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.

LDSG Leeds Group Plc

10.00
0.00 (0.00%)
25 Apr 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Leeds Group Plc LSE:LDSG London Ordinary Share GB0005100606 ORD 12P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 10.00 9.00 11.00 10.00 10.00 10.00 0.00 07:30:49
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Textile Goods, Nec 27.82M -840k -0.0307 -3.26 2.73M

Leeds Group PLC Final Results (5038M)

31/07/2017 7:00am

UK Regulatory


Leeds (LSE:LDSG)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Leeds Charts.

TIDMLDSG

RNS Number : 5038M

Leeds Group PLC

31 July 2017

Issued on behalf of Leeds Group plc

Date: 31 July 2017

Leeds Group Financial Highlights

q Leeds Group profit before tax GBP1,448,000 (2016: GBP1,507,000).

q Leeds Group sales revenue increased by 13.2% to GBP41,053,000 (2016: GBP36,272,000).

q The weakness of sterling during the year has had a material impact on the Group's results. An unrealised gain of GBP310k has been recognised in the accounts and the net assets increased by GBP1,707,000 since last year end, because of this.

q Capital expenditure in the year GBP2,280,000 (2016: GBP4,156,000) partly on the acquisition of a German warehouse which had previously been rented.

q Leeds Group finished the year with bank debt net of cash GBP5,520,000 (2016: GBP2,646,000).

q Leeds Group net asset value per share (excluding treasury shares) 66.9p (2016: 56.5p).

q Earnings per Leeds Group share 4.1 pence (2016: 3.8 pence).

q In view of the recent investments, the Directors do not propose a dividend.

 
  Enquiries: 
  Leeds Group plc                      Cairn Financial Advisers 
                                        plc 
  Jan Holmstrom, Chairman Tel:         Tony Rawlinson Tel: 
   0046 708 111 360                     020 7213 0880 
  Dawn Henderson, Company Secretary    Liam Murray Tel: 020 
   Tel: 07747 777055                    7213 0880 
 

Chairman's Statement

I am pleased to present the results for the year ended 31 May 2017.

Results

The Group achieved sales for the year of GBP41,053,000 (2016: GBP36,272,000) and made a profit after tax of GBP1,114,000 (2016: GBP1,039,000). The weakness of sterling during the year has had a material impact upon the Group's results. Sales growth of 13.2% comprises a fall of 1.1% in sales at constant exchange rates, disguised by the translation effect of weaker sterling, which increased reported sales by 14.3%. In addition there has been a gain of GBP310,000 in the value of the Euro denominated parent company loan to Hemmers.

Similarly the translation effect has increased net assets by GBP1,707,000 since last year end. Net assets at 31 May 2017 increased to GBP18,302,000 (2016: GBP15,512,000) and the value per share was 66.9p (2016: 56.5p). Following capital expenditure of GBP2,280,000 in the year (2016: GBP4,156,000), partly on the acquisition of a warehouse in Germany adjacent to the existing facilities which had previously been rented, the Group closed the year with net bank debt of GBP5,520,000 (2016:GBP2,646,000).

Hemmers-Itex Textil Import Export GmbH ("Hemmers")

Fabric sales for the year at Hemmers, Leeds Group's principal trading company, in Euro terms remained at a similar level to last year EUR44,182,000 (2016: EUR44,295,000). Growth was achieved in the retail and garment manufacturing sectors but this was offset by reduced sales in the wholesale sector. In sterling terms, however the revenue increased by 14.6% to GBP37,544,000 (2016: GBP32,775,000) as a result of the weakened sterling.

Further investment in warehousing and equipment was made during the year EUR2,660,000 (GBP2,260,000). This together with the capital expansion last year has enabled the management to establish the infrastructure required to achieve growth and efficiencies in the forthcoming year. However, with the restructuring and additional cost base this had led to a pre-tax profit in the current year of GBP1,045,000 (2016: GBP1,309,000).

The KMR joint venture continues to trade in line with expectations. Sales were 40% higher than the last year and new shops were opened in Berlin, Leipzig and Chemnitz. However, the investment in new shops and the implementation of new business software across all the shops has resulted in a pre tax profit which is lower than last year.

