We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| 21st Century Technology Plc | LSE:C21 | London | Ordinary Share | GB0008866310 | ORD 6.5P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 4.25 | 4.00 | 4.50 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Apr 2019 to Apr 2024
TIDMC21
RNS Number : 3492M
21st Century Technology PLC
16 September 2019
21st Century Technology plc
("21st Century", the "Company" or "the Group")
Interim Results for the six months ended 30 June 2019
21st Century Technology plc (AIM: C21), the specialist provider of integrated IoT systems and software to the passenger transport markets, announces its interim results for the six months ended 30 June 2019.
Financial headlines
-- Revenue GBP5.7m (2018: GBP6.4m):
o Passenger revenue increased 11%
o Fleet revenue decreased 22%
-- Gross profit of GBP2.2m (2018: GBP2.4m), with gross margin improved to 39% overall
o Passenger GBP1.3m (2018: GBP1.2m)
o Fleet GBP0.9m (2018: GBP1.2m)
-- Underlying loss before depreciation and amortisation GBP0.02m (2018: profit of GBP0.2m) -- Cash GBP0.4m increased from GBP0.2m last year -- Order intake in passenger systems is up 50% and 3% Fleet systems -- Invested over GBP0.5m in R&D during the period
Operational headlines
-- The value, scale and complexity of opportunities in the sales pipeline already identified for later this year and into 2020, when the Transforming Cities Funding (TCF) developments start to commence provides valuable growth opportunities for the group.
-- New solutions developed for regulation-driven opportunities based on our own technologies
-- Entry to new market segments, airports and hazardous goods distribution; diversifying the Group's customer base and offering.
-- First sale of passenger information systems into new bus station project in Toronto, Canada -- Three-year framework contract renewal signed with Arriva
-- First sale newly developed colour LED street displays technology for West Midlands Combined Authority
Russ Singleton, CEO of 21st Century Technology plc, said:
"The reduction in UK new vehicle registrations cannot continue at this level for much longer and whilst this has impacted the Company's financial performance in H1, this masks the full picture. Order intake is up, particularly in our Passenger Business and we continue to invest significant resources into R&D, delivering new products and capabilities that are beginning to bear fruit.
The SaaS-based solutions that we have developed are putting the Company in a much stronger position for the longer term as these now proven technologies begin to generate customer demand in domestic and international markets. The current and ongoing trials have the potential to shift our business model away from reliance on capital expenditure and revolutionise the transport service industry to a service-on-demand model.
Investments in marketing are bolstering the awareness of our systems in Airport and Hazardous Goods transport market sectors, providing us with opportunities in sales channels that were previously not accessible to 21(st) Century.
With our largest ever pipeline and a number of negotiations in advanced stages giving us confidence, my dedicated team and I are looking forward to an improved second half to the year and 2020 and moving towards completion of the transformation of the business."
A copy of the Interim Results Report is available on the Company's website at www.21stplc.com.
Enquiries:
Hot Features
Premium
21st Century Technology Russ Singleton/Nick Lowe Tel: 0844 871 7990
plc
finnCap
Nominated Adviser Scott Mathieson/Teddy Whiley Tel: 0207 220 0500
Media enquiries
Communications Portfolio Ariane Comstive Tel: 07785 922
354
Notes to editors:
'Connected Systems for Connected Journeys'
21st Century Technology is the specialist provider of integrated systems and software to the transport community, solving complex operational requirements 'on-board' vehicles and the associated 'in-street' information delivery infrastructure. Comprising a Fleet Systems division and a Passenger Systems division, 21st Century's innovative IoT solutions are 'connecting systems for connected journeys'.
Fleet Systems solutions include CCTV video surveillance to improve passenger and driver safety, vehicle and driver performance monitoring, real-time on-board IT subsystems management and automatic passenger counting.
Passenger Systems solutions include design, manufacture, installation and management of all the hardware and software for electronic passenger information systems, smart-ticketing and wayfinding.
With over 20 years' experience in the passenger transport industry, 21st Century specialises in creating innovative, cost-effective technology-led solutions to safely enhance the passenger travel experience whilst delivering real operational benefits to vehicle manufacturers, fleet operators, transport networks and local authorities.
