015: 1.67 pence per share) 

Operational highlights

-- 21 new stores opened in the year all funded from operating cash flows including flagship stores in Belfast, Birmingham Resorts World and Oxford Street in London

o First store opened in Northern Ireland which has an attached bakery with capacity to support a further 10 stores

o New standalone bakery opened in Edinburgh which will facilitate future expansion in Scotland

o A number of new stores opened in towns and cities which are generally trading ahead of management's expectations, demonstrating the breadth of appeal of our brands and products

   --      184 stores at end of year (2015:166) 

-- Six new stores opened since the year end with a well developed pipeline for 2017. The Group continues to target 20 new store openings per annum.

   --      Significant investment in people with a number of senior positions recruited in the year 

-- Wage and ingredient cost pressures mitigated in the year and the Group remains vigilant about future increases

Luke Johnson, Executive Chairman, said

"The excellent results for the year show the continuing appeal of our brands, the financial strength of the group and the strong cash generative nature of our business model. We have achieved growth in revenues and profits despite uncertain economic conditions and for the first time we have exceeded revenues of GBP100m: a significant achievement. Our roll-out programme continues to deliver successful store openings and I am particularly pleased with the performance of our first store in Northern Ireland. Our strategy remains that of organic growth; however we are well positioned to make acquisitions should any suitable opportunities arise. Performance for the first eight weeks of the year has been encouraging and we have already opened six new stores. We have a strong pipeline for the year ahead with a number of promising locations already secured. We will continue to control costs and manage our supply chain in this period of macro-economic uncertainty, thus I am confident of another successful year of growth

Enquiries

 
 Patisserie Holdings 
  PLC                          +44 (0)121 777 7000 
 Luke Johnson, Executive 
  Chairman 
 Paul May, Chief Executive 
  Officer 
 Chris Marsh, Finance 
  Director 
 
 Nomad and Broker 
 Canaccord Genuity 
  Limited                      +44 (0)20 7523 8000 
 Bruce Garrow 
 Chris Connors 
 Nilesh Patel 
 
 Financial Public Relations 
 Maitland                      +44 (0) 20 7379 5151 
 James Devas 
 

Chief Executive's Review

Overview

Our business continues to grow and perform extremely well, driven principally by the strong appeal of our Patisserie Valerie brand. Despite uncertain market conditions the Group has delivered excellent results for the year ended 30 September 2016. Annual revenues exceeded GBP100m for the first time at GBP104.1m, an increase of GBP12.2m or 13.3% (2015: GBP91.9m). EBITDA is GBP22.2m, an increase of GBP3.4m or 18.1% (2015: GBP18.8m) and profit before tax is GBP17.2m, an increase of GBP2.6m or 18.2% (2015: GBP14.6m).

Basic earnings per share is 13.74 pence per share (2015: 11.41 pence per share) and diluted earnings per share is 13.60 pence per share (2015: 11.32 pence per share), an increase of 20.4% and 20.1% respectively.

Revenues from our largest brand, Patisserie Valerie, which trades from 135 stores, are GBP73.9m, up GBP11.0m or 17.6% (2015: GBP62.9m from 116 stores) and revenues from our other brands are GBP30.2m, up GBP1.1m or 4.1% (2015 GBP29.1m).

Review

General market conditions remain competitive and in 2016 we experienced a number of macro events which may have had an impact to our trading; however the performance of our new and existing estate was resilient, which gives us great confidence as to the economic resilience of our business. Our products are seen as affordable treats in times of uncertainty, and as a luxurious indulgence when celebrating. We saw little or no effect on sales from Brexit and experienced no impact on our workforce.

The cost base has remained relatively stable in the year with a gross profit margin at 78.1% (2015: 77.3%). Our margin has benefitted from food deflation over the last few years and we are now beginning to see ingredient prices harden. We are confident that we will be able to offset price increases by re-negotiating key contracts, by making savings in non-direct spends and through further efficiencies in our production process so that our overall margin remains neutral going forward.

