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%)
31 Jul 2024 - Closed
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 Unaudited Results (7092C)

04/05/2012 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 : 7092C

Densitron Technologies PLC

04 May 2012

DENSITRON TECHNOLOGIES PLC

PRELIMINARY UNAUDITED RESULTS FOR THE YEAR ENDED 31 DECEMBER 2011

 
 Densitron Technologies plc ("Densitron" or the "Company" or the "Group"), 
  the designer, developer and distributor of electronic displays is pleased 
  to announce its preliminary unaudited results for the year ended 31 
  December 2011. 
 
 
 A further year of substantial growth has enabled the Group to move 
  forward with its growth plans. 
 
 0 Revenue increased by 11% to GBP23.1 million (2010: GBP20.8 million). 
 
 0 Profit from continuing operations (excluding loss on disposal of 
  available-for-sale asset in 2010) increased to GBP1.1 million (2010: 
  GBP0.7 million). 
 
 0 2011 profit from operations reduced by GBP0.1 million due to exceptional 
  legal costs. Excluding these costs the profit from operations would 
  be GBP1.2 million (2010: GBP0.7 million). 
 
 0 Capital reduction and special dividend totaling 5p per share paid 
  to Shareholders. 
 
 0 Dividends for the year totaling 0.6p per share (2010: 0.3p per share) 
  an increase of 100%. 
 
 0 Earnings per share (excluding disposal of available-for-sale asset 
  in 2010) increased to 1.18p (2010: 0.72p). 
 
 0 Increase in gross margin from 28.1% to 29.6% reflecting an increase 
  in the Group's range of quality products. 
 
 0 Growth of the new branch office in Italy. 
 
 0 Introduction of internally developed products providing intellectual 
  property for the Group. 
 
 0 Promotion of new products and growth in the range of existing products. 
 
                                                         2011               2010 
                                                  GBP million        GBP million 
 
 Revenue                                                 23.1               20.8 
 Profit from operations *                                 1.1                0.7 
 Basic earnings per share *                             1.18p              0.72p 
 Orders booked                                           21.2               21.8 
 Order Book                                               8.9               10.1 
 
 * Excludes loss on the sale of available-for-sale asset in 2010 
 

Jan G Holmstrom, Chairman of Densitron, commented:

"I am delighted with the progress that the business has continued to make during the year. The foundations that were laid several years ago have enabled the business to develop and grow despite difficult economic conditions."

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 report on the results for the year ended 31 December 2011 which show a continuation of the positive progress made by the Group over the last few years. Despite the year being shrouded by continual negative economic news the Group has managed to grow its business further and increase the return generated by its business units.

Densitron Displays

The challenge for the Displays business in the year was to continue the progress that had been made during the previous year when a solid foundation had been laid. The business largely rose to the challenge by increasing both revenues and operating profit significantly during the year.

Inevitably there were obstacles that needed to be negotiated and difficulties that needed to be managed during the year, none more so than the Tsunami that hit Japan in March 2011. I am pleased to be able to report that our office in Japan along with our customers and suppliers were largely unaffected by the Tsunami apart from a shortage of power. It did, however, create a temporary delay in the delivery of certain component parts that are supplied by Japanese manufacturers to display manufacturers in China and Taiwan which resulted in manufacturing lead times being extended. That has now returned to normal.

The challenge for the coming year will be to ensure that those parts of the business that performed well during 2011 and met or exceeded our expectations continue to progress during 2012. Those parts of the business that did not perform to expectations during 2011 have identified and addressed the issues that that caused them not to meet expectations and remedial measures have been adopted.

Land at Blackheath

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

I reported in my statement last year that our planning application for the land had been rejected by the Local Council. Following the rejection we reviewed the options we had with the land and consulted leading Counsel. We consequently took the decision not to appeal against the ruling of the local Council and to pursue alternative options. We are now working on the reclassification of the site through the Local Development Framework and exploring existing use rights on the site. We will keep shareholders informed when there is further information.

In 2010, we engaged a firm of surveyors to carry out a professional valuation of the land and they confirmed a valuation of GBP500,000 which was recognised in the 2010 accounts. We have not undertaken a formal revaluation of the land in 2011 but the Board considers the value to be at least at this level.

Shareholders

The directors remain committed to delivering a return to the Company's Shareholders by way of both capital growth and distribution.