Further information on the company is available on www.21stplc.com or search for 21st Century Technology on LinkedIn and @21stCenturyLtd on Twitter.
Chairman and Chief Executive's review
Summary
The results for the six-months ending 30 June 2019 mask the success and progress made, at a time when investment in new vehicle manufacture and registrations in the UK Bus market continues to be supressed.
We have focused on developing new sales and markets and have continued to invest in R&D with a number of notable successes which will come to full fruition in the second half and beyond. The business is now in a much stronger position than it was a year ago, in terms of the attractiveness of its solutions, its ability to scale, diversified revenues and customer base.
In the six months to 30 June 2019, the Passenger division achieved a 50% year-on-year increase in orders received and the number, value and scale of opportunities already identified for later this year and into 2020, when the Transforming Cities Funding (TCF) developments start to commence, provides valuable growth opportunities for the group.
Our Fleet division achieved a 3% increase in orders received during the period and generated significant interest in our new technology from a wide number of bus operating companies. We were also delighted to announce a three-year contract renewal with Arriva Bus UK with additional services built into the framework agreement, to enable the supply of a broader range of solutions.
Research and Development
Our continued investment in research and development is delivering a new suite of products and capabilities that is leading to a growing pipeline of significant potential orders for our Fleet Systems and Passenger Systems Businesses, as well as the opportunity to enter new, niche, regulation-driven markets.
The Journeo(TM) Remote Condition Monitoring (RCM) application is being chosen by an increasing number of operators. It has formed the cornerstone of a platform we are building which will allow transit users to make operation-critical decisions in real time through a central, cloud-based portal.
New applications have been created, maintaining the ethos of leveraging the Internet of Things (IoT) to enhance legacy systems. For example, an Agnostic Video Management System (AVMS) is being trialled by a host of customers to improve their CCTV system reliability and streamline their evidence gathering to improve insurance claims management.
The scalable Journeo(TM) platform allows us to rapidly add new applications as customer requirements arise. This approach has led a number of customers to evaluate our technologies, some in paid for trials and includes some customers that were previously inaccessible to us.
We continue to develop our transport display Content Management System (CMS) EPI4. Additional feature-sets are delivering new customers, such as the recently announced contract award with East Sussex County Council. Further enhancements are taking place to capitalise on the impending Transforming Cities Funding (TCF) and the Department for Transport's (DfT) promotion of Open Data Standards.
In line with our strategy, we apply our Research and Development to create innovative and valuable solutions that have the power to generate significant savings for our customers users and mark a shift in business model, for 21(st) Century, from reliance on capital equipment supply to Software as a Service (SaaS).
The business commenced a challenging programme to achieve ISO 27001; which is the international standard that provides the specification for Information Security Management System (ISMS) during the calendar year. At the same time, a program to migrate OHSAS 18001 accreditation to the new ISO 45001 standard was started. I am pleased to report that both programmes are progressing well and are on track.
Financial results
While the financial results show a fall in sales, they belie the number of successes and progress made during the first half.
In the first six months trading in 2019, revenue decreased by GBP0.7m to GBP5.7m, although gross margin improved to 39%, gross profit decreased by GBP0.2m to GBP2.2m, producing an operating loss of GBP0.3m, compared with an operating profit of GBP0.4m (after the inclusion of a GBP0.4m share-based payment credit) in H1 2018. Our expenditure on R&D resulted in a tax credit claim of GBP0.2m being received after the period end.
Revenue for H1 2019 of GBP5.7m (H1 2018: GBP6.4m) decreased by GBP0.7m due to a decrease in Fleet Systems revenue to GBP3.2m (H1 2018: GBP4.1m) and an increase in Passenger Systems revenue to GBP2.5m (H1 2018: GBP2.3m).
Fleet Systems gross profit of GBP0.9m (H1 2018: GBP1.2m) decreased by GBP0.3m with a reduction in overall margin to 28% (H1 2018: 29%). Passenger Systems gross profit of GBP1.3m (H1 2018: GBP1.2m) increased by GBP0.1m with an increase in margin to 53% (H1 2018: 52%).
