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.

DSN Densitron Tech.

10.75
0.00 (0.00%)
Last Updated: 01:00:00
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Densitron Tech. LSE:DSN London Ordinary Share GB0002637394 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% 10.75 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Preliminary Results (0526G)

06/05/2011 7:00am

UK Regulatory


Densitron Tech. (LSE:DSN)
Historical Stock Chart


From Jul 2019 to Jul 2024

Click Here for more Densitron Tech. Charts.

TIDMDSN

RNS Number : 0526G

Densitron Technologies PLC

06 May 2011

DENSITRON TECHNOLOGIES PLC

PRELIMINARY UNAUDITED RESULTS FOR THE YEAR ENDED 31(st) DECEMBER 2010

 
 Densitron Technologies plc ("Densitron" or the "Company" or the "Group"), 
  the designer and developer of electronic displays is pleased to announce 
  its preliminary unaudited results for the year ended 31(st) December 
  2010. 
 
 
 A year of substantial growth has positioned the business well on its 
  three year growth plan. 
 
  0 Revenue increased by 37% from GBP15.1 million to GBP20.8 million. 
 
  0 Profit from continuing operations (excluding loss on disposal of 
   available-for-sale asset) increased from GBP0.2m to GBP0.7m. 
 
  0 Orders booked in the year increased by 64% from GBP13.3 million to 
   GBP21.8 million. 
 
  0 Re-financing exercise completed with all borrowings now supported 
   by trade. 
 
  0 Pipeline of new business opportunities continued to be strengthened 
   during the year and into 2011. 
 
  0 GBP3.9 million received following capital reduction and subsequent 
   disposal of Evervision. 
 
  0 Proposed repayment to shareholders of 5p per share consisting of 
   a 4p Capital Reduction and a 1p Dividend. 
 
  0 Interim dividend of 0.1p per share paid and a final dividend of 0.2p 
   proposed. 
 
 
                                                       2010              2009 
                                                GBPmillions       GBPmillions 
 
 Revenue                                               20.8              15.1 
 Profit from operations *                               0.7               0.2 
 Basic earnings per share *                           0.72p             0.18p 
 Orders booked                                         21.8              13.3 
 Order Book                                            10.1               8.1 
 
 * Excludes loss on the sale of available-for-sale asset 
 

Jan G Holmstrom, Chairman of Densitron, commented:

"I am delighted with the progress that the business has made during the year. The work that has been done to develop new products and markets has put the Group in a position to be able to grow substantially over the next few years and this is demonstrated by the continuing growth in the order book that has been achieved during the first quarter of 2011. "

Enquiries:

 
 Densitron                         Westhouse Securities 
  Grahame Falconer / Tim Pearson    Tom Price / Martin Davison 
  Tel: 0207 648 4200                Tel: 020 7601 6100 
 

Chairman's Statement

Introduction

I am pleased to be able to report to shareholders on a successful year for the business and with confidence for the future. The markets in which the Group operates saw growing confidence which has enabled the business to outperform its internal budgets and consequently deliver, in my view, substantial and sustainable growth.

Densitron Displays

I reported in my statement in the 2009 Annual Report that we were cautiously optimistic about 2010. At the time of writing that statement we had seen an encouraging start to the year with a significant growth in the order book in the first quarter. Much of that growth was due to customers re-stocking so it was difficult to assess how strong the recovery actually was. Reviewing the situation now I am pleased to report that the encouraging start was maintained throughout the year with each month's booked orders being higher than the equivalent month in the previous year.

The fact that we were able to weather the recession and take advantage of the growth opportunities as they presented themselves is testament to the work that has been ongoing over the last four years in restructuring the Group. Having disposed of the loss making divisions of the Group and addressed the debt position, the Group is now focussed on growing the Displays business. A number of areas where there is potential for significant growth have been identified and are being pursued, for example touch screen displays are very much in demand following the huge success for mobile phones.