Capital Growth - In order to grow the value of the Company it is vital that investors are informed about the Company's businesses. To that end, the Company's Nomad has provided research on the Group during the year and the Executive Directors have held numerous meetings with current and potential investors explaining the results of the Group and its future strategy. The share price at the beginning of 2011 was 14.75p and during the year the Company returned cash to its Shareholders by way of capital reduction and dividends totalling 5.4p per share. At the close of the year the share price was 11.00p. Taking into account the return of cash and dividends, the overall return from a holding in the shares during the year has been 1.65p per share or 11.19%.

Capital reduction - During the year the Company returned 4p per share to its Shareholders by way of a capital reduction and a further 1p per share by way of dividend. This followed the sale of the Group's investment in Evervision Electronics Co. Ltd during 2010. The Board considered that this was the most appropriate use of the disposal proceeds as they were not required within the business to fund the Group's primary strategy of organic growth.

Dividends - The Board is committed to providing Shareholders with dividends but will do so whilst being mindful of the requirements within the Group for funds to continue to grow. An interim dividend of 0.2p per share was paid to Shareholders in September. I am pleased to propose a final dividend for the year of 0.4p per share (2010: 0.2p per share) resulting in a total dividend payment for the year of 0.6p per share (2010: 0.3p per share) representing a return of in excess of 50% of profit for the year and an increase of 100% over 2010.

Claim against the Company

Shareholders were advised in February 2012 that the Group had received a writ in respect of unpaid rents on a property occupied by a former group company, Densitron Ferrograph Limited, whose shares were disposed of in 2006. The Board confirmed in the announcement that it intends to defend the Group's position vigorously in this matter.

Outlook and strategy

The Board of directors review the medium and long term strategy of the business on a regular basis and has concluded that the main driver of the business will remain organic growth. However, in the near term, opportunities to grow the business will diminish unless action is taken to develop it further. To this end, the following four specific business objectives have been identified and have been incorporated into the current business plan:

   --      Increase in market share from the existing business; 
   --      Geographical expansion of the business; 
   --      Introduction of new products to the current product offerings; and 

-- Creation of more value by development of the Group's own products and intellectual property.

The first three objectives reflect how the Group has been growing the business over the last few years. They are still valid strategies and will continue to be followed. The main change in the strategy is the intention to develop more intellectual property within the Group which will enable the Group to differentiate itself from a number of its competitors throughout the world by having its own unique range of products. It will also result in the Group being able to derive better returns on its revenues and will enable it to retain customers as the products that they are buying increasingly become unique to Densitron. The Group currently has several exciting development projects in the pipeline and the product offerings that are being developed will be available later this year.

I am pleased to be able to report that the level of orders booked in the first quarter of 2012 has been in excess of 28% higher than for the same period in 2011. This clearly demonstrates the continuing strength of demand for the types of products that the Group sells.

I would like to thank the directors and staff throughout the Group for their continued dedication during the year. They have ensured that the progress that was made during 2010 has been continued in 2011 and have assisted in significantly strengthening the business with new products and also an expanded market penetration.

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 2011 
                                                             2011       2010 
                                                           GBP000     GBP000 
 Continuing operations 
 Revenue                                                   23,130     20,770 
 Cost of sales                                           (16,274)   (14,928) 
                                                        ---------  --------- 
 Gross profit                                               6,856      5,842 
 Other operating income                                        78        174 
 Distribution costs                                          (72)       (62) 
 Administrative expenses                                  (5,769)    (5,276) 
 Loss on disposal of available-for-sale 
  asset                                                         -    (1,174) 
                                                        ---------  --------- 
 Profit/(loss) from operations                              1,093      (496) 
 Financial income                                               1          6 
 Financial expenses                                          (33)       (79) 
                                                        ---------  --------- 
 Profit/(loss) before tax                                   1,061      (569) 
 Income tax expenses                                        (245)      (109) 
                                                        ---------  --------- 
 Profit/(loss) for the year                                   816      (678) 
                                                        ---------  --------- 
 
 
 Attributable to: 
 Equity holders of the parent                                 818      (674) 
 Non-controlling interests                                    (2)        (4) 
                                                        ---------  --------- 
                                                              816      (678) 
                                                        ---------  --------- 
 