The underlying loss before depreciation was GBP18k (H1 2018: profit of GBP205k). The operating result was a loss of GBP0.3m (H1 2018: profit of GBP0.4m following a share-based payment credit of GBP0.4m) and the basic undiluted loss per share was 0.44p (H1 2018: profit of 0.37p).
Tight controls over cash management have improved the half year cash position and cash increased to GBP0.4m as at 30 June 2019 (30 June 2018: GBP0.1m). We place a lot of attention on supplier and customer management and maintain a vigilant watch on our cost base.
Fleet Systems
Despite the reduction in new buses entering the market, attractive sales opportunities exist in upgrading legacy bus fleets through convergence of the onboard IT systems. We have developed a range of software solutions under the Journeo(TM) brand, creating a cloud-based video management platform to improve insurance claims handling, whilst at the same time providing remote condition monitoring to improve reliability and reduce overall costs of maintenance.
Our Fleet business continues to support some of the largest bus fleets in the UK, Sweden and France and many of them are multi-modal; operating a broad range of transport solutions from ambulances and coaches to buses, trams and trains.
Many fleet operators are coming under increasing pressure to continue to deliver high-quality services to the public during a period of falling passenger numbers; particularly here in the UK and this is one of the factors behind reduced investment in the numbers of new vehicles. Whilst this may seem an unappealing situation, the long-life of fleet vehicles creates a situation where operators will invest where new technology enables them to deliver improved services at the same time as reduce their costs. This is a key target area for 21(st) Century and in response we have been developing new software as a service (SaaS) solutions that leverage the IoT and cloud-based computing and storage, generating a lot of interest as a result.
The need for mass transit to safely move people around towns and cities remains. New regulations such as TfL's Vision Zero and the Bus Services Act are providing opportunities for our new technologies in safety critical and accessibility-regulated areas. Our exclusive agreement to provide SmartVision(TM) the wing mirror replacement system, is benefitting 21(st) Century through more than sales to early adopters who seek to install the technology ahead of it becoming mandatory; it is also providing access to new customers.
We were delighted to announce a three-year contract renewal with Arriva Bus UK with additional services built into the framework agreement, to enable the supply of a broader range of solutions.
The first half of the year saw the Company promote our new ATEX certified technology at the Fuel Providers Show (FPS), where, assisted by our customer Rix Petroleum, we were able to promote a new solution, for this hazardous and highly regulated market.
Interest in our airport passenger and staff car park information and Service Level Agreement (SLA) adherence solutions is also gathering pace. Improvements to the User Interface (UI), recently delivered to our customer, Omniserv, at Gatwick Airport, has led to enquiries from a number of similar operations with large surface area car parks.
The new UI was the centrepiece of our presence at the British and Irish Airports Expo in early June and supported our pre-sales activities and built on our domain expertise and credentials in this area.
Our Fleet Systems team continue to support our Rail customers, with contract extensions of 18 months signed with Cross Country, maintaining contact with the industry as we seek out niche opportunities in the rail sector for our technology and products.
Passenger Systems
Order intake is over 50% up on last year, with a growing pipeline of sales prospects, supporting ambitious growth plans.
We are strengthening our relationships with customers in the local authority space and this is further demonstrated by an order with West Midlands Combined Authority (WMCA), which was announced just outside of H1. Significant development effort during the first half of the year went in to creating a new multi-colour LED display solution; the first in-street transport application in the UK. The technology is set to become a focal point within Birmingham City-Centre's extensive real-time information estate as the UK's second city hosts the Commonwealth Games in 2022.
The WMCA contract win included further technology to be deployed as the region prepares itself for the Commonwealth Games with the new SPRINT branded express transport routes. With the eyes of the world on Britain's second city for the duration of the Games, the need for an improved provision of real time information and public transport infrastructure on key, high-profile routes are providing our Passenger business with the opportunity to deliver core technology.
Securing a GBP0.3m order for the delivery of display hardware and enabling software for a new bus station project in Toronto, Canada is an important win. It will be the first meaningful, scale delivery of 21(st) Century Passenger Systems hardware and software to be delivered outside of the UK and via a third party.
Outlook
Whilst it is disappointing that the situation in the UK fleet market suppressed our results for H1, we have a large and growing pipeline of sales opportunities; with a number of significant value negotiations in late or final stages.
