We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
---|---|---|---|---|---|
Swallowfield Plc | LSE:SWL | London | Ordinary Share | GB0008667304 | ORD 5P |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 195.00 | 190.00 | 200.00 | 0.00 | 01:00:00 |
Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
---|---|---|---|---|---|
0 | 0 | N/A | 0 |
TIDMBAR
RNS Number : 0510O
Brand Architekts Group PLC
30 September 2019
Brand Architekts Group plc
("Brand Architekts" or the "Group")
Final results for the year ended 29 June 2019
Business Transformation to Brand only
and
Board Succession
Brand Architekts Group plc, formerly known as Swallowfield PLC, announces its final results for the 52 weeks ended 29 June 2019.
Results
2019 2018 Brands MFG* Central Total Total GBPm GBPm GBPm GBPm GBPm Revenue 19.7 62.0 (4.4) 77.3 73.9 Underlying Operating Profit 3.6 2.5 (1.7) 4.4 5.5 Adjusted PBT 5.1 5.0 Reported PBT 4.1 4.5 EPS - Adjusted 25.3 23.2 EPS - basic 20.7 20.9 Dividend per share - paid and proposed 6.5p 6.2p Net Debt 7.2 11.8 *Disposal on 23 Aug 2019 for 35.0
Brendan Hynes, Executive Chairman commented:
"On the 23 August 2019 the Group disposed of its Manufacturing business for GBP35m to KDC/One Inc. This transformational deal is another significant milestone for our strategy of accelerating the growth of our Owned Brands business and simplifying the Group. We will now focus all our time, resources and investment growing and developing the higher margin part of our business.
The value achieved on disposal represents a very good return for shareholders, it also strengthens our balance sheet, moving the Group from a net debt position of GBP11.8m last financial year end, to a significant positive cash position on completion of GBP24.0m.
The new Group has been renamed the Brand Architekts Group Plc and has an outstanding, stand-alone operational team with an excellent track record and strong relationships with our retail customers. The business is now well capitalised and we will use some of the proceeds from the disposal to grow the business organically and through selective acquisitions that will deliver further profitability and scale.
We are now well positioned to continue to build a more profitable and sustainable business, which will generate further shareholder value."
Business review statement
Over the last four years we have developed, both organically and through acquisition, a growing portfolio of brands that are owned and managed by the Group and which we control from formulation development through to distribution.
Following the disposal of the Manufacturing business, we now have complete focus on the Owned Brands business as well as the necessary financial resources to invest and grow the business further.
Financial highlights
-- Group Revenues for the 52 weeks increased by 8% to GBP77.3m (2018: GBP71.6m on a comparable 52 week basis).
-- Owned Brands represented 25% of revenues and 59% of underlying operational profits.
-- Owned Brand revenues decreased by 6.7%, impacted by lower consumer confidence and by challenges faced by retailers in a restricted marketplace.
-- Adjusted profit before taxation* increased by 1% to GBP5.1m (2018: GBP5.0m). -- Underlying operating profit** decreased by 19% to GBP4.4m (2018: GBP5.5m). -- Adjusted EPS increased by 9% year on year to 25.3 pence (2018: 23.2 pence).
-- Proposed final dividend of 4.35p per share (2018: 4.2p), in addition to the interim dividend of 2.15p already paid, to give a full year dividend of 6.5p (2018: 6.2p), an increase of 5%.
-- Net Debt as at 29 June 2019 decreased to GBP7.2m (2018: GBP11.8m).
*calculated as per page 6
**as per note 6
Operational highlights
-- Creation of a solely Owned Brands business following the disposal of the Contract Manufacturing Business for GBP35 million, a premium to the market capitalisation of the Group as at 15 July 2019. Net proceeds receivable by the Company are GBP33.75 million.
-- Ongoing business renamed Brand Architekts Group plc on 29 August 2019 to reflect sole focus on Owned Brands.
-- New product development ("NPD") continues with 80 new products launched in the year. -- Net cash as at 31 August of GBP24m. -- Net Assets as at 31 August of GBP38m.
Dividend
Given our strong cash position and confidence in the business it is the Board's intention to propose a final dividend of 4.35 pence. Together with the interim dividend already paid of 2.15 pence, this represents a total dividend for the year of 6.5 pence, an improvement of 5% over the prior year (2018: 6.2p).
It remains the Directors' intention to align future dividend payments to the underlying earnings and cash flow of the stand-alone business, taking into account the investment and operational requirements of the business.
Board succession
Following the successful completion of the deal to dispose of the Manufacturing business on 23 August, which represents a fundamental change to the scale of business for the Group, the Board has mutually agreed with Tim that he will step down from the PLC Board and as Chief Executive and leave the company on 30 September 2019.
Brendan Hynes will take on an executive Chairman role until a permanent replacement is appointed. The successful brand management team remains in place and unchanged and will continue to be supported until the end of the calendar year by Mathew Gazzard, formerly Group Finance Director and Jane Fletcher, formerly Group Sales and Marketing Director, under the transitional services agreement. In addition, we will be putting in place an interim CFO to work on the transition and to support the stand-alone Brands business, until a full CFO is appointed.
The Board wishes to thank Tim for his contribution to the Group during his time with us and wish him all the very best for the future.
