We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Mxc Capital Limited | LSE:MXCP | London | Ordinary Share | GG00BGK3LD00 | ORD NPV |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 48.00 | 43.00 | 53.00 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From May 2019 to May 2024
TIDMMXCP
RNS Number : 4163V
MXC Capital Limited
03 December 2019
MXC Capital Limited
("MXC", the "Company" or the "Group")
Final Results for the Year Ended 31 August 2019
MXC, the technology focused advisor and investor, announces its audited final results for the year ended 31 August 2019.
Summary
Hot Features
Premium
- Strong balance sheet, net assets of GBP71.3 million as
at 31 August 2019 (31 August 2018: GBP63.9 million) including
GBP21.5 million of cash with no borrowings (31 August 2018
comparative: GBP12.4 million);
- Net asset value(1) per share as at 31 August 2019 of 117
pence (31 August 2018: 95 pence per share) with the underlying
portfolio and liquid assets(2) valued at 102 pence per
share (31 August 2018: 81 pence per share);
- Trading EBITDA profit(3) of GBP1.8 million (2018: loss
of GBP1.2 million);
- Profit after tax of GBP9.4 million (2018: loss of GBP7.6
million) reflecting recovery in value of the Group's public
company investments at 31 August 2019;
- Notable milestones during the year include:
- Exit from Tax Systems plc, generating total proceeds
of GBP24.2 million, representing an overall return
of 1.62x and a cash profit of GBP9.3 million plus
fees
- GBP15.7 million of further equity and loan capital
investments made during the year, including:
- GBP4.6 million invested into the partnerships
with Liberty Global plc and GIF Technology and
Innovation Cell;
- GBP8.0 million loan capital advanced to IDE Group
Holdings plc to replace the company's debt provider;
and
- Completion of the sale of a 25% stake in MXC Capital
(UK) Limited, the holding company of MXC's transactional
businesses, for GBP2.25 million to Ravenscroft Limited.
Post year end highlights
- Completion of tender offer for total amount of GBP1.7 million,
at a price of 116 per share;
- GBP3.5 million debt refinance and GBP0.1 million further
equity investment in Adept4 plc(4) ; and
- GBP4.9 million invested into Channel Islands Media Group
Limited, a new joint venture with Bailiwick Investments
Limited.
Peter Rigg, Chairman of MXC, said:
"In the year to 31 August 2019, MXC made significant progress both in terms of trading profitability and with respect to its investments. After a couple of difficult years, I am delighted that the hard work of the MXC team is paying off and that we were able to reward shareholders for their loyalty by way of a return of capital. I continue to be grateful for the diligence, initiative and creativity of the MXC team during the year and, as ever, for the ongoing support of our shareholders. The Board looks to the future with confidence."
(1) total balance sheet net assets plus market value of shares held in the Employee Benefit Trust as at 31 August 2019
(2) comprises cash balances, investments, outstanding loan capital and accrued interest and the market value of shares held in the Employee Benefit Trust as at 31 August 2019
(3) earnings from trading activities before interest payable, tax, depreciation, amortisation, exceptional items, share-based payments and movements in fair value of investments and after interest income under the effective interest method as this is considered to be part of the trading activities of the Group
(4) on 29 November 2019, Adept4 plc changed its name to CloudCoCo Group plc
The information communicated in this announcement is inside information for the purposes of Article 7 of Regulation 596/2014.
MXC Capital Limited
Ian Smith
+44 (0) 20 7965 8149
Zeus Capital Limited (Nominated adviser and broker)
Nick Cowles, Dan Bate
+44 (0) 161 831 1512
About MXC Capital Limited www.mxccapital.com
MXC is a specialist technology adviser and investor with a track record of investing in and advising companies in the TMT sector. MXC brings together a deep knowledge of technology, first-hand experience of managing companies in the sector, an ability to make meaningful investments and a highly experienced corporate advisory team in support, all of which combine to grow shareholder value.
Chairman's Statement
I am pleased to report on what has been a positive year for MXC Capital Limited, one that has seen a return to profitability for the Group and the successful exit from one of our public company investments, enabling us to revive our policy of returning capital to shareholders, post year end.
Our two remaining public company investments, Adept4 plc(1) ("AD4") and IDE Group Holdings plc ("IDE"), continue on their journey to recovery following significant work from the MXC team and we continue to make good progress with our key private investments. In particular, our partnerships with Liberty Global plc ("Liberty"), and with Ravenscroft Limited ("Ravenscroft") in relation to GIF Technology & Innovation Cell (the "GIF") have each seen an increased level of activity during the year. As previously explained, these partnerships mean that in addition to the return on our own investment we can also be rewarded by a share of the profit on an overall transaction as well as a level of fee income from advisory and professional services, therefore providing an opportunity for enhanced returns to our shareholders. The combination of management fees from these partnerships and transaction and consultancy fees from other investments has enabled the Group to return to profit at Trading EBITDA(2) level in the year under review.
Balance sheet
Our balance sheet remains healthy with net assets at 31 August 2019 of GBP71.3 million (2018: GBP63.9 million) including GBP21.5 million of cash with no borrowings (2018: cash with no borrowings of GBP12.4 million). The increase in our cash balance reflects the disposal of our investment in Tax Systems plc ("Tax Systems") during the year, and gives us the flexibility to make further investments, as we have done post-period end. The major movement in the year was a GBP9.2 million net increase in the value of our investments. All of our public company investments increased in value during the year.
Investment portfolio
GBP15.7 million of further equity and loan capital investments were made during the year, including:
-- GBP4.6 million invested into the partnerships with Liberty and the GIF; -- GBP8.0 million of loan capital advanced to IDE to replace the company's debt provider; and
-- GBP3.0 million of loans advanced to our private company portfolio and subsequently repaid in the year.
In March 2019, we exited from our investment in Tax Systems receiving proceeds of GBP24.2 million, a total profit since initial investment of GBP9.3 million plus fees.
Post-period end, we have continued to strengthen our investment portfolio, including:
-- GBP3.5 million debt refinance and GBP0.1 million further equity investment in AD4; and
-- GBP4.9 million invested into Channel Islands Media Group Limited, a new joint venture with Bailiwick Investments Limited.
We continue to work with the management of all of our investee companies in order to help develop their strategies and maximise value and we continue to be actively involved in the turnarounds currently in progress within IDE and AD4.
Corporate Finance and Advisory
Our transactional businesses have seen a healthy level of fee income this year as we continue to execute on our advisory and transactional mandates. The fees from these businesses flow to MXC Capital (UK) Limited ("MXCUK"). In September 2018, we completed the sale of 25% of this company to Ravenscroft for GBP2.25 million. The investment represents a deepening of MXC's relationship with Ravenscroft, which we believe will help to grow and drive further value within MXCUK, as well as providing additional investment opportunities for our investment business.