As anticipated, the largest cost pressure this year has been National Living Wage (NLW) which had a full year impact of GBP0.5m. However we introduced a more efficient labour rostering method in the year which has almost offset this increase. The increase to minimum wage from 1 October 2016 will be GBP0.1m and we will continue to monitor and react appropriately to future increases in the NLW.

Helpfully, given our strategy of growth outside of London, we anticipate that cost increases from the changes to Business Rates from April 2017 will be marginal.

In the prior year we launched Afternoon Tea which is becoming one of our most successful offerings. We sold 133,000 afternoon teas in the year, generating sales of GBP2.3m compared to GBP1.2m in 2015. Afternoon Tea appeals to our customers as it allows diners to try a selection of our cakes as well as being a great British experience. We have developed a number of variants and will be launching a Festive Afternoon Tea for the Christmas period.

Our online channel continues to grow with digital sales of GBP3.8m up by 23% (2015 GBP3.1m). Cake Club membership has grown to 361,000 members an increase of 18% (2015 306,000 members) and we have also developed a growing social media following. We recognise the importance of customer loyalty and during the year commenced development of a rewards scheme which will be piloted in the first half of 2017.

People

As the Group continues to grow, our business processes have become ever more complex, not only operationally, but also in line with the compliance demands of being a publicly quoted entity. In the year we have recruited a number of senior people into the business to help support the ambitions of the Board.

Key new positions that we have created and recruited this year include:

   -     Head of Production to implement our production strategy; 
   -     Group Marketing Manager to drive our store marketing programme; 
   -     Head of Group Brand Loyalty to introduce a loyalty scheme; 
   -     Group Health, Safety and Environment Manager to reduce business risk; and 
   -     Head of Procurement to manage our supply chain. 

All of these positions are newly created posts and these senior people are bringing a wealth of experience with them to help drive both operational and brand growth going forwards.

The most significant single appointment this year has been of that of Adrian Johnson who joined the business in September 2016 in the capacity of Managing Director of the Patisserie Valerie brand. Adrian has significant experience in our sector and has previously been the Managing Director of Costa where he grew the business from 300 UK stores to over 1,250 stores. Adrian has spent the last three years as the Chief Executive Officer of Eat and has also had senior roles at TGI Fridays and Brewers Fayre.

Estate Development

Our rollout strategy targets 20 new store openings per annum. In the year we successfully opened 21 new stores all funded from operating cash flows. The mix of new store locations includes five highstreets, five shopping centres, three retail parks, two motorway service stations and six Debenhams concession stores.

Highlights from this year's programme are as follows:

- We opened a full brasserie store in Resorts World Birmingham which is located close to the NEC.

   -     Two stores were opened in designer shopping outlets in Cheshire Oaks and York McArthur Glenn. 

- We opened our 10(th) store in Scotland in the Glasgow Fort shopping centre. Given our growing presence in Scotland, in the year we invested in a standalone bakery in Edinburgh which now supports all of our Scotland stores and has capacity for a further 10 stores.

- Two additional motorway service stations were opened in Cambridge and Peterborough to add to the Beaconsfield and Baldock stores which we opened in previous years.

- We strategically opened a number of stores in new regions, such as Preston, Bradford, Durham, Chippenham, Bury, Doncaster and Camberley. These locations have lower rentals than traditional larger city locations and with good sales these stores are exceeding management's expectations. The pleasing performance provides a good indicator of the demand for the growing Patisserie Valerie brand.

- In 2015 we entered into a partnership agreement with Debenhams. We opened six new Debenhams stores this year, taking our total to nine Debenhams concession stores. These stores are typically smaller units than our own stores, however we benefit from increased footfall and combined with favourable rents (compared to high-street units) and these stores are generating a comparable return on investment. Two of these stores have been particularly successful; London Oxford Street, which is a flagship brasserie offering, and Chelmsford which has an entrance directly onto the high-street.