 
 Basic and diluted earnings /(loss) per share               1.18p    (0.97)p 
                                                        ---------  --------- 
 Basic and diluted earnings per share on continuing 
  operations (excluding loss on disposal of available 
  for sale asset)                                           1.18p      0.72p 
                                                        ---------  --------- 
 
 
 
 Densitron Technologies plc 
  Consolidated statement of comprehensive income 
  For the year ended 31 December 2011 
                                               2011     2010 
                                             GBP000   GBP000 
 
 Profit/(loss) for the year                     816    (678) 
                                            -------  ------- 
 
 Other comprehensive income 
 Exchange gains on translation of foreign 
  operations                                     50      137 
 
 Total other comprehensive income                50      137 
                                            -------  ------- 
 
 Total comprehensive profit/(loss) 
  for the year                                  866    (541) 
                                            -------  ------- 
 
 
 Total comprehensive profit/(loss) 
  attributable to: 
  Owners of the parent                          870    (535) 
  Non-controlling interests                     (4)      (6) 
                                            -------  ------- 
                                                866    (541) 
                                            -------  ------- 
 
 
 
 Densitron Technologies plc 
  Consolidated Statement of Financial Position 
  At 31 December 2011 
                                                    2011      2010 
                                                  GBP000    GBP000 
 Non current assets 
 Property, plant and equipment                       806       757 
 Goodwill                                            143       143 
 Other intangible assets                             174        87 
 Deferred tax assets                                  48        41 
                                                --------  -------- 
                                                   1,171     1,028 
                                                --------  -------- 
 
 Current assets 
 Inventories                                       1,311     1,348 
 Trade and other receivables                       4,673     4,916 
 Financial assets                                     74       165 
 Income tax recoverable                              130       123 
 Cash and cash equivalents                         1,809     6,002 
                                                --------  -------- 
                                                   7,997    12,554 
                                                --------  -------- 
 
 Total assets                                      9,168    13,582 
                                                --------  -------- 
 
 Current liabilities 
 Short term borrowings and overdrafts              1,694     2,246 
 Trade and other payables                          2,503     3,499 
 Current tax payable                                 232       179 
 Provisions                                          134        34 
                                                --------  -------- 
                                                   4,563     5,958 
                                                --------  -------- 
 
 Non current liabilities 
 Borrowings                                           25        24 
 Provisions                                          117       117 
 Deferred tax liabilities                             44       141 
                                                --------  -------- 
                                                     186       282 
                                                --------  -------- 
 
 Total liabilities                                 4,749     6,240 
                                                --------  -------- 
 
                                                   4,419     7,342 
                                                --------  -------- 
 
 Equity 
 Share Capital                                       697     3,483 
 Retained earnings                                 2,907     3,082 
 Special reserve                                     107       117 
 Revaluation reserve                                 450       450 
 Translation reserve                                 223       171 
                                                --------  -------- 
 Equity attributable to shareholders 
  of Densitron                                     4,384     7,303 
 Non-controlling interests                            35        39 
 
 Total equity                                      4,419     7,342 
                                                --------  -------- 
 
 
 
 
 
  Densitron Technologies plc 
  Consolidated Cash Flow Statement 
  For the year ended 31 December 2011 
                                                    2011      2010 
                                                  GBP000    GBP000 
 Cash flows from operating activities 
 Profit/(loss) before taxation                     1,061     (569) 
 
 Adjustments for: 
 Depreciation                                         61        48 
 Loss on the sale of available-for-sale 
  asset                                                -     1,174 
 Net finance expense                                  32        85 
                                                   1,154       738 
 Change in financial assets                         (74)     (165) 
 Change in inventories                                23     (665) 
 Change in trade and other receivables               243   (1,220) 
 Change in trade and other payables                (929)     1,191 
 Change in provisions                                100      (60) 
                                                --------  -------- 
                                                     517     (181) 
 Income tax paid                                   (299)       146 
                                                --------  -------- 
 Net cash from operating activities                  218      (35) 
                                                --------  -------- 
 
 Cash flows from investing activities 
 Interest received                                     1         3 
 Proceeds from capital reduction 
  of available for sale investment                     -       483 
 Proceeds from disposal of available-for-sale 
  asset                                                -     3,476 
 Disposal of discontinued operation                  165       393 
 Payment for intangible asset                       (87)      (87) 
 Acquisition of property, plant 
  and equipment                                    (111)     (116) 
                                                --------  -------- 
 Net cash (used in)/generated from 
  investing activities                              (32)     4,152 
                                                --------  -------- 
 