Evervision Electronics Co. Ltd (Evervision)

Evervision is the Taiwanese display manufacturer in which Densitron owned 24.48% of the share capital until its disposal during the year.

In 2009 I reported that Evervision had carried out a capital reduction resulting in a cash payment to Densitron of GBP1.2m. In 2010 a further sum of approximately GBP0.5m was received by way of capital reduction. Following that capital reduction it was apparent that future returns of cash were going to be difficult to achieve and when an opportunity arose to realise the investment as a whole the Board considered that it was in the best interests of the shareholders to sell the Group's investment.

The Group had never been able to exert significant influence over Evervision and Evervision was not core to the Group's business, indeed the investment and supply relationships were managed entirely separately. Although the realisation of the investment will result in a loss on disposal in the year it has enabled the Board to announce that it will use the cash generated to make a return of 5p per share to Shareholders.

Land at Blackheath

The land at Blackheath is a 1.25 acre piece of land that the Group owns in Blackheath, South East London.

During the year we submitted a planning application for development of the land which was turned down by the Local Council. We had anticipated that this would be the outcome since the land is designated as Metropolitan Open Land and we expected that we would need to appeal the decision on the basis that the designation is no longer valid.

We are currently planning the next steps in this process and will advise Shareholders when there is further information. The land has been held on the books at a value of approximately GBP50,000 and we have previously stated that, in the directors' opinion, the Land could be worth up to GBP500,000. We engaged a firm of surveyors to carry out a professional valuation at 31 December 2010 and they have confirmed a valuation of GBP500,000 and we have recognised that uplift in these accounts.

Banking arrangements

The Group has worked very closely with its primary banker, Barclays Bank PLC, over the last few years reducing the level of debt within the Group. Having eliminated all but debt that is supported by trading, the Group is no longer weighed down by disproportionate levels of debt and we will not see financing as a barrier to future growth.

Shareholders

The Group's directors are committed to providing a return to Shareholders whether it is by way of capital growth or distribution.

Capital growth - following the release of the 2009 annual report the Group's Nomad, Westhouse Securities Limited, issued a research note on the Group which was updated following the release of the interim results. To complement the research the executives held meetings with potential investors and the wider investment community to both introduce the Group and detail the Group's future strategy. The raising of the profile of the Group and the improving results has had a major impact on the share price over the year with the price rising from 4.75p per share at 31 December 2009 to 15.25p per share at 31 December 2010.

Dividend - at the interim I was delighted to announce the first dividend payment to Shareholders for a number of years and am further pleased to be able to recommend a final dividend payment of 0.2p per share. Together with the payment of an interim dividend of 0.1p per share this represents a dividend payment based on the trading results for the year of 0.3p per share.

Capital Reduction - following the disposal of the Group's investment in Evervision Electronics Co. Ltd the Board agreed that, in view of the fact this was a capital sum it should be treated as such. A number of options on how best to utilise the funds were considered, but the Board concluded that since the Group's primary strategy of organic growth does not require funding over and above that generated from operations and that the time was not right for strategic investments, a repayment to shareholders was the most appropriate use of the funds. Consequently the directors have recommended a capital reduction of 4p per share and a special dividend of 1p per share which, providing Shareholder and Court approval is received, will be paid in May 2011.

Outlook and strategy

The outlook for the business is encouraging and we have seen a continuation in the growth in the orderbook in the first quarter of 2011. The Group has in place a strategy to deliver substantial growth over the next three years based on an organic growth strategy and the Board has concluded that this is the most appropriate strategy in the short term. While strategic acquisitions have not been ruled out the Board believes that delivering a better return from the existing business is the key to the long term prosperity of the Group.

I would like to thank the directors and staff throughout the Group for their hard work during the year. They have ensured that the Group is well positioned with an excellent range of products and a growing customer base ensuring that the Group is best placed to take the business forward. Finally I would like to thank the Company's shareholders for your continuing support.