- Our first store in Northern Ireland was opened in Belfast in May which is a full brasserie offering. The brand has been well received and trading to date has been excellent. The store is fitted with a bakery in the basement which can support further expansion in Northern Ireland.

The Group closed three stores during the period, due to leases expiring, taking our total number of trading stores to 184. One of the closures was due to a redevelopment at St Pancras train station in London and the unit re-opened early in November 2016.

The payback on our stores continues to be less than 24 months and all of our new openings have been profitable from the first week of trading. The pipeline for 2017 remains strong and since the year end we have already opened six stores, exchanged contracts on two sites and are in advanced negotiations on nine sites. We have some excellent new locations planned for 2017.

Cash flow and financing

The group generated operating cash flows of GBP22.0m, up GBP3.7m or 20.2% (2015: GBP18.3m), GBP3.4m was used to make income tax payments and GBP8.7m was invested in capital expenditure leaving free cash flows of GBP9.9m (2015: GBP7.5m).

We invested GBP5.6m in new stores and GBP1.3m of capex on refreshing existing estate. The return on investment from our stores remains strong with the majority of stores having a payback period of less than 24 months.

In the year we also started a plan of enhancing our production facilities and invested a further GBP1.8m on infrastructure; this included GBP0.4m at a bakery in Leith, GBP0.4m at our main bakery in Birmingham, GBP0.4m at our bakery in Northern Ireland and GBP0.6m upgrading central infrastructure.

Net cash at the end of the year is GBP13.3m (2015: GBP6.1m) and the group remains solely funded from operating cash flows.

Dividends

In the year, we paid GBP1.67m in relation to the final dividend for FY2015 of 1.67 pence per share and an interim dividend of GBP1.0m for FY2016 of 1.00 pence per share. The group is cash generative and the Board is committed to a progressive dividend policy for its shareholders. The Board is recommending a final dividend for FY2016 of 2.00 pence per share which represents a 20% increase over the final dividend paid in relation FY2015. Subject to shareholder approval at the Annual General Meeting, to be held on 25(th) January 2017, the final dividend will be paid on 10(th) February 2017 to the shareholders on the register at 13(th) January 2017.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE 12 MONTHSED 30 SEPTEMBER 2016

 
                                            12           12 
                                        months       months 
                                         ended        ended 
                                            30           30 
                                     September    September 
                                          2016         2015 
                                       GBP'000      GBP'000 
                                         Total        Total 
                            Notes 
 Continuing operations 
 
 Revenue                      3        104,141       91,925 
 Cost of sales                        (22,832)     (20,884) 
                                   -----------  ----------- 
 
 Gross profit                           81,309       71,041 
 Administrative expenses              (64,099)     (56,457) 
 
 Operating profit                       17,210       14,584 
 
 Finance expense                           (6)         (27) 
 
 Profit before income 
  tax                                   17,204       14,557 
 Income tax expense           5        (3,469)      (3,152) 
                                   -----------  ----------- 
 
 Profit after tax and 
  total comprehensive 
  income for the year 
  attributable to equity 
  holders                               13,735       11,405 
                                   ===========  =========== 
 
 Earnings per share           2 
 Basic earnings per 
  share (pence)                          13.74        11.41 
 Diluted earnings per 
  share (pence)                          13.60        11.32 
 
 

CONSOLIDATED BALANCE SHEET

AT 30 SEPTEMBER 2016

 
                                              30 September   30 September 
                                                      2016           2015 
                                                   GBP'000        GBP'000 
                                      Notes 
 ASSETS 
 Non-current assets 
 Intangible assets                                  17,797         17,847 
 Property, plant and equipment          6           36,498         32,679 
 
                                                    54,295         50,526 
 Current assets 
 Trade and other receivables                        11,004          9,895 
 Corporation tax                                     1,896          1,762 
 Inventories                                         4,862          4,436 
 Cash and cash equivalents                          13,273          6,095 
                                             -------------  ------------- 
 
                                                    31,035         22,188 
                                             -------------  ------------- 
 