The Board believes that the value of this division is not fully reflected in MXC's NAV and hence, as we announced in September 2019, we are looking to separate it from the broader MXC Group. We hope to announce further plans regarding this demerger in the new year.
Board and management changes
On 4 March 2019, Simon Freer joined the Board as non-executive director, replacing Meriel Lenfestey who resigned on 14 February 2019. We are grateful for the contribution which Meriel made to the Board. Simon has extensive experience operating and investing in technology, media and telecoms companies and is currently Chief Commercial Officer of Liberty Global Content Investments.
Employee Benefit Trust
During the year we established an employee benefit trust ("EBT"). The purpose of the EBT is to buy MXC shares in the market to be held to satisfy existing and future share incentivisation awards, so reducing any future dilution for shareholders. The EBT has been funded by way of a loan from MXC and as at 31 August 2019 had purchased circa 12 per cent. of the issued share capital of the Company.
Tender offer
In September 2019, the Board announced that it had decided to reward shareholder loyalty by reviving its policy of returning capital to shareholders. The Board's intention is to establish a progressive policy which will see capital being returned to shareholders by way of periodic tender offers. The mechanism of a tender offer gives shareholders the flexibility to either realise a return by allowing the Company to purchase a portion of their shares for cash, or to retain a potentially larger relative holding in the Company so that they might further benefit from any future capital growth. In October 2019, a tender offer was completed for an amount of GBP1.7 million. The price for the tender offer was 116 pence per share, representing the approximate net asset value of the Group at 31 August 2019, plus the market value of shares held in the EBT at that date.
Outlook
I am pleased that the benefits arising from all the hard work of the MXC team in overcoming the challenges of the previous couple of years are now being seen in all areas of our business.
I continue to be grateful for the hard work, initiative and creativity of the MXC team during the year and, as ever, for the ongoing support of our shareholders. The Board looks to the future with confidence.
Peter Rigg
Chairman
(1) on 29 November 2019, Adept4 plc changed its name to CloudCoCo Group plc
(2) earnings from trading activities before interest payable, tax, depreciation, amortisation, exceptional items, share-based payments and movements in fair value of investments and after interest income
Chief Executive Officer's Report
The year to 31 August 2019 was a good year for MXC, and a year in which we got back on the front foot. There was considerable activity across our portfolio, both in terms of further investment and the realisation of one of our public company investments, Tax Systems. We ended the year with GBP21.5 million in cash on our balance sheet and showing a profit at Trading EBITDA level of GBP1.8 million.
In March 2019, the take private of Tax Systems by a subsidiary of funds managed by Bowmark Capital LLP, a private equity entity, was completed. The proceeds from the sale of our investment and warrants in Tax Systems amounted to GBP24.2 million, which represented a blended return of 1.62x in under 3 years. This excludes the GBP2.0 million fee that was generated at the time of the original IPO of the company which, if added into the return, would have shown a 1.75x return. Furthermore, MXC has received a GBP0.3 million fee in relation to the take private transaction.
Following the sale of Tax Systems, we now have two public company investments remaining in our portfolio; AD4 and IDE, both of which have experienced turbulent times over the past few years. However, following our involvement within these businesses we continue to believe they will be returned to a level of trading profitability that will allow MXC to exit and recover the lost value. Significant progress has been made within both businesses in that regard.
In August this year, AD4 announced the proposed acquisition of Cloudcoco Limited ("CloudCoCo") alongside the proposed sale of the loan notes held by Business Growth Fund plc ("BGF") to MXC. CloudCoCo is a business that was founded by certain former sales directors of Redcentric plc with whom MXC worked closely whilst a shareholder in Redcentric plc. At the time of creating CloudCoCo, its founders approached MXC to become a shareholder because they believed that we could add value to their business and help them navigate through the minefield of growing a company from inception. This is what the founders of MXC had done themselves several times before, with successful exits.
Just prior to completion of the acquisition of CloudCoCo by AD4 (the "Acquisition"), we sold our initial investment in CloudCoCo to the incoming CEO of AD4 in order that he had a more meaningful stake in the enlarged group going forward. We remain a significant shareholder in the enlarged business, with a shareholding that currently stands at 15.2%. As a further show of our support for the enlarged business, we waived our warrants in AD4. As mentioned above, we have also enabled AD4 to restructure their debt, with MXC purchasing GBP3.5 million of the GBP5.0 million loan notes in AD4 which were held by BGF, and BGF cancelling the remaining GBP1.5 million loan notes they held. This means that the enlarged group has a lower level of debt going forward, with a longer period before repayment, as the terms of the loan notes were revised so that the term was extended to 2024. The team at CloudCoCo has a proven pedigree in sales and business development and could see that, despite the challenges of getting the AD4 business back on track, there was latent value in the company. I have no doubt that over time they will succeed and we are confident that this business is now in good hands.
The path to recovery for IDE has been a long and difficult one and at times it felt like one step forwards, two steps back. Nonetheless the teams within the business, both executive and operational, have worked wonders and they now have a good platform from which to grow. The business was refinanced at the beginning of 2019 by the issue of GBP10.0 million secured loan notes. MXC now holds GBP8.0 million of these loan notes plus accrued interest, alongside 43.1 per cent. of the equity of IDE. The refinancing means that IDE now has secure, long term funding and no external third-party debt as the loan notes are held solely by shareholders. Whilst there remain challenges, in recent times IDE has moved into positive territory by beginning to win significant renewals and new contracts, testament to the will, enthusiasm and dedication to customer service from the operational team. There still exists a general level of customer churn in IDE which has impacted current year revenue and profitability, but this continues to be addressed and once this ceases, we anticipate the business will have turned the corner and should achieve market levels of profitability, which it is more than capable of delivering. We remain confident that we will see a complete return of our capital from IDE.
Outside of AD4 and IDE our focus has been on our private investments. We have previously stated that post the eventual disposal of the above two public company investments our future focus will be entirely on the private sector. At that stage, the only way that investors will be able to access our investments, should they wish, is via MXC itself. Under our existing business model, we have helped to build and successfully exit businesses whilst being only a minority shareholder, and despite the constraints inherent in some of them being public market investments. Having built a balance sheet of size and developed partnerships with like-minded investors, we intend to transition our business to a model more akin to that of Melrose Industries plc, whereby we own, or majority own, our investments and therefore benefit from all of the return from our efforts. I am confident that this model will be far more rewarding over time for both our partners and investors.
A further two businesses were acquired into the joint venture with Liberty in the year under review. Though overall progress in acquiring businesses into the joint venture has been slower than we had hoped, the acquired businesses have been bought cost effectively and are delivering against plan. In the current market place, where there are at least 15 other private equity backed roll ups in the same sector, we have built a very attractive asset that we believe could be worth double that which we paid for it based on the market multiples of other deals completed in the sector in recent times.
