07.10.11
1Spatial Holdings plc
("1Spatial" or the "Company")
Final Results for the year ended 30 June 2011
1Spatial, provider of intelligent data quality and integration solutions, announces its final results for the year ended 30 June 2011.
Financial key points
· Gross profit of £3.6m (2010: £3.8m)
· Revenues of £7.3m (2010: £8m)
· Loss before tax (includes loss on reverse takeover of £1.1m and other exceptional items totalling £1m) £2.1m (2010: profit before tax £380k)
· Total assets at £6.3m (2010: £6.5m)
Operational Highlights
· Won contract with Ordnance Survey Great Britain with an initial value of £595,000 and longer term estimated to be worth over a seven figure sum
· Won a contract worth £1.67m with Ordnance Survey Ireland, however contract signing was subject to delay, reducing revenue for this financial year
· Completed the acquisition of Lagen Spatial in Australia aimed at exploiting the growing demand for spatial data in the region
· Consolidated software development operations, reducing future operating costs by £1m per annum
Commenting on the results, Nic Snape, CEO of 1Spatial, said:
"Delays in public spending during the governments first year in office, new procurement processes and the need for increased justification for spending has delayed procurements and attributed to reduced revenues.
"1Spatial's Board has been investigating opportunities to take our technology into the broader business market. Our Board level relationship with Avisen plc has facilitated these discussions and we are actively investigating opportunities to integrate spatial data and automated geoprocessing into the Business Intelligence marketplace"
-END-
For further information please contact:
Company
1Spatial Holdings plc
Nic Snape +44 (0)1223 420 414
Nominated Advisor
Libertas Capital Corporate Finance Limited
Sandy Jamieson +44 (0)20 7569 9650
Broker
Rivington Street Corporate Finance
Jon Levinson +44 (0)20 7562 3389
Financial PR
Bishopsgate Communications
Deepali Schneider / Natalie Quinn +44 (0)20 7562 3350
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2011
The directors present their annual report on the affairs of the group together with the financial statements and auditors' report for the year ended 30 June 2011.
RESULTS AND DIVIDENDS
The group's loss for the year, after taxation and exceptional items, amounted to £2,654,630.
The directors do not recommend the payment of any dividend.
PRINCIPAL ACTIVITY
The group's principal activity continues to be the development and sale of innovative business solutions, which ensure the integrity of location information, so that it can be securely used in decision-making.
REVIEW OF THE BUSINESS
1Spatial Holdings Plc completed its first year as a public company in a strong position with cash at over £1 million. Sales activity has increased significantly since the start of the new government year and we have a strong order book. The new acquisition in Australia has been incorporated operationally and completed a strong first quarter. Fiscal restructuring was completed to account for the extra-ordinary costs associated with the reverse acquisition of IQ Holdings Plc. The company cost base has been realigned to accommodate prevailing market conditions. Revenues at £7.311m generated a break even position. The financial performance was not in line with management expectations at the start of the year. Delays in public spending during the governments first year in office, new procurement processes and the need for increased justification for spending has delayed procurements and attributed to reduced revenues.
Significant events for the year include:
- Winning a long-term, high value contract with Ordnance Survey Great Britain to support automation of their product generation. Although this was slower to ramp up than expected which contributed to reduced revenue for the financial year, it enhances revenue for FY 11/12.
- Achieved acceptance of the landmark data management solution for Ordnance Survey Great Britain. This success has resulted in a number of opportunities to resell our solution to National Mapping, Charting and Cadastral Agencies (NMCAs) worldwide.
- Winning a £1.67m data re-engineering contract with Ordnance Survey Ireland. Contract signing was subject to a 3 month delay thus reducing revenue recognized for this financial year, but increases revenue expectations for FY 11/12.
- Reduced government year-end trading with comparative numbers for the months February and March showing sales £465,560 lower in 2011 compared to 2010.
- Completed an acquisition in Australia to exploit the growing demand for high quality spatial data to support environmental management and economic development. . The acquisition provides a base for expansion into the economically strong Asia Pacific market place.
- Consolidated software development operations to the Cambridge headquarters and Cork,reducing future operating costs by £1m per annum.
Despite the difficult trading conditions, spatial data remains at the heart of the government's efficiency and transparency agenda.
Our core market of the world's national mapping and charting agencies is very active as there is a need to respond to the market expectations for location data content and quality. Our flagship GDMS project with OSGB has given us an increased profile in this market and we have active engagements with leading agencies across the world who require new solutions to respond to the need for more efficiency and flexibility in their operations. We have responded by offering a componentised, scalable and flexible solution for mapping and charting agencies, based on the proven solution at OSGB. This is branded as Imperium and will modernize the markets data management and production environments by introducing automation and rules-based data management.
The successful delivery of OSGB GDMS Project has also opened up discussions with the leading technology providers in the wider Geographic Information Systems marketplace. 1Spatial's rule engine provides a clear advantage for supporting data sharing and creating trusted data.
We have sold our flagship rule-based data integration product, Radius Studio, to a number of our traditional customers this year as they start the process of capturing business knowledge and introducing automation. Along with OSGB, Ordnance Survey Ireland, Land and Property Services Northern Ireland, RAF Aeronautical Information Unit, Land Information New Zealand and AdV Germany have all acquired Radius Studio in the last year. These sales present exciting opportunities for the coming financial year as our customers look to implement technology to enable them to get more from their existing systems and resources.
The planned expansion in Australia was advanced and an acquisition target was quickly identified, with the transaction completed by April 22nd 2011. Lagen Spatial will contribute revenues of £2m per year going forward and the increased capacity in Australia will support increased sales of 1Spatial's core IP, further growing revenues.
Performance of the new company in the period to the end of the financial year exceeded expectations and is indicative of the demand for 1Spatial's data management technology in Australia. The acquisition also provides the base from which to grow revenues in Asia Pacific and enables 1Spatial to geographically expand into this economically strong market place.
The Australian acquisition demonstrated the value of a business strategy that resold strategic third party products to a wide range of customers. Customer contact becomes easier, opening up opportunities to resell core 1Spatial IP to a captive market, as well as developing mutually beneficial strategic relationships with key players in the GIS market.
To further this element of our strategy, 1Spatial identified and secured a reseller agreement with a Canadian company called Latitude Geographics. We now sell a product called GeoCortex, an advanced application development environment that sits on top of the technology supplied by the biggest player in the GIS market, ESRI Inc. ESRI technology dominates the key sector for 1Spatial sales' growth in the UK as it is used by 80% of central government customers. Offering solutions that add value to the ESRI technology will enable us to develop a more collaborative working relationship with ESRI and remove a barrier to selling into this market.
Future developments
A key trend in the IT sector is offering Software as a Service, rather than customers buying and maintaining internal systems based on perpetual software licences. 1Spatial has completed extensive testing of the market, resulting in the decision to invest in offering services using our core technology via the Cloud. We have identified a specific opportunity to provide on demand data processing services. An Online Validation Service will be launched in quarter four of the current calendar year. This will significantly reduce the barriers to using our high performance technology and enable customers to improve the quality of their data. Customers will access a simple to use web service and generate reports on data quality resulting in improved data.
This service addresses the government economic constraints by providing a flexible pricing model, enabling customers to pay as they use or purchase a subscription. It also enables 1Spatial to address a market that has previously been unobtainable thus enhancing revenues with no impact on existing core business.
1Spatial's Board has also been investigating opportunities to take our technology into the broader business market. Our Board level relationship with Avisen plc has facilitated these discussions and we are actively investigating opportunities to integrate spatial data and automated geoprocessing into the Business Intelligence marketplace
Analysis based on KPI's
The board monitors the company's performance using a number of key performance indicators. These are as follows for the years 2011 and 2010 calculated as follows: Sales from both continuing and discontinued operations for 2011 and continuing operations only for 2010 to provide a like for like analysis. Turnover now includes third party products as, particularly going forward, this will become an integral part of the business.
Operating Profit for 2011 has been adjusted to exclude extra-ordinary, exceptional items and the costs specifically associated with operating as a Plc.
Development spend and employee numbers are not adjusted.
£ 000's
2011 2010
Turnover (including 3rd party products) 7,313 8,008
Operating profit (continuing ops, excl. exceptional) (6) 406
Development spend 180 330
Employee number (group average) 86 105
RESEARCH AND DEVELOPMENT
The company spent £180,481 (2010 £330,387) on elective development of new and enhanced product for resale during the period.
PRINCIPAL RISKS AND UNCERTAINTIES
The principal risks and uncertainties facing the company are related to the continued fluctuations in UK and European public spending. This is lessened by the company's current and continuing success in the Asia-Pacific region.
FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The company's activities expose it to a number of financial risks including foreign exchange risk, credit risk and liquidity risk.
Foreign exchange risk
The company's activities expose it to the financial risks of changes in foreign currency exchange rates. Wherever possible, customers are billed in the currency of the billing subsidiary, thus minimizing risk on the debtor book. Assets and liabilities are prone to exchange gains and losses on the consolidation of subsidiaries, but this has not proved material to date and the directors do not consider this any greater than a minimal risk.
Credit risk
The company's principal financial assets are bank balances, cash, trade and other receivables and investments.
The company's credit risk is primarily attributable to its trade receivables. The amounts presented in the balance sheet are net of allowances for doubtful receivables.
The company's record for bad debts is a good one, which is helped by the profile of the customer base, which is primarily made up of central and local government departments and agencies. With some exceptions, the commercial organisations dealt with tend to be blue chip in nature.
Liquidity Risk
In order to maintain liquidity to ensure that sufficient funds are available for ongoing operations and future developments, the company uses short-term debt finance. Future plans include the raising of longer term finance through equity or long-term loan.
Environment
The company recognizes the importance of its environmental responsibilities, monitors its impact on the environment and actively designs and implements policies to reduce any damage that might be caused by the company's activities. Initiatives designed to minimize the company's net impact on the environment include safe disposal of waste, recycling and reducing energy consumption.
CREDITOR PAYMENT POLICY AND PRACTICE
It is the group's policy that payments to suppliers are made in accordance with those terms and conditions agreed between the group and its suppliers, provided that all trading terms and conditions have been complied with.
At 30 June 2011, the group had an average of 109 days purchases outstanding in trade creditors.
DIRECTORS
The directors set out in the table below have held office during the whole of the year from 1 July 2010 to the date of this report, unless otherwise stated.
P C Bullock (appointed - 19 October 2010)
Dr M S Sanderson (appointed - 19 October 2010)
N J Snape (appointed - 19 October 2010)
D J Guthrie (appointed - 19 October 2010)
S R Berry (appointed - 19 October 2010)
M N Hanke (appointed - 19 October 2010)
Directors Indemnities
The company has made qualifying third party indemnity provisions for the benefit of its directors, which remain in force at the date of this report.
DISABLED EMPLOYEES
The group gives full consideration to applications for employment from disabled persons where the requirements of the job can be fulfilled by a handicapped or disabled person.
Where existing employees become disabled, it is the group's policy wherever practicable to provide continuing employment under normal terms and conditions, and to provide training and career development and promotion to disabled employees wherever appropriate.
EMPLOYEE INVOLVEMENT
The company places considerable value on the involvement of its employees and has continued to keep them informed on matters affecting them as employees and on the various factors affecting the performance of the company.
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
We, the directors are of the company who held office at the date of approval of these Financial Statements as set out above each confirm, so far as we are aware, that:
- there is no relevant audit information of which the group's auditors are unaware, and
- we have taken all the steps that we ought to have taken as directors in order to make ourselves aware of any relevant audit information and to establish that the group's auditors are aware of that information.
AUDITORS
Price Bailey LLP have signified their willingness to continue in office and a resolution to re-appoint them as auditor will be proposed at the Annual General Meeting.