Chinoh-Tex, the Hemmers subsidiary based in Shanghai, achieved external sales revenue of GBP3,499,000 (2016: GBP3,497,000) and pre-tax profit of GBP47,000 (2016: GBP267,000) with the reduction in profit due to increased infrastructure and administrative costs. Though small Chinoh-Tex also provides valuable assistance to its European parent in terms of purchasing, quality inspection and bulk shipping of material bought in China.

Dividend

Leeds Group has made further investment in the Nordhorn facility this year. Therefore, as last year, the Directors do not propose a dividend. In the opinion of the Board, this maximises the long-term value of the Group to the benefit of all shareholders.

Employees

On behalf of shareholders, I thank the management and staff of Hemmers, Chinoh-Tex and KMR for their continued hard work and commitment that has produced such a highly satisfactory result.

Outlook

We continue to believe potential growth opportunities exist for Hemmers in both their traditional wholesale business, and the domestic retail business in which we have invested more recently.

At this early point in the current financial year, sales have been broadly in line with the expectations of the Board.

Jan G Holmstrom

Chairman

28 July 2017

Strategic Report

Business review

The Companies Act 2006 requires the directors to set out in this report a fair review of the business of the Group during the year ended 31 May 2017, including an analysis of the position of the Group at the end of the year and a description of the principal risks and uncertainties facing the Group. This information includes a discussion of the Key Performance Indicators used by the directors to monitor the business which are:

 
                                                            -- profit before 
      *    Sales volumes and revenue                         tax 
                                                            -- earnings per share 
      *    gross profit margin 
                                                            -- working capital 
      *    operating overheads and central costs             levels 
 

Group result

Group revenue in the year was GBP41,053,000 (2016: GBP36,272,000), and pre-tax profit was GBP1,448,000 (2016: GBP1,507,000). Sterling is considerably weaker at 31 May 2017 than last year. The closing rate is 12.05% weaker against the Euro than had been the case a year earlier; its average rate for the year as a whole was also weaker by 12.93%. Thus group revenue is GBP5,195,000 higher than it would have been had the results of the overseas subsidiaries been translated at last year's average rates.

The parent company has granted a loan denominated in Euros to its subsidiary Hemmers and, as sterling has weakened during the financial year, an unrealised gain has arisen in the Parent Company and the Group accounts of GBP310,000 (2016: GBP100,000).

The tax charge in the year was GBP334,000 including a deferred tax charge of GBP13,000 relating to temporary differences on financial derivatives. Earnings per share were 4.1p (2016: 3.8p).

Hemmers Europe

This German-based business is engaged in the import, warehousing and wholesaling of fabrics.

Fabric sales for the year at Hemmers, Leeds Group's principal trading company, in Euro terms remained at a similar level to last year EUR44,182,000 (2016: EUR44,295,000). Growth was achieved in the retail and garment manufacturing sectors but this was offset by reduced sales in the wholesale sector. In sterling terms, however the revenue increased by 14.6% to GBP37,544,000 (2016: GBP32,775,000) as a result of the weakened sterling.

Gross margins reduced slightly to 20.8% (2016: 21.5%). Overhead expenditure in local currency increased by 7.3% as a result of increased infrastructure and administration costs. Pre-tax profit for the year was EUR1,191,000 (2016: EUR1,705,000).

In December 2014 Hemmers acquired a 50% interest in Stoff-Ideen-KMR GmbH ("KMR"), a chain of retail fabric and haberdashery stores, at a cost of EUR500,000. KMR is operated as a joint venture and in May 2015 each of the two joint venture partners subscribed for additional capital of EUR250,000. During this year an additional investment of EUR80,000 (GBP68,000) was made by both joint venture partners bringing the total investment by Hemmers to EUR830,000 (GBP723,000). The Group's share of the post-tax income of KMR in the year was GBP33,000 (2016: GBP51,000).

During the year Hemmers purchased a warehouse adjacent to the existing warehouse and office facility that it had previously been renting. The previous warehouse extension has now been be completed with all the additional machinery installed in order to increase the double folding capacity to meet the customer requirement to double-fold our fabrics before sale. This will eliminate the need to outsource this work in the forthcoming year.

Largely as a result of this investment programme, the Hemmers bank debt, net of cash, increased in the year to GBP6,619,000 (2016: GBP3,647,000). This bank debt is secured on the assets of Hemmers.

Hemmers has developed a new 3 year plan 2017 - 2020 with focus on growing the business both domestically and internationally with maintained margins.