Jan G Holmstrom

Chairman

 
 Densitron Technologies plc 
  Consolidated income statement 
  For the year ended 31 December 2010 
                                                           2010       2009 
                                                         GBP000     GBP000 
 Continuing operations 
 Revenue                                                 20,770     15,123 
 Cost of sales                                         (14,928)   (10,188) 
                                                      ---------  --------- 
 Gross profit                                             5,842      4,935 
 Other operating income                                     174        269 
 Distribution costs                                        (62)       (50) 
 Administrative expenses                                (5,263)    (4,908) 
 Loss on disposal of available-for-sale 
  asset                                                 (1,174)          - 
                                                      ---------  --------- 
 (Loss)/profit from operations                            (483)        246 
 Financial income                                             6         28 
 Financial expenses                                        (92)      (115) 
                                                      ---------  --------- 
 (Loss)/profit before tax                                 (569)        159 
 Income tax expenses                                      (109)       (48) 
                                                      ---------  --------- 
 (Loss)/profit for the period                             (678)        111 
                                                      ---------  --------- 
 
 
 Attributable to: 
 Equity holders of the parent                             (674)        122 
 Non-controlling interests                                  (4)       (11) 
                                                      ---------  --------- 
                                                          (678)        111 
                                                      ---------  --------- 
 
 
 Basic and diluted earnings per share on continuing       0.72p      0.18p 
  operations 
                                                      ---------  --------- 
 Basic and diluted earnings per                         (0.97)p      0.18p 
  share 
                                                      ---------  --------- 
 
 
 
 Densitron Technologies plc 
  Consolidated statement of comprehensive income 
  For the year ended 31 December 2010 
                                              2010     2009 
                                            GBP000   GBP000 
 
 (Loss)/profit for the year                  (678)      111 
                                           -------  ------- 
 
 Other comprehensive income 
 Available for sale investments: 
  Valuation gains on available for 
  sale investments                               -       54 
 Exchange gains/(losses) on translation 
  of foreign operations                        137    (354) 
 
 Total other comprehensive income/(loss)       137    (300) 
                                           -------  ------- 
 
 Total comprehensive loss for the 
  year                                       (541)    (189) 
                                           -------  ------- 
 
 
 Total comprehensive loss attributable 
  to: 
 Owners of the parent                        (535)    (171) 
 Non-controlling interests                     (6)     (18) 
                                           -------  ------- 
                                             (541)    (189) 
                                           -------  ------- 
 
 
 
 
 
 Densitron Technologies plc 
  Consolidated Balance Sheet 
  At 31 December 2010 
                                                    2010      2009 
                                                  GBP000    GBP000 
 Non current assets 
 Property, plant and equipment                       757       235 
 Goodwill                                            143       143 
 Other intangible assets                              87 
 Financial assets                                      -     5,100 
 Deferred tax assets                                  41        47 
                                                --------  -------- 
                                                   1,028     5,525 
                                                --------  -------- 
 
 Current assets 
 Inventories                                       1,348       667 
 Trade and other receivables                       4,916     3,681 
 Financial assets                                    165       393 
 Income tax recoverable                              123       128 
 Cash and cash equivalents                         6,002     1,626 
                                                --------  -------- 
                                                  12,554     6,495 
                                                --------  -------- 
 
 Total assets                                     13,582    12,020 
                                                --------  -------- 
 
 Current liabilities 
 Short term borrowings and overdrafts              2,246     1,934 
 Trade and other payables                          3,499     2,248 
 Current tax payable                                 179        70 
 Provisions                                           34        34 
                                                --------  -------- 
                                                   5,958     4,286 
                                                --------  -------- 
 
 Non current liabilities 
 Borrowings                                           24         - 
 Provisions                                          117       178 
 Deferred tax liabilities                            141         - 
                                                --------  -------- 
                                                     282       178 
                                                --------  -------- 
 