The GIF is targeting to have completed around 17 investments and for the original fund of GBP38.0 million to be fully invested or committed within less than two years from launch in February 2018. The effort required to achieve the progress made to date has been significant and we thank the teams in London and Guernsey who have supported that journey. Given the quality of the investments made by the GIF, we are confident we will see a favourable return on our investment.
Post year end, we took another step in transitioning our business model and strengthening our relationship with Ravenscroft with a GBP4.9 million investment into Channel Islands Media Group Limited ("CIMG"), a new joint venture with Bailiwick Investments Limited (the "BIL"), a specialist fund which is administered and managed by Ravenscroft. The investment enabled CIMG to acquire The Guernsey Press Company Limited and its wholly owned subsidiary, Guernsey Distribution Limited (together, "The Guernsey Press"). The Guernsey Press is a key source of news and information across the Bailiwick of Guernsey, offering multi-media platforms such as the website and app "GY4U", as well as the production and distribution of the local newspaper and the wholesale and distribution of national newspapers and magazines. Using technology, the intention is to enhance the content and market share of both the website and app and to provide a full managed service for the digital needs of the Guernsey business community.
All of this positive activity contributed to the Group generating GBP1.8 million of Trading EBITDA for the year ended 31 August 2019. This led us to revive the Group's policy of returning capital to shareholders by way of a tender offer which gives investors the opportunity to realise a small part of their investment at the current net asset value. The tender offer was completed post year end at a price of 116 pence per share. The establishment of the EBT at the beginning of this year has also enabled the Company to benefit shareholders by buying shares in the market at below net asset value to be held to satisfy existing and future share incentivisation awards for employees and directors of MXC.
It is the intention of the Company to continue this theme in the forthcoming years, rewarding loyal shareholders with a dividend-like payment whilst also enabling other investors to exit in whole or in part either by way of the tender offer or by the EBT acquiring more shares in the market. It is expected that this will lead to further consolidation of the shareholder base so that in time, the business may look and feel more like a family office rather than a classic public company.
The driving force behind all this activity is the trading division of MXC, MXCUK, which is the holding company of the Group's transactional businesses. It receives the management, transactional and consultancy fees generated by the Group and is the business in which Ravenscroft made a GBP2.25 million investment in September 2018, valuing it at GBP9 million. We believe the value of this division is not fully recognised within MXC's NAV and hence believe that greater value will be realised for shareholders by separating it from the rest of the MXC Group. It has been proposed that this separation is achieved by way of a demerger of MXCUK. Work is progressing in this respect and we hope to announce further details in the New Year.
In summary, this has been a good year for MXC. We have learned some valuable lessons from our experiences of the recent past, but I believe we have shown the strength, tenacity and business acumen to emerge from those difficulties with a stronger and more valuable company.
Ian Smith
CEO
Financial Review
Trading results
Following the challenges of recent years, the Group has returned to profitability at a Trading EBITDA level and has also recovered value in its public company investments.
Revenue
Total consolidated revenue for the year, reflecting both fee income and interest income, was GBP3.3 million (2018: GBP1.1 million). The Group's partnerships with Ravenscroft in relation to the GIF and with Liberty are now generating significant revenue. The analysis of revenue and trading by segment is shown in note 3.
In addition to its fee income of GBP2.4 million (2018: GBP1.0 million), the Group has generated GBP0.8 million (2018: GBP34k) of interest income in respect of loans made in the period.
As a result of the adoption of IFRS 9 in the period, the interest income calculated under the effective interest method is shown separately in the consolidated statement of profit or loss. The Board considers this interest income to be part of the trading activities of the Group and therefore it has been presented as a component of revenue. The comparative figures have been restated to reflect this treatment. In accordance with IFRS 9, interest under the effective interest method is recognised over the term of the loan, even if the interest is not physically received until the end of the term, as is the case with the loan notes held in IDE.
Movement in value of investments
The Group prepares its accounts in accordance with IFRS as adopted by the EU, accounting for its investments under IAS 28. This accounting standard mandates that all changes to the fair value of investments are shown in profit or loss, irrespective of whether those changes are considered short-term or permanent. The Group's profit or loss for any given period is, therefore, directly affected by the period-end share price of its quoted investee companies, which, given the stage of development of those companies, can be quite volatile. The Group saw an increase in the fair value of its investment portfolio in the year of GBP9.2 million (2018: fall of GBP5.0 million), which is directly reflected in the consolidated statement of profit or loss. The movement in the value of investments is detailed in the investments table below.
Operating expenses
Operating expenses were incurred in the running of all Group entities and include the cost of the Board and its advisers, including the fees associated with maintaining the AIM listing. The Group has continued to control its costs during the period, whilst retaining the capability to originate and execute investments and transactions for its investee companies and co-investors.
Total operating expenses for the year were GBP3.5 million (2018: GBP4.0 million). This figure includes a non-cash share-based payments charge of GBP0.2 million (2018: GBP0.4 million) and a non-cash IFRS 9 expected credit loss provision in respect of the Group's loans receivable of GBP0.1 million (2018: GBPnil). In addition, carried interest in the sum of GBP1.0 million (including related social security costs) became payable to employees of MXC by way of a bonus (2018: GBP1.2 million). As this bonus relates to the disposal of an investment, as opposed to the generation of Trading EBITDA profits, it is considered exceptional in nature.
Excluding these items, underlying operating expenses fell during the period by GBP0.2 million from GBP2.4 million in 2018 to GBP2.2 million in 2019.
Trading EBITDA
As any changes in the fair value of the Group's investment portfolio at any given point in time can affect profit or loss significantly, the Board measures the underlying trading performance of the Group excluding the gains or losses on its investments. This is based on a measure of EBITDA* stated before share-based payments, exceptional items, movements in the value of investments and the IFRS 9 loans receivable expected credit loss provision, but after interest income under the effective interest method as this is considered to be part of the trading activities of the Group ("Trading EBITDA"). The Trading EBITDA for the year to 31 August 2019 was GBP1.8 million (2018: loss of GBP1.2 million).
Trading EBITDA, together with revenue, cash balances and the value of the Group's investments are the principal financial key performance indicators used by the Board in monitoring the performance of the business.
*earnings before interest payable, tax, depreciation and amortisation
Profit for the year attributable to owners of the parent company
After all costs and income (including the changes in the fair value of investments), together with a tax charge of GBP0.3 million (2018: credit of GBP0.4 million), the reported Group profit for the year was GBP9.4 million (2018: loss of GBP7.6 million). Of this profit, GBP9.1 million was attributable to owners of the parent company and GBP0.3 million was attributable to non-controlling interests, following the disposal of 25% of MXCUK to Ravenscroft in the year. All of the 2018 loss was attributable to owners of the parent company. An interim dividend of GBP0.2 million payable to non-controlling interests was declared and paid during the year.
