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 |
---|---|---|---|---|---|
Vebnet (Hldgs) | LSE:VBT | London | Ordinary Share | GB0032392986 | ORD �1 |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 253.50 | 0.00 | 01:00:00 |
Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
---|---|---|---|---|---|
0 | 0 | N/A | 0 |
RNS Number:5349P Vebnet Holdings PLC 06 March 2008 VEBNET (HOLDINGS) PLC INTERIM RESULTS Vebnet, the AIM-listed, leading provider of technology based employee benefit solutions, confirms further strong growth in its core FIX&FLEX(R) business during the most recent six months ended 31 December 2007. This latest half-year period saw continuing increases in customer and employee enrolment numbers and in revenues and profitability. Unaudited Unaudited Unaudited Six months ended Six months ended Year 31 December 2007 31 December 2006 ended £'000 £'000 30 June 2007 £'000 Revenue 2,585 2,102 5,245 Operating profit (loss) before financing costs 171 (147) 416 Profit/(Loss) before tax 218 (100) 490 Earnings/(Loss) per share 2.3p (1p) 3.5p Net assets 3,287 2,516 3,019 Net cash 1,870 1,076 1,894 Highlights * Total revenues increased by 23% from £2,102k to £2,585k. * Continued strong growth in core FIX&FLEX(R) business: - Revenues from core business increased to £2,008k (£1,703k) - an increase of 18%. - Our direct distribution channel now represents 91% of new FIX&FLEX(R) revenues. - Customer numbers increased from 119 to 137 and the number of employees using FIX&FLEX(R) as at 31 December 2007 was 282,071 an increase of 15% from 30 June 2007. * Costs increased by only 7% from £2,249 to £2,414k reflecting the additional resources required to deliver the volume of new business won and demonstrating the operating leverage implicit in our business model. * For these interim results Vebnet has adopted International Accounting Standards - IFRS - for the first time. Prior year results have been restated onto the same basis. * On 24 September 2007 Mercer entered into a ten-year licence agreement to use Vebnet's FIX&FLEX(R) technology as the core application of its UK based flexible benefits services. Mercer is one of the top four global employee benefit consultants, operating in over 40 countries. This licence agreement covers the migration of Mercer's existing UK client base to FIX&FLEX(R) as well as giving Mercer and Vebnet options to extend the agreement into other key European markets. * More and more new and existing customers are procuring multiple services from Vebnet, including reward consultancy, benefit scheme design, communications, brokering, helpdesk and outsourced administration as well as the core technology platform. * Trading since the half-year-end has also been encouraging: - The number of new implementations targeted for the second half of the financial year is 15, adding at least a further 24,000 new employee enrolments. - New customers include Grant Thornton (4,300 employees) and First Great Western (4,600 employees). - Strong pipeline of new prospects. - On 30 January 2008 Vebnet signed a five-year licence agreement with Watson Wyatt Asia Pacific to promote FIX&FLEX(R) in the region. The product will be made available from Watson Wyatt's 21 Asian offices and will be a key delivery component of their flexible benefits proposition for this important regional market. Derek Scott, Chairman, stated: "All key performance metrics of our core business continue to exhibit meaningful rates of growth and the Board is confident of meeting market expectations for the full year to 30 June 2008." The Chairman continued, "The strength of these interim results and our prospects for the full year provide further evidence of the company's progression from exhibiting potential to achievement of significant milestones. We have built an outstanding quality of customer base with similar high quality prospects in the pipeline for the future. We have also developed and broadened our service offering to our customers and we are now providing a full range of complementary services bringing real value to a number of those customers in all aspects of flexible benefit provision with increasingly good earnings visibility. Our services are now capable of delivery on a global scale and we expect to see solid growth through a number of international partnerships in the foreseeable future. The flexibility of our technology and service menu enables us efficiently to create mutually valuable collaborations with other global players who have complementary product or service offerings. The Board believes the combination of these factors underpins the company's longer term