Outlook
We expect the economic and consumer uncertainty seen in the UK in the second half year to June 2019 to continue into our new financial year. The slow-down in momentum in our Owned Brands business will be addressed by enabling management to focus on this business following the disposal, innovative NPD and a stronger focus on distribution in both the UK and internationally.
Given the strength of our balance sheet, we also remain alert to further acquisition opportunities which offer the potential to build scale and deliver incremental shareholder value
Following the successful disposal of the Manufacturing business, we are confident that our new strategic focus will enable us to deliver the best outcome for all our stakeholders.
For further information please contact: Swallowfield plc -------------------- ---------- Brendan Hynes Executive Chairman via Alma -------------------- ---------- Shaun Dobson / George 0207 496 Tzimas N+1 Singer (Nomad) 3000 -------------------- ---------- Josh Royston / Hilary 0203 405 Buchanan / Sam Modlin Alma PR 0205 -------------------- ----------
Strategic Report
Fundamental transformation - focus on brands
Over the last four years our stated strategy has been to develop, both organically and though acquisition, a portfolio of brands that are owned and managed by the Group and which we control from formulation development through to distribution.
As at 29 June 2019, Owned Brands represented 59% of group underlying operation profits.
Following a strategic review process, the Board concluded that the Manufacturing business would be better served as part of a business with bigger scale and that GBP35 million sale proceeds represented excellent value for shareholders. With the disposal of the Manufacturing business in August 2019, we have accelerated our strategic re-alignment and will now be 100% focused on the brands that we own and control. The disposal has also strengthened the balance sheet, eliminated group debt and leaves the group in a significantly cash positive position.
The Board believe that we are now better positioned to drive further value by focusing solely on our Owned Brands business with its higher margins, lower capital investment requirements and superior financial returns.
New name - stronger focus
The new group is now called Brand Architekts Group plc, which more appropriately reflects the future focus of the group
Strategic priorities
The challenging market conditions, particularly in the UK require us to have a clear strategic focus. The strategic priorities for the Group are:
-- Build Scale: Accelerate sales and profit growth organically and via accretive acquisitions -- New Product Development (NPD): Continue to execute at pace -- International expansion: Develop new customers in new geographies -- On-line expansion: Accelerate E-commerce and digital presence -- Build organisation capability: Continue to invest in people and skills
Progress against our strategic priorities
-- New Product Development (NPD)
We are pleased that the pace of NPD continues with over 80 new lines launched over the 12 month period across 11 brands.
We continue to evaluate and develop the brand portfolio to ensure that we are focusing the appropriate level of resource and support to drive maximum performance and growth. Within the portfolio we have defined a number of 'Drive' brands where we are specifically focused on extending distribution, new product development, international growth and increasing support through both instore and digital promotion.
-- International expansion
Our focus continues on developing sales in new international markets and building relationships with appropriate distribution and retail partners for our brand portfolio. Bi-lingual pack formats have been developed for specific brands, allowing us to maximise opportunity whilst carefully managing inventory levels. The launch of the Dirty Works brand into France and Belgium has been followed by new distribution in the Middle East. Our range of therapeutic bath solutions, Dr Salts, has launched successfully in South Africa; the Real Shaving Company has launched in New Zealand.
-- On-line expansion
We continue to invest in the area of developing in-house expertise to grow the reach of Owned Brands business within multi channels to market. Strong relationships with key e-tailers have been established enhancing the breadth of distribution and partners for our brand portfolio.
-- Build organisation capability
We will continue to build and develop the stand alone capability of our Owned Brands business by investing in further Marketing, Digital, Technical and Supply chain skills.
Financial review
Group statutory revenue at GBP77.3m from continuing and discontinued operations was up 5% against prior year. The Owned Brands business endured a difficult year against strong comparatives, declining by 6.7%, adversely impacted by the decline in consumer confidence and retailer pressures. In the Group's Manufacturing business, revenues increased by 13% against prior year comparators, driven by increased volumes through the launch of three new contract wins.
On a comparable 52-week basis, revenue increased by 8% to GBP77.3m (2018: GBP71.6m). The weakness of Sterling against the US dollar has increased sales revenue by GBP0.5m. Revenue increase on a constant currency basis would have been 4.0%.
The adverse currency impact on revenue has been offset by an equivalent favourable currency impact on cost of goods, reflecting the Group's broadly natural hedge profile.
The pressure experienced on the margin accretive Owned Brands revenues, whilst slightly offset by higher volume sales in the Manufacturing business, has resulted in a reduction in the underlying operating profit at GBP4.4m (2018: GBP5.5m).
Underlying operating profit is shown before charges for share-based payments, with a charge made of GBP0.1m (2018: GBP0.3m). Share options are put in place in order to incentivise the Group's wider management team (including the Executive Directors) and to ensure that their interests are aligned with shareholders.
The net effect is that the Group made an adjusted operating profit of GBP4.3m (2018: GBP5.2m). Adjusted profit before tax increased to GBP5.1m (2018: GBP5.0m).
Total exceptional costs of GBP0.7m were incurred by the Group in the current period. This is in part due to the GMP equalisation charge on the Group's DB Pension Scheme of GBP0.3m netted off by a GBP0.2m release of previously provided for contingent consideration (included in continuing operations) and GBP0.7m of "one off" costs relating to the Group's disposal of the Manufacturing business and wider restructure (included in discontinued operations). In 2018 there was an exceptional charge of GBP0.28m mainly relating to the writing down of the investment in Sterling Shave Club.