 Total assets                                       85,330         72,714 
                                             =============  ============= 
 
 EQUITY AND LIABILITIES 
 Equity 
 Capital and reserves attributable 
  to the equity holders 
 Ordinary share capital                              1,000          1,000 
 Share premium                                      33,661         33,661 
 Other reserves                                        391             58 
 Retained earnings                                  43,143         31,979 
                                             -------------  ------------- 
 
 Total equity                                       78,195         66,698 
                                             =============  ============= 
 
 Non-current liabilities 
 Deferred tax                                        2,054          1,934 
 
                                                     2,054          1,934 
 Current liabilities 
 Trade and other payables                            5,081          4,082 
 
                                                     5,081          4,082 
                                             -------------  ------------- 
 
 Total liabilities                                   7,135          6,016 
                                             -------------  ------------- 
 
 Total equity and liabilities                       85,330         72,714 
                                             =============  ============= 
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE 12 MONTHSED 30 SEPTEMBER 2016

 
                             Share      Share     Merger       Capital      Share    Retained      Total 
                           capital    premium    reserve    redemption      based    earnings 
                                                               reserve    payment 
                                                                          reserve 
                           GBP'000    GBP'000    GBP'000       GBP'000    GBP'000     GBP'000    GBP'000 
 
 As at 1 October 
  2014                       1,000     33,661      (312)            46         54      20,407     54,856 
 
 Result and total 
  comprehensive income 
  for the year                   -          -          -             -          -      11,405     11,405 
                         ---------  ---------  ---------  ------------  ---------  ----------  --------- 
 
                             1,000     33,661      (312)            46         54      31,812     66,261 
 Transactions with 
  owners 
 Deferred tax credit 
  relating to share 
  option scheme                  -          -          -             -          -         167        167 
 Increase in share 
  based payments 
  reserve                        -          -          -             -        270           -        270 
 
 
 As at 30 September 
  2015                       1,000     33,661      (312)            46        324      31,979     66,698 
 
 Result and total 
  comprehensive income 
  for the year                   -          -          -             -          -      13,735     13,735 
                         ---------  ---------  ---------  ------------  ---------  ----------  --------- 
 
                             1,000     33,661      (312)            46        324      45,714     80,433 
 Transactions with 
  owners 
 Dividends to equity 
  holders of the 
  company                        -          -          -             -          -     (2,670)    (2,670) 
 Deferred tax credit 
  relating to share 
  option scheme                  -          -          -             -          -          99         99 
 Increase in share 
  based payments 
  reserve                        -          -          -             -        333           -        333 
 
 
 As at 30 September 
  2016                       1,000     33,661      (312)            46        657      43,143     78,195 
                         =========  =========  =========  ============  =========  ==========  ========= 
 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE 12 MONTHSED 30 SEPTEMBER 2016

 
                                                Year            Year 
                                                  to              to 
                                        30 September    30 September 
                                                2016            2015 
                                             GBP'000         GBP'000 
 
 Cash flows from operating 
  activities 
 Profit before income tax                     17,204          14,557 
 
 Adjusted by: 
 Depreciation                                  4,901           4,127 
 Amortisation                                     50              50 
 Net finance charges in the 
  consolidated statement of 
  comprehensive income                             6              27 
 Share based payment charge                      333             271 
 
 Changes in working capital: 
 Inventory                                     (426)           (509) 
 Trade and other receivables                 (1,109)         (1,113) 
 Trade and other payables                        999             932 
                                      --------------  -------------- 
 
 Cash generated from operations               21,958          18,342 
 Interest paid                                   (6)            (29) 
 Income tax paid                             (3,378)         (2,787) 
                                      --------------  -------------- 
 
 Net cash generated from operating 
  activities                                  18,574          15,526 
                                      --------------  -------------- 
 
 Cash flows from investing 
  activities 
 Purchase of property, plant 
  and equipment                              (8,726)         (8,012) 
 