We are encouraged by the interest in our new SaaS offering, especially given the feedback from customer trials. This technology both complements and reduces the reliance on the traditional capital equipment sales model and is opening up new lines of business for the Group.
Our Passenger business is gaining momentum, as evidenced by the 50% growth in sales order intake and opportunities are emerging where significant market share may be achievable, based on the scalability of our technology and by leveraging our Cloud and IoT based solutions.
The number, scale, complexity and value of the opportunities that we are engaging with gives us confidence and we look forward to making further announcements in this regard.
Mark Elliott
Non-executive Chairman
16 September 2019
Russ Singleton
Chief Executive
16 September 2019
Consolidated statement of comprehensive income
for the six months ended 30 June 2019
Unaudited
six months
Unaudited ended Year ended
six months ended 30 June 31 December
30 June 2019 2018 2018
GBP'000 GBP'000 GBP'000
---------------------------------------------- ----------------- ----------- ------------
Revenue (notes 4,5) 5,733 6,404 12,601
Cost of sales (3,499) (4,004) (7,752)
---------------------------------------------- ----------------- ----------- ------------
Gross profit 2,234 2,400 4,849
Other income 213 325 370
Underlying administrative expenses before
depreciation and amortisation (2,465) (2,520) (4,965)
---------------------------------------------- ----------------- ----------- ------------
Underlying (loss)/profit before depreciation
and amortisation (18) 205 254
Depreciation and amortisation (315) (193) (392)
Share-based payments - 399 398
Administrative expenses (2,567) (1,989) (4,589)
---------------------------------------------- ----------------- ----------- ------------
Operating (loss)/profit (333) 411 260
Finance expense (79) (57) (121)
---------------------------------------------- ----------------- ----------- ------------
(Loss)/profit before taxation from continuing
operations (412) 354 139
Taxation credit/(charge) 3 (5) 3
---------------------------------------------- ----------------- ----------- ------------
(Loss)/profit for the period being total
comprehensive (expense)/profit attributable
to owners of parent (409) 349 142
---------------------------------------------- ----------------- ----------- ------------
(Loss)/profit per share (note 6)
Basic and diluted (0.44p) 0.37p 0.15p
---------------------------------------------- ----------------- ----------- ------------
All results derive from continuing operations.
Consolidated statement of changes in equity shareholders' funds
for the six months ended 30 June 2019
Total
equity
Share Share Retained shareholders'
capital premium earnings funds
GBP'000 GBP'000 GBP'000 GBP'000
---------------------------------------------- -------- -------- --------- --------------
Balance at 1 January 2018 6,061 8 (5,802) 267
Profit and total comprehensive income for the
period - - 349 349
Share-based payments - - (399) (399)
---------------------------------------------- -------- -------- --------- --------------
Balance at 30 June 2018 6,061 8 (5,852) 217
---------------------------------------------- -------- -------- --------- --------------
Balance at 1 January 2018 6,061 8 (5,802) 267
Profit and total comprehensive income for the
year - - 142 142
Share-based payments - - (398) (398)
---------------------------------------------- -------- -------- --------- --------------
Balance as at 31 December 2018 6,061 8 (6,058) 11
---------------------------------------------- -------- -------- --------- --------------
Adjusted balance at 1 January 2019 6,061 8 (6,058) 11
Loss and total comprehensive expense for the
period - - (409) (409)
Balance at 30 June 2019 6,061 8 (6,467) (398)
---------------------------------------------- -------- -------- --------- --------------
Consolidated statement of financial position
at 30 June 2019
Unaudited Unaudited
30 June 30 June 31 December
2019 2018 2018
GBP'000 GBP'000 GBP'000
------------------------------ --------- --------- -----------
Assets
Non-current assets
Goodwill (note 7) 1,345 1,345 1,345
Other intangible assets 1,033 837 969
Right-of-use assets (note 9) 172 - -
Property, plant and equipment 121 148 138
Trade and other receivables 43 49 43
------------------------------ --------- --------- -----------
2,714 2,379 2,495
------------------------------ --------- --------- -----------
Current assets
Inventories 1,638 1,558 1,650
Trade and other receivables 3,694 3,671 3,224
Cash and cash equivalents 365 187 485
------------------------------ --------- --------- -----------
5,697 5,416 5,359
------------------------------ --------- --------- -----------
Total assets 8,411 7,795 7,854
------------------------------ --------- --------- -----------