The overall effective rate of the new Group taxation for the period was 11.1% (2018: 19%) of pre-tax profits. The effective tax rate fell due to Group investment income.
This results in adjusted earnings per share of 25.3p (2018: 23.2p).
A reconciliation of underlying operating profit to statutory profit before taxation is shown below:
2019 2019 2018 2018 2019 Continuing Discontinued 2018 Continuing Discontinued Total operations operations Total operations operations GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 --------------------- --------------------- ----------- ------------- --------------------- ----------- ------------- Underlying profit from operations (see note 6) 4,428 2,355 2,073 5,470 3,319 2,151 --------------------- --------------------- ----------- ------------- --------------------- ----------- ------------- Charge for share-based payments (115) (115) - (297) (297) - --------------------- --------------------- ----------- ------------- --------------------- ----------- ------------- Adjusted operating profit 4,313 2,240 2,073 5,173 3,022 2,151 Net borrowing costs 757 (144) 901 (173) (161) (12) --------------------- --------------------- ----------- ------------- --------------------- ----------- ------------- Adjusted profit before taxation 5,070 2,096 2,974 5,000 2,861 2,139 Amortisation of acquisition-related intangibles (260) (260) - (197) (197) - Exceptional (costs) (717) (48) (669) (279) (279) Profit before taxation 4,093 1,788 2,305 4,524 2,385 2,139 --------------------- --------------------- ----------- ------------- --------------------- ----------- -------------
The Group's strategic investment shareholding in Shanghai Colour Cosmetics Technology Company Limited (SCCTC) has reduced from 19% to 13.3% within the period. However, the carrying value remains unchanged during the period, based on a fair value of SCCTC's commercially, externally assessed valuation of the business. The initial cost of this investment was GBP0.14m and this is now valued at GBP1.39m. This improved valuation reflects a strong trading performance, supplying customers in Europe and the USA. Income totalling GBP1.15m was received in the year (2018: GBP0.19m). This investment was part of the Manufacturing business on disposal and is classified as held for sale at the period end.
Net debt and cash flow
Net debt decreased significantly to GBP7.2m (2018: GBP11.8m). A re-balancing of the Group's working capital from the prior year has helped 'normalise' the net debt closing balance. The Group maintains a broadly natural hedge position on the Euro and US Dollar, and manages timing differences through a multi-currency invoice finance facility. At the reporting date, the Group was maintaining a hedged position by holding Euro and US Dollar cash balances, whilst drawing on its GBP facility. Note 11 provides an analysis of net debt.
The components of working capital highlight the unwinding of the impact of the introduction of the three new major account wins in the Manufacturing business which were being implemented at the end of the prior year. This aspect combined with a more linear shape to trade debtors have positively impacted the total working capital invested at year end.
Financing costs of GBP0.4m (2018: GBP0.36m) comprised interest expense of GBP0.26m (2018: GBP0.21m) plus a pension plan notional finance charge of GBP0.13m (2018: charge GBP0.15m). Finance income is the receipt of GBP1.15m (2018: GBP0.19m) income from our investment holding in SCCTC.
Capital expenditure was GBP1.1m which was behind the level of depreciation. We have continued to make a number of investments to improve line efficiencies and support incremental new customer contracts.
Defined benefit pension plan
The defined benefit pension plan underwent its last triennial valuation on 5 April 2017. The deficit on a statutory funding basis was GBP2.6m and the Group entered into a revised deficit recovery plan and schedule of contributions in July 2018. Under this there is a commitment to make deficit reduction payments of GBP318k per annum (previously GBP108k per annum) for seven years and GBP210k for a further three years, and to pay certain administration costs and the PPF levy for the life of the plan. This commitment will be re-assessed once the results of the next triennial valuation at 5 April 2020 are available.
Accounting Standards require the discount rate used for valuations under IAS19 'employee benefits' to be based on yields on high quality (usually AA-rated) corporate bonds of appropriate currency, taking into account the term of the relevant pension plan's liabilities. Corporate bond indices are used as a proxy to determine the discount rate. At the reporting date, the yields on bonds of all types were lower than they were at 30 June 2018. This has resulted in lower discount rates being adopted for accounting purposes compared to last year. In addition, inflation rates are higher than last year. The combination of these two factors have materially increased the fair value of the plan liabilities as measured under IAS 19, which combined with the anticipated investment return performance, has translated into an increased liability under the IAS19 methodology. For accounting purposes at 29 June 2019, the Group recognised under IAS19 'employee benefits', a net liability of GBP9.4m (2018: GBP4.5m).
Dividends
The Board is pleased to announce that it will be proposing a final dividend of 4.35 pence. Together with the interim dividend already paid of 2.15 pence this represents a total dividend for the year of 6.5 pence, an improvement of 5% over the prior year (2018: 6.2p). If approved, the final dividend will be paid on 6 December 2019 to shareholders on the register on 15 November 2019. The shares will be marked as ex-dividend on 14 November 2019.