 Net cash used in investing 
  activities                                 (8,726)         (8,012) 
                                      --------------  -------------- 
 
 Cash flows from financing 
  activities 
 Dividends paid to equity holders            (2,670)               - 
  of the parent 
 
 Net cash used in financing                  (2,670)               - 
  activities 
                                      --------------  -------------- 
 
 Net increase in cash and cash 
  equivalents                                  7,178           7,514 
 
   Cash and cash equivalents 
   at the beginning of the year                6,095         (1,419) 
 
 
   Cash and cash equivalents 
   at the end of the year                     13,273           6,095 
                                      ==============  ============== 
 
 
 

NOTES TO THE PRELIMINARY RESULTS

1. This preliminary results announcement was approved by the Board of Directors on 28(th) November 2016.

1.1. The financial information set out above does not constitute the Group's statutory financial statements for the years ended 30 September 2016 or 2015, but is derived from those accounts. Statutory financial statements for 2015 have been delivered to the Registrar of Companies and those for 2016 will be delivered in due course. The Independent Auditors' Report on the Annual Report and Financial Statements for both periods was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under s498(2) or s498(3) of the Companies Act 2006.

1.2. For the year ended 30 September 2016 the consolidated financial statements of the Group have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU), and the Companies Act 2006 applicable to companies reporting under IFRS.

1.3. This financial information has been prepared in accordance with the accounting policies stated in the Group's financial statements for the year ended 30 September 2016. The financial statements have been prepared on the historical cost basis. There are a number of new accounting standards, amendments to existing standards and interpretations which are mandatory for the year ended 30 September 2016. No changes arising from new or revised accounting standards have had a material impact on the consolidated financial statements of the Group.

   2.       Earnings per Share 
 
 
 
                       Earnings          2016   Earnings   Earnings          2015   Earnings 
                        GBP'000      Weighted        per    GBP'000      Weighted        per 
                                      average      share                  average      share 
                                       number    (pence)                   number    (pence) 
                                    of shares                           of shares 
 Basic earnings 
  per share              13,735   100,000,000      13.74     11,405   100,000,000      11.41 
 Effect of dilutive 
  share options               -       998,163          -          -       719,160          - 
 Diluted earnings 
  per share              13,735   100,998,163      13.60     11,405   100,719,160      11.32 
 
 
   3.       Segmental Analysis 

Management has determined the operating segments based on the reports reviewed by the Chief Operating Decision Maker ("CODM") comprising the Board of Directors. The segmental information is split on the basis of those same profit centres, however, management report only the contents of the income statement and therefore no balance sheet information is provide on a segmental basis in the following tables:

 
 September         Patisserie   Druckers     Baker     Flour   Philpotts   Overhead         As   Reconciling      Total 
  2016                Valerie              & Spice     Power                          reported         items       IFRS 
                                                                                            to             * 
                                                                                           the 
                                                                                          CODM 
                      GBP'000    GBP'000   GBP'000   GBP'000     GBP'000    GBP'000    GBP'000       GBP'000    GBP'000 
 
 Revenue               73,905     13,310     4,701     3,684      10,244          -    105,844       (1,703)    104,141 
 Cost of sales       (13,550)    (2,983)   (1,332)   (1,336)     (3,511)    (2,053)   (24765,)         1,933   (22,832) 
                  -----------  ---------  --------  --------  ----------  ---------  ---------  ------------  --------- 
 
 Gross profit          60,355     10,327     3,369     2,348       6,733    (2,053)     81,079           230     81,309 
 
 Administrative 
  expenses           (42,754)    (8,976)   (2,212)   (1,592)     (5,105)      1,721   (58,918)         (230)   (59,148) 
 Depreciation 
  and 
  amortisation        (3,786)      (135)      (46)     (221)       (420)      (343)    (4,951)             -    (4,951) 
 Finance expense          (2)        (3)         -       (1)           -          -        (6)             -        (6) 
 