prospects. " Enquiries Vebnet Gerry O'Neill (CEO) 0131 270 5502; 07990 584096 gerryo@vebnet.com Stephen Thurlow (CFO) 0131 270 5503; 07899 912522 stephent@vebnet.com Seymour Pierce (NOMAD and broker) Jonathan Wright 0207 107 8000 jonathanwright@seymourpierce.com Note to Editors Founded in 2000, Vebnet (www.vebnet.com) is a leading provider of technology and managed services related to total reward and flexible benefit programmes. Vebnet can provide individual solution components or a full end-to-end service covering reward consultancy, benefit scheme design, communications, brokering, technology, helpdesk and outsourced administration. These solutions drive employee retention and empowerment and are key to managing the cost of employee benefit provision for employers. Solutions are delivered through an employee benefits portal which can be deployed both in the UK and overseas. Interim announcement The first half to 31 December 2007 was a further period of significant progress in Vebnet's core business. All key performance metrics of our core business continue to exhibit meaningful rates of growth. Financial Review In the half-year, total revenues increased by 23% from £2,102k to £2,585k. Revenues from Vebnet's core FIX&FLEX(R) business increased in this period 18% to £2,008k (£1,703k). As at 31 December 2007, the recurring revenue component of this (for the six month period) was £1,310k, up from £906k for the equivalent period in 2006, an increase of 45%. Costs increased by only 7% from £2,249k to £2,414k, reflecting the additional resources required to deliver the volume of new business won and demonstrating the operating leverage implicit in our business model. As a result, pre-tax profit for the six months moved from a loss of £100k to a profit of £218k. Basic earnings per share increased to 2.3p. Net cash at 31 December 2007 reduced marginally from £1,894 (30 June 2007) to £1,870k largely reflecting accounting rules under IFRS. Trade debtors at 31 December 2007 were £1,639k. We believe there is minimal bad debt exposure in this number. Commercial and Market Review The number of employees using FIX&FLEX(R) as at 31 December 2007 was 282,071, an increase of 15% from 30 June 2007. Customer numbers increased from 119 to 137. More and more new and existing customers are procuring multiple services from Vebnet including reward consultancy, benefit scheme design, communications, brokering, helpdesk and outsourced administration as well as the core technology platform. Our direct distribution channel now represents 91% of new, core revenues, reflecting the investment made in sales and marketing since 2006. This channel also produces higher margins for Vebnet in software licence fees. Our licence channel delivered lower volume of new business but client quality remained high. Revenues from clients of 4th Contact (whom Vebnet acquired in October 2006) were ahead of plan and we have minimal levels of customer attrition. On 24 September 2007 Mercer entered into a ten-year licence agreement to use Vebnet's FIX&FLEX(R) technology as the core application of its UK based flexible benefits services. Mercer is one of the top four global employee benefit consultants operating in over 40 countries. This agreement covers the migration of Mercer's existing UK client base to FIX&FLEX(R) as well as giving Mercer and Vebnet options to extend the agreement into other key European markets. In terms of competition, we continue to be well positioned. We have visibility of most tenders that come to market and win a large proportion of these either directly or with/through one of our distribution partners. Our sales pipeline is developed through a variety of marketing activities including PR, prospect seminars, outbound calling and joint events with partners all of which are proving effective. Long Term Incentive Plan (LTIP) At the Annual General Meeting of Vebnet (Holdings) plc on the 28 November 2007, the company's shareholders approved the introduction of an LTIP to align the key objectives of Directors and senior management with those of shareholders, namely maximising shareholder value and complying with industry best practice. The Remuneration Committee of Vebnet will supervise the operation of the LTIP. To date no awards have been made under the LTIP. Current Trading and Prospects Trading since the half-year-end has also been encouraging. We continue to maintain the quality of our client base through a number of new, large customer wins and we have a strong and growing pipeline of future prospects. The number of new implementations currently targeted for the second half of the financial year is 15, adding