Hemmers China

Chinoh-Tex is a textile trading subsidiary of Hemmers. It is based in Shanghai and has been trading for eight years. It purchases fabric from Chinese suppliers and in 2017 sold to customers in 32 countries. 31% of sales were made to EU countries (2016: 40%) with the reduction caused chiefly by certain European customers being supplied from Hemmers rather than from Chinoh-Tex, who compensated for this by doubling their sales in China.

External sales revenue remained at a similar value GBP3,499,000 (2016: GBP3,487,000), a small fall in volumes was offset by translation gains, and gross margin also remained at a similar percentage 18% (2016: 18%). Overhead spending increased to GBP662,000 (2016: GBP484,000) due to administrative and infrastructure costs and therefore the pre-tax profit has reduced to GBP47,000 (2016: GBP267,000).

Chinoh-Tex also provides valuable assistance to its European parent with the purchasing, inspection and shipping of material. Internal sales revenue, based on arms length prices, amounted to GBP511,000 (2016: GBP622,000).

Holding Company's Costs

The holding company generated net income in the year as follows:

 
                                     Year ended      Year ended 
                                    31 May 2017     31 May 2016 
                                         GBP000          GBP000 
 
  Holding company's costs 
   net of interest receivable              (10)            (73) 
  Exchange gain on Group 
   loan                                     310             100 
 
  Net holding company's income              300              27 
===============================  ==============  ============== 
 

Fixed Assets

Capital additions in the year amounted to GBP2,280,000 (2016:GBP4,156,000) and included expenditure of GBP846,000 in respect of the purchase of a warehouse adjacent to the existing facilities in Nordhorn which had previously been rented. The net book amount of tangible fixed assets in the Consolidated Statement of Financial Position is GBP8,452,000 (2016: GBP5,864,000).

Working Capital

Working capital which comprises inventories, trade and other receivables, and trade and other payables increased in the year by GBP1,007,000 (2016: GBP127,000).

Net Asset Value

Net assets increased in the year by GBP2,790,000 as follows:

 
                              Net assets      Per share 
                                  GBP000          pence 
 
  At 31 May 2016                  15,512           56.7 
  Profit after tax                 1,114            4.1 
  Purchase of own shares 
   for treasury (cost)              (31)          (0.1) 
  Translation differences          1,707            6.2 
 
  At 31 May 2017                  18,302           66.9 
==========================  ============  ============= 
 

Debt Profile

The funding policy of the Group continues to be to match its funding requirement in trading subsidiaries in a cost-effective fashion with an appropriate combination of short and longer-term debt. The warehouse constructed in 2008 in Germany is financed by a 20-year loan at a fixed interest rate of 4.07%. Property investments in the year have been financed partly from cash generated in the year, but principally from loans at fixed interest rates between 1.05% and 3.40%. Working capital finance, when required, is via short term loans of three months currently attracting interest at approximately 1.25%.

Bank debt in the subsidiaries is secured by charges on inventories, receivables and property and is without recourse to the Parent Company.

Principal risks and uncertainties

Following the UK referendum result in favour of leaving the European Union ("EU"), the economic environment has become much more uncertain. However, the business of Leeds Group is conducted entirely by subsidiaries incorporated in Germany or China, and their exports to the UK account for approximately 3% of Group revenue. For this reason, the Directors do not believe that a material risk to Leeds Group will arise from the terms on which the UK will, in the future, have access to EU markets, and vice versa.

Of greater risk is the possibility of reduced demand owing to falling consumer confidence, although the business has proved robust in earlier recessions with some evidence that reduced consumer spending on ready-made apparel or furnishings generates increased demand for Hemmers fabrics that customers use to make equivalent goods in the home.

The currency markets in particular dislike the current air of uncertainty, and sterling immediately lost ground on news of the referendum result. This benefits Leeds Group since, as the pound weakens, the value of the revenues, profits and net assets of foreign subsidiaries is increased in sterling terms. This effect has been seen in this year's trading and statement of financial position.

Most fabric purchased by Hemmers is paid for in US dollars, while the Euro is the principal currency in which Hemmers sells its product. Thus the Euro/dollar rate is of greater significance to Leeds Group than the strength of sterling. We shall continue to manage this transactional currency risk by a combination of forward exchange contracts with reputable banks and sales price increases where necessary.