Approved by the board on 6th October 2011 and signed on its behalf by
Nic Snape
CEO
STATEMENT OF DIRECTORS' RESPONSIBILITIES |
FOR THE YEAR ENDED 30 JUNE 2011 |
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the Group financial statements in accordance with International Financial Reporting Standards as adopted by the European Union and have elected to prepare the Company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- state whether applicable International Financial Reporting Standards as adopted by the European Union have been followed in the preparation of the Group financial statements, subject to any material departures disclosed and explained in the financial statements;
- state whether applicable UK Accounting Standards have been followed in the preparation of the Company financial statements, subject to any material departures disclosed and explained in the financial statements;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the company's website and legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdiction.
CONSOLIDATED INCOME STATEMENT |
FOR THE YEAR ENDED 30 JUNE 2011 |
Notes |
2011 |
2010 |
|
£ |
£ |
CONTINUING OPERATIONS |
|
|
||
Revenue |
7,312,666 |
8,008,098 |
||
|
|
|
||
Cost of sales |
(3,727,085) |
(4,194,467) |
||
|
───────────── |
───────────── |
||
GROSS PROFIT |
3,585,581 |
3,813,631 |
||
|
|
|
||
Administrative expenses |
(3,591,343) |
(3,407,504) |
||
|
|
───────────── |
───────────── |
|
OPERATING (LOSS)/PROFIT FROM CONTINUING OPERATIONS |
4 |
(5,762) |
406,127 |
|
|
|
|
||
Loss on reverse takeover |
5 |
(1,047,587) |
- |
|
Other exceptional items |
5 |
(1,030,197) |
- |
|
Finance costs |
8 |
(2,251) |
(25,842) |
|
(Loss)/Income from investments |
9 |
751 |
83 |
|
|
───────────── |
────────── |
||
(LOSS)/PROFIT BEFORE TAX |
(2,085,046) |
380,368 |
||
|
|
|
||
Income tax (expense) / income |
10 |
(134,164) |
167,640 |
|
|
───────────── |
────────── |
||
(LOSS)/PROFIT FOR THE YEAR FROM CONTINUING OPERATIONS |
(2,219,210) |
548,008 |
||
|
|
|
|
|
DISCONTINUED OPERATIONS |
|
|
|
|
(Loss)/Profit for the year from discontinued operations, net of tax |
11 |
(435,420) |
161,836 |
|
|
───────────── |
────────── |
||
(LOSS)/PROFIT FOR THE YEAR |
(2,654,630) |
709,844 |
||
|
═════════════ |
══════════ |
||
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
2010 |
|
EARNINGS PER SHARE (EXPRESSED AS PENCE PER SHARE) |
12 |
|
|
|
Basic for profit for the year |
(19.40) |
3.77 |
||
Basic for profit from continuing operations |
(16.22) |
2.91 |
||
Basic for profit from discontinued operations |
(3.18) |
0.86 |
||
Diluted for profit for the year |
(19.14) |
3.63 |
||
Diluted for profit from continuing operations |
(16.00) |
2.80 |
||
Diluted for profit from discontinued operations |
(3.14) |
0.83 |
||
The notes on pages 18 to 48 form part of these financial statements.
1SPATIAL HOLDINGS PLC GROUP OF COMPANIES |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
FOR THE YEAR ENDED 30 JUNE 2011 |
|
Attributable to equity holders of the parent |
|
|||
|
Issued capital |
Share premium |
Other reserves |
Retained earnings |
Total equity |
|
£ |
£ |
£ |
£ |
£ |
Balance at 1 July 2010 |
11,404 |
- |
19,298 |
4,160,788 |
4,191,490 |
Total comprehensive income for the period |
|
|
|
|
|
Loss for the year |
- |
- |
- |
(2,654,630) |
(2,654,630) |
|
───────── |
─────── |
───────── |
───────────── |
───────────── |
Total comprehensive income for the year |
- |
- |
- |
(2,654,630) |
(2,654,630) |
|
───────── |
─────── |
───────── |
───────────── |
───────────── |
Transactions with owners, recorded directly in equity |
|
|
|
|
|
Issue of share capital |
512 |
53,530 |
- |
- |
54,042 |
Equity increase arising from reverse takeover |
835,957 |
162,597 |
(101,214) |
- |
897,340 |
Exercise of options |
- |
- |
(14,724) |
14,724 |
- |
Expiration of options |
- |
- |
(819) |
819 |
- |
Capital reduction |
(250) |
- |
250 |
(125,000) |
(125,000) |
Equity dividends |
- |
- |
- |
(199,564) |
(199,564) |
|
────────── |
────────── |
────────── |
───────────── |
───────────── |
Total transactions with owners, recorded directly in equity |
- |
216,127 |
(116,508) |
(309,021) |
626,818 |
|
────────── |
────────── |
────────── |
───────────── |
───────────── |
Balance at 30 June 2011 |
847,623 |
216,127 |
(97,209) |
1,197,137 |
2,163,678 |
|
══════════ |
══════════ |
══════════ |
═════════════ |
═════════════ |
|
Attributable to equity holders of the parent |
|
|||
|
Issued capital |
Share premium |
Other reserves |
Retained earnings |
Total equity |
|
£ |
£ |
£ |
£ |
£ |
Balance at 1 July 2009 |
11,754 |
1,825,663 |
21,926 |
1,841,356 |
3,700,699 |
Total comprehensive income for the period |
|
|
|
|
|
Profit for the year |
- |
- |
- |
709,844 |
709,844 |
|
───────── |
───────────── |
───────── |
───────────── |
───────────── |
Total comprehensive income for the year |
- |
- |
- |
709,844 |
709,844 |
|
───────── |
───────────── |
───────── |
───────────── |
───────────── |
Transactions with owners, recorded directly in equity |
|
|
|
|
|
Issue of share capital |
50 |
- |
- |
- |
50 |
Cancellation share premium |
- |
(1,825,663) |
- |
1,825,663 |
- |
Expiration of options |
- |
- |
(3,028) |
- |
(3,028) |
Capital reduction |
(400) |
- |
400 |
(216,075) |
(216,075) |
|
────────── |
───────────── |
───────── |
───────────── |
───────────── |
Total transactions with owners, recorded directly in equity |
(350) |
(1,825,663) |
(2,628) |
1,609,588 |
(219,053) |
|
───────── |
───────────── |
───────── |
───────────── |
───────────── |
Balance at 30 June 2010 |
11,404 |
- |
19,298 |
4,160,788 |
4,191,490 |
|
═════════ |
═════════════ |
═════════ |
═════════════ |
═════════════ |
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
AS AT 30 JUNE 2011 |
Notes |
2011 |
2010 |
|||
|
£ |
£ |
|||
ASSETS |
|
|
|||
|
NON CURRENT ASSETS |
|
|
||
|
Property, plant and equipment |
14 |
184,984 |
126,230 |
|
|
Goodwill |
15 |
- |
1,107,829 |
|
|
Intangible assets |
16 |
1,961,769 |
1,492,380 |
|
|
Deferred tax assets |
17 |
104,961 |
66,407 |
|
|
|
───────────── |
───────────── |
||
|
|
2,251,714 |
2,792,846 |
||
|
CURRENT ASSETS |
|
|
||
|
Trade and other receivables |
20 |
2,106,160 |
1,546,229 |
|
|
Prepayments |
456,799 |
1,652,884 |
||
|
Cash and cash equivalents |
21 |
1,522,620 |
480,611 |
|
|
|
───────────── |
───────────── |
||
|
|
4,085,579 |
3,679,724 |
||
|
|
───────────── |
───────────── |
||
|
TOTAL ASSETS |
6,337,293 |
6,472,570 |
||
|
|
═════════════ |
═════════════ |
||
|
|
|
|
||
EQUITY |
|
|
|||
|
ISSUED CAPITAL AND RESERVES |
|
|
||
|
Issued share capital |
22 |
847,623 |
11,404 |
|
|
Share premium |
216,127 |
- |
||
|
Reserves |
23 |
(97,209) |
19,298 |
|
|
Retained profits |
1,197,137 |
4,160,788 |
||
|
|
───────────── |
───────────── |
||
|
TOTAL EQUITY |
2,163,678 |
4,191,490 |
||
NON CURRENT LIABILITIES |
|
|
|||
|
Interest bearing borrowings |
|
15,935 |
- |
|
|
Deferred tax payables |
17 |
530,785 |
433,409 |
|
|
Trade and other payables |
24 |
181,940 |
- |
|
|
|
────────── |
────────── |
||
|
|
728,660 |
433,409 |
||
CURRENT LIABILITIES |
|
|
|||
|
Interest bearing borrowings |
8,731 |
- |
||
|
Tax payables |
36,896 |
39,084 |
||
|
Trade and other payables |
24 |
3,399,328 |
1,808,587 |
|
|
|
───────────── |
───────────── |
||
|
|
3,444,955 |
1,847,671 |
||
|
───────────── |
───────────── |
|||
TOTAL EQUITY AND LIABILITIES |
6,337,293 |
6,472,570 |
|||
|
═════════════ |
═════════════ |
|||
The notes on pages 18 to 48 form part of these financial statements.
|
|
2011 |
2010 |
||||
|
£ |
£ |
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
||||
|
(Loss)/Profit before taxation |
(2,085,046) |
380,368 |
|||
|
Loss before tax from discontinued operations |
(444,195) |
(44,864) |
|||
|
|
───────────── |
────────── |
|||
|
|
(2,529,241) |
335,504 |
|||
|
|
|
|
|||
|
ADJUSTMENTS TO RECONCILE TO (LOSS)/PROFIT FROM OPERATIONS |
|
|
|||
|
Interest expense |
4,965 |
25,842 |
|||
|
Interest income |
(751) |
(11,665) |
|||
|
Share based payment expense |
- |
3,028 |
|||
|
|
───────────── |
────────── |
|||
|
ADJUSTMENTS TO RECONCILE (LOSS)/PROFIT FROM OPERATIONS |
4,214 |
17,205 |
|||
|
|
───────────── |
────────── |
|||
|
|
(2,525,027) |
352,709 |
|||
|
|
|
|
|||
|
NON-CASH ADJUSTMENTS |
|
|
|||
|
Depreciation |
68,052 |
88,238 |
|||
|
Amortisation of intangible assets |
572,931 |
714,194 |
|||
|
Impairment of goodwill |
1,107,829 |
175,416 |
|||
|
Loss on disposal of fixed assets |
259 |
24,460 |
|||
|
Equity increase arising from reverse takeover |
897,340 |
- |
|||
|
|
───────────── |
────────── |
|||
|
NON-CASH ADJUSTMENTS |
2,646,411 |
1,002,308 |
|||
|
|
───────────── |
───────────── |
|||
|
CASH FLOWS BEFORE CHANGES IN WORKING CAPITAL |
121,384 |
1,355,017 |
|||
|
|
|
|
|||
|
INCREASE/(DECREASE) IN WORKING CAPITAL |
|
|
|||
|
Decrease in inventories |
- |
6,902 |
|||
|
Increase in trade and other receivables |
(348,514) |
(721,682) |
|||
|
Decrease in prepayments |
1,571,668 |
- |
|||
|
Increase in trade and other payables |
461,178 |
291,608 |
|||
|
|
───────────── |
───────────── |
|||
|
INCREASE/(DECREASE) IN WORKING CAPITAL |
1,684,332 |
(423,172) |
|||
|
|
───────────── |
───────────── |
|||
|
CASH FLOWS FROM OPERATING ACTIVITIES |
1,805,716 |
931,845 |
|||
|
|
|
|
|||
|
CASH FLOWS (USED IN)/FROM OTHER OPERATING ACTIVITIES |
|
|
|||
|
Payments of interest classified as operating |
(4,965) |
(14,177) |
|||
|
Income taxes refunded |
8,775 |
22,843 |
|||
|
Income taxes paid |
(71,131) |
- |
|||
|
|
───────────── |
───────────── |
|||
|
CASH FLOWS (USED IN)/FROM OTHER OPERATING ACTIVITIES |
(67,321) |
8,666 |
|||
|
|
───────────── |
────────── |
|||
The notes on pages 18 to 48 form part of these financial statements.