Equity and liabilities
Shareholders' equity
------------------------------ --------- --------- -----------
Share capital 6,061 6,061 6,061
Share premium account 8 8 8
Retained earnings (6,467) (5,852) (6,058)
------------------------------ --------- --------- -----------
Total equity (398) 217 11
------------------------------ --------- --------- -----------
Non-current liabilities
Deferred revenue 548 655 499
Loans and borrowings 573 28 576
Lease liabilities (note 9) 41 - -
Deferred tax liability 22 35 35
Provisions 285 269 290
------------------------------ --------- --------- -----------
1,469 987 1,400
------------------------------ --------- --------- -----------
Current liabilities
Trade and other payables 2,953 2,970 2,314
Deferred revenue 2,505 1,716 2,329
Loans and borrowings 968 1,212 1,000
Lease liabilities (note 9) 117 - -
Tax liabilities 601 456 600
Provisions 196 237 200
------------------------------ --------- --------- -----------
7,340 6,591 6,443
------------------------------ --------- --------- -----------
Total equity and liabilities 8,411 7,795 7,854
------------------------------ --------- --------- -----------
Consolidated statement of cash flows
for the six months ended 30 June 2019
Unaudited Unaudited
six months six months
ended ended Year ended
30 June 30 June 31 December
2019 2018 2018
GBP'000 GBP'000 GBP'000
------------------------------------------------- ----------- ----------- ------------
Net cash from operating activities (note 8) 297 101 380
------------------------------------------------- ----------- ----------- ------------
Cash flows from investing activities
Purchases of property, plant and equipment (18) (61) (91)
Addition of Right-of-use Asset (21) - -
Purchases of intangible fixed assets (284) (160) (452)
------------------------------------------------- ----------- ----------- ------------
Net cash from investing activities (323) (221) (543)
------------------------------------------------- ----------- ----------- ------------
Financing activities
Cash flow from financing activities (28) 26 126
Issue of Loans - - 250
IFRS 16 Right-of-use lease liability addition 28 - -
Principal element of lease repayments (87) - -
Repayment of loans (7) (19) (32)
------------------------------------------------- ----------- ----------- ------------
Net cash from financing activities (94) 7 344
------------------------------------------------- ----------- ----------- ------------
Net decrease in cash and cash equivalents (120) (113) 181
Cash and cash equivalents at beginning of period 485 302 302
Effect of foreign exchange rate changes - (2) 2
------------------------------------------------- ----------- ----------- ------------
Cash and cash equivalents at end of period 365 187 485
------------------------------------------------- ----------- ----------- ------------
Notes to the interim financial statements
for the six months ended 30 June 2019
1. Basis of preparation and approval of interim statement
The financial information for the six months ended 30 June 2019 and for the six months ended 30 June 2018 is unaudited.
The interim financial statement for the six months to 30 June 2019 does not include all of the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements for the year ended 31 December 2018.
The financial information has been prepared on the basis of IFRSs that the Directors expect to be applicable as at 31 December 2019.
The accounting policies adopted in the preparation of the interim financial statements are consistent with those set out in the Group's Annual Report and Financial Statements 2018, which were prepared in accordance with IFRSs.
This interim financial statement does not comprise statutory accounts within the meaning of Section 435 of the Companies Act 2006. Statutory accounts for the year ended 31 December 2018 were approved by the Board on 26 March 2019 and delivered to the Registrar of Companies. The report of the auditor on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under Section 498(2) or Section 498(3) of the Companies Act 2006.
AIM-listed companies are not required to comply with IAS 34 'Interim Financial Reporting' and accordingly the Company has not applied this standard in preparing this report.
The financial position and performance of the group was affected by the adoption of the new leasing standard IFRS 16 Leases (see note 9) during the six months to 30 June 2019. IFRS 16 will have no economic effect on the business or cash flow.
The interim financial statement was approved by the Board of Directors on [--] [September] 2019.
2. International Financial Reporting Standards
The Group follows the standards and interpretations issued by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee of the IASB and endorsed by the EU that are relevant to its operations.