 Total liabilities                                 6,240     4,464 
                                                --------  -------- 
 
                                                   7,342     7,556 
                                                --------  -------- 
 
 Equity 
 Share Capital                                     3,483     3,483 
 Retained earnings                                 3,082     3,752 
 Special reserve                                     117       188 
 Revaluation reserve                                 450         - 
 Available for sale reserve                            -        54 
 Translation reserve                                 171        34 
                                                --------  -------- 
 Equity attributable to shareholders 
  of Densitron                                     7,303     7,511 
 Non-controlling interests                            39        45 
 
 Total equity                                      7,342     7,556 
                                                --------  -------- 
 Densitron Technologies plc 
  Consolidated Cash Flow Statement 
  For the year ended 31 December 2010 
                                                    2010      2009 
                                                  GBP000    GBP000 
 Cash flows from operating activities 
 (Loss)/profit before taxation                     (569)       159 
 
 Adjustments for: 
 Depreciation                                         48        50 
 Loss on the sale of available-for-sale 
  asset                                            1,174         - 
 Net finance expense                                  85        92 
                                                     738       301 
 Change in financial assets                        (165)     (446) 
 Change in inventories                             (665)       654 
 Change in trade and other receivables           (1,220)     1,423 
 Change in trade and other payables                1,191   (1,681) 
 Change in provisions                               (60)      (60) 
                                                --------  -------- 
                                                   (181)       191 
 Income tax paid                                     146      (79) 
                                                --------  -------- 
 Net cash from operating activities                 (35)       112 
                                                --------  -------- 
 
 Cash flows from investing activities 
 Interest received                                     3        23 
 Proceeds from capital reduction 
  of available for sale investment                   483     1,139 
 Proceeds from disposal of available-for-sale 
  asset                                            3,476         - 
 Disposal of discontinued operation                  393       495 
 Payment for intangible asset                       (87)         - 
 Acquisition of property, plant 
  and equipment                                    (116)      (54) 
                                                --------  -------- 
 Net cash generated from investing 
  activities                                       4,152     1,603 
                                                --------  -------- 
 
 Cash flows from financing activities 
 Inception of new loans                                -        16 
 Repayment of borrowings                           (287)   (1,015) 
 Interest paid                                      (92)     (115) 
 Payment of finance lease liabilities                  -       (5) 
 Change in invoice discounting 
  creditor                                           450     (251) 
 Change in letters of credit                         675     (281) 
 Dividend paid to the owners of 
  the Company                                       (69)         - 
 Dividend paid to non-controlling 
  interests                                            -       (8) 
                                                --------  -------- 
 Net cash generated from financing 
  activities                                         677   (1,659) 
                                                --------  -------- 
 
 Net increase in cash and cash 
  equivalents                                      4,794        56 
 Cash and cash equivalents at 1(st) 
  January                                          1,107     1,202 
 Effect of exchange rate fluctuations 
  on cash held                                       101     (151) 
                                                --------  -------- 
 Cash and cash equivalents at 31(st) 
  December                                         6,002     1,107 
                                                --------  -------- 
 
 
 
 
      Densitron Technologies plc 
    Statement of changes in equity 
  For the year ended 31 December 2010 
 
 
 
                                                                                                  Total 
                                                      Available                            attributable 
                                                            for                               to equity 
                      Share   Translation   Special        sale   Revaluation   Retained     holders of   Non-controlling    Total 
                    Capital       reserve   reserve     reserve       reserve   earnings         parent          interest   Equity 
                     GBP000        GBP000    GBP000      GBP000        GBP000     GBP000         GBP000            GBP000   GBP000 
 