Group Statement of Comprehensive Income
For the 52 weeks ended 29 June 2019 and 53 weeks ended 30 June 2018
2019 2018* Notes GBP'000 GBP'000 Revenue 6 19,676 21,085 Cost of sales (12,680) (12,705) --------------------------------------------------------------------- ------ --------- --------- Gross profit 6,996 8,380 Commercial and administrative costs (5,016) (5,556) --------------------------------------------------------------------- ------ --------- --------- Operating profit before exceptional items 1,980 2,824 Exceptional items 7 (48) (279) --------------------------------------------------------------------- ------ --------- --------- Operating profit 1,932 2,545 --------------------------------------------------------------------- ------ --------- --------- Finance income - - Finance costs (144) (160) --------------------------------------------------------------------- ------ --------- --------- Profit before taxation 8 1,788 2,385 --------------------------------------------------------------------- ------ --------- --------- Taxation 9 (198) (453) --------------------------------------------------------------------- ------ --------- --------- Profit for the year 1,590 1,932 --------------------------------------------------------------------- ------ --------- --------- Profit on Discontinued Operations after taxation 12 2,050 1,701 --------------------------------------------------------------------- ------ --------- --------- Profit for the year 3,640 3,633 ===================================================================== ====== ========= ========= Other comprehensive income/(loss): Items that will not be reclassified subsequently to profit or loss: Re-measurement of defined benefit liability (4,011) 1,403 --------------------------------------------------------------------- Items that will be reclassified subsequently to profit or loss: Exchange differences on translating foreign operations (35) 30 (Loss)/gain on financial assets held at fair value (6) 156 Other comprehensive (loss)/income for the year (4,052) 1,589 --------------------------------------------------------------------- ------ --------- --------- Total comprehensive (loss)/income for the year (412) 5,222 ===================================================================== ====== ========= ========= Profit attributable to: --------------------------------------------------------------------- ------ --------- --------- Equity shareholders 3,539 3,542 --------------------------------------------------------------------- ------ --------- --------- Non-controlling interests 101 91 Total comprehensive income attributable to: --------------------------------------------------------------------- ------ --------- --------- Equity shareholders (513) 5,131 --------------------------------------------------------------------- ------ --------- --------- Non-controlling interests 101 91 Earnings per share - basic 10 20.7p 20.9p - diluted 10 20.0p 20.3p Dividends Paid in year (GBP'000) 1,088 933 Paid in year (pence per share) 6.35p 5.5p Proposed (GBP'000) 745 720 Proposed (pence per share) 4.35p 4.2p
*2018 comparatives have been restated for discontinued operations - see note 6 for further information.
Group Statement of Financial Position
For the 52 weeks ended 29 June 2019, and 53 weeks ended 30 June 2018
2019 2018 Restated - Note 13 Notes GBP'000 GBP'000 ASSETS Non-current assets Property, plant and equipment 21 11,438 Intangible assets 12,817 13,852 Deferred tax assets 1,714 803 Investments - 1,391 ---------------------------------------------- ------ -------- ------------------- Total non-current assets 14,552 27,484 Current assets Inventories 5,211 13,825 Trade and other receivables 3,475 19,283 Assets held for resale 12 22,700 - Cash and cash equivalents 11 381 934 Current tax receivable 285 109 ---------------------------------------------- ------ -------- ------------------- Total current assets 32,052 34,151 ---------------------------------------------- ------ -------- ------------------- Total assets 46,604 61,635 ---------------------------------------------- ------ -------- ------------------- LIABILITIES Current liabilities Trade and other payables 6,628 23,709 Interest-bearing loans and borrowings 1,139 1,127 Current tax payable 527 503 ---------------------------------------------- ------ -------- ------------------- Total current liabilities 8,294 25,339 ---------------------------------------------- ------ -------- ------------------- Non-current liabilities Interest-bearing loans and borrowings 2,091 3,230 Post-retirement benefit obligations 9,417 4,489 Deferred tax liabilities 1,061 1,555 Total non-current liabilities 12,569 9,274 ---------------------------------------------- ------ -------- ------------------- Total liabilities 20,863 34,613 ---------------------------------------------- ------ -------- ------------------- Net assets 25,741 27,022 ---------------------------------------------- ------ -------- ------------------- EQUITY Share capital 857 857 Share premium 11,987 11,987 Revaluation of investment reserve 1,241 1,247 Exchange reserve (147) (112) Pension re-measurement reserve (6,502) (2,491) Retained earnings 18,160 15,455 ---------------------------------------------- ------ -------- ------------------- Equity attributable to holders of the parent 25,596 26,943 ---------------------------------------------- ------ -------- ------------------- Non-controlling interest 145 79 ---------------------------------------------- ------ -------- ------------------- Total equity 25,741 27,022 ---------------------------------------------- ------ -------- -------------------
Group Statement of Changes in Equity
For the 52 weeks ended 29 June 2019 and 53 weeks ended 30 June 2018