|
||||
|
||||
|
||||
|
|
2011 |
2010 |
|
|
|
£ |
£ |
|
|
NET CASH FLOWS FROM OPERATING ACTIVITIES |
1,738,395 |
940,511 |
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
||
|
Payments to acquire property, plant and equipment |
(73,987) |
(52,064) |
|
|
Payments for capitalised development costs |
(180,481) |
(330,387) |
|
|
Payments to acquire intangible assets |
(42,626) |
- |
|
|
Payments to acquire subsidiaries (net of cash acquired) |
(129,521) |
- |
|
|
Receipts from sale of subsidiaries |
- |
218,587 |
|
|
Interest received, classified as investing |
751 |
11,672 |
|
|
|
───────────── |
────────── |
|
|
NET CASH FLOWS USED IN INVESTING ACTIVITIES |
(425,864) |
(152,192) |
|
|
|
───────────── |
────────── |
|
|
|
1,312,531 |
788,319 |
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
||
|
Gross proceeds from issue of equity share capital |
54,042 |
50 |
|
|
Gross proceeds from repurchase of equity instruments subsequently cancelled |
(125,000) |
(216,075) |
|
|
Repayment of other borrowings |
- |
(262,222) |
|
|
Dividends paid, classified as financing, to equity holders of parent |
(199,564) |
- |
|
|
|
───────────── |
────────── |
|
|
NET CASH FLOWS USED IN FINANCING ACTIVITIES |
(270,522) |
(478,247) |
|
|
|
───────────── |
────────── |
|
|
|
1,042,009 |
310,072 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents as at 1 July 2010 |
480,611 |
170,539 |
|
|
|
|
|
|
|
───────────── |
────────── |
||
CASH AND CASH EQUIVALENTS AS AT 30 JUNE 2011 |
1,522,620 |
480,611 |
||
|
═════════════ |
══════════ |
||
The notes on pages 18 to 48 form part of these financial statements.
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
AS AT 30 JUNE 2011 |
1. AUTHORISATION OF FINANCIAL STATEMENTS AND STATEMENT OF COMPLIANCE WITH IFRS'S
The group's financial statements for the year were authorised for issue on 6 October 2011 and the consolidated statement of financial position signed on the board's behalf by P C Bullock. 1Spatial Holdings Plc is a public limited company incorporated and domiciled in England & Wales. The nature of the group's operations and its principal activities are set out in the Directors' Report.
These financial statements are presented in UK Sterling because that is the currency of the primary economic environment in which the group operates. Foreign operations are included in accordance with the policies set out in note 2.
The group's financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union and as applied in accordance with the provisions of the Companies Act 2006. The principal accounting policies adopted by the group are set out in note 2.
New Standards and Interpretations adopted with no affect on the financial statements
The following new and revised standards and interpretations have been adopted in these financial statements. Their adoption has not had any significant impact on the amounts reported in these financial statements but may affect the accounting for future transactions or arrangements:
- IAS 1 Presentation of Financial Statements (amendments 2009) - amendments resulting from annual improvements to IFRSs
- IAS 7 Statement of Cash Flows (amendments 2009) - amendments resulting from annual improvements to IFRSs
- IAS 17 Leases (amendments 2009) - amendments resulting from annual improvements to IFRSs
- IAS 27 Consolidated and Separate Financial Statements (amendments 2010) - amendments resulting from annual improvements to IFRSs
- IAS 32 Financial Instruments: Presentation (amendments 2009) - amendments relating to classification of rights issues
- IAS 36 Impairment of Assets (amendments 2009) - amendments resulting from annual improvements to IFRSs
- IAS 39 Financial Instruments: Recognition and Measurement (amendments 2009) - amendments resulting from annual improvements to IFRSs
- IFRS 2 Share-based Payment (amendments 2009) - amendment relating to group cash-settled share-based payment transactions
- IFRS 3 Business Combinations (amendments 2010) - amendments resulting from annual improvements to IFRSs
- IFRS 5 Non-current Assets Held for Sale and Discontinued Operations (amendments 2009) - amendments resulting from annual improvements to IFRSs
- IFRS 8 Operating Segments (amendments 2009) - amendments resulting from annual improvements to IFRSs
- IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments
1. AUTHORISATION OF FINANCIAL STATEMENTS AND STATEMENT OF COMPLIANCE WITH IFRS'S (continued)
New Standards and Interpretations not yet adopted
A number of new and revised standards and interpretations are not yet effective for the period commencing 1 July 2010 and have not been applied in preparing these financial statements:
- IAS 1 Presentation of Financial Statements (amendments 2010 and 2011)
- IAS 12 Income Taxes (amendment 2010)
- IAS 19 Employee Benefits (amended 2011)
- IAS 24 Related Party Disclosures (amendment 2009)
- IAS 27 Separate Financial Statements (as amended in 2011)
- IAS 28 Investments in Associates and Joint Ventures (as amended in 2011)
- IAS 34 Interim Financial Reporting (amendment 2010)
- IFRS 7 Financial Instruments: Disclosures (amendments May and October 2010)
- IFRS 9 Financial Instruments (issued 2009)
- IFRS 10 Consolidated Financial Statements (issued 2011)
- IFRS 11 Joint Arrangements (issued 2011)
- IFRS 12 Disclosure of Interests in Other Entities (issued 2011)
- IFRS 13 Fair Value Measurement (issued 2011)
- IFRIC 13 Customer Loyalty Programmes (amended 2010)
- IFRIC 14 The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction (amended 2009)
The directors do not consider that the implementation of any of these new or revised standards will have a material impact upon reported income or reported net assets.
2. ACCOUNTING POLICIES
Reverse takeover
The acquisition of 1Spatial Group Limited and its subsidiaries by 1Spatial Holdings plc (formerly IQ Holdings plc) meets the definition of a reverse takeover involving a non-operating public shell and a private operating entity. As a result, in accordance with generally accepted accounting practice ("GAAP"), although the financial statements are issued under the name of the legal parent (1Spatial Holdings plc), the accounts presented are a continuation of the accounts of 1Spatial Group Limited and its subsidiaries ("the 1Spatial sub group") with one adjustment, which is to adjust the legal capital of 1Spatial Group Limited at the date of the reverse takeover to reflect the legal capital of 1Spatial Holdings Plc.
The assets and liabilities of the 1Spatial sub group have been recognised and measured at their pre-combination carrying amounts.
2. ACCOUNTING POLICIES (continued)
The retained earnings and other equity balances for the year ended 30 June 2010 represent the balances in respect of the 1Spatial sub group. The results for the period to 19 October 2010, the date of the reverse takeover, include solely the results of the 1Spatial sub group. On this date the assets and liabilities of the 1Spatial Holdings plc entity are, for the purposes of these consolidated financial statements, recorded as being acquired at their fair value. In this case, as the entity comprised principally cash and short term payables, fair value equates to book value.
The cost of the reverse takeover has been calculated using GAAP, being the notional cost to existing shareholders of 1Spatial Group Limited of issuing shares equivalent to the percentage of the 1Spatial sub group which have been disposed of, calculated as the excess of the fair value of the percentage disposed of, less the fair value of the net assets of the legal parent entity. In accordance with GAAP, this cost is accounted for as an expense in the income statement.
The consolidated financial statements incorporate the financial statements of the 1Spatial sub group made up to 30 June each year.
Revenue recognition
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the group and the revenue can be reliably measured. All such revenue is reported net of discounts and value added and other sales taxes.
Sale of goods
Revenue is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer and the amount of revenue can be measured reliably.
Sale of services
For the sale of services and contract income, revenue is recognised in accounting periods in which the service is rendered on a percentage of completion basis. Revenue from post-contract support is recognised over the period of performance. The excess of service fees and post-contract support invoiced over revenue recognised is recorded as deferred income.
Interest income
Interest income is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable.
Royalty income
Royalty income is recognised upon shipment of the royalty earning product by the licensee.
2. ACCOUNTING POLICIES (continued)
Dividend income
Revenue is recognised when the right to receive the payment is established.
Research and development
Expenditure on research activities is recognised as an expense in the period in which it is incurred. All internally-generated intangible assets arising from the group's development is recognised only if all of the following conditions are met:
- an asset is created that can be identified;
- it is probable that the asset created will generate future economic benefits; and
- the development cost of the asset can be measured reliably.
Internally-generated intangible assets are amortised on a straight-line basis over their expected useful lives. Where no internally generated intangible asset can be recognised, development expenditure is recognised as an expense in the period in which it is incurred.
Interest expense recognition
Expense is recognised as interest accrues, using the effective interest method, to the net carrying amount of the financial liability.
Effective interest method
The effective interest rate is the rate that exactly discounts estimated future cash receipts or payments through the expected life of the financial asset or liability to that asset's or liability's net carrying amount.
Foreign currency exchange
The functional currency of the group is UK sterling.
Transactions in currencies other than the functional currency of the group are recorded at the rates of exchange prevailing on the dates of the transactions. At each statement of financial position date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the statement of financial position date. Non-monetary assets and liabilities carried at fair value that are denominated in foreign currencies are translated at the rates prevailing at the date when the fair value was determined. Gains and losses arising on retranslation are included in net profit or loss for the period.
On consolidation, the assets and liabilities of the group's overseas operations are translated at exchange rates prevailing on the statement of financial position date. Income and expense items are translated at the average exchange rates for the period unless exchange rates fluctuate significantly. All exchange differences are included in the income statement.
2. ACCOUNTING POLICIES (continued)
Patents and trademarks
Expenditure on patents and trademarks is recognised as an expense in the period in which it is incurred.
Exceptional items
Exceptional items are presented in the financial statements where there are material items of income and expense which, because of their nature and the expected rarity of the circumstances which generate them, they should be presented separately to shareholders so as to enhance their judgement of the current year's financial performance and its comparability with prior years.
Income tax
Income tax expense represents the sum of the tax currently payable and deferred income tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the consolidated income statement because it excludes items of income or expense that are taxable or deductible in other years and it furthers excludes items that are never taxable or deductible. The group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the statement of financial position date.
Property, plant and equipment
Items of property, plant and equipment are stated at cost of acquisition or production cost less accumulated depreciation and impairment losses.
Residual values are the estimated amount that the group would obtain from disposal of the asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life, based on prices prevailing at the balance sheet date.
In general, residual values are zero or negligible, due to the technical and specialised nature of assets held.
Depreciation is charged so as to write off the cost or valuation of assets over their estimated useful lives, using the straight line method, on the following bases:
Motor vehicles- 5 years
Fixtures and fittings- 5 years
Computer equipment- 3 years
2. ACCOUNTING POLICIES (continued)
Impairment of tangible and intangible assets excluding goodwill
At the end of each reporting period, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the group estimates the recoverable amount of the cash-generating unit to which the asset belongs. Where a reasonable and consistent basis of allocation can be identified, corporate assets are also allocated to individual cash-generating units, or otherwise they are allocated to the smallest group of cash-generating units for which a reasonable and consistent allocation basis can be identified.
Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment at least annually, and whenever there is an indication that the asset may be impaired.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
Goodwill
Goodwill is recognised as an asset from the acquisition date as the excess of the cost of acquisition over the fair value of identifiable assets, liabilities and contingent liabilities of a subsidiary, associate or joint venture.
Goodwill is reviewed for impairment on an annual basis for events or changes in circumstances that indicate that the carrying value might be impaired and for subsequent changes in the fair value of identifiable assets, liabilities and contingent liabilities acquired. Goodwill is stated at cost less accumulated impairment losses.
2. ACCOUNTING POLICIES (continued)
Intangible assets
Development costs
Expenditure on development costs, whereby research findings are applied to a plan or design for the production of new or substantially improved products and processes is capitalised. Research expenditure is recognised in the consolidated income statement as an expense as incurred. Capitalised development costs are stated at cost less accumulated amortisation and impairment losses.
Other non-internally generated intangible assets
Intangible assets acquired separately from a business are capitalised at cost. Intangible assets acquired as part of a business combination are capitalised separately from goodwill if the fair value can be measured reliably on initial recognition.