 Balance at 
  1(st) January 
  2009                3,483           381       390           -             -      3,428          7,682                71    7,753 
 Total 
  comprehensive 
  income                  -         (347)         -          54             -        122          (171)              (18)    (189) 
 Distribution to 
  non-controlling 
  interest                -             -         -           -             -          -              -               (8)      (8) 
 Transfer 
  from special 
  reserve                 -             -     (202)           -             -        202              -                 -        - 
                   --------  ------------  --------  ----------  ------------  ---------  -------------  ----------------  ------- 
 Balance at 
  31(st) December 
  2009                3,483            34       188          54             -      3,752          7,511                45    7,556 
                   --------  ------------  --------  ----------  ------------  ---------  -------------  ----------------  ------- 
 
 
 Balance at 
  1(st) January 
  2010                3,483            34       188          54             -      3,752          7,511                45    7,556 
 Total 
  comprehensive 
  income                  -           137         -           -             -      (672)          (535)               (6)    (541) 
 Revaluation 
  of land                 -             -         -           -           450          -            450                 -      450 
 Payment of 
  dividends               -             -         -           -             -       (69)           (69)                 -     (69) 
 Disposal 
  of available 
  for sale 
  investment              -             -         -        (54)             -          -           (54)                 -     (54) 
 Transfer 
  from special 
  reserve                 -             -      (71)           -             -         71              -                 -        - 
                   --------  ------------  --------  ----------  ------------  ---------  -------------  ----------------  ------- 
 Balance at 
  31(st) December 
  2010                3,483           171       117           -           450      3,082          7,303                39    7,342 
                   --------  ------------  --------  ----------  ------------  ---------  -------------  ----------------  ------- 
 
 
 
 Densitron Technologies plc 
  Notes to the Consolidated Financial Statements 
  For the year ended 31 December 2010 
 1. Basis of preparation 
  The financial statements have been prepared in accordance with International 
  Financial Reporting Standards, International Accounting Standards and 
  Interpretations (collectively IFRSs) issued by the International Accounting 
  Standards Board (IASB) as adopted by the European Union (Adopted IFRSs) 
  and are in accordance with IFRS as issued by the IASB. 
  The accounting policies applied are consistent with those set out in 
  the financial statements of Densitron Technologies plc for the year 
  ended 31(st) December 2009. The financial information in the announcement 
  is unaudited and does not constitute the company's statutory accounts 
  for the years ended 31(st) December 2010 or 2009. The financial information 
  for the year ended 31(st) December 2009 is derived from the statutory 
  accounts for that year, which were prepared under IFRSs as adopted by 
  the EU, which have been delivered to the Registrar of Companies. The 
  auditors reported on those accounts; their report was unqualified, did 
  not include references to any matters to which the auditors drew attention 
  by way of emphasis without qualifying their reports and did not contain 
  statements under the Companies Act 2006. 
  The statutory accounts for the year ended 31(st) December 2010, prepared 
  in accordance with IFRSs as adopted by the EU, will be finalised on 
  the basis of the financial information presented by the directors in 
  this preliminary announcement and will be delivered to the Registrar 
  of Companies following the company's annual general meeting. 
 2. Other operating income 
                                                               2010       2009 
                                                             GBP000     GBP000 
 
 Commissions receivable                                           -          5 
 Royalties receivable                                           165        186 
 Rent receivable                                                  -          5 
 Deferred consideration receivable                                -         70 
 Other                                                            9          3 
                                                        -----------  --------- 
                                                                174        269 
                                                        -----------  --------- 
 
 
 3. Financial income and expense 
                                                               2010       2009 
                                                             GBP000     GBP000 
 Financial income 
 Exchange gains                                                   -          5 
 Bank deposit interest                                            -          2 
 Interest on deferred consideration                               6         21 
                                                        -----------  --------- 
                                                                  6         28 
                                                        -----------  --------- 
 
 Financial expenses 
 Bank borrowings                                                 65        102 
 Exchange losses                                                 13          - 
 Invoice discounting charge                                      14         12 
 Other loan interest payable                                      -          1 
                                                        -----------  --------- 
                                                                 92        115 
                                                        -----------  --------- 
 