Investments and loans
During the year, the Group invested GBP4.7 million into its equity investment portfolio and advanced loans of GBP11.0 million. Proceeds of GBP24.2 million were raised from the disposal of the Group's investment and warrants in Tax Systems, a total profit since acquisition of GBP9.3 million plus fees. In addition, loans to the value of GBP3.4 million were repaid to the Group.
At the year end, the Group had outstanding loan capital and accrued interest of GBP8.7 million (2018: GBP0.5 million) and its equity investment portfolio was valued at GBP30.8 million (2018: GBP41.1 million) as shown in the following table:
Fair value Fair value
at 1 Disposal/ at
September Investment Change in exercise 31 August
2018 cost fair value proceeds 2019
GBP000 GBP000 GBP000 GBP000 GBP000
---------------------- ---------- ------------ ------------ ----------- ----------
Adept4 plc 965 124 1,327 - 2,416
IDE Group Holdings
plc 6,308 - 6,395 - 12,703
Tax Systems plc 19,417 - 4,336 (23,753) -
Private companies 13,483 4,560 (2,317) - 15,726
---------------------- ---------- ------------ ------------ ----------- ----------
Total investments 40,173 4,684 9,741 (23,753) 30,845
---------------------- ---------- ------------ ------------ ----------- ----------
Warrants 945 - (505) (440) -
---------------------- ---------- ------------ ------------ ----------- ----------
Total investments and
warrants 41,118 4,684 9,236 (24,193) 30,845
---------------------- ---------- ------------ ------------ ----------- ----------
Cash flow
The Group's cash outflow from operating activities in the period was GBP0.3 million (2018: GBP1.9 million). This cash outflow partly reflects the fact that the IDE loan interest receivable, whilst included in the results for the year, is not payable until the end of the loan term. Also included within the cash outflow from operating activities are staff bonuses totalling GBP1.0 million which were paid in the year. Proceeds from the sale the Tax Systems investment of GBP24.2 million were received and GBP4.7 million was invested into the Group's equity portfolio. Loans advanced, net of loans repaid, totalled GBP7.6 million. GBP3.5 million was received in respect of investments in the Group's subsidiaries by non-controlling investments and a dividend of GBP0.2 million was paid to non-controlling interests. GBP5.6 million was used to purchase shares of the Company into the Group's newly established Employee Benefit Trust and GBP0.3 million was spent servicing the Group's borrowings. The cash balance at the end of the period was GBP21.5 million (2018: GBP12.4 million).
Net assets
Net assets at the end of the year were GBP71.3 million (2018: GBP63.9 million). Of this, GBP65.9 million (2018: GBP61.6 million) was attributable to equity holders of the Company and GBP5.4 million (2018: GBP2.35 million) was attributable to non-controlling interests. During the year Ravenscroft purchased 25% of the issued share capital in one of the Group's subsidiary companies, MXCUK, and the GIF made a further investment into MXC JV Limited, a subsidiary of the Group which holds the investment in the joint venture with Liberty.
The Group's shares held in the EBT are shown as a debit to equity in the consolidated statement of financial position. At 31 August 2019, the shares held in the EBT had a market value of GBP7.2 million (2018: GBPnil). Adding the value of these shares to the net assets at the end of the year gives an "Adjusted net asset value" of GBP78.5m (2018: GBP68.8 million), equivalent to 117 pence per share (2018: 95 pence).
In October 2019, the company returned GBP1.7 million to shareholders by way of a tender offer at a price of 116 pence per share as we revived our policy of returning capital to shareholders.
Consolidated Statement of Profit or Loss
for the year ended 31 August 2019
As reported Restated
2019 2018 2018
Notes GBP000 GBP000 GBP000
Fee income 2 2,437 1,034 1,034
Interest income 2,4 819 - 34
---------------------------------- ------ ----------------- ------------------ -------------------
Revenue 3,256 1,034 1,068
Other income 688 40 40
Movement in fair value of
investments 8 9,236 (4,973) (4,973)
Operating expenses (3,468) (4,018) (4,018)
Trading EBITDA(1) 1,810 (1,241) (1,207)
------ ----------------- ------------------
Exceptional costs 3 (977) (1,221) (1,221)
Share-based payments charge (247) (373) (373)
Movement in fair value of
investments 8 9,236 (4,973) (4,973)
Impairment provision on loans (70) - -
receivable
Depreciation (40) (84) (84)
Amortisation of intangible
assets 7 - (25) (25)
---------------------------------- ------ ----------------- ------------------ -------------------
Operating profit/(loss) 9,712 (7,917) (7,883)
Finance income 4 - 34 -
Finance costs 4 (52) (56) (56)
---------------------------------- ------ ----------------- ------------------ -------------------
Profit/(loss) on ordinary
activities
before taxation 9,660 (7,939) (7,939)
Tax on profit/(loss) on ordinary
activities 5 (258) 381 381
---------------------------------- ------ ----------------- ------------------ -------------------
Profit/(loss) and total comprehensive
income for the year 9,402 (7,558) (7,558)
------------------------------------------ ----------------- ------------------ -------------------
Profit/(loss) for the year
attributable to:
Owners of the parent 9,062 (7,558) (7,558)
Non-controlling interests 340 - -
-------------------------------- ------ ----------------- ------------------ -------------------
9,402 (7,558) (7,558)
Earnings/(loss) per share
Basic earnings/(loss) per
share 6 14.60p (0.22)p (11.25)p
Diluted earnings/(loss) per
share 6 14.39p (0.22)p (11.25)p
(1) earnings from trading activities before interest payable, tax, depreciation, amortisation, exceptional items, share-based payments and movements in fair value of investments.