Share Share Revaluation Exchange Pension Retained Non-controlling Total Capital Premium of Reserve re-measurement Earnings interest Equity investment reserve reserve Group GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Balance as at June 2018 857 11,987 1,247 (112) (2,491) 15,455 79 27,022 ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Dividends - - - - - (1,088) (35) (1,123) Non-controlling interest - - - - - - 101 101 Share based payments - - - - - 254 - 254 Transactions with owners - - - - - (834) 66 (768) ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Profit for the year - - - - - 3,539 - 3,539 Other comprehensive income: Re-measurement of defined benefit liability - - - - (4,011) - - (4,011) Exchange difference on translating foreign operations - - - (35) - - - (35) Fair value movements for financial assets - - (6) - - - - (6) Total comprehensive income for the year - - (6) (35) (4,011) 3,539 - (513) ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Balance as at June 2019 857 11,987 1,241 (147) (6,502) 18,160 145 25,741 ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Share Share Revaluation Exchange Pension Retained Non-controlling Total Capital Premium of Reserve re-measurement Earnings interest Equity investment reserve reserve Group GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Balance as at June 2017 844 11,744 1,091 (142) (3,894) 12,749 18 22,410 ----------------- -------- Dividends - - - - - (933) (30) (963) Issue of new shares 13 243 - - - - - 256 Non-controlling interest - - - - - - 91 91 Share based payments - - - - - 97 - 97 ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Transactions with owners 13 243 - - - (836) 61 (519) ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Profit for the year - - - - - 3,542 - 3,542 Other comprehensive income: Re-measurement of defined benefit liability - - - - 1,403 - - 1,403 Exchange difference on translating foreign operations - - - 30 - - - 30 Fair value movements for financial assets - - 156 - - - - 156 ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- -------- Total comprehensive income for the year - - 156 30 1,403 3,542 - 5,131 Balance as at June 2018 857 11,987 1,247 (112) (2,491) 15,455 79 27,022 ----------------- -------- -------- ------------ --------- --------------- --------- ---------------- --------
Cash Flow Statement
For the 52 weeks ended 29 June 2019 and 53 weeks ended 30 June 2018
Group Company 2019 2018 2019 2018 GBP'000 GBP'000 GBP'000 GBP'000 Cash flow from operating activities Profit before taxation 4,093 4,524 461 699 Depreciation 1,262 1,283 1,064 1,058 Amortisation 944 583 768 418 Finance income (1,146) (191) (1,182) (822) Finance cost 389 364 382 363 (Increase) in inventories (2,129) (2,395) (877) (1,279) Decrease /(increase) in trade and other receivables 1,252 (2,648) (1,693) 71 Increase in trade and other payables 3,059 944 7,712 2,563 (Decrease) in share-based payments provision (221) (1,666) (221) (1,666) Contributions to defined benefit plans (282) (108) (282) (108) Cash generated from operations 7,221 690 6,132 1,297 ----------------------------------------------------- -------- -------- -------- -------- Finance expense paid (263) (209) (256) (208) Taxation paid (593) (762) (197) (247) ----------------------------------------------------- -------- -------- -------- -------- Net cash flow from operating activities 6,365 (281) 5,679 842 ----------------------------------------------------- -------- -------- -------- -------- Cash flow from investing activities Dividend income received 1,146 191 1,182 822 Purchase of property, plant and equipment (1,088) (1,631) (900) (1,486) Purchase of intangible assets (699) (3,850) (699) (3,850) Purchase of subsidiary - (1,850) - (1,850) Net cash flow from investing activities (641) (7,140) (417) (6,364) ----------------------------------------------------- -------- -------- -------- -------- Cash flow from financing activities Movements in invoice discounting facility (4,027) 2,741 (3,637) 1,701 Proceeds from new loan - 3,000 - 3,000 Issue of new share capital - 256 - 256 Repayment of loans (1,127) (736) (1,127) (736) Finance income received - - - - Dividends paid (1,123) (963) (1,088) (933) ----------------------------------------------------- -------- -------- -------- -------- Net cash flow from financing activities (6,277) 4,298 (5,852) 3,288 ----------------------------------------------------- -------- -------- -------- -------- Net (decrease) in cash and cash equivalents (553) (3,123) (590) (2,234) Cash and cash equivalents at beginning of year 934 4,057 737 2,971 ----------------------------------------------------- -------- -------- -------- -------- Cash and cash equivalents at end of year 381 934 147 737 ----------------------------------------------------- -------- -------- -------- -------- 1. Statutory Accounts
The financial information does not constitute statutory accounts as defined in section 435 of the Companies Act 2006, but has been extracted from the statutory accounts for the year ended June 2019 on which an unqualified audit report has been issued and which will be delivered to the Registrar following their adoption at the Annual General Meeting.
The statutory accounts for the financial year ended June 2018 have been delivered to the Registrar of Companies with an unqualified audit report and did not contain a statement under section 498 of the Companies Act 2006.
Copies of the 2019 Annual Report and Accounts will be posted to shareholders with the notice of the Annual General Meeting. Further copies may be obtained by contacting the Company Secretary at Brand Architekts Group plc, 8 Waldegrave Rd, Teddington, TW11 8GT. An electronic copy will be available on the Group's web site (www.brandarchitektsplc.com).
2. Basis of preparation
The Group has prepared its consolidated financial statements in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and also in accordance with IFRS issued by the International Accounting Standards Board. These financial statements have been prepared under the historical cost convention, modified to include the revaluation of certain non-current assets and financial instruments.
The Directors have considered trading and cash flow forecasts prepared for the Group, and based on these, and the confirmed banking facilities, are satisfied that the Group will continue to be able to meet its liabilities as they fall due for at least one year from the date of signing of these accounts. On this basis, they consider it appropriate to adopt the going concern basis in the preparation of these accounts.
The consolidated financial statements are presented in sterling and all values are rounded to the nearest thousand (GBP'000) except where otherwise indicated.
