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 default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

CAKE Patisserie

429.50
0.00 (0.00%)
Last Updated: 01:00:00
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Patisserie LSE:CAKE London Ordinary Share GB00BM4NV504 ORD 1P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 429.50 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Patisserie Holdings PLC Preliminary results 12 months ended 30 Sept 2017 (5125X)

27/11/2017 7:00am

UK Regulatory


Patisserie (LSE:CAKE)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Patisserie Charts.

TIDMCAKE

RNS Number : 5125X

Patisserie Holdings PLC

27 November 2017

Patisserie Holdings PLC ('the Group')

Preliminary results for the 12 months ended 30 September 2017

Patisserie Holdings PLC, the leading UK branded café and casual dining group, today reports its preliminary results for the 12 months ended 30 September 2017

Financial summary

 
                                12 months      12 months 
                                    ended          ended 
--------------------------  -------------  -------------  ------- 
                             30 September   30 September   Change 
                                     2017           2016 
--------------------------  -------------  -------------  ------- 
                                     GBPm           GBPm        % 
--------------------------  -------------  -------------  ------- 
 Revenue                            114.2          104.1     9.7% 
--------------------------  -------------  -------------  ------- 
 Gross profit                        89.3           81.3     9.8% 
--------------------------  -------------  -------------  ------- 
 EBITDA                              25.6           22.2    15.7% 
--------------------------  -------------  -------------  ------- 
 Statutory pre-tax profit            20.2           17.2    17.1% 
--------------------------  -------------  -------------  ------- 
 Basic earnings per 
  share                            16.36p         13.74p    19.1% 
--------------------------  -------------  -------------  ------- 
 Diluted earnings per 
  share                            16.20p         13.60p    19.1% 
--------------------------  -------------  -------------  ------- 
 Final dividend per 
  share                             2.40p          2.00p    20.0% 
--------------------------  -------------  -------------  ------- 
 

Financial highlights

   --      Revenue up 9.7% to GBP114.2m (2016: GBP104.1m) 

o Online sales up 26% to GBP4.8m (2016: GBP3.8m)

   --      Gross profit of GBP89.3m up by 9.8% (2016: GBP81.3m) 

o Gross margin of 78.2% (2016: 78.1%)

   --      EBITDA of GBP25.6m up 15.7% (2016: GBP22.2m) 
   --      Excellent growth in pre-tax profit to GBP20.2m up 17.1% (2016: GBP17.2m) 
   --      Diluted earnings per share of 16.20 pence up 19.1% (2016: 13.60 pence per share) 

-- Net cash at year end of GBP21.5m (2016: GBP13.3m) with operating cash inflows of GBP24.4m (2016: GBP22.0m)

   --      Average store payback period of 23 months (ahead of our 24 month target) 
   --      Final dividend of 2.40 pence per share proposed up 20.0% (2016: 2.00 pence per share) 

Operational highlights

   --      Successfully opened 20 stores in the year including stores in 12 new geographical locations 

o Expansion outside of England continues with two stores opened in Republic of Ireland, a second store opened in Northern Ireland and two new stores in Scotland

o First store opened under the Philpotts brand

o All new stores profitable from first day of trading and funded from operating cash flows

   --      Trading from 199 stores at end of year (2016:184) 
   --      20 new stores targeted for 2018 with four opened since the financial year end 

-- Entered into a supply only agreement with Sainsbury's during the year, trading from 18 Sainsbury's counters by the year end

-- Costs tightly controlled with inflationary wage and ingredient cost pressures mitigated in the year

Luke Johnson, Executive Chairman, said

"We have delivered another year of excellent financial results, achieving our targets in a challenging environment. We opened 20 new stores many of which are performing ahead of expectations, and the performance of our new bakeries in the Republic of Ireland is encouraging. Our indulgent, affordable treats remain attractive to customers, and our flexible business model has enabled us to mitigate inflationary cost pressures. With a highly cash generative group, strong brands and a focused management team I remain confident of another year of growth and achievement."