at least a further 24,000 new employee enrolments. New customers include Grant Thornton (4,300 employees) and First Great Western (4,600 employees). On 30 January 2008 Vebnet signed a five-year licence agreement with Watson Wyatt Asia Pacific to promote FIX&FLEX(R) in the region. The product will be made available from Watson Wyatt's 21 Asian offices and will be a key delivery component of their flexible benefits proposition for this important growth market. The Board is very confident about the Company's ability to maintain its market leadership position. We continue to look for opportunities to add shareholder value through profitable sales growth in the UK and in selective overseas markets and by synergistic acquisitions, while at the same time working closely with large UK and overseas clients of our distribution partner network. The Board is confident of meeting market expectations for the full year to 30 June 2008. The strength of these interim results and our prospects for the full year provide further evidence of the company's progression from exhibiting potential to achievement of significant milestones. We have built an outstanding quality of customer base with similar high quality prospects in the pipeline for the future. We have also developed and broadened our service offering to our customers and we are now providing a full range of complementary services bringing real value to a number of those customers in all aspects of flexible benefit provision with increasingly good earnings visibility. Our services are now capable of delivery on a global scale and we expect to see solid growth thr ough a number of international partnerships in the foreseeable future. The flexibility of our technology and service menu enables us efficiently to create mutually valuable collaborations with other global players who have complementary product or service offerings. The Board believes the combination of these factors underpins the company's longer term prospects. IFRS Transition Note These condensed, interim consolidated financial statements form part of the first reporting period that will be prepared under IFRS. An explanation on how the transition from accounting under UK GAAP to IFRS has affected the Group is set out on pages 15 to 21. The accounting policies impacted by the adoption of IFRS are set out later in the interim report. The Group's date of transition to IFRS was 1 July 2006. The main change in the financial information compared with that reported previously under UK GAAP was that, in accordance with IAS 38, certain development costs are capitalised rather than expensed when all conditions set out under accounting policy note 1 (e) have been met. Previously under UK GAAP all development costs were expensed. DEREK SCOTT CHAIRMAN 21 MARCH 2008 Consolidated income statement for the six month period ended 31 December 2007 ------------------------------ Unaudited Unaudited Unaudited 6 months to 6 months to Year ended 31 Dec 07 31 Dec 06 30 June 07 £000 £000 £000 Revenue 2,585 2,102 5,245 Operating costs Administrative expenses (1,642) (1,427) (3,210) Research & development (569) (617) (1,268) Sales & marketing (203) (205) (351) --------- --------- ---------- Operating profit/(loss) before financing costs 171 (147) 416 Financial income 47 47 75 Financial expenses - - (1) --------- --------- ---------- Profit/(loss) before taxation 218 (100) 490 Taxation - - - --------- --------- ---------- Profit/(loss) for the period 218 (100) 490 --------- --------- ---------- Profit/(loss) per ordinary share Basic and diluted profit/(loss) per share 2.3p (1p) 3.5p --------- --------- ---------- Note: All profit is attributable to the equity holders of the parent. Revenue and profit/(loss) on ordinary activities before taxation for the current and previous year relate wholly to continuing activities. Consolidated balance sheet as at 31 December 2007 -------------------------------- Unaudited Unaudited Unaudited As at As at As at 31 Dec 07 31 Dec 06 30 June 07 Assets Non-current assets Property, plant and equipment 254 974 298 Intangible assets 1,079 25 846 --------- --------- --------- Total non-current assets 1,333 999 1,144 --------- --------- --------- Current assets Trade and other receivables 1,960 2,087 2,262 Cash and cash equivalents 1,870 1,076 1,894 --------- --------- --------- Total current assets 3,830 3,163 4,156 --------- --------- --------- --------- --------- --------- Total assets 5,163 4,162 5,300 --------- --------- --------- Current liabilities Trade and other payables 777 658 1,184 Obligations under finance leases - 4 - Deferred income 1,099 984 1,097 --------- --------- --------- Total current liabilities 1,876 1,646 2,281 --------- --------- --------- --------- --------- --------- Total liabilities 1,876 1,646 2,281 --------- --------- --------- Net assets 3,287 2,516 3,019 --------- --------- --------- Equity Called up Share Capital 9,324 9,324 9,324 Share Premium Account 639 639 639 Capital Reserve (2,951) (2,951) (2,951) Profit and Loss Account (3,725) (4,496) (3,993) --------- --------- --------- Total Equity 3,287 2,516 3,019 --------- --------- --------- Consolidated cash flow statement for the six month period ended 31 December 2007 -------------------------------- Unaudited Unaudited Unaudited 6 mths to 6 mths to Year ended 31 Dec 07 31 Dec 06 30 June 07 Cash flows from operating activities Profit/(loss) for the period 218 (100) 490 Adjustments for: Depreciation 115 107 235 Amortisation 85 - 50 --------- --------- --------- Operating profit before changes in working capital 418 7 775 Decrease/(increase) in trade and other receivables 387 (1,240) (1,368) (Decrease)/increase in trade and other payables (405) 201 774 --------- --------- --------- Cash generated/(used) by operations 400 (1,032) 181 Investing activities Acquisition of property, plant and equipment and intangible assets (474) (802) (861) --------- --------- --------- Cash flow from investing activities (474) (802) (861) --------- --------- --------- Cash flows from financing activities Proceeds from the issue of share capital - 205 - Purchase of own shares - - (90) Sale of own shares 50 - 3 Repayment of finance lease liabilities - (8) (11) --------- --------- --------- Net cash inflow/(outflow) from financing activities 50 197 (98) --------- --------- --------- Net decrease in cash and cash equivalents (24) (1,637) (778) Outflow from capital element of finance lease payments - 8 11 Cash and cash equivalents at start of period 1,894 2,661 2,661 --------- --------- --------- Cash and cash equivalents at the end of period 1,870 1,032 1,894 --------- --------- --------- Consolidated Interim Statement of Changes in Equity Share Share Capital Capital Premium Reserve £000 £000 £000 Balance at 1 July 06 9,178 580 (2,951) Loss for the period - - - --------- -------- --------- Total recognised expense for the - - - period --------- -------- --------- Issue of shares 146 59 - --------- -------- --------- Balance at 31 December 06 9,324 639 (2,951) --------- -------- --------- Purchase of own shares by employee - - - trust Sale of own shares by employee - - - trust --------- -------- --------- Net expense recognised directly in - - - equity Profit for the period - - - --------- -------- --------- Total recognised income for the - - - period --------- -------- --------- --------- -------- --------- Balance at 30 June 07 9,324 639 (2,951) --------- -------- --------- Sale of own shares by employee - - - trust --------- -------- --------- Net income recognised directly in - - - equity Profit for the period - - - --------- -------- --------- Total recognised income for the - - - period --------- -------- --------- --------- -------- --------- Balance at 31 December 07 9,324 639 (2,951) --------- -------- --------- Consolidated Interim Statement of Changes in Equity (continued) Profit and Loss Account Total Equity £000 £000 Balance at 1 July 06 (4,396) 2,411 Loss for the period (100) (100) ---------- --------- Total recognised expense for the period (100) (100) ---------- --------- Issue of shares - 205 ---------- --------- Balance at 31 December 06 (4,496) 2,516 ---------- --------- Purchase of own shares by employee trust (90) (90) Sale of own shares by employee trust 3 3 ---------- --------- Net expense recognised directly in equity (87) (87) Profit for the period 590 590 ---------- --------- Total recognised income for the period 503 503 ---------- --------- ---------- --------- Balance at 30 June 07 (3,993) 3,019 ---------- --------- Sale of own shares by employee trust 50 50 ---------- --------- Net income recognised directly in equity 50 50 Profit for the period 218 218 ---------- --------- Total recognised income for the period 268 268 ---------- --------- ---------- --------- Balance at 31 December 07 (3,725) 3,287 ---------- --------- Notes to the consolidated interim financial statements Accounting Policies a) Basis of preparation These condensed, interim consolidated financial statements have been prepared in accordance with the accounting policies set out below which are based on the recognition and measurement principles of IFRS in issue as adopted by the European Union and effective at 30 June 2008 or as are expected to be adopted and effective at 30 June 