3. Going concern
The Group's business activities together with factors likely to affect its future development, performance and position were set out in the Strategic Report and Chairman's Statement of the 2018 Annual Report and the principal risks and uncertainties were set out in the Strategic Report. The Directors have reviewed the cash flow forecasts for the period up to and including 31 December 2020.
Based on the above, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future and for at least twelve months from the date of the report. For this reason the Directors continue to adopt the going concern basis in preparing the financial statements.
4. Revenue
The revenue split between goods and services is:
Unaudited Unaudited
six months six months
ended ended Year ended
30 June 30 June 31 December
2019 2018 2018
GBP'000 GBP'000 GBP'000
----------------------------------------- ----------- ----------- ------------
Revenue
Goods 3,626 4,356 8,202
Services 2,107 2,048 4,399
----------------------------------------- ----------- ----------- ------------
5,733 6,404 12,601
----------------------------------------- ----------- ----------- ------------
Construction contracts included in goods 1,738 1,489 2,699
----------------------------------------- ----------- ----------- ------------
Notes to the interim financial statements
for the six months ended 30 June 2019
5. Segmental reporting
IFRS 8 requires operating segments to be determined on the basis of those segments whose operating results are regularly reviewed by the Board of Directors (the Chief Operating Decision Maker as defined by IFRS 8) to make strategic decisions.
As the Board of Directors reviews revenue, gross profit and operating loss on the same basis as set out in the consolidated statement of comprehensive income, no further reconciliation is considered to be necessary.
Unaudited Unaudited
six months six months
ended ended Year ended
30 June 30 June 31 December
2019 2018 2018
GBP'000 GBP'000 GBP'000
------------------------- ----------- ----------- ------------
Revenue
Fleet Systems 3,205 4,121 8,217
Passenger Systems 2,528 2,283 4,384
------------------------- ----------- ----------- ------------
5,733 6,404 12,601
------------------------- ----------- ----------- ------------
Gross profit
Fleet Systems 890 1,210 2,395
Passenger Systems 1,344 1,190 2,454
------------------------- ----------- ----------- ------------
2,234 2,400 4,849
------------------------- ----------- ----------- ------------
Underlying (loss)/profit
Fleet Systems (239) 142 148
Passenger Systems 13 (36) (57)
------------------------- ----------- ----------- ------------
(226) 106 91
Central (106) (94) (229)
------------------------- ----------- ----------- ------------
Underlying (loss)/profit (332) 12 (138)
------------------------- ----------- ----------- ------------
Reconciling to loss before interest and tax
Underlying Share-based Operating
(loss)/profit payments (loss)/profit
GBP'000 GBP'000 GBP'000
------------------ -------------- ----------- --------------
Fleet Systems (239) - (239)
Passenger Systems 13 - 13
------------------ -------------- ----------- --------------
(226) - (226)
Central (106) - (106)
------------------ -------------- ----------- --------------
Total (332) - (332)
------------------ -------------- ----------- --------------
Net assets
Net assets attributed to each business segment represent the net external operating assets of that segment, excluding goodwill, bank balances and borrowings, which are shown as unallocated amounts, together with central assets and liabilities.