Enquiries

 
 Patisserie Holdings 
  PLC                   +44 (0)121 777 7000 
 

Luke Johnson, Executive Chairman

Paul May, Chief Executive Officer

Chris Marsh, Finance Director

Nomad and Broker

 
 Canaccord Genuity 
  Limited             +44 (0)20 7523 8000 
 

Bruce Garrow

Chris Connors

Financial Public Relations

 
             +44 (0) 20 7379 
 Maitland     5151 
 

James Devas

Jonathan Cook

Chief Executive's Review

Overview

I am pleased to report the results for the year ended 30 September 2017 which has been another strong year for the Group. The management team delivered record sales and profit, against the backdrop of a challenging economic and operating environment. We also achieved our target of opening 20 new stores.

In the year we have tested a number of new markets, including expansion into the Republic of Ireland, opening our first Philpotts branded store, trialling our Patisserie Valerie product within Sainsbury's and the development of a number of new product lines.

In the prior year we opened our first store in Belfast in Northern Ireland and the store was fitted with a bakery to support expansion in this area. Following a strong performance at this first store in Belfast, in the year we opened our second Northern Irish store and our first and second international stores in the Republic of Ireland. All of these stores have been well received by our new customers and are performing ahead of expectations. These openings give management confidence that the brand has international appeal and expansion potential.

In 2014 we acquired the Philpotts brand which is a premium sandwich and salad retailer. In the year under review we opened our first store under this brand in Manchester's financial and professional services hub at Spinningfields. Since opening, this store has consistently ranked in the top three performers under the Philpotts offering. The success of this store provides potential for a roll-out of the Philpotts brand.

We continue to engage with our customers via social medial platforms. We have run a number of online competitions in the year, one of which resulted in the customer designed Madame Valerie gateau. This type of engagement has boosted our Facebook followers by over 100% to 140,000 followers (2016: 70,000 followers). Cake Club membership continues to grow and is up 11.9% to 404,000 members (2016: 361,000 members) with pleasing growth on other platforms such as Twitter and Instagram. All of these online channels help increase our brand profile, and contributed to an increase in online sales of 26% to GBP4.8m (2016: GBP3.8m).

We have serviced the Group over the last few years from our main bakery in Birmingham and from seven satellite bakeries across the UK. Although we have excess capacity in our bakeries, as our geographical footprint expands, we have started to review how we best serve our estate from a production and logistical stand point. We are currently reviewing options for an additional production facility in the Manchester area with capacity to serve approximately 70 stores as well as instore baking of morning goods from within all of our stores. Both of these initiatives will provide additional capacity to the Group as well as releasing savings and efficiency and improving product quality.

We finished the year encouragingly and this momentum has carried into the first eight weeks of 2018. We have just launched our new festive range, which includes two new limited edition slices, and are looking forward to another successful year ahead.

Financials

Revenue for the year is GBP114.2m, an increase of GBP10.1m or 9.7% (2016: GBP104.1m). EBITDA is GBP25.6m, an increase of GBP3.4m or 15.7% (2016: GBP22.2m) and profit before tax is GBP20.2m, an increase of GBP3.0m or 17.1% (2016: GBP17.2m).

Basic earnings per share are 16.36 pence per share (2016: 13.74 pence per share) and diluted earnings per share are 16.20 pence per share (2016: 13.60 pence per share), an increase of 19.1%.

Revenues from our largest brand, Patisserie Valerie, which trades from 152 stores, are GBP84.3m, up GBP10.4m or 14.1% (2016: GBP73.9m from 135 stores) and revenues from our other brands are GBP29.9m, down GBP0.4m or 1.3% due to two store closures (2016 GBP30.2m).

In the first half of the year we experienced rising costs with prices returning to normalised levels in the second half of the year. We worked hard with our suppliers to manage costs and also realised production efficiencies from investment in our bakeries in the prior year which resulted in a stable gross profit margin of 78.2% (2016: 78.1%). Although the inflationary environment appears to be easing, we remain alert to any pricing pressures.

Minimum wage increases from 1 October 2016 and National Living wage increases from April 2017 had an impact during the year of GBP0.3m.

Other costs have remained relatively stable in the year with modest rent increases offset by savings made in operating costs.