Fire risk is mitigated by insurance, including consequential loss insurance to cover the loss of business opportunity while replacement stocks are obtained. There is an adequate disaster recovery programme in place with regard to essential computer systems. The commercial risks of operating in the highly competitive European fabric market are limited by the fact that Hemmers has a wide range of suppliers, and no customer accounts for more than 5% of revenues.

Jan G Holmstrom

Chairman

28 July 2017

Consolidated Statement of Comprehensive Income

for the year ended 31 May 2017

 
                                          Year ended      Year ended 
                                         31 May 2017     31 May 2016 
                                              GBP000          GBP000 
------------------------------------  --------------  -------------- 
   Revenue                                    41,053          36,272 
   Cost of sales                            (32,468)        (28,563) 
------------------------------------  --------------  -------------- 
   Gross profit                                8,585           7,709 
   Distribution costs                        (2,610)         (2,216) 
   Administrative expenses                   (4,398)         (3,949) 
   Profit from operations                      1,577           1,544 
   Finance expense                             (163)            (92) 
   Finance income                                  1               4 
   Share of post-tax profit 
    of joint venture                              33              51 
------------------------------------  --------------  -------------- 
   Profit before tax                           1,448           1,507 
   Tax expense                                 (334)           (468) 
------------------------------------  --------------  -------------- 
   Profit for the year attributable 
    to the equity holders of 
    the Parent Company                         1,114           1,039 
------------------------------------  --------------  -------------- 
 
  Other comprehensive income 
   Translation differences 
    on foreign operations                      1,707             693 
 
   Other comprehensive income 
    for the year                               1,707             693 
------------------------------------  --------------  -------------- 
 
  Total comprehensive income 
   for the year attributable 
   to the equity holders of 
   the Parent Company                          2,821           1,732 
====================================  ==============  ============== 
 

The results shown in the consolidated statement of comprehensive income derive wholly from continuing operations. There is no tax effect relating to other comprehensive income for the year.

Amounts included in other comprehensive income may be reclassified subsequently as profit or loss.

Earnings per share attributable to

the equity holders of the Company

 
                                 Note      Year ended      Year ended 
                                          31 May 2017     31 May 2016 
-----------------------------  ------  --------------  -------------- 
 
  Basic and diluted earnings 
   per share (pence)              3              4.1p            3.8p 
=============================  ======  ==============  ============== 
 

Consolidated Statement of Financial Position

at 31 May 2017

 
  Company number 00067863            31 May 2017    31 May 2016 
                                          GBP000         GBP000 
---------------------------------  -------------  ------------- 
  Assets 
  Non-current assets 
  Property, plant and equipment            8,452          5,864 
  Goodwill                                 1,055            855 
  Investment in joint venture                832            640 
 
  Total non-current assets                10,339          7,359 
---------------------------------  -------------  ------------- 
 
  Current assets 
  Inventories                             10,123          7,765 
  Trade and other receivables              6,753          5,779 
  Corporation tax recoverable                313              - 
  Cash and cash equivalents                1,567          1,612 
 
  Total current assets                    18,756         15,156 
---------------------------------  -------------  ------------- 
 
  Total assets                            29,095         22,515 
=================================  =============  ============= 
 
  Liabilities 
  Non-current liabilities 
  Loans and borrowings                   (3,984)        (3,843) 
  Deferred tax                             (275)          (230) 
 
  Total non-current liabilities          (4,259)        (4,073) 
---------------------------------  -------------  ------------- 
 
  Current liabilities 
  Trade and other payables               (3,383)        (2,283) 
  Loans and borrowings                   (3,103)          (415) 
  Derivative financial liability            (48)           (40) 
  Corporation tax liability                    -          (192) 
 
  Total current liabilities              (6,534)        (2,930) 
---------------------------------  -------------  ------------- 
 
  Total liabilities                     (10,793)        (7,003) 
=================================  =============  ============= 
 
  TOTAL NET ASSETS                        18,302         15,512 
=================================  =============  ============= 
 
 
  Capital and reserves attributable 
   to 
   equity holders of the Company 
  Share capital                          3,792     3,792 
  Capital redemption reserve               600       600 
  Treasury share reserve                 (798)     (767) 
  Foreign exchange reserve               2,349       642 
  Retained earnings                     12,359    11,245 
 
  TOTAL EQUITY                          18,302    15,512 
====================================  ========  ======== 
 

The financial statements were approved and authorised for issue by the Board of directors on 28 July 2017 and were signed on behalf of the Board by:-