Consolidated Statement of Financial Position
as at 31 August 2019
31 August 31 August
2019 2018
Notes GBP000 GBP000
Non-current assets
Intangible assets 7 11,416 11,416
Property, plant and equipment 113 148
Financial assets at fair value
through profit or loss 8 30,845 41,118
Loans receivable 9 8,748 182
51,122 52,864
------------------------------------- ------ ------------ ------------
Current assets
Trade and other receivables 819 1,044
Cash and cash equivalents 21,454 12,433
------------------------------------- ------ ------------ ------------
22,273 13,477
------------------------------------- ------ ------------ ------------
Total assets 73,395 66,341
------------------------------------- ------ ------------ ------------
Current liabilities
Trade and other payables (1,140) (1,506)
Income tax payable (258) -
Finance lease liabilities (21) (19)
Other financial liabilities (200) (194)
------------------------------------- ------ ------------ ------------
(1,619) (1,719)
Non-current liabilities
Finance lease liabilities (38) (59)
Other financial liabilities (419) (619)
(457) (678)
Total liabilities (2,076) (2,397)
Net assets 71,319 63,944
------------------------------------- ------ ------------ ------------
Equity
Share premium 59,464 59,464
Shares held in Employee Benefit (5,559) -
Trust
Share-based payments reserve 4,956 6,052
Merger reserve (23,712) (23,712)
Retained earnings 30,804 19,790
------------------------------------- ------ ------------ ------------
Equity attributable to the owners
of the parent 65,953 61,594
Non-controlling interests 10 5,366 2,350
------------------------------------- ------ ------------ ------------
Total equity 71,319 63,944
------------------------------------- ------ ------------ ------------
Consolidated Statement of Changes in Equity
for the year ended 31 August 2019
Shares
held by Total
Employee attributable Non-controlling
Benefit Share-based to owners interests
Share Trust payments Merger Retained of GBP000
premium GBP000 reserve reserve earnings the parent Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Balance at 1
September
2017 59,464 - 5,679 (23,712) 27,348 68,779 - 68,779
--------------- --------- ---------- ------------ ----------- --------- -------------- ----------------- --------
Loss and total
comprehensive
loss for the
year - - - - (7,558) (7,558) - (7,558)
--------------- --------- ---------- ------------ ----------- --------- -------------- ----------------- --------
Transactions
with
owners
Share-based
payments
charge - - 373 - - 373 - 373
Sale of NCI in
subsidiary
without a
change
in control - - - - - - 2,350 2,350
- - 373 - - 373 2,350 2,723
--------------- --------- ---------- ------------ ----------- --------- -------------- ----------------- --------
Balance at
31 August
2018 59,464 - 6,052 (23,712) 19,790 61,594 2,350 63,944
--------------- --------- ---------- ------------ ----------- --------- -------------- ----------------- --------
Profit and
total
comprehensive
income
for the year - - - - 9,062 9,062 340 9,402
--------------- --------- ---------- ------------ ----------- --------- -------------- ----------------- --------
Transactions
with
owners
Share-based
payments
charge - - 247 - - 247 - 247
Transfer on
exercise/
cancellation
of share
options - - (1,343) - 1,343 - - -
Sale of NCI in
subsidiary
without a
change
in control - - - - 609 609 2,866 3,475
Purchase of
shares
by EBT - (5,559) - - - (5,559) - (5,559)
Dividends paid
to
NCI - - - - - - (190) (190)
- (5,559) (1,096) - 1,952 (4,703) 2,676 (2,027)
--------------- --------- ---------- ------------ ----------- --------- -------------- ----------------- --------
Balance at
31 August
2019 59,464 (5,559) 4,956 (23,712) 30,804 65,953 5,366 71,319
--------------- --------- ---------- ------------ ----------- --------- -------------- ----------------- --------
Consolidated Statement of Cash Flows
for the year ended 31 August 2019
2019 2018
Note GBP000 GBP000
Cash flows from operating activities
Cash used in operations 11 (283) (1,850)
Corporation tax received - 10
Net cash flows used in operating activities (283) (1,840)
------------------------------------------------ ----- --------- ---------
Cash flows from investing activities
Payments to acquire property, plant
and equipment (5) (49)
Disposal of property, plant and
equipment - 6
Purchase of investments (4,684) (14,269)
Proceeds from disposal of investments 24,193 21,539
Loans advanced (11,030) (122)
Loans repayments received 3,396 39
Net cash flows from investing activities 11,870 7,144
------------------------------------------------ ----- --------- ---------
Cash flows from financing activities
Proceeds from sale of NCI in subsidiaries 3,475 2,350
Dividend paid to NCI (190) -
Purchase of shares by Employee
Benefit Trust (5,559) -
Interest paid (52) (56)
Finance lease and other liabilities
repaid (240) (240)
Net cash flows (used in)/from financing
activities (2,566) 2,054
----- --------- ---------
Net increase in cash and cash equivalents
in year 9,021 7,358
Cash and cash equivalents at beginning
of year 12,433 5,075
------------------------------------------------ ----- --------- ---------
Cash and cash equivalents at end
of year 21,454 12,433
------------------------------------------------ ----- --------- ---------
Notes to the Consolidated Financial Statements
1 Basis of preparation and accounting policies
The results for the year to 31 August 2019 have been extracted from the audited consolidated financial statements, which are expected to be published on the Group's website (www.mxccapital.com) shortly.
The financial information set out in this announcement does not constitute the Group's statutory financial statements for the year to 31 August 2019 but is derived from those financial statements.
This financial information has been prepared in accordance with applicable International Financial Reporting Standards as issued by the International Accounting Standards Board and adopted by the European Union (IFRS).
The auditors, Grant Thornton Limited, have reported on the accounts for the years ended 31 August 2019 and 31 August 2018; their reports in both years were (i) unqualified; (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under The Companies (Guernsey) Law, 2008.
The same accounting policies and methods of computation are followed as in the latest published audited accounts for the year ended 31 August 2018, which are available on the Group's website except for as described below:
Revenue
The Group initially applied IFRS 15 (Revenue from customer contracts) on 1 September 2018 retrospectively in accordance with IAS 8 without any practical expedients. The timing or amount of the Group's fee income from contracts with customers was not impacted by the adoption of IFRS 15. The impact of IFRS 15 was limited to the enhanced disclosure requirements.
Revenue comprises fee income and interest income. The Board considers the interest income to be part of the trading activities of the Group and therefore it has been presented as a component of revenue.
Fee income
Fee income comprises the fair value of the consideration received or receivable for services provided in the ordinary course of the Group's activities. Revenue is shown net of Value Added Tax where applicable and after eliminating sales within the Group.
Revenue arises mainly from the services rendered by the Group to its customers.
To determine whether to recognise revenue, the Group follows a 5-step process:
1 Identifying the contract with a customer
2 Identifying the performance obligations
3 Determining the transaction price
4 Allocating the transaction price to the performance obligations
5 Recognising revenue when/as performance obligation(s) are satisfied.
In each identified contract with a customer there are two distinct performance obligations: (a) the Group's stand-ready obligation to render advisory activities as and when required which is referred to as the "Retainer fees"; (b) the Group's obligation to render advice for specific corporate finance transactions which is referred to as the "Transaction revenue". These fees are the Group's primary source of fee income. These are considered to be distinct performance obligations as the customer can benefit from each service on its own and the Group's promise to transfer each service to the customer is separately identifiable from other promises in the contract.
The recognition of the revenue is described below for each distinct performance obligation:
(i) Retainer fees
The Group has a stand-ready obligation to provide advisory services to customers as and when required. This performance obligation is in place for the life of the contract with the customer and satisfaction of this obligation is considered to be met on an ongoing basis as the scope of this arrangement is generally not considered reconcilable to input or output criteria to measure progress towards complete satisfaction of this obligation. For this reason, revenue is recognised straight-line over the performance of the contract via a fixed monthly retainer fee agreed as part of the contract. This fixed fee is specifically set out in the contract as the transaction fee allocated to this performance obligation. As the amount of work required to perform under these contracts does not vary significantly from month-to-month, the monthly billing provides a faithful depiction of the transfer of services. This is considered to align revenue recognition with the satisfaction of the stand-ready performance obligation. Accrued revenue is recognised when the revenue recognition criteria were met but in accordance with the underlying contract, the sales invoice has not been issued yet.