2008, our first annual reporting date at which we are required to use IFRS accounting standards adopted by the EU. Transitional arrangements These condensed, interim consolidated financial statements are for the six months ended 31 December 2007 and have been prepared with regard to the requirements of IFRS 1 "First Time Adoption of International Financial Reporting Standards" relevant to interim reports because they are part of the period covered by the Group's first IFRS financial statements for the year ending 30 June 2008. They do not include all of the information required for full financial statements, and should be read in conjunction with the consolidated financial statements (under UK GAAP) of the Group for the year ended 30 June 2007. Vebnet's consolidated financial statements were prepared in accordance with UK GAAP until 30 June 2006. The date of transition to IFRS was 1 July 2006. The comparative figures for the period ended 30 June 2007 have been restated to reflect changes in accounting policies as a result of the adoption of IFRS. The Group has taken the exemption to apply IAS 38 from 1 July 2006. Prior to this date all development costs were expensed. From 1 July 2006 the Group has adopted IAS 38. The IFRS accounting policies of the Group are detailed below. In addition, the Group has taken the following optional exemptions from the full retrospective application of IFRS accounting policies: Business Combinations - the provisions of IFRS 3 'Business Combinations' have been applied retrospectively from 1 July 2006. Vebnet has chosen not to restate business combinations that took place before the date of transition. Share Based payments - Vebnet has applied the option not to apply IFRS 2 to equity instruments granted on or before 7 November 2002. An explanation of how the transition from UK GAAP to IFRS has affected the Group is set out on pages 15 to 21. b) Statement of compliance These condensed consolidated interim financial statements for the six months ended 31 December 2007 have been prepared in accordance with International Financial Reporting Standards (IFRS) IAS 34 Interim Financial Reporting as adopted by the EU. They do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group's audited financial statements as at 30 June 2007 which are available upon request from the Company's head office at 5-9 Thistle Street , Edinburgh, EH2 1DF or at www.vebnet.com. The interim financial statements were authorised for issue by the Directors on 5 March 2008. c) Basis of consolidation On acquisition of a subsidiary its assets and liabilities are recorded at their fair value as at the date of acquisition. The results of acquired subsidiaries are included within the consolidated profit and loss account from the date of acquisition. The group financial statements consolidate the financial statements of the company and its subsidiary undertakings using the acquisition method. Intra-group transactions are eliminated on consolidation. d) Revenue Revenue derives from the principal activities of the Group and is stated net of value added tax. Revenue deriving from support contracts and fixed term licences is recognised over the relevant contract periods. Revenue deriving from the delivery of professional services is calculated by reference to the value of work performed to date as a proportion of total contract value. Revenue deriving from the supply of other goods and services is recognised following the provision of goods and services. e) Intangible Assets Cost of acquiring customer base The intangible assets arising from the acquisition of 4th Contact Limited have been attributed to the cost of acquiring their customer base. The cost represents the excess of the cost of acquisition over the Company's interest in the fair value of the identifiable assets and liabilities of 4th Contact at the date of acquisition and is stated at cost less accumulated amortisation and any impairment in value. Amortisation is calculated to write off the cost of the customer base on a straight-line basis over 6 years, which is estimated to be its useful life. Research and development costs Research costs are expensed as incurred. An intangible asset arising from development should be recognised if and only if the Group can demonstrate all of the following: a) an asset is created that can be identified; b) it is probable that the asset created will be technical and commercially feasible and the Group has sufficient resources to complete development ; c) the asset is expected to generate future economic benefits; d) the cost of developing the asset can be measured reliably The expenditure