 Cash flows from financing activities 
 Inception of new loans                               83         - 
 Repayment of borrowings                            (24)     (287) 
 Interest paid                                      (33)      (92) 
 Change in invoice discounting 
  creditor                                         (675)       450 
 Change in letters of credit                       (128)       675 
 Dividend paid to the owners of 
  the Company                                      (968)      (69) 
 Repayment of capital to the owners              (2,821)         - 
  of the Company 
                                                --------  -------- 
 Net cash (used in)/generated from 
  financing activities                           (4,566)       677 
                                                --------  -------- 
 
 Net (decrease)/increase in cash 
  and cash equivalents                           (4,380)     4,794 
 Cash and cash equivalents at 1(st) 
  January                                          6,002     1,107 
 Effect of exchange rate fluctuations 
  on cash held                                       (6)       101 
                                                --------  -------- 
 Cash and cash equivalents at 31(st) 
  December                                         1,616     6,002 
                                                --------  -------- 
 
 
 
          Densitron Technologies plc 
  Statement of Changes in Shareholder's Equity 
      For the year ended 31 December 2011 
 
 
 
                    Share   Translation   Special   Available   Revaluation   Retained          Total   Non-controlling      Total 
                  Capital       reserve   reserve         for       reserve   earnings   attributable          interest     Equity 
                                                         sale                               to equity 
                                                      reserve                                 holders 
                                                                                            of parent 
                   GBP000        GBP000    GBP000      GBP000        GBP000     GBP000         GBP000            GBP000     GBP000 
 
 Balance at 
  1(st) January 
  2010              3,483            34       188          54             -      3,752          7,511                45      7,556 
 Loss for 
  the year              -             -         -           -             -      (672)          (672)               (4)      (676) 
 Other total 
  comprehensive 
  income                -           137         -           -             -          -            137               (2)        135 
 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 
                 --------  ------------  --------  ----------  ------------  ---------  -------------  ----------------  --------- 
 
 
 Balance at 
  1(st) January 
  2011              3,483           171       117           -           450      3,082          7,303                39      7,342 
 Profit for 
  the year              -             -         -           -             -        818            818               (2)        816 
 Other total 
  comprehensive 
  income                -            52         -           -             -          -             52               (2)         50 
 Payment of 
  dividends             -             -         -           -             -      (968)          (968)                 -      (968) 
 Capital 
  reduction       (2,786)             -         -           -             -      2,806             20                 -         20 
 Return of 
  capital to 
  shareholders          -             -         -           -             -    (2,786)        (2,786)                 -    (2,786) 
 Costs 
  associated 
  with capital 
  reduction             -             -         -           -             -       (55)           (55)                 -       (55) 
 Transfer 
  from special 
  reserve               -             -      (10)           -             -         10              -                 -          - 
                 --------  ------------  --------  ----------  ------------  ---------  -------------  ----------------  --------- 
 Balance at 
  31(st) 
  December 
  2011                697           223       107           -           450      2,907          4,384                35      4,419 
                 --------  ------------  --------  ----------  ------------  ---------  -------------  ----------------  --------- 
 
 
 
 Densitron Technologies plc 
  Notes to the Consolidated Financial Statements 
  For the year ended 31 December 2011 
 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 December 2010. The financial information in the announcement 
  is unaudited and does not constitute the company's statutory accounts 
  for the years ended 31(st) December 2011 or 2010. The financial information 
  for the year ended 31 December 2010 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 December 2011, 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 
                                                                   2011        2010 
                                                                 GBP000      GBP000 
 
 Royalties receivable                                                74         165 
 Other                                                                4           9 
                                                             ----------  ---------- 
                                                                     78         174 
                                                             ----------  ---------- 
 
 
 3. Financial income and expense 
                                                                   2011        2010 
                                                                 GBP000      GBP000 
 Financial income 
 Bank deposit interest                                                1           - 
 Interest on deferred consideration                                   -           6 
                                                             ----------  ---------- 
                                                                      1           6 
                                                             ----------  ---------- 
 
 Financial expenses 
 Bank borrowings                                                     18          65 
 Invoice discounting charge                                          15          14 
                                                                     33          79 
                                                             ----------  ---------- 
 
 4. Loss on disposal of available-for-sale 
  asset 
 
                                                                   2011        2010 
                                                                 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 director's 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 that it was unlikely that further income would 
  be received in the near future so took the opportunity to realise, what 
  they considered to be, a reasonable offer on the investment, despite 
  the fact that this led to a loss on disposal being realised in the 2010 
  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, 
          and they have determined the operating segments detailed within this 
          report, and on which the business is managed. 
 