Estate Development

The Board's strategy for organic growth targets 20 new store openings per annum. During the year we successfully achieved this target, opening 20 stores across counter and full menu offerings. The openings were predominantly in high-street and retail parks locations, (11 stores) however we also developed our partnership with Debenhams. We opened one store at St Pancras train station and one Philpotts store. During the year, leases on five stores expired and as these stores were no longer in prime locations they were closed, taking the total number of trading stores to 199 at the end of the year (2016: 184).

As discussed above, new markets in which we have opened stores in the year include our second store in Northern Ireland, our first and second international stores in the Republic of Ireland and our first Philpotts branded store. All of these stores are performing ahead of expectations and give management confidence in these territories.

Three of the openings this year were in retail outlets: McArthur Glenn Ashford, Rushden Lakes Northampton and The Lexicon Bracknell, bringing the total number of stores in retail outlets to seven. Performance at all of our stores in retail outlets remain consistently strong.

We continue to target new towns and cities for store openings and in the year opened in twelve new geographical locations. Many of these stores are performing ahead of expectations and reinforces the demand for the Patisserie Valerie brand.

Due to the highly cash generative nature of the business, the rollout programme is funded entirely from operating cash flows. All of our new stores were profitable from the first week of trading and we expect all of these stores to achieve the payback target of 24 months.

Since the year end we have opened four new stores with two store due to open in the next two weeks, exchanged contracts for two stores and are in advanced negotiations at a further five locations. The strong performance of our new stores, especially at new geographical locations, continues to provide confidence in our ability to grow our estate across the UK and Ireland.

Cash flow and financing

The group generated operating cash flow of GBP24.4m, up GBP2.4m or 10.9% (2016: GBP22.0m). Income tax payments of GBP4.0m were made and GBP9.4m was used for investing activities, leaving free cash flows of GBP11.0m (2016: GBP9.9m).

In the year GBP5.1m was invested in new stores, GBP1.5m of capital expenditure on refreshing the existing estate and GBP2.1m on central infrastructure. We continue to measure the ROI of our stores against a 24 month payback period and are pleased that the substantial majority of stores perform within this target.

From free cash flows, dividend payments of GBP3.2m were made to shareholders. We also generated GBP0.4m, of proceeds from the exercise of employee share options. Net cash at the end of the year was GBP21.5m (2016: GBP13.3m). The group remains solely funded from operating cash flows and is well positioned to make strategic acquisitions.

Dividends

In the year, we paid GBP2.0m in relation to the final dividend for FY2016 of 2.0 pence per share and an interim dividend costing GBP1.2m for FY2017 of 1.20 pence per share. The group is cash generative and the Board is committed to a progressive dividend policy for its shareholders. The Board is recommending a final dividend for FY2017 of 2.40 pence per share which represents a 20% increase over the final dividend paid in relation to FY2016. Subject to shareholder approval at the Annual General Meeting, to be held on 30(th) January 2018, the final dividend will be paid on 9(th) February 2018 to shareholders on the register at 12(th) January 2018.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE 12 MONTHSED 30 SEPTEMBER 2017

 
                                            12           12 
                                        months       months 
                                         ended        ended 
                                            30           30 
                                     September    September 
                                          2017         2016 
                                       GBP'000      GBP'000 
                                         Total        Total 
                            Notes 
 Continuing operations 
 
 Revenue                               114,197      104,141 
 Cost of sales                        (24,931)     (22,832) 
                                   -----------  ----------- 
 
 Gross profit                           89,266       81,309 
 Administrative expenses              (69,121)     (64,099) 
 
 Operating profit                       20,145       17,210 
 
 Finance income                             44            - 
 Finance expense                          (36)          (6) 
 
 Profit before income 
  tax                                   20,153       17,204 
 Income tax expense                    (3,789)      (3,469) 
                                   -----------  ----------- 
 
 Profit after tax and 
  total comprehensive 
  income for the year 
  attributable to equity 
  holders                               16,364       13,735 
                                   ===========  =========== 
 
 Earnings per share 
 Basic earnings per 
  share (pence)               2          16.36        13.74 
 Diluted earnings per 
  share (pence)                          16.20        13.60 
 
 

CONSOLIDATED BALANCE SHEET

AT 30 SEPTEMBER 2017

 
                                              30 September   30 September 
                                                      2017           2016 
                                                   GBP'000        GBP'000 
                                      Notes 
 