 Profit before 
  income tax           13,813      1,213     1,111       534       1,208      (675)     17,204             -     17,204 
 Income tax 
  expense                   -          -         -         -           -    (3,469)    (3,469)             -    (3,469) 
                  -----------  ---------  --------  --------  ----------  ---------  ---------  ------------  --------- 
 
 Profit for 
  the financial 
  year                 13,813      1,213     1,111       534       1,208    (4,144)     13,735             -     13,735 
 
 Non-current 
  assets                                                                                54,295             -     54,295 
 Current assets                                                                         31,035             -     31,035 
 
 Non-current 
  liabilities                                                                          (2,054)             -    (2,054) 
 Current 
  liabilities                                                                          (5,081)             -    (5,081) 
                                                                                     ---------  ------------  --------- 
 
 Net assets                                                                             78,195             -     78,195 
                                                                                     =========  ============  ========= 
 
 
 Capital 
  expenditure                                                                            8,726             -      8,726 
                                                                                     =========  ============  ========= 
 
 

*The reconciling items relate to year-end consolidation adjustments and reclassification for statutory reporting purposes.

Revenue within each trading segment is derived from income from restaurant, takeaway, online and wholesale sales and revenue within overheads relates to income received centrally which is not allocated to individual operating segments.

Segmental revenues are reported gross of sales to other reportable segments. Flour Power revenues include GBP1.7m (2015: GBP1.1m) made to other operating segments. Other operating segments report sales to external customers only.

Segmental operating profit excludes costs relating to central services provided by our Operations, IT, Marketing, HR and Finance Teams and our Board of Directors

All of the Group's revenue from continuing operations has been generated from UK operations, and all non-current assets are held in the UK.

The Group does not have any customers whom account for more than 10% of external revenue.

 
 12 months         Patisserie   Druckers     Baker     Flour   Philpotts   Overhead         As   Reconciling      Total 
  ended 30            Valerie              & Spice     Power                          reported         items       IFRS 
  September                                                                                 to             * 
  2015                                                                                     the 
                                                                                          CODM 
                      GBP'000    GBP'000   GBP'000   GBP'000     GBP'000    GBP'000    GBP'000       GBP'000    GBP'000 
 
 Revenue               62,867     12,446     4,431     3,206      10,025          -     92,975       (1,050)     91,925 
 Cost of sales       (11,477)    (3,380)   (1,265)     (852)     (3,440)    (1,620)   (22,034)         1,150   (20,884) 
                  -----------  ---------  --------  --------  ----------  ---------  ---------  ------------  --------- 
 
 Gross profit          51,390      9,066     3,166     2,354       6,585    (1,620)     70,941           100     71,041 
 
 Administrative 
  expenses           (37,419)    (7,693)   (1,995)   (1,629)     (5,009)      1,565   (52,180)         (100)   (52,280) 
 Depreciation 
  and 
  amortisation        (3,071)      (128)      (67)      (91)       (462)      (358)    (4,177)             -    (4,177) 
 Finance expense          (1)       (29)         -         3           -          -       (27)             -       (27) 
 
 Profit before 
  income tax           10,899      1,216     1,104       637       1,114      (413)     14,557                   14,557 
 Income tax 
  expense                   -          -         -         -           -    (3,152)    (3,152)             -    (3,152) 
                  -----------  ---------  --------  --------  ----------  ---------  ---------  ------------  --------- 
 
 Profit for 
  the financial 
  year                 10,899      1,216     1,104       637       1,114    (3,565)     11,405             -     11,405 
 
 Non-current 
  assets                                                                                50,526             -     50,526 
 Current assets                                                                         22,188             -     22,188 
 
 Non-current 
  liabilities                                                                          (1,934)             -    (1,934) 
 Current 
  liabilities                                                                          (4,082)             -    (4,082) 
                                                                                     ---------  ------------  --------- 
 
 Net assets                                                                             66,698             -     66,698 
                                                                                     =========  ============  ========= 
 
 
 Capital 
  expenditure                                                                            8,012             -      8,012 
                                                                                     =========  ============  ========= 
 