capitalised includes the cost of materials, direct labour and an appropriate proportion of overheads. Other development expenditure is recognised in the income statement as an expense as incurred. Amortisation of the asset begins when the development is complete and the asset is available for use. It is amortised over period of expected future sales. Assets are tested for impairment on annual basis. Capitalised development costs are stated at cost less accumulated amortisation and impairment losses. Other intangible assets excluding goodwill Purchased software are stated at the cost less accumulative amortisation. Amounts capitalised under purchased software are amortised straight-line over 3 years. f) Property, plant and equipment The cost of property, plant and equipment is their purchase price, together with incidental costs of acquisition. Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life: Improvements to property - 10% on cost Fixtures, fittings & equipment - 20 to 33.3% on cost For assets acquired on the purchase of a business and included at fair value, the fair value is depreciated over the remaining estimated life. g) Amounts recoverable on contracts For contracts where the outcome can be assessed with reasonable certainty, an appropriate proportion of the estimated profit earned to date is recognised and the balance taken on completion. Full provision is made for anticipated losses. Amounts recoverable on contracts are included in debtors net of payments received from the customer. h) Deferred Taxation Deferred taxation is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date, where transactions or events that result in an obligation to pay more or a right to pay less tax in the future have occurred by the balance sheet date, with certain limited exceptions. Deferred tax is calculated on an undiscounted basis at the tax rates that are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date. No deferred tax asset has been recognised, as its recoverability at this stage is relatively uncertain. i) Operating Leases Operating lease rentals are charged to income in equal annual amounts over the lease term. j) Hire Purchase and Leasing Commitments Assets obtained under hire purchase contracts or finance leases are capitalised at their fair value in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives, or the lease term, whichever is the shorter. The interest element of these obligations is charged to the profit and loss account over the relevant period. The capital element of the future payments is treated as a liability. k) Pension Costs The company makes a group personal pension available for employees and certain directors. Contributions payable for the period are charged to the profit and loss account. l) Investments Investments held as fixed assets are stated at cost, less provision for any impairment. m) Financial Instruments Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. n) Share Based Payments The Group has applied the requirements of IFRS 2 Share-based Payments. In accordance with the transitional provisions, IFRS 2 has been applied to all grants of equity instruments after 7 November 2002 that were unvested as of 1 July 2005. The fair value of share options issued by the company is charged to the profit and loss account over the vesting period for these options. The fair value of these options is determined using the Black Scholes Pricing model. Charges to the profit and loss account are included within staff costs and credits are included in the share based payments reserve. o) Risks and uncertainties The principal risks and uncertainties affecting the business activities of the Group remain those detailed on page 10 of the 2007 Annual Report. Explanation of transition to IFRSs Reconciliation of Equity - 1 July 2006 UK GAAP in IFRS IFRS IFRS format re-classification £000 £000 £000 Non-current assets Property, plant and equipment 303 (33) 270 Intangibles - 33 33 -------- ------------ ------- Total non-current assets 303 - 303 -------- ------------ ------- Current assets Trade and other receivables 888 - 888 Cash and cash equivalents 2,672 - 2,672 -------- ------------ ------- Total current assets 3,560 - 3,560 -------- ------------ ------- Total assets 3,863 - 3,863 -------- ------------ ------- Current liabilities Trade and other payables 622 - 622 Obligations under finance leases 12 - 12 Deferred income 818 - 818 -------- ------------ ------- Total current liabilities 1,452 - 1,452 -------- ------------ ------- Non-current liabilities Loans and overdrafts - - - Obligations under finance - - - leases Deferred income - - - -------- ------------ ------- Total non-current - - - liabilities -------- ------------ ------- Total liabilities 1,452 - 1,452 -------- ------------ ------- Net assets 2,411 - 2,411 -------- ------------ ------- Equity Called up share capital 9,178 - 9,178 Share premium account 579 - 579 Capital reserve (2,950) - (2,950) Profit and Loss Account (4,396) - (4,396) -------- ------------ ------- Total Equity 2,411 - 2,411 -------- ------------ ------- Computer software costs were capitalised as tangible fixed assets under UK GAAP. In accordance with IFRS, computer software costs are capitalised as intangible assets. This results in the reclassification from property, plant and equipment to intangible assets. Explanation of transition to IFRSs Reconciliation of Equity - 31 December 2006 UK GAAP in IFRS IFRS IFRS format re-classification £000 £000 £000 Non-current assets Property, plant and equipment 999 (25) 974 Intangibles - 25 25 -------- ------------ ------- Total non-current assets 999 - 999 -------- ------------ ------- Current assets Trade and other receivables 2,087 - 2,087 Cash and cash equivalents 1,076 - 1,076 -------- ------------ ------- Total current assets 3,163 - 3,163 -------- ------------ ------- Total assets 4,162 - 4,162 -------- ------------ ------- Current liabilities Trade and other payables 658 - 658 Obligations under finance leases 4 - 4 Deferred income 984 - 984 -------- ------------ ------- Total current liabilities 1,646 - 1,646 -------- ------------ ------- Non-current liabilities Loans and overdrafts - - - Deferred income - - - Obligations under finance - - - leases -------- ------------ ------- Total non-current - - - liabilities -------- ------------ ------- Total liabilities 1,646 - 1,646 -------- ------------ ------- Net assets 2,516 - 2,516 -------- ------------ ------- Equity Called up share capital 9,324 - 9,324 Share premium account 639 - 639 Capital reserve (2,951) - (2,951) Profit and Loss Account (4,496) - (4,496) -------- ------------ ------- Total Equity 2,516 - 2,516 -------- ------------ ------- Computer software costs were capitalised as tangible fixed assets under UK GAAP. In accordance with IFRS, computer software costs are capitalised as intangible assets. This results in the reclassification from property, plant and equipment to intangible assets. Explanation of transition to IFRS Reconciliation of Equity - 30 June 2007 UK GAAP in IFRS IFRS IFRS format re-classification £000 £000 £000 Non-current assets Property, plant and equipment 334 (36) 298 Intangibles 649 197 846 -------- ------------ ------- Total non-current assets 983 161 1,144 -------- ------------ ------- Current assets Trade and other receivables 2,262 - 2,262 Cash and cash equivalents 1,894 - 1,894 -------- ------------ ------- Total current assets 4,156 - 4,156 -------- ------------ ------- Total assets 5,139 161 5,300 -------- ------------ ------- Current liabilities Trade and other payables 1,184 - 1,184 Obligations under finance - - - leases Deferred income 1,097 - 1,097 -------- ------------ ------- Total current liabilities 2,281 - 2,281 -------- ------------ ------- Non-current liabilities Loans and overdrafts - - - Obligations under finance - - - leases Deferred income - - - -------- ------------ ------- Total non-current - - - liabilities -------- ------------ ------- Total liabilities 2,281 - 2,281 -------- ------------ ------- Net assets 2,858 161 3,019 -------- ------------ ------- Equity Called up share capital 9,324 - 9,324 Share premium account 639 - 639 Capital reserve (2,951) - (2,951) Profit and Loss Account (4,154) 161 (3,993) -------- ------------ ------- Total Equity 2,858 161 3,019 -------- ------------ ------- Computer software costs were capitalised as tangible fixed assets under UK GAAP. In accordance with IFRS, computer software costs are capitalised as intangible assets. This results in the reclassification from property, plant and equipment to intangible assets. Development costs were included in research and development costs under UK GAAP. In accordance with IFRS, development costs are capitalised as intangible assets. This resulted in the reclassification from research and development costs to intangible assets in the year to June 2007. Explanation of transition to IFRS Reconciliation of Profit - 6 month ended 31 December 2006 UK GAAP in Adj IFRS IFRS format £000 £000 £000 Revenue 2,102 - 2,102 Administration costs (1,427) - (1,427) Research & development costs (617) - (617) Sales & marketing (205) - (205) Other operating income - - - --------- --------- --------- Operating loss before financing (147) - (147) costs --------- --------- --------- Financial