The carrying value of intangible assets are reviewed for impairment on an annual basis for events or changes in circumstances that indicate that the carrying value may not be recoverable.
Intangible assets are stated at cost or fair value on recognition less accumulated amortisation and any impairment in value.
Amortisation is calculated so as to write off the cost or valuation of intangible assets over their estimated useful lives, using the straight line method, on the following bases:
Software- 3 years
Intellectual property rights- 5 years
Development costs- 5 years
Contracts acquired- over the term of the contract
Customer lists- 3 - 5 years
Deferred tax
Deferred tax is provided in full, using the statement of financial position liability method, on temporary differences arising between the tax bases of assets and liabilities and the carrying amounts in the financial statements.
Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that future taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from goodwill or from the initial recognition (other than as a business combination) or other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
2. ACCOUNTING POLICIES (continued)
Deferred tax liabilities are recognised for taxable temporary differences arising on investments in subsidiaries, and interest in joint ventures, except where the group is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future.
Deferred tax is charged or credited to the consolidated income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.
Deferred tax is determined using the tax rates that are expected to apply in the period when the asset is realised or the liability is settled.
The carrying amount of deferred tax assets is reviewed at each consolidated statement of financial position date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are offset when they relate to income taxed levied by the same taxation authority and the group intends to settle its current tax assets and liabilities on a net basis.
Financial risk management objectives and policies
The objective of the group's capital management is to ensure that it maintains strong credit ratings and capital ratios. This will ensure that the business is correctly supported and shareholder value is maximised.
The group manages its capital structure through adjustments that are dependant on economic conditions. In order to maintain or adjust the capital structure, the group may choose to change or amend dividend payments to shareholders or issue new share capital to shareholders. There were no changes to the objectives, policies or processed during the years ended 30 June 2011 and 30 June 2010.
Inventories
Inventories are valued at the lower of cost and net realisable value.
Costs incurred in bringing each product to its present location and condition are determined on a first in first out basis and comprise purchase cost, cost of direct material and labour and a proportion of manufacturing overheads based on normal operating capacity but excluding borrowing costs.
Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale.
Trade and other receivables
Trade and other receivables are recognised by the group and carried at original invoice amount less an allowance for any uncollectible or impaired amounts.
2. ACCOUNTING POLICIES (continued)
An estimate for doubtful debts is made when collection of the full amount is no longer probable. Bad debts are written off when they are identified as being bad.
Other receivables are recognised at fair value.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand and short term deposits. Short term deposits are defined as deposits with an initial maturity of three months or less.
Bank overdrafts that are repayable on demand and form an integral part of the group's cash management are included as a component of cash and cash equivalents for the purposes of the consolidated statement of cash flows.
Trade and other payables
Trade and other payables are initially measured at fair value, and are subsequently measured at amortised cost, using the effective interest rate method.
Retirement benefits
Defined contribution scheme
Contributions to money purchase pension plans are charged to the profit and loss account as they become payable.
Share based payments
The group issues equity-settled Share based payments to certain employees including directors.
Equity-settled Share based payments are measured at fair value at the date of grant.
Fair value is measured using an appropriate options pricing model. The expected life used in the model has been adjusted, based on management's best estimate, for the effects of non-transferability, exercise restrictions and behavioural considerations.
The fair value determined at the grant date of the equity-settled Share based payments is expensed on a straight-line basis over the vesting period, together with a corresponding increase in equity, based upon the group's estimate of the shares that will eventually vest.
Where the terms of an equity-settled transaction are modified, as a minimum an expense is recognised as if the terms had not been modified. In addition, an expense is recognised for any increase in value of the transaction as a result of the modification, as measured at the date of the modification.
2. ACCOUNTING POLICIES (continued)
Where an equity-settled transaction is cancelled, it is treated as if it had vested on the date of cancellation, and any expense not yet recognised for the transaction is recognised immediately. However, if a new transaction is substituted for the cancelled transaction, and designated as a replacement transaction on the date that it is granted, the cancelled and new transactions are treated as if they were a modification of the original transaction, as described in the previous paragraph.
Operating lease commitments
Rentals payable under operating leases are charged to the income statement on a straight line basis over the term of the relevant lease.
Benefits received and receivable as an incentive to enter into an operating lease are also spread on a straight line basis over the lease term.
Business combinations
The acquisition of subsidiaries is accounted for using the purchase method. Control is achieved where the group has the power to govern the financial and operating policies to obtain benefits from its activities.
On acquisition, the assets and liabilities and contingent liabilities of a subsidiary are measured at their fair values at the date of acquisition. Any excess of the cost of acquisition over the fair values of the identifiable net assets acquired is recognised as goodwill. Any deficiency of the cost of acquisition below the fair values of the identifiable net assets (i.e. discount on acquisition) is credited to the income statement in the period of acquisition.
The results of subsidiaries acquired or disposed of during the period are included in the consolidated statement of comprehensive income from the effective date of acquisition and up to the effective date of disposal, as appropriate.
Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by other members of the group.
All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.
Non-controlling interests in subsidiaries are identified separately from the group's equity therein. The interests of non-controlling shareholders may be initially measured either at fair value or at the non-controlling interests' proportionate share of the fair value of the acquiree's identifiable net assets. The choice of measurement basis is made on an acquisition-by-acquisition basis. Subsequent to acquisition, the carrying amount of non-controlling interests is the amount of those interests at initial recognition plus the non-controlling interests' share of subsequent changes in equity. Total comprehensive income is attributed to non-controlling interests even if this results in the non-controlling interests having a deficit balance.
2. ACCOUNTING POLICIES (continued)
Changes in the group's interests in subsidiaries that do not result in a loss of control are accounted for as equity transactions. The carrying amounts of the group's interests and the non-controlling interests are adjusted to reflect the changes in their relative interests in the subsidiaries. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognised directly in equity and attributed to owners of the group.
When the group loses control of a subsidiary, the profit or loss on disposal is calculated as the difference between (i) the aggregate of the fair value of the consideration received and the fair value of any retained interest and (ii) the previous carrying amount of the assets (including goodwill), and liabilities of the subsidiary and any non-controlling interests. Amounts previously recognised in other comprehensive income in relation to the subsidiary are accounted for (i.e. reclassified to profit or loss or transferred directly to retained earnings) in the same manner as would be required if the relevant assets or liabilities were disposed of. The fair value of any investment retained in the former subsidiary at the date when control is lost is regarded as the fair value on initial recognition for subsequent accounting under IAS 39 Financial Instruments: Recognition and Measurement or, when applicable, the cost on initial recognition of an investment in an associate or jointly controlled entity.
Critical accounting judgements and key sources of estimation uncertainty
In the application of the group's accounting policies, which are described above, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated asumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects both current and future periods.
|
2. ACCOUNTING POLICIES (continued)
Critical judgements in applying the group's accounting policies
Revenue recognition
The management make an estimate of the stage of completion of projects based on total costs incurred compared to the total cost estimate for the project in order to determine the proportion of revenue to be recognised in the financial period.
Impairment of goodwill
Determining whether goodwill is impaired requires an estimation of the value in use of the cash-generating units to which goodwill has been allocated. The value in use calculation requires the directors to estimate the future cash flows expected to arise from the cash-generating unit an a suitable discount rate in order to calculate present value.
Bad debt / credit note provision
The directors have to make a judgement to consider whether a trade receivable is recoverable or not and whether to make a provision against that amount. This is based on a number of factors including past history of the client.
3. SEGMENT INFORMATION
The primary reporting format is by business segment and the second reporting format is by geographical area.
Business segments
For management purposes, the group is organised into business units based on their products and services, and has five reportable segments as follows:
- The licences segment relates to revenue from licences sold for software packages developed by the group.
- The services segment relates to short term projects usually involving the installation of software, enhancement of systems and user training.
- The development segment relates to longer term contracts to develop, install and implement bespoke packages for clients.
- The maintenance segment mostly relates to annual support and maintenance contracts for software and systems developed by 1Spatial.
- The third party products and other sales segment relates mostly to additional software and services sold as part of larger development projects.
No operating segments have been aggregated to form the above reportable operating segments.
|
3. SEGMENT INFORMATION (continued)
Management monitors the results of its business units separately for the purposes of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on gross profit for each segment. The management of 1Spatial Group Limited do not believe it to be relevant or practical to allocate administrative expenses, investment revenue, finance costs or taxation between segments. This information is not produced on a group basis for internal management reporting and is therefore not included in these financial statements.
All revenue relates to external customers.
Discontinued operations are shown separately in the income statement as a one-line 'Profit/(Loss) after tax for the year from discontinued operation'. The figures included for segment information therefore exclude discontinued operations.
Year ended 30 June 2011 |
|
|
|
|
|
||
|
Continuing Operations |
|
|||||
|
Licences |
Services |
Development |
Maintenance |
Third party products and other |
Subtotal |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
£ |
Revenue |
|
|
|
|
|
|
|
Sales to external customers |
1,329,450 |
1,110,800 |
1,749,067 |
2,619,646 |
503,703 |
7,312,666 |
7,312,666 |
|
═════════ |
═════════ |
═════════ |
═════════ |
═══════ |
═════════ |
═════════ |
|
|
|
|
|
|
|
|
Profitability |
|
|
|
|
|
|
|
Segment gross profit |
1,276,669 |
604,593 |
214,442 |
1,293,699 |
196,179 |
3,585,582 |
3,585,582 |
|
───────── |
───────── |
───────── |
───────── |
─────── |
───────── |
───────── |
|
═════════ |
═════════ |
═════════ |
═════════ |
═══════ |
═════════ |
═════════ |
Year ended 30 June 2010 |
|
|
|
|
|
||
|
Continuing Operations |
|
|||||
|
Licences |
Services |
Development |
Maintenance |
Third party products and other |
Subtotal |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
£ |
Revenue |
|
|
|
|
|
|
|
Sales to external customers |
726,701 |
588,642 |
3,744,188 |
2,715,925 |
232,642 |
8,008,098 |
8,008,098 |
|
════════ |
════════ |
══════════ |
══════════ |
════════ |
══════════ |
══════════ |
|
|
|
|
|
|
|
|
Profitability |
|
|
|
|
|
|
|
Segment gross profit |
699,415 |
154,600 |
986,615 |
1,890,784 |
82,217 |
3,813,631 |
3,813,631 |
|
──────── |
──────── |
────────── |
────────── |
──────── |
────────── |
────────── |
|
════════ |
════════ |
══════════ |
══════════ |
════════ |
══════════ |
══════════ |
Management do not internally report assets and liabilities across operating segments and therefore this information is not disclosed in the financial statements.
|
3. SEGMENT INFORMATION (continued)
Geographical segments
The following table provides an analysis of the Group's sales by geographic market (based on the location of the customer), irrespective of the origin of the goods/services.
|
Revenue from external customers |
|
|
2011 |
2010 |
|
£ |
£ |
UK |
4,705,441 |
4,293,306 |
Europe |
1,816,114 |
2,424,060 |
USA |
45,675 |
196,721 |
Rest of the world |
745,436 |
1,094,011 |
|
───────────── |
───────────── |
|
7,312,666 |
8,008,098 |
|
═════════════ |
═════════════ |
Major customer
There was no one major customer during the current year, revenue from one customer during 2010 amounted to £770,254 arising from the licences and development segments.