 4. Loss on disposal of available-for-sale 
  asset 
 
                                                               2010       2009 
                                                             GBP000     GBP000 
 Proceeds received from the disposal                          3,476          - 
 Carrying value of the investment                           (4,617)          - 
 Balance on available-for sale 
  reserve                                                        54 
 Costs associated with the disposal                            (87)          - 
                                                        -----------  --------- 
 Loss on disposal                                           (1,174)          - 
                                                        -----------  --------- 
 
 On 30 September 2010 the Group disposed of its investment in a Taiwanese 
  manufacturing company, Evervision Electronics Co. Ltd (Evervision). 
  The Group owned 24.48% of the ordinary share capital of Evervision but, 
  in the directors opinion, was not able to exert significant influence 
  and consequently had treated the investment as available-for-sale. During 
  2009 the Group received approximately GBP1.2m in respect of a capital 
  reduction by Evervision and in 2010 a further GBP0.5m was received. 
  The directors believed it was unlikely that further income would be 
  received in the near future so took the opportunity to realize, what 
  they considered to be, a reasonable offer on the investment despite 
  the fact that this has led to a loss in the current year's results. 
 
 
 
 5. Business and geographical segments 
 
                The Chief operating decision maker in the organization is made 
                up of an Executive Committee comprising the Executive 
                Directors and Chairman, they have determined the operating 
                segments detailed within this report and on which the business 
                is managed. The Group is managed on a geographical basis 
                determined by the location in which subsidiaries are located 
                and resources are allocated as required on this basis. The 
                Group is managed by the geographical location of its 
                subsidiaries: 0 Europe - The European market, being so 
                diverse, is serviced by subsidiaries based in four locations: 
                0 UK - the UK is responsible for business conducted in the UK, 
                management of the Group's distribution network and sales into 
                other locations where the Group does not have a physical 
                presence. The UK business contributed 26% (2009: 23%) to Group 
                revenues. 0 France - the subsidiary in France is responsible 
                for business conducted in France and with French customers 
                whose manufacturing operations may be located elsewhere in the 
                world. The French business contributed 11% (2009: 14%) to 
                Group revenues. 0 Nordic - Densitron Nordic is the Group's 
                subsidiary located in Finland and servicing business locally 
                along with Sweden and customers located in the Baltic region. 
                The Finnish business contributed 3% (2009: 4%) to Group 
                revenues. 0 Germany - Densitron Deutschland is the Group's 
                subsidiary based in Germany. It is responsible for business 
                conducted in Germany, Switzerland and Austria and through the 
                Group's distributor based in Germany. The German business 
                contributed 14% (2009: 15%) to Group revenues. In total the 
                European region represented the largest part of the business 
                contributing 54% (2009: 56%) to Group revenues. 0 US - the US 
                segment is responsible for business conducted in the US, 
                Canada and Central and South America. It represents 33% (2009: 
                34%) of the Group total revenues. 0 Asia - The Asian segment 
                is made up of subsidiaries located in Japan and Taiwan. 0 
                Japan - Densitron Japan is responsible for sales into Japan. 
                It contributed 9% (2009: 9%) to Group revenues. 0 Taiwan - 
                Densitron Asia is the Group's subsidiary located in Taiwan. It 
                is primarily a facilitating function for the rest of the Group 
                managing suppliers located in Taiwan and China. It contributed 
                4% (2009: 1%) to Group revenues. Inter-segment transfer 
                pricing is based on the level of work carried out and the risk 
                encountered by each party in order to make a third party 
                sale. 
 