 
   4.       Earnings before interest, tax, depreciation and amortisation (EBITDA) 
 
                                       12 months       12 months 
                                           ended           ended 
                                    30 September    30 September 
                                            2015            2015 
                                         GBP'000         GBP'000 
 Operating profit                         17,210          14,584 
 Depreciation and amortisation             4,951           4,177 
                                  -------------- 
 
 EBITDA                                   22,161          18,761 
                                  ==============  ============== 
 
 
   5.       Taxation 
 
                                     Sept      Sept 
                                     2016      2015 
                                  GBP'000   GBP'000 
 Current tax: 
 UK corporation tax at rates: 
  2016 - 20.0%, 2015-20.5%          3,236     2,664 
 Prior period adjustment               14       133 
                                 --------  -------- 
 
                                    3,250     2,797 
 Deferred tax: 
 Origination and reversal of 
  temporary differences               219       355 
                                 --------  -------- 
 
 Tax for the year                   3,469     3,152 
                                 ========  ======== 
 
 

Factors affecting current tax charge:

The tax assessed on the profit for the period is different to the standard rate of corporation tax in the UK. The differences are explained below:

 
                                             Sept      Sept 
                                             2016      2015 
                                          GBP'000   GBP'000 
 
 Profit before income tax                  17,204    14,557 
 
 Profit for the year multiplied 
  by the standard rate of corporation 
  tax at 20.0% (2015: 20.5%)                3,441     2,984 
 
 Expenses not deductible for 
  tax purposes                                  -        33 
 Adjustment in respect of prior 
  periods                                      14       133 
 Other                                         14         2 
 
                                            3,469     3,152 
                                         ========  ======== 
 
 
   6.       Property, Plant and Equipment 
 
                           Freehold       Leasehold        Plant,       Motor     Total 
                               land        property    equipment,    vehicles 
                                and    improvements      fixtures 
                          buildings                           and 
                                                         fittings 
                            GBP'000         GBP'000       GBP'000     GBP'000   GBP'000 
 Cost 
 At 1 October 2014            1,798          13,937        36,780         113    52,628 
 Additions                        -             739         7,273           -     8,012 
 Disposals                        -               -             -        (57)      (57) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2015         1,798          14,676        44,053          56    60,583 
 Additions                        -             363         8,363           -     8,726 
 Disposals                        -            (68)         (526)        (29)     (623) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2016         1,798          14,971        51,890          27    68,686 
 
 
 Depreciation 
 At 1 October 2014              229           4,545        18,979          81    23,834 
 Charge for the year             26             945         3,143          13     4,127 
 Disposals                        -               -             -        (57)      (57) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2015           255           5,490        22,122          37    27,904 
 Charge for the year             26             937         3,930           8     4,901 
 Disposals                        -            (68)         (526)        (23)     (617) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2016           281           6,359        25,526          22    32,188 
 
 Net book values 
 At 30 September 2016         1,517           8,612        26,364           5    36,498 
 At 30 September 2015         1,543           9,186        21,931          19    32,679 
                        ===========  ==============  ============  ==========  ======== 
 
 

The Financial Statements for the 12 months ended 30 September 2016 will be posted to shareholders and laid before the Company at the Annual General Meeting; this will be held on 25(th) January 2017 at 9.00 a.m. at Patisserie Valerie Spitalfields, 37 Brushfield Street London E1 6AA.

Copies of The Financial Statements will be available from the Company Secretary at Patisserie Holdings PLC, 146-156 Sarehole Road, Birmingham, B28 8DT or from the Company's website https://www.patisserie-valerie.co.uk.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR EAKFPALLKFFF

(END) Dow Jones Newswires

November 29, 2016 02:00 ET (07:00 GMT)

1 Year Patisserie Chart

1 Year Patisserie Chart

1 Month Patisserie Chart

1 Month Patisserie Chart

Your Recent History

Delayed Upgrade Clock