(ii) Transaction revenue
This income stream comprises fees in relation to the Group's transactional services, such as corporate finance deal fees. For each corporate transaction entered into by a customer, the Group has an obligation to provide advisory services including executing acquisitions and disposals. This obligation is satisfied at the point when the transaction has completed, being when the customer has received the full benefit of the advisory services rendered. The transaction price allocated is the variable fee specifically presented in the contract for advisory services. This price is variable as it is determined based on an agreed percentage of the enterprise value of any corporate transactions or capital raisings concluded. There is no accrual of the revenue and it is only recognised on the completion of the relevant transaction. As the transaction price is based on a fixed percentage of a known enterprise value, there are no significant judgements applied by management in recognising transaction revenue.
Interest income
Interest income and expense are recognised in profit or loss using the effective interest method. The 'effective interest rate' is the rate that exactly discounts estimated future cash payments or receipts through the expected life of the financial instrument to:
-- the gross carrying amount of the financial asset; or -- the amortised cost of the financial liability.
When calculating the effective interest rate for financial instruments, the Group estimates future cash flows considering all contractual terms of the financial instrument, but not expected credit losses.
The calculation of the effective interest rate includes transaction costs and fees that are an integral part of the effective interest rate. Transaction costs include incremental costs that are directly attributable to the acquisition or issue of a financial asset or financial liability.
Amortised cost and gross carrying amount
The 'amortised cost' of a financial asset or financial liability is the amount at which the financial asset or financial liability is measured on initial recognition minus the principal repayments, plus or minus the cumulative amortisation using the effective interest method of any difference between that initial amount and the maturity amount and, for financial assets, adjusted for any ECL allowance (or impairment allowance before 1 September 2018).
The 'gross carrying amount of a financial asset' is the amortised cost of a financial asset before adjusting for any ECL allowance.
As a result of the adoption of IFRS 9 in the period, the interest income calculated under the effective interest method is shown separately in the consolidated statement of profit or loss. The Board considers this interest income to be part of the trading activities of the Group and therefore the interest income calculated under the effective interest method has been presented as a component of revenue. The comparative figures have been restated to reflect this treatment.
Financial Instruments
The Group implemented IFRS 9 (Financial instruments) as of 1 September 2018 and has also considered the impact on the comparative results. The new standard includes revised guidance on the classification and measurement of financial instruments.
IFRS 9 introduces principle-based requirements for the classification of financial assets, using the following measurement categories: (i) Amortised cost; (ii) Fair value through other comprehensive income with cumulative gains and losses reclassified to profit or loss upon derecognition; and (iii) Fair value through profit or loss. IFRS 9 also introduces a new impairment model, the expected credit loss ("ECL") model.
The adoption of IFRS 9 has had no impact on the classification of the Group's financial assets. The Group's equity investments and warrants continue to be accounted for at fair value through profit or loss. In the case of the Group's other financial assets, these are held to collect the associated contractual cash flows, which are solely payments of principal and interest on the principal amount outstanding, and therefore these continue to be accounted for at amortised cost.
The Group now reviews the amount of credit loss associated with its financial assets based on forward looking estimates that take into account current and forecast credit conditions as opposed to relying on past historical default rates. Having assessed the requirements according to the new standard, the Group has concluded that no significant impairment to the carrying values of the assets was required in any prior period.
Equity
Equity comprises the following:
- Share premium, representing the fair value of consideration
received for shares, net of expenses of the share issue;
- Shares held by Employee Benefit Trust, representing the
cost price of investments in the Company's own shares;
- Share-based payments reserve, representing the cost of
equity-settled share-based payments until such share options
and awards are exercised or lapse;
- Merger reserve, representing the excess of the Company's
cost of investment over the nominal value of MXC Capital
(UK) Limited's shares acquired using the principles of
predecessor value method accounting;
- Retained earnings, representing the aggregate of all current
and prior period retained profits and losses.
Employee Benefit Trust
The Group has established the MXC Employee Benefit Trust (the "EBT"), the purpose of which is to provide benefits through a trust to such employees whether directly or by way of entering into arrangements with the Group in support of its Employee Share Scheme. The assets and liabilities of the EBT are included in the Group's consolidated statement of financial position. Investments in the Group's own shares are shown as a deduction from equity.
Critical accounting estimates and judgements
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Critical accounting estimates and judgements and their underlying assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported revenue and expenses during the periods presented. Actual results may differ significantly from the estimates, the effect of which is recognised in the period in which the facts that give rise to the revision become known. The following paragraphs detail the critical accounting estimates and judgements the Group believes to have the most significant impact on the annual results under IFRSs.
(i) Definition of business activities
The Board has exercised judgement in relation to the definition of the Company's business activities. The Board has assessed the Company's business model in detail against the criteria set out in IFRS 10 and is of the opinion that, although certain of its subsidiaries are investment holding companies, the Company itself does not meet the definition of an 'Investment Company' under IFRS 10, due, in part, to its broader advisory and corporate finance proposition. All subsidiaries of the Company, including those which are investment holding companies, are therefore consolidated into the Group financial statements as described elsewhere in these accounting policies.
(ii) Accounting for investments
Certain subsidiaries of the Company hold investments in investees which are classed as associates and joint ventures as the subsidiary companies are deemed to hold significant influence over these investees. In the opinion of the directors, these subsidiary companies operate akin to venture capital companies and therefore the Group has taken advantage of the exemptions from applying the equity method to account for associates and joint ventures available under IAS 28 and has designated such investments as fair value through profit or loss on initial recognition. In the opinion of the Board this gives a true and fair view of the Group's operations and financial position to shareholders.
(iii) Fair value measurement of investments
The Group holds investments in the form of quoted and unquoted securities and warrants measured at fair value. The fair value of these investments is estimated at the reporting period end. Estimated fair values may vary from actual prices that would be achieved in an arm's length transaction at the reporting date.
(iv) Fair value measurement of share-based payments
The fair value of the Group's share-based payments is a significant estimate. Estimated fair values may vary from actual prices that would be achieved in an arm's length transaction at the reporting date.
(v) Impairment assessment
The Group tests annually whether goodwill and intangible assets have suffered any impairment, in accordance with the accounting policy for impairment. The recoverable amounts of cash generating units have been determined based on value-in-use calculations. These calculations require the use of estimates.