 
                      UK   France   Finland   Germany       US    Japan    Taiwan     Total 
                  GBP000   GBP000    GBP000    GBP000   GBP000   GBP000    GBP000    GBP000 
 2010 
 Revenue 
 Total             7,734    2,421       635     2,928    6,869    1,882     6,489    28,958 
 Intercompany    (2,453)     (66)         -         -     (46)     (22)   (5,601)   (8,188) 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 Revenue from 
 external 
 customers         5,281    2,355       635     2,928    6,823    1,860       888    20,770 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Profit/(loss) 
  before tax         117     (16)      (21)      (49)      575      112        89       807 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Balance 
  Sheet 
 Assets            3,191      938       244       816    1,970    1,092     1,381     9,632 
 Liabilities     (2,984)    (264)      (44)     (107)    (763)    (115)   (1,519)   (5,796) 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 Net assets          207      674       200       709    1,207      977     (138)     3,836 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Other 
 Interest 
  payable             42        3         -         -        8        1         -        54 
 Capital 
  expenditure 
 - Property, 
  plant and 
  equipment            4        2         -         1      100        -         -       107 
 - 
 Depreciation          1        2         2         1       37        -         -        43 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
                      UK   France   Finland   Germany       US    Japan    Taiwan     Total 
                  GBP000   GBP000    GBP000    GBP000   GBP000   GBP000    GBP000    GBP000 
 2009 
 Revenue 
 Total             4,960    2,084       677     2,245    5,224    1,576     3,811    20,577 
 Intercompany    (1,503)     (37)         -         -     (25)    (265)   (3,624)   (5,454) 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 Revenue from 
 external 
 customers         3,457    2,047       677     2,245    5,199    1,311       187    15,123 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Profit/(loss) 
  before tax        (29)     (15)      (57)        74      244       59        15       291 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Balance 
  Sheet 
 Assets            1,043      703       366       971    1,758      951       552     6,344 
 Liabilities     (1,485)    (345)      (79)     (139)    (874)    (199)     (438)   (3,559) 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 Net assets        (442)      358       287       832      884      752       114     2,785 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Other 
 Interest 
  payable             54        2         1         -        9        1        30        97 
 Capital 
  expenditure 
 - Property, 
  plant and 
  equipment            -        1         -         -       52        -         -        53 
 - 
 Depreciation          2        2         2         1       32        -         3        42 
                --------  -------  --------  --------  -------  -------  --------  -------- 
 
 
 Reconciliation of reportable segments, profit and loss, assets and 
  liabilities to the Group's corresponding amounts: 
 
 
 
                                                        2010        2009 
                                                      GBP000      GBP000 
 Revenue 
 Total revenue for reported segments                  28,958      20,577 
 Elimination of inter-segmental 
  revenues                                           (8,188)     (5,454) 
                                                  ----------  ---------- 
 Group's revenue per consolidated 
  statement of comprehensive income                   20,770      15,123 
                                                  ----------  ---------- 
 
                                                        2010        2009 
                                                      GBP000      GBP000 
 Profit after income tax 
  expense 
 Total profit for reporting 
  segments                                               807         291 
 Costs associated with 
  head office                                          (202)       (132) 
 Loss on disposal of available 
  for sale investment                                (1,174)           - 
 Income tax expenses                                   (109)        (48) 
                                                  ----------  ---------- 
 (Loss)/profit after income 
  tax expense                                          (678)         111 
                                                  ----------  ---------- 
 
                                                        2010        2009 
                                                      GBP000      GBP000 
 Assets 
 Total assets for reportable 
  segments                                             9,632       6,344 
 Assets attributable to 
  Head Office                                          3,451         517 
 Land at Blackheath                                      499          49 
 Evervision investment                                     -       5,100 
 Other non segmental assets                                -          10 
                                                  ----------  ---------- 
 Group assets                                         13,582      12,020 
                                                  ----------  ---------- 
 
 Liabilities 
 Total liabilities for reportable 
  segments                                             5,796       3,559 
 Liabilities attributable 
  to Head Office                                         444         905 
                                                  ----------  ---------- 
 Group liabilities                                     6,240       4,464 
                                                  ----------  ---------- 
 