4. OPERATING PROFIT
Operating profit is stated after charging/(crediting) the following:
|
2011 |
2010 |
|
£ |
£ |
|
|
|
Cost of inventories recognised as an expense |
- |
191,503 |
|
═══════ |
══════════ |
|
|
|
Depreciation of property, plant and equipment |
65,071 |
88,238 |
Amortisation of intangible assets |
477,703 |
714,193 |
Impairment of intangible assets |
57,918 |
175,416 |
|
══════════ |
══════════ |
|
|
|
Net foreign currency differences |
13,933 |
18,003 |
|
══════════ |
══════════ |
|
|
|
Operating leases: |
|
|
Rentals under operating leases |
335,889 |
434,796 |
|
══════════ |
══════════ |
|
|
|
Auditors remuneration - audit of the group's financial statements |
78,619 |
35,500 |
|
═══════ |
═══════ |
|
|
|
Auditor's remuneration - other fees: |
|
|
audit of the company's annual financial statements |
- |
10,500 |
payable to the group's auditors for tax services |
- |
6,000 |
Other services |
5,333 |
- |
|
────────── |
────────── |
|
5,333 |
16,500 |
|
══════════ |
══════════ |
4. OPERATING PROFIT (continued)
|
2011 |
2010 |
|
£ |
£ |
Included in cost of sales: |
|
|
Raw materials and consumables used |
- |
191,503 |
Employee benefits expense |
2,569,685 |
3,602,918 |
|
───────────── |
───────────── |
|
2,569,685 |
3,794,421 |
|
═════════════ |
═════════════ |
|
|
|
Included in administrative expenses: |
|
|
Employee benefits expense |
2,052,617 |
1,811,964 |
Depreciation and amortisation |
542,774 |
784,209 |
Net foreign currency exchange |
13,933 |
18,003 |
|
───────────── |
───────────── |
|
2,609,324 |
2,614,176 |
|
═════════════ |
═════════════ |
5. EXCEPTIONAL ITEMS
|
2011 |
2010 |
|
£ |
£ |
Loss on reverse takeover: |
|
|
Loss arising on issue of shares as part of reverse takeover |
751,348 |
- |
Pre-acquisition losses 1Spatial Holdings Plc |
296,239 |
- |
|
───────────── |
─────── |
|
1,047,587 |
- |
|
═════════════ |
═══════ |
Other exceptional items: |
|
|
IPR and goodwill impairment |
815,272 |
- |
Redundancy costs |
108,012 |
- |
1Spatial Holdings Plc costs - see below |
106,913 |
- |
|
───────────── |
─────── |
|
1,030,197 |
- |
|
═════════════ |
═══════ |
|
|
|
Total exceptional items |
2,077,784 |
- |
|
═════════════ |
═══════ |
The 1Spatial Holdings Plc costs are the cost of expense items and advisor fees purely related to plc status (not applicable in prior year and removed for comparison purposes).
6. EMPLOYEE EXPENSES
|
2011 |
2010 |
|
£ |
£ |
Wages and salaries |
3,902,288 |
4,598,208 |
Short term employee benefits |
91,340 |
61,430 |
Post employment expense for defined contribution plans |
232,927 |
257,509 |
Share-based payment transactions |
23,288 |
(3,028) |
Social security costs |
372,459 |
500,763 |
|
───────────── |
───────────── |
|
4,622,302 |
5,414,882 |
|
═════════════ |
═════════════ |
6. EMPLOYEE EXPENSES (continued)
The average monthly number of employees during the year was made up as follows:
|
2011 |
2010 |
|
No. |
No. |
Management |
6 |
6 |
Administration |
7 |
8 |
Sales |
7 |
7 |
Product and marketing |
4 |
- |
Consultancy and support |
7 |
8 |
Development |
55 |
76 |
|
─────── |
─────── |
|
86 |
105 |
|
═══════ |
═══════ |
7. DIRECTORS' REMUNERATION
|
2011 |
2010 |
|
£ |
£ |
Total Remuneration (including pension contributions) |
526,490 |
426,442 |
|
══════════ |
══════════ |
|
|
|
Contributions to money purchase pension schemes |
79,630 |
46,966 |
|
══════════ |
══════════ |
|
|
|
|
|
|
During the year the following number of directors: |
|
|
|
|
|
|
2011 |
2010 |
|
No. |
No. |
Accrued benefits under money purchase pension schemes |
4 |
4 |
|
══════════ |
══════════ |
The remuneration of directors disclosed above include the following in respect of the highest paid director
|
2011 |
2010 |
|
£ |
£ |
Remuneration (excluding pension contributions) |
112,453 |
125,890 |
|
══════════ |
══════════ |
|
|
|
Contributions to money purchase pension schemes |
20,945 |
19,080 |
|
══════════ |
══════════ |
8. FINANCE COSTS
|
2011 |
2010 |
|
£ |
£ |
Interest expense: Bank borrowings |
3,522 |
25,842 |
Interest expense: Loan from director of Lagen Spatial pty Limited |
1,034 |
- |
Interest on tax |
409 |
- |
Foreign exchange differences |
(2,714) |
- |
|
─────── |
───────── |
|
2,251 |
25,842 |
|
═══════ |
═════════ |
9. INCOME FROM INVESTMENTS
|
2011 |
2010 |
|
£ |
£ |
Interest earned on loans and deposits |
751 |
83 |
|
═══════ |
═══════ |
10. INCOME TAX
Components of income tax expense
|
2011 |
2010 |
|
£ |
£ |
Current income tax expense |
|
|
Current income tax charge |
- |
- |
Adjustments to current tax of prior period |
24,105 |
(79,308) |
Foreign tax |
44,839 |
(15,376) |
|
───────── |
───────── |
Current income tax expense |
68,944 |
(94,684) |
|
|
|
Deferred income tax expense |
|
|
Timing difference on fixed assets |
95,981 |
(73,864) |
Other timing differences |
(30,761) |
908 |
|
────────── |
───────── |
Deferred income tax expense |
65,220 |
(72,956) |
|
|
|
Tax expense relating to profit from ordinary activities of discontinued operations |
(8,775) |
126,330 |
|
────────── |
────────── |
Income tax expense reported in income statement |
125,389 |
(41,310) |
|
══════════ |
══════════ |
10. INCOME TAX (continued)
Reconciliation of income tax charge to accounting profit
|
2011 |
2010 |
||
|
% age |
£ |
% age |
£ |
Tax at the domestic income tax rate of |
28.0 |
(583,813) |
28.0 |
5,568 |
Tax effect from under or over provisions in prior periods |
|
24,105 |
|
(79,308) |
Tax effect of rates in other jurisdictions |
|
(44,114) |
|
- |
Tax effect of utilisation of previously unrecognised losses |
|
(36,219) |
|
- |
Tax effect of capital allowances |
|
409,264 |
|
6,239 |
Tax effect of non deductible expenses |
|
293,337 |
|
1,335 |
Pension costs |
|
(963) |
|
(908) |
Research and development enhanced expenditure |
|
(88,436) |
|
(67,141) |
Other timing differences |
|
(80,686) |
|
38,531 |
Tax losses carried forward |
|
176,469 |
|
- |
|
|
────────── |
|
───────── |
Tax expense using effective rate |
|
68,944 |
|
(94,684) |
|
|
══════════ |
|
═════════ |
11. DISCONTINUED OPERATIONS
The group discontinued the operations of 1Spatial AS during the year (2010 - 1Spatial Group Limited disposed of two subsidiaries, Laser-Scan Engineering Limited and Laser-Scan International Incorporated and was in the process of liquidating one further subsidiary, 1Spatial Belgium NV). The results of these businesses are treated as discontinued operations, their net results have been included in the Consolidated Statement of comprehensive income as the profit on discontinued operations after taxation and the comparatives have been restated on a consistent basis.
Results
The results of discontinued operations for the year are presented below:
11. DISCONTINUED OPERATIONS (continued)
|
Discontinued current year |
Discontinued prior year |
||
|
2011 |
2010 |
2011 |
2010 |
|
£ |
£ |
£ |
£ |
Revenue |
- |
- |
- |
1,505,972 |
Expenses |
(444,195) |
(319,125) |
- |
(1,243,293) |
|
────────── |
────────── |
─────── |
───────────── |
Operating (loss) / profit |
(444,195) |
(319,125) |
- |
262,679 |
|
|
|
|
|
Income from investments |
- |
11,582 |
- |
- |
|
────────── |
────────── |
─────── |
────────── |
Pre-tax (loss) / profit |
(444,195) |
(307,543) |
- |
262,679 |
|
|
|
|
|
Gain on measurement of fair value less cost to sell or on disposal of discontinued operations |
- |
- |
- |
333,030 |
|
────────── |
────────── |
─────── |
────────── |
(Loss)/Profit before income tax from discontinued operation |
(444,195) |
(307,543) |
- |
595,709 |
|
|
|
|
|
Income tax expense related to pre-tax loss / profit |
8,775 |
(43,266) |
- |
(83,064) |
|
────────── |
────────── |
─────── |
────────── |
Net (loss)/profit attributable to discontinued operations |
(435,420) |
(350,809) |
- |
512,645 |
|
══════════ |
══════════ |
═══════ |
══════════ |
Cash flows
The net cash flows of discontinued operations are as follows:
|
Discontinued current year |
Discontinued prior year |
||
|
2011 |
2010 |
2011 |
2010 |
|
£ |
£ |
£ |
£ |
Loss before tax from discontinued operations |
(444,195) |
(307,543) |
- |
262,679 |
|
═══════ |
═══════ |
═══════ |
══════════ |
Earnings per share
|
Discontinued current year |
Discontinued prior year |
||
|
2011 |
2010 |
2011 |
2010 |
|
£ |
£ |
£ |
£ |
Basic from discontinued operations (pence per share) |
(3.18) |
(1.63) |
- |
3.16 |
Diluted from discontinued operations (pence per share) |
(3.14) |
(1.57) |
- |
3.04 |
|
═══════ |
═══════ |
═══════ |
══════════ |
12. EARNINGS PER SHARE
Basic Earnings per share are calculated by dividing net profit for the year attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year.
Diluted Earnings per share amounts are calculated by dividing the net profit attributable to ordinary shareholders after adjustments for instruments that dilute basic earnings by the weighted average of ordinary shares outstanding during the year (adjusted for the effects of dilutive instruments).
In accordance with IFRS 3 the weighted average number of shares reflects the legal subsidiary's weighted average pre-combination shares multiplied by the exchange ratio established in the reverse takeover, and the weighted average total actual shares of the legal parent in issue after the date of reverse takeover.