Unaudited Unaudited
six months six months
ended ended Year ended
30 June 30 June 31 December
2019 2018 2018
GBP'000 GBP'000 GBP'000
-------------------- ----------- ----------- ------------
Assets
Fleet Systems 3,264 3,201 2,848
Passenger Systems 3,437 3,011 3,135
-------------------- ----------- ----------- ------------
6,701 6,212 5,983
Goodwill 1,345 1,345 1,345
Cash and borrowings 365 187 485
Unallocated - 51 41
-------------------- ----------- ----------- ------------
8,411 7,795 7,854
-------------------- ----------- ----------- ------------
Liabilities
Fleet Systems (2,742) (2,314) (2,183)
Passenger Systems (4,525) (4,007) (4,039)
-------------------- ----------- ----------- ------------
(7,268) (6,321) (6,222)
Cash and borrowings (1,541) (1,240) (1,576)
Unallocated - (17) (45)
-------------------- ----------- ----------- ------------
(8,809) (7,578) (7,843)
-------------------- ----------- ----------- ------------
Net assets
Fleet Systems 521 887 665
Passenger Systems (1,088) (996) (904)
-------------------- ----------- ----------- ------------
(567) (109) (239)
Goodwill 1,345 1,345 1,345
Cash and borrowings (1,176) (1,053) (1,091)
Unallocated - 34 (4)
-------------------- ----------- ----------- ------------
(398) 217 11
-------------------- ----------- ----------- ------------
Notes to the interim financial statements
for the six months ended 30 June 2019
6. (loss)/profit per Ordinary Share
Details of the weighted average number of Ordinary Shares used as the denominator in calculating the basic and diluted earnings per Ordinary Share are given below:
Unaudited Unaudited
six months six months
ended ended Year ended
30 June 30 June 31 December
2019 2018 2018
'000 '000 '000
---------------------------------------- ----------- ----------- ------------
Basic weighted average number of shares 93,240 93,240 93,240
Dilutive potential Ordinary Shares - - -
---------------------------------------- ----------- ----------- ------------
93,240 93,240 93,240
---------------------------------------- ----------- ----------- ------------
7. Goodwill
Goodwill acquired in a business combination is allocated at acquisition to the cash-generating unit (CGU) that is expected to benefit from that business combination. The Group has two CGUs which are its two operating segments, Fleet Systems and Passenger Systems. The carrying amount of goodwill has been allocated to the CGUs as follows:
21(st)
Century
Passenger
Systems
Limited Total
GBP'000 GBP'000
------------------------------------- ---------- --------
Deemed cost:
At 1 January 2018 1,345 1,345
------------------------------------- ---------- --------
At 30 June 2018 1,345 1,345
------------------------------------- ---------- --------
At 1 January 2018 1,345 1,345
------------------------------------- ---------- --------
At 31 December 2018 and 30 June 2019 1,345 1,345
------------------------------------- ---------- --------
The Group tests goodwill annually for impairment as at 31 December, or more frequently if there are indications that goodwill might be impaired.
The recoverable amounts of the CGUs are determined based on a value-in-use calculation which uses cash flow projections based on financial budgets and business plans approved by the Directors covering a five-year period. Cash flows beyond that period have been extrapolated in perpetuity assuming no growth, which the Directors consider to be a conservative approach.
The key assumptions for the value-in-use calculations are those regarding discount rates and sales forecasts.
The discount rates needed to equate the net present value from these cash flows to the carrying value of goodwill are compared to the required rate of return from the CGU based upon an assessment of the time value of money, prevailing interest rates and the risks specific to the CGU. If this discount rate is in excess of the required rate of return then it is assumed that no impairment has occurred to the carrying value of goodwill.
The discount rates are as follows:
Unaudited Unaudited
six months six months
ended ended Year ended
30 June 30 June 31 December
2019 2018 2018
% % %
------------------ ----------- ----------- ------------
Passenger Systems 14 14 14
------------------ ----------- ----------- ------------
The discount rates used are based on the Board's judgement considering macroeconomic factors and reflecting specific risks in each segment such as the nature of the market served, the concentration of customers, cost profiles and barriers to entry.
Passenger Systems also has intangible assets, which are considered in the same value-in-use calculations as goodwill.
The Passenger Systems cash flow projections used to determine value in use are based upon assumptions of sales, margins and cost bases. Of these assumptions the value in use is most sensitive to the level of sales. Margins are fixed in the forecast based upon past experience; the cost base is similarly based upon past experience and will vary depending upon the level of sales. In accordance with the requirements of IAS 36 our value-in-use calculations do not include cash flows from restructurings to which the Group is not yet committed.
The level of sales is the key assumption used in the cash flow forecast. Sales have been determined by management using estimates based upon past experience and future performance with reference to market position and the sales pipeline. Due to the difficult macroeconomic environment there has been a reduction in the availability of contracts, which has in turn resulted in pressure on margins. In 2017 a major restructuring took place, followed by a reinvestment in key staff at the end of the year and during 2018.