 ASSETS 
 Non-current assets 
 Intangible assets                                  17,747         17,797 
 Property, plant and equipment          6           39,674         36,498 
 
                                                    57,421         54,295 
 Current assets 
 Trade and other receivables                        12,327         11,004 
 Corporation tax                                     1,668          1,896 
 Inventories                                         5,980          4,862 
 Cash and cash equivalents                          21,525         13,273 
                                             -------------  ------------- 
 
                                                    41,500         31,035 
                                             -------------  ------------- 
 
 Total assets                                       98,921         85,330 
                                             =============  ============= 
 
 EQUITY AND LIABILITIES 
 Equity 
 Capital and reserves attributable 
  to the equity holders 
 Ordinary share capital                              1,003          1,000 
 Share premium                                      34,084         33,661 
 Other reserves                                        708            391 
 Retained earnings                                  56,537         43,143 
                                             -------------  ------------- 
 
 Total equity                                       92,332         78,195 
                                             =============  ============= 
 
 Non-current liabilities 
 Deferred tax                                        1,422          2,054 
 
                                                     1,422          2,054 
 Current liabilities 
 Trade and other payables                            5,167          5,081 
 
                                                     5,167          5,081 
                                             -------------  ------------- 
 
 Total liabilities                                   6,589          7,135 
                                             -------------  ------------- 
 
 Total equity and liabilities                       98,921         85,330 
                                             =============  ============= 
 
 
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE 12 MONTHSED 30 SEPTEMBER 2017

 
                              Share      Share     Merger       Capital      Share    Retained       Total 
                            capital    premium    reserve    redemption      based    earnings 
                                                                reserve    payment 
                                                                           reserve 
                            GBP'000    GBP'000    GBP'000       GBP'000    GBP'000     GBP'000     GBP'000 
 
 As at 1 October 
  2015                        1,000     33,661      (312)            46        324      31,979      66,698 
 
 Result and total 
  comprehensive income 
  for the year                    -          -          -             -          -      13,735      13,735 
                          ---------  ---------  ---------  ------------  ---------  ----------  ---------- 
 
                              1,000     33,661      (312)            46        324      45,714      80,433 
 Transactions with 
  owners 
 Dividends to equity 
  holders of the 
  company                                                                              (2,670)     (2,670) 
 Deferred tax credit 
  relating to share 
  option scheme                   -          -          -             -          -          99          99 
 Increase in share 
  based payments 
  reserve                         -          -          -             -        333           -         333 
 
 
 As at 30 September 
  2016                        1,000     33,661      (312)            46        657      43,143      78,195 
 
 Result and total 
  comprehensive income 
  for the year                    -          -          -             -          -      16,364      16,364 
                          ---------  ---------  ---------  ------------  ---------  ----------  ---------- 
 
                              1,000     33,661      (312)            46        657      59,507      94,559 
 Transactions with 
  owners 
 Issue of ordinary 
  shares under employee 
  share option scheme             3        423          -             -          -           -         426 
 Dividends to equity 
  holders of the 
  company                         -          -          -             -          -     (3,200)     (3,200) 
 Deferred tax credit 
  relating to share 
  option scheme                   -          -          -             -          -         230         230 
 Increase in share 
  based payments 
  reserve                         -          -          -             -        317           -         317 
 
 
 As at 30 September 
  2017                        1,003     34,084      (312)            46        974      56,537      92,332 
                          =========  =========  =========  ============  =========  ==========  ========== 
 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE 12 MONTHSED 30 SEPTEMBER 2017

 
                                                        Year            Year 
                                                          to              to 
                                                30 September    30 September 
                                                        2017            2016 
                                                     GBP'000         GBP'000 
                                      Notes 
 Cash flows from operating 
  activities 
 Profit before income tax                             20,153          17,204 
 
 Adjusted by: 
 Depreciation                                          5,441           4,901 
 Amortisation                                             50              50 
 Net finance (income) / expense 
  in the consolidated statement 
  of comprehensive income                                (8)               6 
 Share based payment charge                              317             333 
 
 Changes in working capital: 
 Inventory                                           (1,118)           (426) 
 Trade and other receivables                           (559)         (1,109) 
 Trade and other payables                                 86             999 
                                              --------------  -------------- 
 