Jan G Holmstrom

Chairman

Consolidated Cash Flow Statement

for the year ended 31 May 2017

 
                                        Year ended      Year ended 
                                       31 May 2017     31 May 2016 
                                            GBP000          GBP000 
----------------------------------  --------------  -------------- 
  Cash flows from operating 
   activities 
  Profit for the year                        1,114           1,039 
  Adjustments for: 
  Depreciation                                 531             300 
  Amortisation of intangible                     4               - 
   assets 
  Finance expense                              163              92 
  Finance income                               (1)             (4) 
  Movement in fair value 
   of derivative                                 4              99 
  Loss on sale of property, 
   plant and equipment                           3               1 
  Share of post-tax profit 
   of joint venture                           (33)            (51) 
  Income tax expense                           334             468 
 
  Cash flows from operating 
   activities before 
   changes in working capital 
   and provisions                            2,119           1,944 
 
  (Increase) in inventories                (1,271)            (44) 
  (Increase)/decrease in 
   trade and other receivables               (211)             538 
   Increase/(decrease) in 
    trade and other payables                   475           (621) 
 
  Cash generated from operating 
   activities                                1,112           1,817 
  Income taxes paid                          (838)           (613) 
 
  Net cash flows from operating 
   activities                                  274           1,204 
==================================  ==============  ============== 
 
  Investing activities 
  Purchase of property, plant 
   and equipment                           (2,280)         (4,156) 
  Sale of property, plant                     (84)               - 
   and equipment 
  Increase in joint venture                   (68)               - 
   investment 
  Bank interest received                         2               4 
 
  Net cash used in investing 
   activities                              (2,430)         (4,152) 
==================================  ==============  ============== 
 
  Financing activities 
  Purchase of treasury shares                 (31)            (42) 
  Bank borrowings drawn down                 2,191           2,640 
  Bank interest paid                         (163)            (92) 
 
  Net cash generated in financing 
   activities                                1,997           2,506 
==================================  ==============  ============== 
 
  Net (decrease) in cash 
   and cash equivalents                      (159)           (442) 
 
  Translation gain on cash 
   and cash equivalents                        114              27 
 
  Cash and cash equivalents 
   at the beginning of the 
   year                                      1,612           2,027 
 
  Cash and cash equivalents 
   at the end of the year                    1,567           1,612 
==================================  ==============  ============== 
 

Consolidated Statement of Changes in Equity

for the year ended 31 May 2017

 
                                Share        Capital    Treasury      Foreign     Retained      Total 
                              capital     redemption       share     exchange     earnings     equity 
                                             reserve     reserve      reserve 
                               GBP000         GBP000      GBP000       GBP000       GBP000     GBP000 
-------------------------  ----------  -------------  ----------  -----------  -----------  --------- 
   At 31 May 2015               3,792            600       (725)         (51)       10,206     13,822 
   Profit for the 
    year                            -              -           -            -        1,039      1,039 
   Other comprehensive 
    income                          -              -           -          693            -        693 
 
   Total comprehensive 
    income                          -              -           -          693        1,039      1,732 
-------------------------  ----------  -------------  ----------  -----------  -----------  --------- 
   Transaction with 
    Shareholders: 
    Purchase of treasury 
    shares                          -              -        (42)            -            -       (42) 
-------------------------  ----------  -------------  ----------  -----------  -----------  --------- 
   At 31 May 2016               3,792            600       (767)          642       11,245     15,512 
   Profit for the 
    year                            -              -           -            -        1,114      1,114 
   Other comprehensive 
    income                          -              -           -        1,707            -      1,707 
 
   Total comprehensive 
    income                          -              -           -        1,707        1,114      2,821 
-------------------------  ----------  -------------  ----------  -----------  -----------  --------- 
   Transaction with 
    Shareholders: 
    Purchase of treasury 
    shares                          -              -        (31)            -            -       (31) 
 
   At 31 May 2017               3,792            600       (798)        2,349       12,359     18,302 
=========================  ==========  =============  ==========  ===========  ===========  ========= 
 

The following describes the nature and purpose of each reserve within equity:

 
  Reserve               Description and purpose 
   Share capital          The nominal value of issued ordinary 
                           shares in the Company. 
   Capital redemption     Amounts transferred from share 
    reserve                capital on redemption of issued 
                           shares. 
   Treasury share         Cost of own shares held in treasury. 
    reserve 
   Foreign exchange       Gains/losses arising on retranslation 
    reserve                of the net assets of overseas 
                           operations into sterling. 
   Retained earnings      Cumulative net gains/losses recognised 
                           in the consolidated statement 
                           of comprehensive income after 
                           deducting the cost of cancelled 
                           treasury shares. 
 