The value-in-use calculation supports the carrying value of the CGU with headroom of GBP1,567k. A sensitivity analysis has been performed on the impairment test. The Directors consider that an absolute change in the key sales assumption is possible and a reduction of 10% points in the growth rate in 2019 to 30% would result in an impairment charge being recognised for the current carrying value of goodwill in relation to Passenger Systems of GBP250k. If sales forecasts were down 10% across the whole period and overheads were partially scaled back by 5% then there would be headroom of GBP151k.
Based on the review the discount rate applied to equate the net present value of the forecast cash flows to the carrying value of goodwill and the intangible assets was 27.8%, whereas the required rate of return of the CGU is 14%.
In view of this, the Directors consider that no impairment of goodwill or intangible assets is required
8. Cash generated from operations
Unaudited Unaudited
six months six months
ended ended Year ended
30 June 30 June 31 December
2019 2018 2018
GBP'000 GBP'000 GBP'000
------------------------------------------------ ----------- ----------- ------------
(Loss)/profit for the period (409) 349 142
Adjustments for:
- Finance expense 79 57 121
- Deferred tax credit (13) - -
- Depreciation of property, plant and equipment 96 41 79
- Amortisation of intangible fixed assets 219 152 313
- Share-based payment (income)/expense - (399) (398)
- Foreign exchange rate 3 24 17
- Increase in provisions (9) (112) (128)
------------------------------------------------ ----------- ----------- ------------
Operating cash flows before movement in working
capital (34) 112 146
Decrease/(increase) in inventories 12 (203) (295)
(Increase)/decrease in receivables (412) 222 515
Increase in payables 814 32 133
------------------------------------------------ ----------- ----------- ------------
Cash inflow from operations 380 163 498
Income taxes (paid)/received (10) (5) 3
Interest paid (73) (57) (121)
------------------------------------------------ ----------- ----------- ------------
Net cash inflow from operating activities 297 101 380
------------------------------------------------ ----------- ----------- ------------
Notes to the interim financial statements
for the six months ended 30 June 2019
9. Changes in accounting policies
This note explains the impact of the adoption of IFRS 16 Leases on the group's financial statements and discloses the new accounting policies that have been applied from 1 January 2019.
The new Standard has been applied using the modified retrospective approach, together with all applicable permitted practical expedients including;
- comparative amounts for 2018 and prior years are not restated, and continue to reflect application of the previous standard, IAS 17.
- all of the lease agreements 21(st) Century plc reported as operating leases in 2018 were converted as lease agreements and recognised on the balance sheet on the adoption of IFRS 16.
- the cumulative effect of adopting IFRS 16 is recognised in equity as an adjustment to the opening balance of retained earnings for the current period. This was not material and there was no impact on retained earnings.
- the Group has elected not to include initial direct costs in the measurement of the right-of-use asset for operating leases in existence at the date of initial application of IFRS 16, being 1 January 2019. At this date, the Group has also elected to measure the right-of-use assets at an amount equal to the lease liability adjusted for any prepaid or accrued lease payments that existed at the date of transition.
- all lease and associated non-lease components are accounted for as a single arrangement.
On transition to IFRS 16 the weighted average incremental borrowing rate applied to lease liabilities recognised under IFRS 16 was 10% for property and 5% vehicles.
Total
GBP'000
----------------------------------------------------------- --------
Reconciliation of total operating lease commitments
Total operating lease commitments disclosed at 31 December
2018 646
Property - Change of lease length to break date (see
below) (480)
Vehicles - Change of recognition to IFRS 16 present value 45
----------------------------------------------------------- --------
Total lease liabilities recognised under IFRS 16 at 1
January 2019 211
----------------------------------------------------------- --------
The 21(st) Century plc premises lease has been restated from its original end date to the contracted break date in October 2020.
The impact of adopting IFRS 16 for the six months to 30 June 2019 compared to prior years accounting standards is shown below;
Total
GBP'000
----------------------------------------------- --------
Increase in depreciation 67
Increase in Interest expense 6
Decrease in property and vehicle lease expense (68)
----------------------------------------------- --------
Increase in underlying profit 5
----------------------------------------------- --------
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
END
IR CKNDPPBKDOCD
(END) Dow Jones Newswires
September 16, 2019 02:00 ET (06:00 GMT)
1 Year 21st Century Technology Chart |
1 Month 21st Century Technology 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