 Cash generated from operations                       24,362          21,958 
 Net interest received / (paid)                            8             (6) 
 Income tax paid                                     (3,962)         (3,378) 
                                              --------------  -------------- 
 
 Net cash generated from operating 
  activities                                          20,408          18,574 
                                              --------------  -------------- 
 
 Cash flows from investing 
  activities 
 Purchase of property, plant 
  and equipment                                      (8,722)         (8,726) 
 Cash advances                                         (764)               - 
 Proceeds from disposal of                               105               - 
  property, plant and equipment 
 
 Net cash used in investing 
  activities                                         (9,381)         (8,726) 
                                              --------------  -------------- 
 
 Cash flows from financing 
  activities 
 Net proceeds from issue of                              425               - 
  shares 
 Dividends paid to equity holders 
  of the parent                                      (3,200)         (2,670) 
 
 Net cash used in financing 
  activities                                         (2,775)         (2,670) 
                                              --------------  -------------- 
 
 Net increase in cash and cash 
  equivalents                                          8,252           7,178 
 
   Cash and cash equivalents 
   at the beginning of the year                       13,273           6,095 
 
 
   Cash and cash equivalents 
   at the end of the year                             21,525          13,273 
                                              ==============  ============== 
 
 
 

NOTES TO THE PRELIMINARY RESULTS

1. This preliminary results announcement was approved by the Board of Directors on 24(th) November 2017.

1.1. The financial information set out above does not constitute the Group's statutory financial statements for the years ended 30 September 2017 or 2016, but is derived from those accounts. Statutory financial statements for 2016 have been delivered to the Registrar of Companies and those for 2017 will be delivered in due course. The Independent Auditors' Report on the Annual Report and Financial Statements for both periods was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under s498(2) or s498(3) of the Companies Act 2006.

1.2. For the year ended 30 September 2017 the consolidated financial statements of the Group have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU), and the Companies Act 2006 applicable to companies reporting under IFRS.

1.3. This financial information has been prepared in accordance with the accounting policies stated in the Group's financial statements for the year ended 30 September 2017. The financial statements have been prepared on the historical cost basis. There are a number of new accounting standards, amendments to existing standards and interpretations which are mandatory for the year ended 30 September 2017. No changes arising from new or revised accounting standards have had a material impact on the consolidated financial statements of the Group.

   2.       Earnings per Share 
 
 
 
                       Earnings          2017   Earnings   Earnings          2016   Earnings 
                        GBP'000      Weighted        per    GBP'000      Weighted        per 
                                      average      share                  average      share 
                                       number    (pence)                   number    (pence) 
                                    of shares                           of shares 
 Basic earnings 
  per share              16,364   100,054,292      16.36     13,735   100,000,000      13.74 
 Effect of dilutive 
  share options               -       942,068          -          -       998,163          - 
 Diluted earnings 
  per share              16,364   100,996,360      16.20     13,735   100,998,163      13.60 
 
 
   3.       Segmental Analysis 

Management has determined the operating segments based on the reports reviewed by the Chief Operating Decision Maker ("CODM") comprising the Board of Directors. The segmental information is split on the basis of those same profit centres, however, management report only the contents of the income statement and therefore no balance sheet information is provide on a segmental basis in the following tables:

 
 September         Patisserie   Druckers     Baker     Flour   Philpotts    Overhead          As   Reconciling       Total 
  2017                Valerie              & Spice     Power                            reported         items        IFRS 
                                                                                              to             * 
                                                                                             the 
                                                                                            CODM 
                      GBP'000    GBP'000   GBP'000   GBP'000     GBP'000     GBP'000     GBP'000       GBP'000     GBP'000 
 
 Revenue               84,339     13,059     4,738     3,634      10,183           -     115,953       (1,756)     114,197 
 Cost of sales       (15,610)    (2,813)   (1,269)   (1,168)     (3,152)     (2,775)    (26,787)         1,856    (24,931) 
                  -----------  ---------  --------  --------  ----------  ----------  ----------  ------------  ---------- 
 
 Gross profit          68,729     10,246     3,469     2,466       7,031     (2,775)       89166           100      89,266 
 