income 47 - 47 Financial expenses - - - --------- --------- --------- Loss before taxation (100) - (100) --------- --------- --------- Taxation - - - --------- --------- --------- Loss for the period attributable to equity holders of the parent (100) - (100) --------- --------- --------- Explanation of transition to IFRS Reconciliation of Profit - Year ended 30 June 2007 UK GAAP in Adj IFRS IFRS format £000 £000 £000 Revenue 5,245 - 5,245 Administration costs (3,210) - (3,210) Research & development costs (1,429) 161 (1,268) Sales & marketing (351) - (351) Other operating income - - - --------- --------- --------- Operating profit before financing 255 161 416 costs --------- --------- --------- Financial income 75 - 75 Financial expenses (1) - (1) --------- --------- --------- Profit before taxation 329 161 490 --------- --------- --------- Taxation - - - --------- --------- --------- Profit for the period attributable to 329 161 490 equity holders of the parent --------- --------- --------- Development costs were included in research and development costs under UK GAAP in the year ended 30 June 2007. In accordance with IFRS, development costs are capitalised as intangible assets. This resulted in the reclassification from research and development costs to intangible assets in the year ended 30 June 2007. Explanation of transition to IFRS Reconciliation of Cash flows - 6 months ended 31 December 2006 UK GAAP in Adj IFRS IFRS format £000 £000 £000 Cash flows from operating activities Loss for the period (100) - (100) Adjustments for: Depreciation 107 - 107 Amortisation - - - Share option expense - - - --------- --------- --------- Operating profit before changes in working capital 7 - 7 (Increase) in trade and other receivables (1,240) - (1,240) Increase in trade and other payables 201 - 201 --------- --------- --------- Cash used by operations (1,032) - (1,032) --------- --------- --------- Investing activities - - - Acquisition of property, plant and equipment and intangible assets (802) - (802) --------- --------- --------- Cash flow from investing activities (802) - (802) --------- --------- --------- Cash flows from financing activities Proceeds from the issue of share 205 - 205 capital Purchase of own shares - - - Sale of own shares - - - Repayment of finance lease (8) - (8) liabilities --------- --------- --------- Net cash inflow from financing activities 197 - 197 --------- --------- --------- Net decrease in cash and cash equivalents (1,637) - (1,637) Outflow from capital element of finance 8 - 8 lease payments Cash and cash equivalents at start of period 2,661 - 2,661 --------- --------- --------- Cash and cash equivalents at the end of 1,032 - 1,032 period --------- --------- --------- Explanation of transition to IFRS Reconciliation of Cash flows - Year ended 30 June 2007 UK GAAP in Adj IFRS IFRS format £000 £000 £000 Cash flows from operating activities Profit for the period 329 161 490 Adjustments for: Depreciation 228 7 235 Amortisation 50 50 Share option expense - - - --------- --------- --------- Operating profit before changes in working capital 607 168 775 (Increase) in trade and other receivables (1,368) - (1,368) Increase in trade and other payables 774 - 774 --------- --------- --------- Cash used by operations 13 - 181 --------- --------- --------- Investing activities - - - Acquisition of property, plant and equipment and intangible assets (693) (168) (861) --------- --------- --------- Cash flow from investing activities (693) (168) (861) --------- --------- --------- Cash flows from financing activities Proceeds from the issue of share - - - capital Purchase of own shares (90) - (90) Sale of own shares 3 - 3 Payment of finance lease liabilities (11) - (11) --------- --------- --------- Net cash outflow from financing activities (98) - (98) --------- --------- --------- Net decrease in cash and cash equivalents (778) - (778) Outflow from capital element of finance 11 - 11 lease payments Cash and cash equivalents at start of period 2,661 - 2,661 --------- --------- --------- Cash and cash equivalents at the end of 1,894 - 1,894 period --------- --------- --------- Development costs were included in research and development costs under UK GAAP. In accordance with IFRS, development costs are capitalised as intangible assets. This resulted in the reclassification from research and development costs to intangible assets in the year ended 30 June 2007. This information is provided by RNS The company news service from the London Stock Exchange END IR SSLFDMSASELD
1 Year Vebnet Chart |
1 Month Vebnet 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