3. Basis of consolidation
The Group financial statements consolidate the financial statements of the Company and its subsidiary undertakings. The results and net assets of undertakings acquired or disposed of during a financial year are included in the Group Statement of Comprehensive Income and Group Statement of Financial Position from the effective date of acquisition or to the effective date of disposal. Subsidiary undertakings have been consolidated using the purchase method of accounting. In accordance with the exemptions given by section 408 of the Companies Act 2006, the Company has not presented its own Statement of Comprehensive Income.
4. Accounting Policies
The principal accounting policies which apply in preparing the financial statements for the year ended 29 June 2019 are consistent with those disclosed in the Group's audited accounts for the year ended 30 June 2018, other than adopting IFRS9 and IFRS15 for the first time. The transition impact of both of these news standards has not been material to the Group.
5. Discontinued Activities
As a result of the agreed disposal of the manufacturing business (completed post year-end), these operations have been disclosed as discontinued and the related assets classified as held for sale at the period end. See note 12 for further details.
6. Segmental Analysis
The Group is a market leader in the development, formulation, and supply of personal care and beauty products.
The reportable segments of the Group are aggregated as follows:
-- Brands - we leverage our skilled resources to develop and market a growing portfolio of Brand Architekts Group owned and managed Brands. These include organically developed Bagsy, MR. and Tru, plus the acquisitions of The Real Shaving Company (in 2015), the portfolio of Brands included in The Brand Architekts acquisition (in 2016) and the Fish brand acquired during this financial year.
-- Manufacturing - the contracted development, formulation and production of quality products for many of the world's leading personal care and beauty Brands. This segment has been disposed of post period end as described in Note 12.
-- Eliminations and Central Costs. Other Group-wide activities and expenses, including defined benefit pension costs, share-based payment expenses, amortisation of acquisition-related intangibles, interest, taxation and eliminations of intersegment items, are presented within 'Eliminations and central costs'.
This is the basis on which the Group presents its operating results to the Directors, which is considered to be the Chief Operating Decision Maker (CODM) for the purposes of IFRS 8. Comparative full year numbers have been presented on the same basis.
a) Principal measures of profit and loss - Income Statement segmental information for 52 weeks ending 29 June 2019 and 53 weeks ending 30 June 2018:
52 weeks ended 30 Eliminations and 2018 June 2019 Brands Manufacturing Central Costs Total Total GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ UK revenue 16,381 35,763 - 52,144 51,284 International revenue 3,220 21,974 - 25,194 22,661 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Revenue - External 19,601 57,737 - 77,338 73,945 Revenue - Internal 75 4,235 (4,310) - - --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Total revenue 19,676 61,972 (4,310) 77,338 73,945 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Discontinued Operation - (61,972) 4,310 (57,662) (52,860) --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Total Revenue 19,676 - - 19,676 21,085 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Underlying profit from operations* 3,619 2,515 (1,706) 4,428 5,470 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Charge for share-based payments - - (115) (115) (297) Amortisation of acquisition-related intangibles - - (260) (260) (197) Exceptional costs - (669) (48) (717) (279) Net finance income / (costs) - 901 (144) 757 (173) --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Tax charge on discontinued operations - (255) - (255) (438) --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Segment Profit included in Discontinued Operations - (2,492) 442 (2,050) (1,701) --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Profit before taxation 3,619 - (1,831) 1,788 2,385 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Tax charge (198) (198) (453) --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Profit for the period from continuing activities 3,619 - (2,029) 1,590 1,932 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------
*The underlying profit net of eliminations and central costs are as follows:
Continuing Discontinued Total operations operations - Brands - Manufacturing GBP'000 GBP'000 GBP'000 Underlying profit from operations - operating segments 3,619 2,515 6,134 Eliminations and central costs (1,264) (442) (1,706) ------------ ----------------- -------- Underlying profit from operations 2,355 2,073 4,428 53 weeks ended 30 Eliminations and 2017 June 2018 Brands Manufacturing Central Costs Total Total GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ UK revenue 17,086 34,167 - 51,253 44,732 International revenue 3,968 18,724 - 22,692 29,582 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Revenue - External 21,054 52,891 - 73,945 74,314 Revenue - Internal 31 1,940 (1,971) - - --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Total revenue 21,085 54,831 (1,971) 73,945 74,314 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Discontinued Operation - (54,831) 1,971 52,860 - --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Total Revenue 21,085 - - 21,085 74,314 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Underlying profit from operations 4,806 2,539 (1,875) 5,470 5,617 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Charge for share-based payments - - (297) (297) (1,755) Amortisation of acquisition-related intangibles - - (197) (197) (187) Exceptional costs - - (279) (279) (343) Net borrowing costs - (12) (161) (173) (217) Tax charge on discontinued operations - (438) - - (438) Segment Profit included in Discontinued Operations - (2,089) 388 (1,701) - --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Profit before taxation 4,806 - (2,421) 2,385 3,115 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Tax charge (453) (453) (543) --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------ Profit for the period from continuing activities 4,806 - (2,874) 1,932 2,572 --------------------- ------------------------- ----------------------- -------------------- ------------------------ ------------------------
*The underlying profit net of eliminations and central costs are as follows:
Continuing Discontinued Total operations operations - Brands - Manufacturing GBP'000 GBP'000 GBP'000 Underlying profit from operations - operating segments 4,806 2,539 6,134 Eliminations and central costs (1,487) (388) (1,875) ------------ ----------------- -------- Underlying profit from operations 3,319 2,151 5,470
Inter segment revenue earned by Manufacturing from sales to Brands is determined on commercial trading terms as if Brands were a third-party customer.