 Administrative 
  expenses           (48,118)    (8,889)   (2,266)   (1,598)     (5,117)       2,458    (63,530)         (100)    (63,630) 
 Depreciation 
  and 
  amortisation        (4,344)      (155)      (69)     (303)       (469)       (151)     (5,491)             -     (5,491) 
 Net finance 
  income                    -          -         -                                 8           8             -           8 
 
 Profit before 
  income tax           16,267      1,202     1,134       565       1,445       (460)      20,153             -      20,153 
 Income tax 
  expense                   -          -         -         -           -     (3,789)     (3,789)             -     (3,789) 
                  -----------  ---------  --------  --------  ----------  ----------  ----------  ------------  ---------- 
 
 Profit for 
  the financial 
  year                 16,267      1,202     1,134       565       1,445     (4,249)      16,364             -      16,364 
 
 Non-current 
  assets                                                                                  57,421             -      57,421 
 Current assets                                                                           41,500             -      41,500 
 
 Non-current 
  liabilities                                                                            (1,422)             -     (1,422) 
 Current 
  liabilities                                                                            (5,167)             -     (5,167) 
                                                                                      ----------  ------------  ---------- 
 
 Net assets                                                                               92,332             -      92,332 
                                                                                      ==========  ============  ========== 
 
 
 Capital 
  expenditure                                                                              8,722             -       8,722 
                                                                                      ==========  ============  ========== 
 
 

*The reconciling items relate to year-end consolidation adjustments and reclassification for statutory reporting purposes.

Revenue within each trading segment is derived from income from restaurant, takeaway, online and wholesale sales. Revenue within overheads relates to income received centrally which is not allocated to individual operating segments.

Segmental revenues are reported gross of sales to other reportable segments. Flour Power revenues include GBP1.8m (2016: GBP1.7m) made to other operating segments. Other operating segments report sales to external customers only.

All of the Group's revenue from continuing operations has been generated from UK operations except for GBP361k which is generated in Republic of Ireland. All non-current assets are held in the UK except for GBP369k held in Republic of Ireland.

The Group does not have any customers whom account for more than 10% of external revenue.

 
 September         Patisserie   Druckers     Baker     Flour   Philpotts   Overhead         As   Reconciling      Total 
  2016                Valerie              & Spice     Power                          reported         items       IFRS 
                                                                                            to             * 
                                                                                           the 
                                                                                          CODM 
                      GBP'000    GBP'000   GBP'000   GBP'000     GBP'000    GBP'000    GBP'000       GBP'000    GBP'000 
 
 Revenue               73,905     13,310     4,701     3,684      10,244          -    105,844       (1,703)    104,141 
 Cost of sales       (13,550)    (2,983)   (1,332)   (1,336)     (3,511)    (2,053)   (24765,)         1,933   (22,832) 
                  -----------  ---------  --------  --------  ----------  ---------  ---------  ------------  --------- 
 
 Gross profit          60,355     10,327     3,369     2,348       6,733    (2,053)     81,079           230     81,309 
 
 Administrative 
  expenses           (42,754)    (8,976)   (2,212)   (1,592)     (5,105)      1,721   (58,918)         (230)   (59,148) 
 Depreciation 
  and 
  amortisation        (3,786)      (135)      (46)     (221)       (420)      (343)    (4,951)             -    (4,951) 
 Finance expense          (2)        (3)         -       (1)           -          -        (6)             -        (6) 
 
 Profit before 
  income tax           13,813      1,213     1,111       534       1,208      (675)     17,204             -     17,204 
 Income tax 
  expense                   -          -         -         -           -    (3,469)    (3,469)             -    (3,469) 
                  -----------  ---------  --------  --------  ----------  ---------  ---------  ------------  --------- 
 
 Profit for 
  the financial 
  year                 13,813      1,213     1,111       534       1,208    (4,144)     13,735             -     13,735 
 
 Non-current 
  assets                                                                                54,295             -     54,295 
 Current assets                                                                         31,035             -     31,035 
 
 Non-current 
  liabilities                                                                          (2,054)             -    (2,054) 
 Current 
  liabilities                                                                          (5,081)             -    (5,081) 
                                                                                     ---------  ------------  --------- 
 