Notes

1. This preliminary announcement has been prepared using the recognition and measurement principles of IFRS as adopted by the European Union.

   2.            The Directors do not recommend the payment of a dividend. (2016: GBPnil) 
   3.                 Earnings per share 
 
   Since there are no outstanding                Year ended       Year ended 
    share options, there is no difference            31 May           31 May 
    between basic and diluted earnings                 2017             2016 
    per share. 
------------------------------------------  ---------------  --------------- 
 
  Numerator 
  Profit for the year from continuing          GBP1,114,000     GBP1,039,000 
   operations, being the earnings 
   used in earnings per share 
 
  Denominator 
  Weighted average number of shares 
   used in earnings per share (excluding 
   treasury shares)                              27,422,227       27,506,459 
 
  Basic and diluted earnings per 
   share                                          4.1p             3.8p 
==========================================  ===============  =============== 
 

4. The financial information set out above does not constitute the company's statutory accounts for 2017 or 2016.

Statutory accounts for the years ended 31 May 2017 and 31 May 2016 have been reported on by the Independent Auditors.

The Independent Auditors' Report on the Annual Report and Financial Statements for both 2017 and 2016 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

5. Statutory accounts for the year ended 31 May 2016 have been filed with the Registrar of Companies. The statutory accounts for the year ended 31 May 2017 will be delivered to the Registrar in due course. The Annual Report, giving notice of the Annual General Meeting, will be sent to shareholders shortly. Further copies will be available from the Company's Registered Office, Old Mills, Whitehall Grove, Drighlington, Bradford, BD11 1BY or from the Group's website, www.leedsgroup.plc.uk

   6              Segmental information 
 
                                                                                      IFRS adjustments 
                                                                                 ------------------------- 
  Year ended          Hemmers     Hemmers        Inter       Total      Holding      Financial    Goodwill       Group 
   31 May 2017         Europe       China    segmental     Hemmers    companies    derivatives                   total 
                       GBP000      GBP000       GBP000      GBP000       GBP000         GBP000      GBP000      GBP000 
------------------  ----------  ---------  -----------  ----------  -----------  -------------  ----------  ---------- 
 
  External 
   revenue              37,554      3,499            -      41,053            -              -           -      41,053 
  Inter-segmental 
   revenue                   5        511        (516)           -            -              -           -           - 
  Cost of 
   sales              (29,739)    (3,301)          528    (32,512)            -             44           -    (32,468) 
 
  Gross profit           7,820        709           12       8,541            -             44           -       8,585 
  Distribution 
   costs               (2,309)      (301)            -     (2,610)            -              -           -     (2,610) 
  Admin expenses       (4,123)      (361)            -     (4,484)           86              -           -     (4,398) 
 
  Profit from 
   operations            1,388         47           12       1,447           86             44           -       1,577 
  Finance 
   expense               (163)          -            -       (163)            -              -           -       (163) 
  Finance 
   income                    -          -            -           -            1              -           -           1 
  Internal 
   interest              (213)          -            -       (213)          213              -           -           - 
  Share of 
   JV profit                33          -            -          33            -              -           -          33 
 
  Profit before 
   tax                   1,045         47           12       1,104          300             44           -       1,448 
==================  ==========  =========  ===========  ==========  ===========  =============  ==========  ========== 
 
 
                                                                                      IFRS adjustments 
                                                                                -------------------------- 
  At 31 May        Hemmers     Hemmers         Inter       Total       Holding       Financial    Goodwill       Group 
   2017             Europe       China     segmental     Hemmers     companies     derivatives                   total 
                    GBP000      GBP000        GBP000      GBP000        GBP000          GBP000      GBP000      GBP000 
---------------  ----------  ---------  ------------  ----------  ------------  --------------  ----------  ---------- 
 
  Total assets       26,137      1,727          (24)      27,840           283               -         972      29,095 
---------------  ----------  ---------  ------------  ----------  ------------  --------------  ----------  ---------- 
 