          The Group is managed by the geographical location of its subsidiaries 
          and resources are allocated as required on this basis: 
          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% (2010: 26%) 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 15% 
          (2010: 11%) to Group revenues. 
          0 Finland - 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 2% (2010: 3%) 
          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 10% (2010: 14%) to Group revenues. 
          In total the European region represented the largest part of the business 
          contributing 53% (2010: 54%) to Group revenues. 
          0 US - the US segment is responsible for business conducted in the US, 
          Canada and Central and South America. It represents 34% (2010: 33%) 
          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 
          11% (2010: 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 2% (2010: 4%) 
          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 
 2011 
 Revenue 
 Total                7,794    3,516       472     2,328    7,997    2,434     7,045    31,586 
 Intercompany       (1,703)     (50)      (21)         -    (158)        -   (6,524)   (8,456) 
                   --------  -------  --------  --------  -------  -------  --------  -------- 
 Revenue 
  from external 
  customers           6,091    3,466       451     2,328    7,839    2,434       521    23,130 
                   --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Profit/(loss) 
  before tax            338       81      (14)        55      779      306        71     1,616 
                   --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Balance 
  Sheet 
 Assets               1,899    1,137       209       734    2,255    1,438       565     8,237 
 Liabilities        (1,777)    (268)      (44)     (101)    (910)    (263)     (766)   (4,129) 
                   --------  -------  --------  --------  -------  -------  --------  -------- 
 Net assets             122      869       165       633    1,345    1,175     (201)     4,108 
                   --------  -------  --------  --------  -------  -------  --------  -------- 
 
 Other 
 Interest 
  payable                39        8         -         -        3        1         -        51 
 Capital 
  expenditure 
  - Property, 
   plant and 
   equipment              -        7         -         -       89       15         -       111 
  - Depreciation          1        3         1         1       51        -         -        57 
                   --------  -------  --------  --------  -------  -------  --------  -------- 
 
                         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 
                   --------  -------  --------  --------  -------  -------  --------  -------- 
 
 
 Reconciliation of reportable segments, profit and loss, assets and 
  liabilities to the Group's corresponding amounts: 
 
                                                                                                2011            2010 
                                                                                              GBP000          GBP000 
 Revenue 
 Total revenue for reported segments                                                          31,586          28,958 
 Elimination of inter-segmental 
  revenues                                                                                   (8,456)         (8,188) 
                                                                                            --------   ------------- 
 Group's revenue per consolidated 
  statement of comprehensive income                                                           23,130          20,770 
                                                                                            --------   ------------- 
 
                                                                                                2011            2010 
                                                                                              GBP000          GBP000 
 Profit/(loss) after income 
  tax expense 
 Total profit for reporting 
  segments                                                                                     1,616             807 
 Costs associated with 
  head office                                                                                  (555)           (202) 
 Loss on disposal of available 
  for sale investment                                                                              -         (1,174) 
 Income tax expenses                                                                           (245)           (109) 
                                                                                            --------   ------------- 
 Profit/(loss) after income 
  tax expense                                                                                    816           (678) 
                                                                                            --------   ------------- 
 
                                                                                                2011            2010 
                                                                                              GBP000          GBP000 
 Assets 
 Total assets for reportable 
  segments                                                                                     8,237           9,632 
 Assets attributable to 
  Head Office                                                                                    432           3,451 
 Land at Blackheath                                                                              499             499 
 Group assets                                                                                  9,168          13,582 
                                                                                            --------   ------------- 
 
 Liabilities 
 Total liabilities for reportable 
  segments                                                                                     4,129           5,796 
 Liabilities attributable 
  to Head Office                                                                                 620             444 
                                                                                            --------   ------------- 
 Group liabilities                                                                             4,749           6,240 
                                                                                            --------   ------------- 
 