All defined benefit pension costs and share-based payment expenses are recognised for internal reporting to the CODM as part of Group-wide activities and are included within 'Eliminations and central costs' above. Other costs, such as Group insurance and auditors' remuneration which are incurred on a Group-wide basis are recharged by the head office to segments on a reasonable and consistent basis for all periods presented, and are included within segment results above.
b) Other Income Statement segmental information
The following additional items are included in the measures of underlying profit and loss reported to the CODM and are included within (a) above:
52 weeks ended 29 June 2019 Eliminations and Central Brands Manufacturing Costs Total GBP'000 GBP'000 GBP'000 GBP'000 ----------------------------- -------------- ---------------------- ---------------------------- ----------------- Depreciation 13 1,249 - 1,262 Amortisation - 700 260 960 53 weeks ended 30 June 2018 Eliminations and Central Brands Manufacturing Costs Total GBP'000 GBP'000 GBP'000 GBP'000 ----------------------------- -------------- ---------------------- ---------------------------- ----------------- Depreciation 13 1,270 - 1,283 Amortisation - 386 197 583
c) Principal measures of assets and liabilities
The Groups assets and liabilities are managed centrally by the CODM and consequently there is no reconciliation between the Group's assets per the statement of financial position and the segment assets.
d) Additional entity-wide disclosures
The distribution of the Group's external revenue by destination is shown below:
Geographical segments - Continuing and discontinued operations 52 weeks ended 53 weeks ended 29 June 2019 30 June 2018 GBP'000 GBP'000 --------------- --------------- UK 52,144 51,284 Other European Union countries 17,482 16,891 Rest of the World 7,712 5,770 --------------- --------------- 77,338 73,945 --------------- --------------- Geographical segments - Continuing operations 52 weeks ended 53 weeks ended 29 June 2019 30 June 2018 GBP'000 GBP'000 --------------- --------------- UK 16,456 17,021
Other European Union countries 609 520 Rest of the World 2,611 3,544 --------------- --------------- 19,676 21,085 --------------- ---------------
In the 52 weeks ended 29 June 2019, the Group had two customers that exceeded 10% of total revenues, being 12% and 11% respectively. In the 53 weeks ended 30 June 2018, the Group had two customers that exceeded 10% of total revenues, this being 13% and 12% respectively.
7. Exceptional Items
The exceptional item of GBP0.048m in the current period is due to the GMP equalisation charge on the Group's DB Pension Plan of GBP0.288m offset by the release (credit) of unrequired earn-out that arose in a prior-year of GBP0.240m.
8. Profit before taxation 2019 2018 GBP'000 GBP'000 (a) This is stated after charging/ (crediting) Depreciation of property, plant and equipment of purchased assets 1,262 1,283 Amortisation of intangible assets 944 583 Research and development 1,039 972 Foreign exchange gains (37) (9) Operating leases: Hire of plant and machinery 125 80 Rent of buildings 782 679 (b) Auditors' remuneration Audit services: Audit of the Company financial statements - PKF Francis Clark 35 - Audit of the Company financial statements - Grant Thornton UK LLP - 42 Audit of subsidiary undertakings - PKF Francis Clark 12 - Audit of subsidiary undertakings - Grant Thornton UK LLP - 20 Audit related services: Interim review - Grant Thornton UK LLP - 9 Taxation compliance services: Corporation tax compliance - Grant Thornton UK LLP - 21 Other non-audit services: Acquisition advice - Grant Thornton UK LLP - 19 (c) Earnings before interest, taxation, depreciation and amortisation ('EBITDA')* Operating profit before exceptional items 4,053 4,976 Depreciation of property, plant and equipment 1,262 1,283 Amortisation of intangible assets 701 386 Amortisation of acquisition-related intangibles 260 197 EBITDA before exceptional operating items 6,276 6,842 Exceptional operating items (717) (279) -------- -------- EBITDA after exceptional operating items 5,559 6,563 -------- --------
*Operating profit before exceptional items were derived from continuing activities of GBP1,980,000 (2018: GBP2,824,000) and from discontinued activities of GBP2,073,000 (2018: GBP2,150,000)
9. Taxation 2019 2018 (a) Analysis of tax charge in the year GBP'000 GBP'000 UK corporation tax: - on profit for the year 528 901 - adjustment in respect of previous years (171) - -foreign tax 77 (11) Total current tax charge 434 890 -------- -------- Deferred tax: -current year (credit) (28) (60) -prior year charge / (credit) 47 61 Total deferred tax 19 1 -------- -------- Tax charge 453 891 -------- --------
Total tax charge of GBP453,000 (2018: GBP891,000) comprised tax on ongoing operations of GBP198,000 (2018: GBP453,000) plus tax on discontinued operations of GBP255,000 (2018: GBP438,000).