The analysis of the Group's segmental information by geographical location is:

 
                External revenue        Non current       Capital expenditure 
                   by location       assets by location        by location 
                  of customers            of asset              of assets 
                   2010      2009       2010       2009       2010        2009 
                 GBP000    GBP000     GBP000     GBP000     GBP000      GBP000 
 
 Total 
 operations 
 UK               2,735     1,968        612         99        100           1 
 France           2,355     2,047         16         12          2           - 
 Finland            635       677         11         13          -           - 
 Germany          2,928     2,246        101        101          1           - 
 Portugal           454       316          -          -          -           - 
 Italy              122       146          -          -          -           - 
 Other 
  European          284       139          -          -          -           - 
 USA              7,438     4,791        260        179        100          52 
 Japan            1,860     1,113         28          1          -           - 
 Taiwan             890       187                 5,120 
 Malaysia           158        89          -          -          -           - 
 China              623       944          -          -          -           - 
 Tunisia            186       133          -          -          -           - 
 Other Rest 
  of the 
  world             102       327          -          -          -           - 
              ---------  --------  ---------  ---------  ---------  ---------- 
                 20,770    15,123      1,028      5,525        203          53 
              ---------  --------  ---------  ---------  ---------  ---------- 
 
 
 6. Tax expense 
                                                               2010     2009 
                                                             GBP000   GBP000 
 Current tax expense 
 UK corporation tax and income tax of overseas operations 
  on profits for the year                                        34        8 
 Adjustments for (over)/under provision 
  in prior periods                                             (72)       30 
                                                            -------  ------- 
                                                               (38)       38 
 Deferred tax expense 
 Origination and reversal of temporary 
  differences                                                   147       10 
                                                            -------  ------- 
 Total tax charge                                               109       48 
                                                            -------  ------- 
 
 
 The reasons for the difference between the actual tax charge for the 
  year and the standard rate of corporation tax in the UK applied to 
  profits for the year are as follows: 
 
                                                               2010     2009 
                                                             GBP000   GBP000 
 
 (Loss)/profit before tax                                     (569)      159 
                                                            -------  ------- 
 
 Expected tax charge based on the 
  standard rate of corporation tax 
  in the UK of 28% (2009: 28%)                                (159)       45 
 Losses carried forward                                          91       96 
 Disallowed expenses                                            442        4 
 Non taxable income                                           (171)      (3) 
 Movement in unprovided deferred tax 
  assets                                                          2        3 
 Utilisation of tax losses brought 
  forward                                                      (36)    (133) 
 Adjustments for overseas rate                                   12        6 
 Adjustments to prior years tax charge                         (72)       30 
                                                                109       48 
                                                            -------  ------- 
 
 
 7. Earnings per share 
 
 The earnings and weighted average number of ordinary shares used in 
  the calculation of earnings per share are as follows. 
                                                         2010         2009 
                                                       GBP000       GBP000 
 
 (Loss)/profit attributable to ordinary 
  shareholders                                          (674)          122 
 Exceptional loss                                       1,174            - 
                                                  -----------  ----------- 
 Profit on continuing operations attributable 
  to ordinary shareholders                                500          122 
                                                  -----------  ----------- 
 
 
 
                                                         2010         2009 
                                                       GBP000       GBP000 
 Weighted average number of ordinary 
  shares 
 Issued ordinary shares at 1(st) January           69,669,106   69,669,106 
 Effect of purchase of Treasury shares on 23 
  October 2008                                      (500,000)    (500,000) 
                                                  -----------  ----------- 
 Weighted average number of ordinary shares at 
  31 December 2010                                 69,169,106   69,169,106 
                                                  -----------  ----------- 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR GMGGKVKMGMZM

1 Year Densitron Tech. Chart

1 Year Densitron Tech. Chart

1 Month Densitron Tech. Chart

1 Month Densitron Tech. Chart

Your Recent History

Delayed Upgrade Clock