 

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 
                                2011      2010        2011        2010        2011        2010 
                              GBP000    GBP000      GBP000      GBP000      GBP000      GBP000 
 
 Total operations 
 UK                            2,349     2,735         617         612          14         100 
 France                        3,466     2,355          18          16           7           2 
 Finland                         451       635          10          11           -           - 
 Germany                       2,328     2,928         100         101           -           1 
 Portugal                        703       454           -           -           -           - 
 Italy                           557       122           -           -           -           - 
 Other European                  740       284           -           -           -           - 
 USA                           6,392     7,438         381         260         162         100 
 Canada                          785         -           -           -           -           - 
 Other Americas                   22         -           -           -           -           - 
 Japan                         1,909     1,860          17          28          15           - 
 Taiwan                          531       890          28                       - 
 Malaysia                        523       158           -           -           -           - 
 China                         1,405       623           -           -           -           - 
 Other Asia                      512         -           -           -           -           - 
 Tunisia                         326       186           -           -           -           - 
 Other Rest of the world         131       102           -           -           -           - 
                           ---------  --------  ----------  ----------  ----------  ---------- 
                              23,130    20,770       1,171       1,028         198         203 
                           ---------  --------  ----------  ----------  ----------  ---------- 
 
 
 6. Tax expense 
                                                               2011     2010 
                                                             GBP000   GBP000 
 Current tax expense 
 UK corporation tax and income tax of overseas operations 
  on profits for the year                                       408       34 
 Adjustments for over provision in 
  prior periods                                                (59)     (72) 
                                                            -------  ------- 
                                                                349     (38) 
 Deferred tax expense 
 Origination and reversal of temporary 
  differences                                                 (104)      147 
                                                            -------  ------- 
 Total tax charge                                               245      109 
                                                            -------  ------- 
 
 
 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: 
 
                                                               2011     2010 
                                                             GBP000   GBP000 
 
 Profit/(loss) before tax                                     1,061    (569) 
                                                            -------  ------- 
 
 Expected tax charge based on the 
  standard rate of corporation tax 
  in the UK of 26% (2010: 28%)                                  276    (159) 
 Losses carried forward                                           4       91 
 Disallowed expenses                                             37      442 
 Non taxable income                                               -    (171) 
 Movement in unprovided deferred tax 
  assets                                                          -        2 
 Utilisation of tax losses brought 
  forward                                                      (85)     (36) 
 Adjustments for overseas rate                                   72       12 
 Adjustments to prior years tax charge                         (59)     (72) 
                                                                245      109 
                                                            -------  ------- 
 
 
 7. Earnings per share 
 
 The earnings and weighted average number of ordinary shares used in 
  the calculation of earnings per share are as follows. 
                                                                              2011         2010 
                                                                            GBP000       GBP000 
 
 Profit/(loss) attributable to ordinary 
  shareholders                                                                 818        (674) 
 Exceptional loss                                                                -        1,174 
                                                                       -----------  ----------- 
 Adjusted profit attributable to ordinary 
  shareholders                                                                 818          500 
                                                                       -----------  ----------- 
 
 
                                                                              2011         2010 
                                                                            Number       Number 
 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                                                              69,169,106   69,169,106 
                                                                       -----------  ----------- 
 
 
 
 8. Contingent liabilities 
 
 The Group is a defendant in a claim involving a property in which it is 
  alleged that the Group is the legal tenant. The management of the Group 
  has taken legal advice and based on this advice is vigorously defending 
  its position. While the directors are confident of the Group's position, 
  should the matter go to court the outcome is uncertain and the Group may 
  be required to make a settlement. 
 
  The claim against the Group relates to a building occupied by Densitron 
  Ferrograph Limited, a former subsidiary of the Group, that was disposed 
  of in 2006. The claim against the Group is approximately GBP300,000 in 
  unpaid back rent. If the action were to succeed there would also be a liability 
  for unpaid past business rates of approximately GBP70,000. The lease of 
  the premises runs until 2023 and contains provisions for rent reviews in 
  2013 and 2018 and an outstanding rent review in 2008. The annual rent on 
  the premises is currently GBP167,000 and the annual business rates on the 
  premises are currently GBP60,000. The premises are at present unoccupied. 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR DMGGKKFRGZZM

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