The following reflects the income and share data used in the total operations basic and diluted earnings computations:
|
Continuing operations |
Discontinued operations |
||
|
2011 |
2010 |
2011 |
2010 |
|
£ |
£ |
£ |
£ |
Net (loss)/profit attributable to ordinary shareholders for basic and diluted earnings per share |
(2,219,210) |
548,008 |
(435,420) |
161,836 |
|
═════════════ |
══════════ |
══════════ |
══════════ |
|
2011 |
2010 |
|
Units |
Units |
Weighted average number of shares: Basic |
13,682,477 |
18,829,250 |
Effect of dilution: |
|
|
Employee share options |
182,248 |
738,488 |
|
─────────────── |
─────────────── |
|
13,864,725 |
19,567,738 |
|
═══════════════ |
═══════════════ |
13. DIVIDENDS
|
2011 |
2010 |
|
£ |
£ |
Declared and paid during the year |
|
|
|
|
|
Equity dividends on ordinary shares: |
|
|
Final dividend 2010 of 17.5p per share |
199,564 |
- |
|
══════════ |
═══════ |
|
2011 |
2010 |
|
£ |
£ |
Proposed and not recognised as a liability at 30 June 2011 |
|
|
|
|
|
Equity dividends on ordinary shares: |
|
|
Final dividend of 17.5p per share |
- |
199,564 |
|
══════════ |
══════════ |
14. PROPERTY, PLANT AND EQUIPMENT
At 30 June 2011 |
|
|
||||
|
Motor vehicles |
Fixtures and fittings |
Computer equipment |
Total |
||
|
£ |
£ |
£ |
£ |
||
Cost |
|
|
||||
At 1 July 2010 |
- |
347,351 |
236,940 |
584,291 |
||
Additions |
- |
2,068 |
60,190 |
62,258 |
||
Additions from business combinations |
53,221 |
99,094 |
- |
152,315 |
||
Disposals |
- |
(68,906) |
(4,006) |
(72,912) |
||
Foreign currency exchange differences |
- |
11,729 |
- |
11,729 |
||
|
───────── |
────────── |
────────── |
────────── |
||
At 30 June 2011 |
53,221 |
391,336 |
293,124 |
737,681 |
||
|
═════════ |
══════════ |
══════════ |
══════════ |
||
Depreciation |
|
|
||
At 1 July 2010 |
- |
(247,542) |
(210,519) |
(458,061) |
Additions from business combinations |
(24,092) |
(75,145) |
- |
(99,237) |
Disposals |
- |
68,906 |
3,747 |
72,653 |
Charge for year |
(796) |
(28,922) |
(38,334) |
(68,052) |
|
───────── |
────────── |
────────── |
────────── |
At 30 June 2011 |
(24,888) |
(282,703) |
(245,106) |
(552,697) |
|
═════════ |
══════════ |
══════════ |
══════════ |
Net book value |
|
|
||
At 1 July 2010 |
- |
99,809 |
26,421 |
126,230 |
|
─────── |
───────── |
───────── |
────────── |
At 30 June 2011 |
28,333 |
108,633 |
48,018 |
184,984 |
|
═════════ |
══════════ |
═════════ |
══════════ |
At 30 June 2010 |
|
||
|
Fixtures and fittings |
Computer equipment |
Total |
|
£ |
£ |
£ |
Cost |
|
||
At 1 July 2009 |
383,851 |
310,804 |
694,655 |
Additions |
22,029 |
30,035 |
52,064 |
Disposals |
(58,529) |
(103,899) |
(162,428) |
|
────────── |
────────── |
────────── |
At 30 June 2010 |
347,351 |
236,940 |
584,291 |
|
══════════ |
══════════ |
══════════ |
Depreciation |
|
||
At 1 July 2009 |
(251,190) |
(251,046) |
(502,236) |
Disposals |
42,591 |
89,822 |
132,413 |
Charge for year |
(38,943) |
(49,295) |
(88,238) |
|
────────── |
────────── |
────────── |
At 30 June 2010 |
(247,542) |
(210,519) |
(458,061) |
|
══════════ |
══════════ |
══════════ |
14. PROPERTY, PLANT AND EQUIPMENT (continued)
|
Fixtures and fittings |
Computer equipment |
Total |
|
£ |
£ |
£ |
Net book value |
|
||
At 1 July 2009 |
132,661 |
59,758 |
192,419 |
|
────────── |
───────── |
────────── |
At 30 June 2010 |
99,809 |
26,421 |
126,230 |
|
══════════ |
═════════ |
══════════ |
15. GOODWILL
|
2011 |
2010 |
|
£ |
£ |
At 1 July 2010, net of accumulated impairment |
1,107,829 |
1,288,190 |
Reclassification within intangible assets |
- |
(4,945) |
Impairment loss recognised as an expense |
(1,107,829) |
(175,416) |
|
───────────── |
───────────── |
At 30 June 2011, net of accumulated impairment |
- |
1,107,829 |
|
═════════════ |
═════════════ |
|
|
|
At 1 July 2010 |
|
|
Cost |
1,346,496 |
1,351,441 |
Accumulated impairment |
(238,667) |
(63,251) |
|
───────────── |
───────────── |
Net carrying value |
1,107,829 |
1,288,190 |
|
═════════════ |
═════════════ |
|
|
|
At 30 June 2011 |
|
|
Cost |
1,346,496 |
1,346,496 |
Accumulated impairment |
(1,346,496) |
(238,667) |
|
───────────── |
───────────── |
Net carrying value |
- |
1,107,829 |
|
═════════════ |
═════════════ |
Goodwill acquired in a business combination is allocated, at acquisition, to the cash generating units (CGUs) that are expected to benefit from that business combination.
The group tests goodwill annually for impairment, or more frequently if there are indications that goodwill might be impaired.
The group carried out an impairment test of goodwill for the period that ended on 30 June 2011 as required by IFRS.
Goodwill attached to the acquisition of IME UK Limited in June 2007 was judged to no longer be of value. The future business and relationships that gave value to this goodwill had either been fulfilled during the year or the potential opportunities now curtailed by the main customer in this market place.
The goodwill resulting from the Proteus Limited acquisition in July 2007 (Ireland) has also been fully impaired, owing to the uncertainties surrounding the Irish economy and a down turn in the revenues extracted from the customer base acquired.
16. INTANGIBLE ASSETS
30 June 2011 |
|
|
||||||
|
Development costs |
Intellectual property rights |
Contracts acquired |
Customer lists |
Software |
Total |
||
|
£ |
£ |
£ |
£ |
£ |
£ |
||
Cost |
|
|
|
|
||||
At 1 July 2010 |
2,450,100 |
420,987 |
913,729 |
26,756 |
71,231 |
3,882,803 |
||
Additions |
180,481 |
- |
- |
- |
42,626 |
223,107 |
||
Additions from business combinations |
- |
- |
819,214 |
- |
- |
819,214 |
||
Retirements |
- |
- |
- |
(26,756) |
- |
(26,756) |
||
|
─────────── |
──────── |
──────── |
─────── |
──────── |
─────────── |
||
At 30 June 2011 |
2,630,581 |
420,987 |
1,732,943 |
- |
113,857 |
4,898,368 |
||
|
═══════════ |
════════ |
════════ |
═══════ |
════════ |
═══════════ |
||
Amortisation |
|
|
|
|
||
At 1 July 2010 |
(1,095,890) |
(331,609) |
(872,233) |
(26,756) |
(63,935) |
(2,390,423) |
Retirements |
- |
- |
- |
26,756 |
- |
26,756 |
Charge for the year |
(427,474) |
(89,378) |
(41,496) |
- |
(14,584) |
(572,932) |
|
─────────── |
──────── |
──────── |
─────── |
─────── |
─────────── |
At 30 June 2011 |
(1,523,364) |
(420,987) |
(913,729) |
- |
(78,519) |
(2,936,599) |
|
═══════════ |
════════ |
════════ |
═══════ |
═══════ |
═══════════ |
Carrying value |
|
|
|
|
||
At 1 July 2010 |
1,354,210 |
89,378 |
41,496 |
- |
7,296 |
1,492,380 |
|
─────────── |
─────── |
─────── |
────── |
────── |
─────────── |
At 30 June 2011 |
1,107,217 |
- |
819,214 |
- |
35,338 |
1,961,769 |
|
═══════════ |
═══════ |
═══════ |
══════ |
═══════ |
═══════════ |
30 June 2010 |
|
|
|
|
||
|
Development costs |
Intellectual property rights |
Contracts acquired |
Customer lists |
Software |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
Cost |
|
|
|
|
||
At 1 July 2009 |
2,119,713 |
416,042 |
913,729 |
26,756 |
73,704 |
3,549,944 |
Additions |
330,387 |
- |
- |
- |
- |
330,387 |
Disposals |
- |
- |
- |
- |
(2,473) |
(2,473) |
Reclassifications |
- |
4,945 |
- |
- |
- |
4,945 |
|
─────────── |
──────── |
──────── |
─────── |
─────── |
─────────── |
At 30 June 2010 |
2,450,100 |
420,987 |
913,729 |
26,756 |
71,231 |
3,882,803 |
|
═══════════ |
════════ |
════════ |
═══════ |
═══════ |
═══════════ |
Amortisation |
|
|
|
|
||
At 1 July 2009 |
(700,040) |
(291,104) |
(610,122) |
(26,756) |
(49,582) |
(1,677,604) |
Disposals |
- |
- |
- |
- |
1,374 |
1,374 |
Charge for the year |
(395,850) |
(40,505) |
(262,111) |
- |
(15,727) |
(714,193) |
|
─────────── |
──────── |
──────── |
─────── |
─────── |
─────────── |
At 30 June 2010 |
(1,095,890) |
(331,609) |
(872,233) |
(26,756) |
(63,935) |
(2,390,423) |
|
═══════════ |
════════ |
════════ |
═══════ |
═══════ |
═══════════ |
Carrying value |
|
|
|
|
||
At 1 July 2009 |
1,419,673 |
124,938 |
303,607 |
- |
24,122 |
1,872,340 |
|
─────────── |
──────── |
──────── |
────── |
─────── |
─────────── |
At 30 June 2010 |
1,354,210 |
89,378 |
41,496 |
- |
7,296 |
1,492,380 |
|
═══════════ |
════════ |
════════ |
══════ |
═══════ |
═══════════ |
17. DEFERRED TAX
|
Statement of financial position |
Income statement |
||
|
2011 |
2010 |
2011 |
2010 |
|
£ |
£ |
£ |
£ |
Deferred tax liabilities |
|
|
|
|
Accelerated capital allowances |
1,792 |
22,283 |
20,491 |
(11,982) |
Pension costs |
6,824 |
8,219 |
1,395 |
908 |
Deferred development costs |
(310,021) |
(379,179) |
(69,158) |
(18,329) |
Other intangible assets |
(229,380) |
(84,732) |
144,648 |
(43,553) |
|
────────── |
────────── |
|
|
Gross Deferred Tax liabilities |
(530,785) |
(433,409) |
|
|
|
══════════ |
══════════ |
|
|
|
|
|
|
|
Deferred tax assets |
|
|
|
|
Relating to tax losses |
104,961 |
- |
(104,961) |
- |
Share based payment |
- |
66,407 |
66,407 |
- |
|
────────── |
───────── |
|
|
Gross Deferred Tax assets |
104,961 |
66,407 |
|
|
|
══════════ |
═════════ |
|
|
|
|
|
|
|
|
|
|
────────── |
───────── |
Deferred Tax charge |
|
|
58,822 |
(72,956) |
|
|
|
══════════ |
═════════ |
|
|
|
|
|
|
────────── |
────────── |
|
|
Net Deferred Tax |
(425,824) |
(367,002) |
|
|
|
══════════ |
══════════ |
|
|
18. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
Credit risk
The group's principal financial assets are bank balances and cash, and trade and other receivables. The group's credit risk is primarily attributable to its trade receivables. The amounts presented in the balance sheet are net of allowances for doubtful receivables. The credit risk on liquid funds is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies. The group has no significant concentration of credit risk, with exposure spread over a large number of counterparties and customers.
Liquidity risk
The group has given responsibility of liquidity risk management to the board who have formulated liquidity management tools to service this requirement.
Management of liquidity risk is achieved by monitoring budgets and forecasts and actual cash flows.
Cash flow risk
The group's activities expose it primarily to the financial risks of changes in foreign currency exchange rates. To manage the risk of foreign currency movements, the group tends to invoice in sterling or euro's as they have bank accounts in both.
Interest bearing assets and liabilities are held at fixed rate to ensure certainty of cash flows.
Price risk
The group does not manage its exposure to commodity price risk due to cost benefit considerations.
19. RELATED PARTY TRANSACTIONS
Subsidiaries
The consolidated financial statements include the financial statements of 1Spatial Holdings Plc (for the period from 19 October 2010) and the subsidiaries listed below:
Name Country of incorporation
1Spatial Group Limited England and Wales
1Spatial SAAS Limited England and Wales
1Spatial Scotland Limited Scotland
1Spatial Technologies Limited England and Wales
EKSIT AS Norway
Aon Spasuil Limited Ireland
Lagen Spatial pty Limited Australia
1Spatial Australia Australia
19. RELATED PARTY TRANSACTIONS (continued)
The group owns 100% of the issued share capital of the subsidiary companies, all of whom carry out the principal activities of the group, namely the development and sale of innovative business solutions for ensuring integrity of location information.
Payable to related parties
|
2011 |
2010 |
|
£ |
£ |
Loan from director of Lagen Spatial pty Limited |
99,240 |
- |
|
═════════ |
═══════ |
The loan bears interest at 5%, payable quarterly. An amount of £1,034, relating to the period post acquisition was paid in the year.
The groups' Irish subsidiary, Aon Spasuil Limited, paid 42,480 Euros during the year for rental of premises from one of the company directors.