 Net assets                                                                             78,195             -     78,195 
                                                                                     =========  ============  ========= 
 
 
 Capital 
  expenditure                                                                            8,726             -      8,726 
                                                                                     =========  ============  ========= 
 
 
   4.       Earnings before interest, tax, depreciation and amortisation (EBITDA) 
 
                                       12 months       12 months 
                                           ended           ended 
                                    30 September    30 September 
                                            2017            2016 
                                         GBP'000         GBP'000 
 Operating profit                         20,145          17,210 
 Depreciation and amortisation             5,491           4,951 
                                  -------------- 
 
 EBITDA                                   25,636          22,161 
                                  ==============  ============== 
 
 
   5.       Taxation 
 
                                     Sept      Sept 
                                     2017      2016 
                                  GBP'000   GBP'000 
 Current tax: 
 UK corporation tax at rates: 
  2017 - 19.0%, 2016-20.0%          4,115     3,236 
 Prior period adjustment               77        14 
                                 --------  -------- 
 
                                    4,192     3,250 
 Deferred tax: 
 Origination and reversal of 
  temporary differences             (403)       219 
                                 --------  -------- 
 
 Tax for the year                   3,789     3,469 
                                 ========  ======== 
 
 

Factors affecting current tax charge:

The tax assessed on the profit for the period is different to the standard rate of corporation tax in the UK. The differences are explained below:

 
                                             Sept      Sept 
                                             2017      2016 
                                          GBP'000   GBP'000 
 
 Profit before income tax                  20,153    17,204 
 
 Profit for the year multiplied 
  by the standard rate of corporation 
  tax at 19.0% (2016: 20.0%)                3,930     3,441 
 
 Expenses not deductible for                    -         - 
  tax purposes 
 Adjustment in respect of prior 
  periods                                      77        14 
 Other                                      (218)        14 
 
                                            3,789     3,469 
                                         ========  ======== 
 
 
   6.       Property, Plant and Equipment 
 
                           Freehold       Leasehold        Plant,       Motor     Total 
                               land        property    equipment,    vehicles 
                                and    improvements      fixtures 
                          buildings                           and 
                                                         fittings 
                            GBP'000         GBP'000       GBP'000     GBP'000   GBP'000 
 Cost 
 At 1 October 2015            1,798          14,676        44,053          56    60,583 
 Additions                        -             363         8,363           -     8,726 
 Disposals                        -            (68)         (526)        (29)     (623) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2016         1,798          14,971        51,890          27    68,686 
 Additions                        -           1,267         7,455           -     8,722 
 Disposals                        -           (290)         (292)        (27)     (609) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2017         1,798          15,948        59,053           -    76,799 
 
 
 Depreciation 
 At 1 October 2015              255           5,490        22,122          37    27,904 
 Charge for the year             26             937         3,930           8     4,901 
 Disposals                        -            (68)         (526)        (23)     (617) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2016           281           6,359        25,526          22    32,188 
 Charge for the year             26             937         4,473           5     5,441 
 Disposals                        -           (185)         (292)        (27)     (504) 
                        -----------  --------------  ------------  ----------  -------- 
 
 At 30 September 2017           307           7,111        29,707           -    37,125 
 
 Net book values 
 At 30 September 2017         1,491           8,837        29,346           -    39,674 
 At 30 September 2016         1,517           8,612        26,364           5    36,498 
                        ===========  ==============  ============  ==========  ======== 
 
 

The Financial Statements for the 12 months ended 30 September 2017 will be posted to shareholders and laid before the Company at the Annual General Meeting; this will be held on 30(th) January 2018 at 10.30 a.m. at Patisserie Valerie Spitalfields, 37 Brushfield Street London E1 6AA.

Copies of The Financial Statements will be available from the Company Secretary at Patisserie Holdings PLC, 146-156 Sarehole Road, Birmingham, B28 8DT or from the Company's website https://www.patisserie-valerie.co.uk.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR PGGPCGUPMGQC

(END) Dow Jones Newswires

November 27, 2017 02:00 ET (07:00 GMT)

1 Year Patisserie Chart

1 Year Patisserie Chart

1 Month Patisserie Chart

1 Month Patisserie Chart

Your Recent History

Delayed Upgrade Clock