  Total 
   liabilities     (12,722)      (621)             -    (13,343)         2,825               -       (275)    (10,793) 
 
  Net assets         13,415      1,106          (24)      14,497         3,108               -         697      18,302 
===============  ==========  =========  ============  ==========  ============  ==============  ==========  ========== 
 
 
                                                                                      IFRS adjustments 
                                                                                 ------------------------- 
  Year ended          Hemmers     Hemmers        Inter       Total      Holding      Financial    Goodwill       Group 
   31 May 2016         Europe       China    segmental     Hemmers    companies    derivatives                   total 
                       GBP000      GBP000       GBP000      GBP000       GBP000         GBP000      GBP000      GBP000 
------------------  ----------  ---------  -----------  ----------  -----------  -------------  ----------  ---------- 
 
  External 
   revenue              32,775      3,497            -      36,272            -              -           -      36,272 
  Inter-segmental 
   revenue                  10        622        (632)           -            -              -           -           - 
  Cost of 
   sales              (25,731)    (3,368)          635    (28,464)            -           (99)           -    (28,563) 
 
  Gross profit           7,054        751            3       7,808            -           (99)           -       7,709 
  Distribution 
   costs               (1,964)      (252)            -     (2,216)            -              -           -     (2,216) 
  Admin expenses       (3,582)      (232)            -     (3,814)        (135)              -           -     (3,949) 
 
  Profit from 
   operations            1,508        267            3       1,778        (135)           (99)           -       1,544 
  Finance 
   expense                (92)          -            -        (92)            -              -           -        (92) 
  Finance 
   income                    -          -            -           -            4              -           -           4 
  Internal 
   interest              (158)          -            -       (158)          158              -           -           - 
  Share of 
   JV profit                51          -            -          51            -              -           -          51 
 
  Profit before 
   tax                   1,309        267            3       1,579           27           (99)           -       1,507 
==================  ==========  =========  ===========  ==========  ===========  =============  ==========  ========== 
 
 
                                                                                       IFRS adjustments 
                                                                                 -------------------------- 
  At 31 May          Hemmers    Hemmers         Inter       Total       Holding       Financial    Goodwill      Group 
   2016               Europe      China     segmental     Hemmers     companies     derivatives                  total 
                      GBP000     GBP000        GBP000      GBP000        GBP000          GBP000      GBP000     GBP000 
-----------------  ---------  ---------  ------------  ----------  ------------  --------------  ----------  --------- 
 
  Total assets        19,488      1,633          (32)      21,089           571               -         855     22,515 
 
  Total 
   liabilities       (8,371)      (630)             -     (9,001)         2,268            (40)       (230)    (7,003) 
 
  Net assets          11,117      1,003          (32)      12,088         2,839            (40)         625     15,512 
=================  =========  =========  ============  ==========  ============  ==============  ==========  ========= 
 

Analysis of revenue by destination

 
                          Year ended 31 May                Year ended 31 May 
                                 2017                             2016 
                    Hemmers    Hemmers      Group    Hemmers    Hemmers      Group 
                     Europe      China      total     Europe      China      total 
                     GBP000     GBP000     GBP000     GBP000     GBP000     GBP000 
----------------  ---------  ---------  ---------  ---------  ---------  --------- 
 
  UK                  1,071        162      1,233      1,205        100      1,305 
  Germany            23,816         42     23,858     22,088         71     22,159 
  Rest of 
   EU                10,119        867     10,986      7,762      1,230      8,992 
 
  Total EU           35,006      1,071     36,077     31,055      1,401     32,456 
  Rest of 
   Europe             2,005        257      2,262      1,186        335      1,521 
 
  Total Europe       37,011      1,328     38,339     32,241      1,736     33,977 
 
  North America         225        235        460        187        580        767 
  Asia                  100      1,480      1,580        140        831        971 
  Oceania               118        239        357         80        301        381 
  South America          99        183        282        108         19        127 
  Africa                  1         34         35         19         30         49 
 
  Total revenue      37,544      3,499     41,053     32,775      3,497     36,272 
================  =========  =========  =========  =========  =========  ========= 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR PGUCCMUPMGMB

(END) Dow Jones Newswires

July 31, 2017 02:00 ET (06:00 GMT)

1 Year Leeds Chart

1 Year Leeds Chart

1 Month Leeds Chart

1 Month Leeds Chart

Your Recent History

Delayed Upgrade Clock