(b) Factors affecting total tax charge for the year
The tax assessed on the profit before taxation for the year is lower (2018: higher) than the standard rate of UK corporation tax of 19.00% (2018: 19.00%). The differences are reconciled below:
2019 2018 GBP'000 GBP'000 Profit before taxation 4,093 4,524 -------- -------- Tax at the applicable rate of 19.00% (2018: 19.00%) 778 860 Effect of: Adjustment in respect of previous years (124) (60) Adjustment to deferred tax (7) - Differences between UK and foreign tax rates 10 - Permanent differences and other (168) 91 R&D tax credit (36) - Actual tax charge 453 891 -------- -------- 10. Earnings per share 2019 2018 Basic and Diluted Profit for the year attributable to equity shareholders(GBP'000) 3,539 3,542 Profit for the year attributable to equity shareholder from continuing operations(GBP'000) 1,489 1,841 Basic weighted average number of ordinary shares in issue during the year 17,135,542 16,934,762 ------------- ------------- Diluted number of shares 17,659,183 17,454,505 ------------- ------------- Basic earnings per share 20.7p 20.9p ------------- ------------- Diluted earnings per share 20.0p 20.3p ------------- ------------- Basic earnings per share continuing operations 8.7p 10.8p ------------- ------------- Diluted earnings per share continuing operations 8.4p 10.5p ------------- -------------
Basic earnings per share has been calculated by dividing the profit for each financial year by the weighted average number of ordinary shares in issue at 29 June 2019 and 30 June 2018 respectively. There is a difference at June 2019 between the basic net earnings per share and the diluted net earnings per share of 0.7p due to the 523,641 share options awarded.
2019 2018 Adjusted earnings per share Adjusted Profit for the year after tax (GBP'000) 4,330 3,928 Basic weighted average number of ordinary shares in issue during the year 17,135,542 16,934,762 Diluted number of shares 17,659,183 17,454,505 ----------- ------------- Basic earnings per share 25.3p 23.2p ----------- ------------- Diluted earnings per share 24.5p 22.5p ----------- -------------
Adjusted profit for the current year from continuing and discontinued operations of GBP4.33m is shown after adding back Exceptional Items of GBP0.72m and Amortisation of Acquisition Related Intangibles of GBP0.26m, and then deducting a notional tax charge of GBP0.19m. Adjusted earnings per share has been calculated by dividing the adjusted profit of GBP4.33m by the weighted average number of ordinary shares in issue at 29 June 2019. The 2018 comparative figures have also been adjusted to a comparable basis.
11. Note to Cash Flow Statement
(a) Reconciliation of cash and cash equivalents to movement in net debt: 2019 2018 GBP'000 GBP'000 (Decrease) in cash and cash equivalents (553) (3,123) Net cash flow from changes in borrowings 5,154 (5,005) --------------- ------------- Change in net debt 4,601 (8,128) Opening net debt (11,769) (3,641) --------------- ------------- Closing net debt (7,168) (11,769) --------------- ------------- (b) Analysis of net debt: Closing 2018 Cash Flow Non-Cash Movement Closing 2019 GBP'000 GBP'000 GBP'000 GBP'000 Cash at bank and in hand 934 (561) 8 381 CID facility (8,346) 4,027 - (4,319) Borrowings due within one year (1,127) (12) - (1,139) Borrowings due after one year (3,230) 1,139 - (2,091) --------------- ----------- ------------------ ------------- (11,769) 4,593 8 (7,168) --------------- ----------- ------------------ -------------
12. Non-adjusting post period end events - discontinued operations
In July 2019, the Group sold its 100% interest in Curzon Supplies Ltd for consideration of GBP35m (completing the disposal of the Manufacturing segment) which is the only operation presented as discontinued operation in 2019. Curzon Supplies Ltd was incorporated in March 2019.
Although the transaction completed after the period end it was more likely than not to go through at the balance sheet date and so results have been disclosed here. The financial results of this business has been treated as discontinued operations in both the current and prior year financial statements in line with IFRS5. The remaining activities within the Group are referred to as continuing operations.
As a result the following assets and liabilities have been classified as held for sale:
2019 Net assets held for sale GBP'000 Property, plant and equipment 11,190 Intangible fixed assets 779 Equity instruments held at fair value 1,385 Inventories 10,743 Trade and other receivables 13,966 Trade and other payables (14,800) Deferred tax liability (563) 22,700 -------------------- Result of discontinued operations 2019 2018 GBP'000 GBP'000 Revenue 57,663 52,860 Expenses other than finance costs (55,835) (50,709) Investment Income 1,146 (12) Exceptional costs (669) - Tax (expense) / credit (255) (438) Profit for the year 2,050 1,701 --------- --------- Earnings per share from discontinued operations 2019 2019 P p Basic earnings per share 12.6 10.0 Diluted earnings per share 11.6 9.7 Cashflow in respect of discontinued activities 2019 2018 GBP000 GBP000 Operating cash flows 6,717 1,619 Investing cash flows (602) (879) Financing cash flows (3,637) 1,701 -------- ------- Total cash flows 2,478 2,441 -------- -------
Included in Exceptional costs in discontinued operations are restructuring charges of GBP581k and deal fees of GBP88k.
13. Prior Year Adjustment
A deferred tax liability was not recognised in respect of customer relationships and brands, which were assets that were separately identified in the acquisition of Brand Architeks Limited. This has historically resulted in an understatement of Goodwill and the deferred tax liability of GBP1,145,000. This has been restated in the comparative information. There has been no impact to the previously stated retained earnings, net assets and cash flows.
14. Annual Report
This report will also be available from the Company's registered office and on the Company's website www.brandarchitektsplc.com.
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 SEMEFUFUSESU
(END) Dow Jones Newswires
September 30, 2019 02:02 ET (06:02 GMT)
1 Year Swallowfield Chart |
1 Month Swallowfield 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