Key management compensation
|
2011 |
2010 |
|
£ |
£ |
Wages and salaries |
408,819 |
379,476 |
Short term employee benefits |
38,041 |
- |
Post employment benefits: Defined contribution |
79,630 |
46,966 |
|
────────── |
────────── |
|
526,490 |
426,442 |
|
══════════ |
══════════ |
20. TRADE AND OTHER RECEIVABLES
|
2011 |
2010 |
|
£ |
£ |
Receivable from trade customers |
1,736,750 |
1,546,229 |
Other receivables |
224,734 |
- |
Tax receivables |
104,676 |
- |
Accrued income |
40,000 |
- |
|
───────────── |
───────────── |
|
2,106,160 |
1,546,229 |
|
═════════════ |
═════════════ |
|
|
|
Amounts receivable from trade customers are non-interest bearing and are generally on 30 - 90 day terms.
The majority of the group's business is with government organisations. As a result, credit risk is minimal and no bad debt provisions are held, reflecting the historical experience of the group.
The group has provided fully for all receivables which are not considered recoverable.
Trade receivables over 90 days due are provided for based on estimated irrecoverable amounts from the sale of goods determined by reference to past default experience.
Included in the group's trade receivable balance are debtors which are past due at the reporting date for which the group has not provided as there has not been a significant change in credit quality and the amounts are still considered recoverable.
21. CASH AND CASH EQUIVALENTS
|
2011 |
2010 |
|
£ |
£ |
Cash at bank |
1,522,620 |
480,611 |
|
═════════════ |
══════════ |
For the purposes of the consolidated statement of cash flows, cash and cash equivalents comprise the following at 30 June 2011.
|
2011 |
2010 |
|
£ |
£ |
Cash at bank |
1,522,620 |
480,611 |
|
═════════════ |
══════════ |
22. SHARE CAPITAL
Issued share capital
|
2011 |
2010 |
||
|
No. |
£ |
No. |
£ |
Issued and fully paid |
|
|
|
|
Ordinary shares of 4p each (2010 - 1p each) |
|
|
|
|
At 1 July |
1,140,360 |
11,404 |
1,175,360 |
11,754 |
New issues of share capital |
51,200 |
512 |
5,000 |
50 |
Increase from reverse acquisition |
20,022,366 |
835,957 |
- |
- |
Capital redemption |
(25,000) |
(250) |
(40,000) |
(400) |
|
─────── |
────────── |
─────── |
───────── |
At 30 June |
21,188,926 |
847,623 |
1,140,360 |
11,404 |
|
═══════ |
══════════ |
═══════ |
═════════ |
All issued share capital is classified as equity.
22. SHARE CAPITAL (continued)
The following share issues took place during the period:
On 21 September 2010, 15,000 ordinary shares of 1p each were issued in relation to an employee's office at a value of approximately £23,438.
On 8 October 2010 the company purchased 25,000 ordinary shares of 1p each, representing 2.2% of the total issued share capital, under a Put/Call Option Agreement for cash consideration of £125,000.
On 19 October 2010, 23,500 ordinary shares of 1p each were issued at a price of 38p per share and 12,750 ordinary shares of 1p each were issued at a price of £1.70 per share, when outstanding share options were exercised.
Also on 19 October 2010 1Spatial Group Limited completed the reverse takeover of 1Spatial Holdings Plc (formerly IQ Holdings Plc) and the share capital above now reflects the actual legal capital of 1Spatial Holdings Plc in issue.
23. RESERVES
|
Capital redemption reserve |
Share options reserve |
Reverse takeover reserve |
Total |
|
£ |
£ |
£ |
£ |
At 1 July 2010 |
3,755 |
15,543 |
- |
19,298 |
Arising from reverse takeover |
(4,005) |
- |
(97,209) |
(101,214) |
Exercise of options |
- |
(14,724) |
- |
(14,724) |
Expiration of options |
- |
(819) |
- |
(819) |
Capital reduction |
250 |
- |
- |
250 |
|
─────── |
───────── |
───────── |
────────── |
At 30 June 2011 |
- |
- |
(97,209) |
(97,209) |
|
═══════ |
═════════ |
═════════ |
══════════ |
|
Capital redemption reserve |
Share options reserve |
Total |
|
£ |
£ |
£ |
At 1 July 2009 |
3,355 |
18,571 |
21,926 |
Expiration of options |
- |
(3,028) |
(3,028) |
Capital reduction |
400 |
- |
400 |
|
─────── |
───────── |
───────── |
At 30 June 2010 |
3,755 |
15,543 |
19,298 |
|
═══════ |
═════════ |
═════════ |
24. TRADE AND OTHER PAYABLES
|
2011 |
2010 |
|
£ |
£ |
Non current |
|
|
Other payables |
132,320 |
- |
Payable to related parties |
49,620 |
- |
|
────────── |
─────── |
|
181,940 |
- |
|
══════════ |
═══════ |
|
|
|
Current |
|
|
Payable to trade suppliers |
646,478 |
186,298 |
Other payables |
303,948 |
281,206 |
Accrued liabilities |
1,918,062 |
930,213 |
Tax payable |
481,220 |
410,870 |
Payable to related parties |
49,620 |
- |
|
───────────── |
───────────── |
|
3,399,328 |
1,808,587 |
|
═════════════ |
═════════════ |
|
|
|
25. SHARE BASED PAYMENTS
The company has issued shares in lieu of fees and liabilities to certain directors, employees and suppliers during the period. The expense has been recognised immediately in the profit and loss account as the payments have no vesting conditions attaching to them.
Equity settled
Equity-settled share-based payments to employees and others providing similar services are measured at the fair value of the equity instruments at the date of grant.
Equity-settled share-based payment transactions with parties other than employees are measured at the fair value of the goods or services received, except where that fair value cannot be estimated reliably, in which case they are measured at the fair value of the equity instruments granted, measured at the date the entity obtains the goods or the counterparty renders the service.
Fair value is measured by use of the Black-Scholes model. The expected life used in the model has been adjusted, based on management's best estimate, for the effects of non-transferability, exercise restrictions and behavioural considerations.
Details of the number of share options and the weighted average exercise price (WAEP) outstanding during the year are as follows:
25. SHARE BASED PAYMENTS (continued)
|
2011 |
2010 |
||
|
No. |
WAEP £ |
No. |
WAEP £ |
Outstanding at the beginning of the year |
37,250 |
0.867 |
46,000 |
0.840 |
Forfeited during the year |
(500) |
1.700 |
- |
- |
Exercised during the year |
(36,250) |
0.844 |
- |
- |
Expired during the year |
(500) |
1.700 |
(8,750) |
1.390 |
|
─────── |
|
─────── |
|
Outstanding at the end of the year |
- |
- |
37,250 |
0.867 |
|
═══════ |
═════════════ |
═══════ |
═════════════ |
|
|
|
|
|
Exercisable at the end of the year |
- |
- |
37,250 |
0.867 |
|
═══════ |
═════════════ |
═══════ |
═════════════ |
|
|
|
|
|
The weighted average share price at the date of exercise for share options exercised during the year was £0.844.
The share options outstanding at the end of the year have a weighted average remaining contractual life of 0 years (2010 - 4.6 years) and had the following exercise prices :
Expiry date |
Exercise |
|
||
|
price |
2011 |
|
2010 |
|
£ |
No. |
|
No. |
31 March 2014 |
0.38 |
- |
|
23,500 |
31 May 2016 |
1.70 |
- |
|
13,750 |
|
|
───────────── |
|
───────────── |
|
|
- |
|
37,250 |
|
|
═════════════ |
|
═════════════ |
The fair values were calculated using the Black-Scholes Model. The inputs to the model were as follows:
|
2011 |
2010 |
|
Years |
Years |
Expected life |
7.00 |
7.00 |
|
═══════ |
═══════ |
|
2011 |
2010 |
|
% |
% |
Expected volatility |
40.00 |
40.00 |
Risk free rate |
5.00 |
5.00 |
|
═══════ |
═══════ |
26. OPERATING LEASE COMMITMENTS
As lessee
The group was committed to making the following payments during the next year in respect of operating leases.
|
26. OPERATING LEASE COMMITMENTS (continued)
Leases which expire:
|
2011 |
2010 |
|
£ |
£ |
Less than one year |
- |
30,612 |
Later than one year but less than five years |
109,540 |
84,874 |
Later than five years |
237,000 |
237,000 |
|
────────── |
────────── |
|
346,540 |
352,486 |
|
══════════ |
══════════ |
Operating lease commitments are for property occupied by the group or office equipment used within the business.
The main commitment at the balance sheet represents a lease signed for the registered office of the company.
27. BUSINESS COMBINATIONS
The group completed it's acquisition of 100% of the share capital in Lagen Spatial pty Limited on 19 April 2011.
A breakdown of the balance sheet on acquisition and details of the acquisition price are as follows:
|
Book value |
Fair value |
|
£ |
£ |
Property, plant and equipment |
56,983 |
56,983 |
Trade and other receivables |
211,417 |
211,417 |
Cash and cash equivalents |
113,670 |
113,670 |
Prepayments and accrued income |
375,583 |
375,583 |
Interest bearing loans and borrowings |
(155,476) |
(155,476) |
Trade and other payables |
(782,948) |
(782,948) |
Other liabilities |
(132,320) |
(132,320) |
|
────────── |
────────── |
|
(313,091) |
(313,091) |
|
══════════ |
|
Intangible assets representing future contracts recognised on acquisition |
|
819,214 |
|
|
────────── |
|
|
506,123 |
|
|
══════════ |
Settled by: |
|
|
Cash paid |
|
243,191 |
Deferred consideration |
|
262,932 |
|
|
────────── |
|
|
506,123 |
|
|
══════════ |
From the date of acquisition, Lagen Spatial Pty Limited has contributed £129,355 to the net profit of the group. Had the combination taken place at the beginning of the year, the profit of the group would have been £3,496 and revenue from continuing operations would have been £1,822,657.
1SPATIAL HOLDINGS PLC
COMPANY PROFIT AND LOSS ACCOUNT
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
Note |
£ |
£ |
TURNOVER |
- |
- |
Administrative expenses |
496,551 |
277,481 |
|
|
|
────────── |
────────── |
OPERATING LOSS |
2 |
(496,551) |
(277,481) |
|
|
|
|
Loss on disposal of fixed assets |
5 |
- |
(266,149) |
Profit/(loss) on available-for-sale investments (fixed assets) |
11,611 |
- |
|
|
|
|
|
|
|
|
|
|
────────── |
────────── |
|
LOSS ON ORDINARY ACTIVITIES BEFORE TAXATION |
(484,940) |
(543,630) |
Tax on loss on ordinary activities |
- |
- |
|
|
|
|
────────── |
────────── |
LOSS FOR THE FINANCIAL PERIOD |
(484,940) |
(543,630) |
|
══════════ |
══════════ |
All of the activities of the company are classed as continuing.
The notes on pages 52 to 60 form part of these financial statements.
1SPATIAL HOLDINGS PLC
COMPANY STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Loss for the financial period
attributable to the shareholders |
(484,940) |
(543,630) |
Net increase/(decrease) in fair value of available-for-sale investments |
- |
(5,000) |
Transfer to profit and loss on disposal of available-for-sale investments |
5,000 |
- |
|
────────── |
────────── |
Total gains and losses recognised since the last annual report |
(479,940) |
(548,630) |
|
══════════ |
══════════ |
The notes on pages 52 to 60 form part of these financial statements.