(vi) Recoverability of loans receivable, trade and other receivables
The Group has outstanding loans receivable. Other than in respect of the expected credit loss provision, the directors do not believe there are any signs of impairment in respect of the loans at the reporting period end. Given the quantum of the loans and the timescales until redemption the recoverability of these loans is a significant estimate.
(vii) Recognition of retainer fees
The revenue from the provision of advisory services is recognised over time by the billing of the annual fee on a monthly basis. The timing of the satisfaction of performance obligations and in assessing that this method faithfully depicts the transfer of services requires the application of judgement by management.
2 Segmental analysis
Operating segments are reported in a manner consistent with the internal reporting to the Chief Operating Decision Makers ("CODM"). The CODM has been identified as the Board of Directors.
The Board is responsible for strategic decision making and for assessing the performance of the operating segments. The operating segments are defined by distinctly separate product offerings or markets. The CODM assesses the performance of the operating segments based on the Trading EBITDA generated by each segment. Assets and liabilities per segment are not monitored by the CODM and therefore that analysis is not provided below.
All revenue originates from the United Kingdom or Guernsey. Third party revenue is detailed in the segmental analysis as are charges for professional services rendered between the Group's operating segments. Recharges of costs between segments are excluded from the revenue analysis, in line with the internal reporting to the CODM.
During the year the CODM reassessed the Group's operating segments and concluded that the Group is now comprised of the following main operating segments:
Transactional segment - this segment comprises the Group's FCA regulated corporate finance and related services, together with the Group's advisory and consultancy activities, including originating and advising on investment opportunities for the Group, and providing operational and strategic guidance to clients.
Central - all other activities of the Group in performing its principal activity of advisor to and investor in technology companies, including the management of its investments, are considered together by the CODM.
Results for the year ended 31 August 2019
Inter-segment
transactions
Transactional Central Total
GBP000 GBP000 GBP000 GBP000
Revenues:
Third party fee income 1,811 626 - 2,437
Third party interest income - 819 - 819
Inter-segment 1,814 - (1,814) -
------------------------------ ---------------- --------- ---------------- -------
Total revenue 3,625 1,445 (1,814) 3,256
------------------------------ ---------------- --------- ---------------- -------
Trading EBITDA(1) 2,434 (624) - 1,810
Exceptional costs (512) (465) - (977)
Share-based payments charge (247) - - (247)
Depreciation (40) - - (40)
Impairment provision on
loans receivable - (70) - (70)
Movement in fair value of
investments - 9,236 - 9,236
------------------------------ ---------------- --------- ---------------- -------
Operating profit 1,635 8,077 - 9,712
Finance costs (4) (48) - (52)
Profit before taxation 1,631 8,029 - 9,660
------------------------------ ---------------- --------- ---------------- -------
(1) earnings from trading activities before interest paid, tax, depreciation, amortisation, exceptional items, share-based payments and movements in fair value of investments.
During the year, revenue from five of the Group's customers each represented more than 10% of total revenue. Revenue related to those customers was GBP1,039,000, GBP756,000, GBP398,000, GBP387,000 and GBP371,000 respectively. The revenue in respect of these customers was generated from both of the Group's operating segments.
Results for the year ended 31 August 2018
Inter-segment
transactions
Transactional Central Total
GBP000 GBP000 GBP000 GBP000
Revenues:
Third party fee income 1,034 - - 1,034
Third party interest income - 34 - 34
Inter-segment 1,029 - (1,029) -
------------------------------ ---------------- --------- ---------------- --------
Total revenue 2,063 34 (1,029) 1,068
------------------------------ ---------------- --------- ---------------- --------
Trading EBITDA(1) 558 (1,765) - (1,207)
Exceptional costs (808) (413) - (1,221)
Share-based payments charge (373) - - (373)
Depreciation (32) (52) - (84)
Amortisation of intangible
assets (25) - - (25)
Movement in fair value
of investments - (4,973) - (4,973)
------------------------------ ---------------- --------- ---------------- --------
Operating loss (680) (7,203) - (7,883)
Finance costs (3) (53) - (56)
Loss before taxation (683) (7,256) - (7,939)
------------------------------ ---------------- --------- ---------------- --------
(1) earnings from trading activities before interest paid, tax, depreciation, amortisation, exceptional items, share-based payments and movements in fair value of investments.
During the year ended 31 August 2018, revenue from four of the Group's customers each represented more than 10% of total revenue. Revenue related to those customers was GBP273,000, GBP220,000, GBP186,000 and GBP107,000 respectively. The revenue in respect of each of these customers was generated from the Transactional segment.
3 Exceptional costs
Included in total payroll costs is GBP977,000 (2018: GBP1,221,000) in respect of staff bonuses and the related social security expense. The bonuses were paid as a result of the profit realised by MXC on the exit of certain of the Group's investments rather than as a result of the trading performance of the Group. Given this and the size of the total bonus expenses, they are therefore considered exceptional in nature.
4 Finance income and costs
2019 2018
GBP000 GBP000
Finance income
Interest on loans receivable 796 34
Interest in cash and cash equivalents 22 -
Other interest 1 -
---------------------------------------- ------- -------
819 34
--------------------------------------- ------- -------
2019 2018
GBP000 GBP000
Finance cost
Interest on finance lease obligations 5 3
Interest on other financial liabilities 47 53
52 56
----------------------------------------- ------- -------
5 Taxation
(a) Tax on loss on ordinary activities 2019 2018
GBP000 GBP000
Current tax
Current year charge 258 -
Adjustment in respect of prior
periods - (34)
----------------------------------------------- ------- -------
258 (34)
Deferred tax
Movement in provision re fair
value of investments - (347)
----------------------------------------------- ------- -------
Total tax charge/(credit) 258 (381)
----------------------------------------------- ------- -------
The Company is eligible for exemption from taxation in Guernsey under the provision of the Income Tax (Exempt Bodies) (Guernsey) Ordinance, 1989, and has paid the annual exemption fee of GBP1,200.
(b) Reconciliation of the total income
tax charge
2019 2018
GBP000 GBP000
Profit/(loss) on ordinary activities
before taxation 9,660 (7,939)
----------------------------------------------- ------- --------
UK corporation tax rate of 19.0%
(2018: 19.0%) payable on UK profit/(loss) 258 -
Prior year adjustment to current
income tax - (34)
Deferred tax credit re temporary
differences - (347)
----------------------------------------------- ------- --------
Total tax charge/(credit) 258 (381)
----------------------------------------------- ------- --------
(c) Deferred tax liability
GBP000
At 1 September 2017 347
Credit to income statement (347)
----------------------------------------- -------
At 31 August 2018 and 31 August 2019 - ----------------------------------------- ------- 6 Earnings per share
Earnings per share ("EPS") is based on the profit or loss attributable to shareholders of the parent company divided by the weighted average number of ordinary shares in issue during the year, excluding the shares held by the EBT.