1SPATIAL HOLDINGS PLC
COMPANY BALANCE SHEET
30 JUNE 2011
|
30 Jun 11 |
31 Mar 10 |
|
Note |
£ |
£ |
£ |
FIXED ASSETS
Investments |
6 |
|
762,801 |
132,500 |
|
|
────────── |
────────── |
CURRENT ASSETS
Debtors |
7 |
49,997 |
|
3,265 |
Cash at bank |
14,224 |
|
5,033 |
|
|
───────── |
|
─────── |
|
|
64,221 |
|
8,298 |
|
CREDITORS: Amounts falling due within one year |
8 |
175,757 |
|
21,855 |
|
|
────────── |
|
───────── |
NET CURRENT LIABILITIES |
|
(111,536) |
(13,557) |
|
|
────────── |
────────── |
||
TOTAL ASSETS LESS CURRENT LIABILITIES |
651,265 |
118,943 |
||
|
══════════ |
══════════ |
CAPITAL AND RESERVES
Called-up equity share capital |
11 |
|
847,623 |
51,488 |
Share premium account |
12 |
|
216,127 |
- |
Investments revaluation reserve |
12 |
|
- |
(5,000) |
Profit and loss account |
12 |
|
(412,485) |
72,455 |
|
|
|
────────── |
────────── |
SHAREHOLDERS' FUNDS |
13 |
|
651,265 |
118,943 |
|
|
|
══════════ |
══════════ |
These financial statements were approved by the directors and authorised for issue on 6th October 2011 and are signed on their behalf by:
P C Bullock
Director
Company Registration Number: 05212691
The notes on pages 52 to 60 form part of these financial statements.
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
1. ACCOUNTING POLICIES
Basis of accounting
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of financial instruments and in accordance with applicable accounting standards.
The separate financial statements of the company are presented as required by the Companies Act 2006. As permitted by that Act, the separate financial statements have been prepared in accordance with United Kingdom accounting standards.
Pension costs
The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.
Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax, with the following exceptions:
Provision is made for tax on gains arising from the revaluation (and similar fair value adjustments) of fixed assets, and gains on disposal of fixed assets that have been rolled over into replacement assets, only to the extent that, at the balance sheet date, there is a binding agreement to dispose of the assets concerned. However, no provision is made where, on the basis of all available evidence at the balance sheet date, it is more likely than not that the taxable gain will be rolled over into replacement assets and charged to tax only where the replacement assets are sold.
Provision is made for deferred tax that would arise on remittance of the retained earnings of overseas subsidiaries, associates and joint ventures only to the extent that, at the balance sheet date, dividends have been accrued as receivable.
Deferred tax assets are recognised only to the extent that the directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.
Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.
Foreign currencies
Transactions in foreign currencies are translated at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the rate of exchange ruling at the balance sheet date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the date when the fair value was determined. Non-monetary items that are measured at historical cost in a foreign currency are not retranslated.
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
1. ACCOUNTING POLICIES (continued)
Exchange differences arising on the settlement of monetary items and on the retranslation of monetary items are taken to the profit and loss account. Exchange differences arising on non-monetary items, carried at fair value, are included in the profit and loss account, except for the differences arising on the retranslation of non-monetary items in respect of which gains and losses are recorded in equity. For such non-monetary items, any exchange component of that gain or loss is also recognised directly in equity.
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.
Investments
All investments are initially recorded at cost, being the fair value of the consideration given and including acquisition costs associated with the investment. All purchases and sales of investments are recognised using trade date accounting.
After initial recognition, investments, which are classified as held for trading and available-for-sale, are measured at fair value. Gains or losses on investments held for trading are recognised in the profit and loss account. Gains or losses on available-for-sale investments are recognised as a separate component of equity until the investment is disposed of or until its value is impaired, at which time the cumulative gain or loss previously reported in equity is included in the profit and loss account.
Investments classified as held-to-maturity are subsequently measured at amortised cost using the effective interest method. Gains and losses are recognised in the profit and loss account when the investment in derecognised, or impaired, as well as through the amortisation process.
Investments are fair valued using quoted market prices, independent appraisals, discounted cash flow analysis or other appropriate valuation models at the balance sheet date.
Trade and other debtors
Trade and other debtors are recognised and carried forward at invoices amounts less provisions for any doubtful debts. Bad debts are written off when identified.
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
1. ACCOUNTING POLICIES (continued)
Interest-bearing loans and borrowings
All loans and borrowings are recognised initially at cost, which is the fair value of the consideration received, net of issue costs associated with the borrowing.
After initial recognition, interest-bearing loans and borrowings are measured at amortised cost using the effective interest method. Gains or losses are recognised in the profit and loss account when liabilities are derecognised or impaired, as well as through the amortisation process.
2. OPERATING LOSS
Operating loss is stated after charging:
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Auditor's remuneration - audit of the financial statements |
10,000 |
10,000 |
Auditor's remuneration - other fees |
- |
104,000 |
|
════ |
══════════ |
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Auditor's remuneration - audit of the financial statements |
10,000 |
10,000 |
|
════ |
═════════ |
|
|
|
Auditor's remuneration - other fees: |
|
|
|
|
|
- Local statutory audit of subsidiary |
- |
13,000 |
- Taxation services |
- |
19,000 |
- Corporate finance services |
- |
72,000 |
|
──── |
────────── |
|
- |
104,000 |
|
════ |
══════════ |
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
3. PARTICULARS OF EMPLOYEES
The average number of staff employed by the company during the financial period amounted to:
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
No |
No |
Management |
4 |
4 |
|
════ |
════ |
The aggregate payroll costs of the above were:
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Wages and salaries |
51,807 |
365,654 |
Social security costs |
- |
- |
Other pension costs |
- |
1,846 |
|
───────── |
────────── |
|
51,807 |
367,500 |
|
═════════ |
══════════ |
4. DIRECTORS' REMUNERATION
The directors' aggregate remuneration in respect of qualifying services were:
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Remuneration receivable |
461,722 |
416,154 |
Value of company pension contributions to money purchase schemes |
79,630 |
1,846 |
|
────────── |
────────── |
|
541,352 |
418,000 |
|
══════════ |
══════════ |
Remuneration of highest paid director:
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Total remuneration (excluding pension contributions) |
112,453 |
128,440 |
Value of company pension contributions to money purchase schemes |
20,945 |
- |
|
────────── |
────────── |
|
133,398 |
128,440 |
|
══════════ |
══════════ |
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
4. DIRECTORS' REMUNERATION (continued)
The number of directors who accrued benefits under company pension schemes was as follows:
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
No |
No |
Money purchase schemes |
4 |
1 |
|
════ |
════ |
5. LOSS ON DISPOSAL OF FIXED ASSETS
|
Period from |
Period from |
|
1 Apr 10 to |
1 Oct 08 to |
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Loss on disposal of fixed assets |
- |
(266,149) |
|
════ |
══════════ |
On 30 September 2009, the Board of Directors disposed of the entire share capital of The Wire Services UK Limited.
On 23 December 2009, the Board of Directors disposed of the entire share capital of IQ Research Limited and Hauck Research Services Limited.
On 31 January 2010, the Board of Directors entered into sale agreements to dispose of Rosslyn Research Limited and Viewpoint Field Services Limited, and to reduce the company to a shell company. The disposals were completed on 31 January 2010, on which date control of the subsidiaries passed to the acquirers.
6. INVESTMENTS
|
Shares in group companies |
Fixed asset available-for-sale investments |
Total |
|
£ |
£ |
£ |
Cost
Balance brought forward |
- |
132,500 |
132,500 |
Additions |
762,801 |
- |
762,801 |
Disposals |
- |
(132,500) |
(132,500) |
|
────────── |
────────── |
────────── |
Balance carried forward |
762,801 |
- |
762,801 |
|
══════════ |
══════════ |
══════════ |
Net book value
Balance carried forward |
762,801 |
- |
762,801 |
|
══════════ |
════ |
══════════ |
Balance brought forward |
- |
132,500 |
132,500 |
|
══════════ |
══════════ |
══════════ |
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
6. INVESTMENTS (continued)
On 1 October 2010, the company announced that it had reached agreement to acquire the entire issued share capital of 1Spatial Group Limited, a company that is engaged in the provision of products and services to enable clients to collect, audit, manage, modify and reuse geospatial data. Pursuant to the AIM rules for Companies, the Acquisition constituted a reverse takeover.
The acquisition was effected by means of an Offer to 1Spatial Group Limited shareholders on the basis of approximately 16.345 shares in the company for each 1Spatial Group Limited share held.
7. DEBTORS
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Other debtors |
45,984 |
3,265 |
Prepayments and accrued income |
4,013 |
- |
|
───────── |
─────── |
|
49,997 |
3,265 |
|
═════════ |
═══════ |
8. CREDITORS: Amounts falling due within one year
|
30 Jun 11 |
31 Mar 10 |
|
£ |
£ |
Trade creditors |
1,484 |
1,855 |
Amounts owed to group undertakings |
141,384 |
- |
Other creditors |
200 |
- |
Accruals and deferred income |
32,689 |
20,000 |
|
────────── |
───────── |
|
175,757 |
21,855 |
|
══════════ |
═════════ |
The company created £100,000 convertible secured loan notes on 25 May 2010 raising £100,000. These were subsequently converted into 333,333 shares in the company during the period.
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
9. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The company holds or issues financial instruments in order to achieve three main objectives, being:
(a) to finance its operations;
(b) to manage its exposure to interest and currency risks arising from its operations and from its sources of finance; and
(c) for trading purposes.
In addition, various financial instruments (e.g. trade debtors, trade creditors, accruals and prepayments) arise directly from the company's operations.
Transactions in financial instruments result in the company assuming or transferring to another party one or more of the financial risks described below.
Credit risk
The company monitors credit risk closely and considers that its current policies of credit checks meets its objectives of managing exposure to credit risk.
The company has no significant concentrations of credit risk. Amounts shown in the balance sheet best represent the maximum credit risk exposure in the event other parties fail to perform their obligations under financial instruments.
Liquidity risk
In order to maintain liquidity to ensure that sufficient funds are available for ongoing operations and future developments, the compnay uses a mixture of long-term and short-term debt finance.
10. RELATED PARTY TRANSACTIONS
Transactions with related parties such as are required to be disclosed under Financial Reporting Standard 8 are detailed in the related party note in the consolidated financial statements.
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
11. SHARE CAPITAL
Allotted and called up:
30 Jun 11 31 Mar 10
|
No |
£ |
No |
£ |
21,188,926 Ordinary shares (2010 - 1,287,195,774) of £0.04 (2010 - £0.00004) each |
21,188,926 |
847,623 |
1,287,195,774 |
51,488 |
|
═══════════════ |
══════════ |
═══════════════ |
═════════ |
The movements are detailed in the share capital note in the consolidated financial statements.
12. RESERVES
|
Share premium account |
Investments revaluation reserve |
Profit and loss account |
|
£ |
£ |
£ |
Balance brought forward |
- |
(5,000) |
72,455 |
Loss for the period |
- |
- |
(484,940) |
Transfer to profit and loss on disposal of available-for-sale investments |
- |
5,000 |
- |
Other movements |
|
|
|
New equity share capital subscribed |
216,127 |
- |
- |
|
────────── |
─────── |
────────── |
Balance carried forward |
216,127 |
- |
(412,485) |
|
══════════ |
═══════ |
══════════ |
1SPATIAL HOLDINGS PLC
NOTES TO THE COMPANY FINANCIAL STATEMENTS
PERIOD FROM 1 APRIL 2010 TO 30 JUNE 2011
13. RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
|
30 Jun 11 |
31 Mar 10 |
|
|
£ |
£ |
£ |
Loss for the financial period |
|
(484,940) |
(543,630) |
New equity share capital subscribed |
796,135 |
|
120,077 |
Premium on new share capital subscribed |
216,127 |
|
1,155,218 |
Share issue costs |
- |
|
(189,524) |
|
───────────── |
|
|
|
|
1,012,262 |
|
Issuance of non-cash dividends |
|
- |
(1,237,500) |
Net increase/(decrease) in fair value of available-for-sale investments |
|
- |
(5,000) |
Transfer to profit and loss on disposal of available-for-sale investments |
|
5,000 |
- |
|
|
───────────── |
───────────── |
Net addition/(reduction) to shareholders' funds |
|
532,322 |
(700,359) |
Opening shareholders' funds |
118,943 |
819,302 |
|
|
────────── |
────────── |
|
Closing shareholders' funds |
651,265 |
118,943 |
|
|
══════════ |
══════════ |