The reconciliation of the weighted average number of shares for the purposes of diluted earnings per share to the weighted average number of ordinary shares used in the calculation of basic earnings per share is as follows:
2019
Number
Weighted average shares used to
calculate basic EPS 62,073,560
Dilutive effect of share incentive
awards 908,121
-------------------------------------- -------------
Weighted average shares used to
calculate diluted EPS 62,981,681
-------------------------------------- -------------
On 15 February 2019, the Company completed a share capital consolidation, being the consolidation of every 50 existing Ordinary shares of no par value each into 1 Ordinary share of no par value. For comparative purposes, the weighted average number of ordinary shares in issue has been restated as if the share capital consolidation had occurred prior to the 2018 reporting period end as follows:
2018
Weighted
average number
2018 2018 of ordinary
Loss Loss shares
per share GBP000
(pence)
Basic and diluted loss per share
(reported) (0.22)p (7,558) 3,360,167,484
Consolidation of share capital
(50:1) - (3,292,964,135)
------------------------------------ ------------ ---------------------- ------------------
Basic and diluted loss per share
(restated for
comparative purposes) (11.25)p (7,558) 67,203,349
In 2018, the weighted average number of ordinary shares for the purpose of calculating the basic and diluted measures was the same. This is because the outstanding share incentives would have the effect of reducing the loss per ordinary share and therefore would be anti-dilutive under the terms of IAS 33.
7 Intangible assets
Customer
contracts
and related
Goodwill relationships Total
GBP000 GBP000 GBP000
Cost
At 1 September 2017 11,416 73 11,489
At 31 August 2018 and 2019 11,416 73 11,489
Amortisation
At 1 September 2017 - 48 48
Charge for the year - 25 25
At 31 August 2018 and 2019 - 73 73
Net book value
At 31 August 2018 and 2019 11,416 - 11,416
------------------------------- ----------- --------------- --------
The amortisation charge is included in the consolidated statement of profit or loss within administrative expenses.
Goodwill
Goodwill is reviewed for impairment annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired. Goodwill is supported by calculating the discounted cash flows arising from value-in-use calculations based on each applicable cash generating unit ("CGU") as detailed below:
Capital Markets CGU
The goodwill arising from the acquisition of MXC Capital Markets LLP of GBP5,927,000 is allocated to this CGU. The value-in-use calculations use cash flow projections based on financial budgets approved by management until 31 August 2024. A terminal value calculation has been applied, with a terminal value growth rate assumed of 2%.
Investments CGU
This goodwill arising from the acquisition of MXC Holdings Limited of GBP5,489,000 is allocated to this CGU. The value-in-use calculations use cash flow projections over a 5 year period based on management-approved assumptions regarding the time an investment will be held for and the growth in value achieved. Exit multiples of up to 2.4 times are assumed based on historic averages achieved.
In the case of both CGUs, a pre-tax discount rate of 8.0% has been applied to the extrapolated cash flows, which reflects management's risk-adjusted estimate of the weighted average cost of capital.
A reasonably possible adverse movement in any of the above key assumptions made would not give rise to impairment.
8 Financial assets at fair value through profit or loss
Quoted company Private company
investments investments
Warrants Total
GBP000 GBP000 GBP000 GBP000
Cost
At 1 September 2017 42,796 7,746 2,186 52,728
Additions 8,970 5,932 - 14,902
Disposals of investments
and exercise of warrants (19,684) (193) (1,662) (21,539)
Movement in fair value
of investments (5,392) - 419 (4,973)
---------------------------- --------------- ---------------- ----------- -----------
At 31 August 2018 26,690 13,485 943 41,118
Additions 124 4,560 - 4,684
Disposals of investments
and exercise of warrants (23,753) - (440) (24,193)
Movement in fair value
of investments 12,057 (2,318) (503) 9,236
At 31 August 2019 15,118 15,727 - 30,845
---------------------------- --------------- ---------------- ----------- -----------
The Group's investments relate to equity securities and warrants held in both AIM quoted and unquoted, private companies. These investments are accounted for at fair value through profit or loss and presented as financial assets at fair value through profit or loss in the consolidated statement of financial position.
9 Loans receivable
2019 2018
GBP000 GBP000
Loan notes 8,759 -
Less: provision for impairment (70) -
of loan notes
-------------------------------- -------- -------
Loan notes - net 8,689 -
Other loans 59 182
---------------------------------- -------- -------
8,748 182
-------------------------------- -------- -------
10 Subsidiaries with material non-controlling interests
The Group includes two subsidiaries, MXC Capital (UK) Limited and MXC JV Limited, with material non-controlling interests ("NCI").
MXC JV Limited
At 31 August 2019 an NCI held 50% of the ownership interests and none of the voting rights of MXC JV Limited, a Guernsey based company. The accumulated NCI at 31 August 2019 was GBP3,575,000. The losses incurred in MXC JV Limited during the year are not considered material to allocate to the NCI. No dividends were paid to the NCI.
MXC Capital (UK) Limited
In September 2018, an NCI acquired 25% of the ownership interests and 25% of the voting rights of MXC Capital (UK) Limited, a UK based company ("MXC UK"). This was the ownership interest of the NCI at 31 August 2019. The NCI acquired its ownership interest in MXC UK as the holding company of MXC's UK trading entities. For the purposes of presenting information on the subsidiary that enables users to understand the interest that non--controlling interests have in the Group's activities and cash flows it is therefore necessary to look at group headed by MXC UK. No statutory consolidation is required for this group.
The accumulated NCI at 31 August 2019 was GBP1,791,000 (2018: GBPnil). Profits of the MXC UK group amounting to GBP340,000 (2018: GBPnil) were allocated to the NCI during the year. A dividend of GBP190,000 (2018: GBPnil) was paid to the NCI.
11 Net cash flows from operating activities
2019 2018
GBP000 GBP000
Profit/(loss) on ordinary activities
before taxation 9,660 (7,939)
Adjustments for:
Movement in fair value of investments (9,236) 4,973
Profit on disposal of PPE - (40)
Depreciation 40 84
Amortisation - 25
Share-based payment charge 247 373
Net finance (income)/charges (496) 22
Impairment provision on loans receivable 70 -
Increase in trade and other receivables (77) (255)
(Decrease)/increase in trade and other
payables (491) 907 ------------------------------------------- -------- -------- Cash used in operations (283) (1,850) ------------------------------------------- -------- -------- 12 Subsequent events
On 25 October 2019 the number of exercisable voting rights in the Company was reduced to 65,742,407 following the purchase by the Company of 1,460,942 Ordinary Shares by means of a tender offer. All shares purchased by the Company under the tender offer have been cancelled.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
END
FR CKBDNBBDBFBK
(END) Dow Jones Newswires
December 03, 2019 02:00 ET (07:00 GMT)
1 Year Mxc Capital Chart |
1 Month Mxc Capital Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
