Parity Group PLC
Financial Report for the six months ended 30 June 2014
Parity Group plc ("Parity", or the "Group"), the UK information and marketing technology group, announces its interim results for the six months ended 30 June 2014.
HEADLINES
· Group revenues up 3.8% to £48.3 million (2013: £46.5 million)
· EBITDA before share based charges and non-recurring items up 5.8% to £0.69 million (2013: £0.65 million)
· Non-recurring items down to £0.04m (2013: £0.79 million)
· Profit before tax £0.12 million (2013: £0.52 million loss)
· Cash at period end £4.6 million (2013: £3.2 million)
· Net debt at period end £6.9 million (2013: £5.9 million)
· Net assets increased to £9.8 million (2013: £3.8 million)
· Acquisition of business and assets of Golden Square Post Production, in April 2014
· Launch of Supercommunications division, a new player which bridges the boundary between IT and marketing services
Philip Swinstead, Chairman of Parity, said:
"This year we have returned the Group to profitability after six years of losses; launched our new SuperCommunications division under the highly experienced marketing leader Andy Law; and invested in both divisions to prepare for a period of expansion. We intend to have most of the elements in place by year end and look forward to 2015 and thereafter with some confidence."
For further information, please contact:
Parity Group PLC 0845 873 0790
Philip Swinstead, Chairman
Alastair Woolley, Finance Director
MHP Communications 020 3128 8100
John Olsen
Investec Bank PLC
Andrew Pinder 020 7597 4000
Patrick Robb
Dominic Emery
Parity Group PLC
Half Yearly Financial Report for the six months ended 30 June 2014
The Board is pleased that once again we can report further progress towards our stated strategy and can report our first profit before taxation since 2008.
Results
Revenues in the period under review grew 3.8% to £48.28 million (2013 H1: £46.51 million).
Group EBITDA before share based payment and non-recurring items was £0.69 million (2013: £0.65 million). This was after expensing the cost of additional management and facilities required to launch our SuperCommunications division and the purchase of the assets and business of Golden Square Post Production Limited ("Golden Square") from its administrator; as outlined below.
Profit before tax was £0.12 million (2013: £0.52 million loss) reflecting a substantial reduction in non-recurring costs. Non-recurring costs in the period reduced to £0.04 million (2013: £0.79 million) as predicted last time, and mainly consisted of a gain recognised on the acquisition of the assets of Golden Square and costs associated with restructuring costs of central services and Golden Square.
Central costs reduced to £0.87 million (2013:£1.01 million) mostly due to the decentralisation of costs to the two divisions.
The cash position at 30 June 2014 was £4.63 million (2013: £3.15 million) with net debt at the period end of £6.89 million (2013: £5.87 million). Receivables and asset-based lending increased to £11.52 million (2013: £9.02 million) due to growth and a temporary build-up during migration to a new accounting system, which has now been resolved. The Group has a £15 million facility with PNC Bank which was extended at the end of last year to December 2016.
The Board has not declared an interim dividend for this period.
Parity Professionals
Parity Professionals increased its revenues by 5.2% in the period to £44.34 million (2013: £42.13 million) and we are pleased to report the continuing margin growth reported last time resulting in divisional contribution being up by 14%. The Resources business averaged 10% more contractors than in the same period last year and there was a good improvement in permanent recruitment. With 52 new clients (2013: 35) this was a very satisfactory result. The Talent Management business saw revenues up 19% on the same period last year with a pleasing growth in its GB business and a further extension of it Fast Stream government staff selection programme.
The division has been moving towards an integrated marketing message and has developed a strategic plan away from low margin business towards special skills, consultancy-led initiatives and a range of new product offerings to allow continued growth in both revenues and margins.
New financial systems have been installed and a unified CRM put in across the division; together with investment in marketing and support systems.
SuperCommunications (formerly known as Parity Digital)
This is a year of preparation and restructuring to establish a strong new player which bridges the boundary between IT and marketing services.
Revenues as expected reduced, due to the loss in the first half of 2013 of a previously large client in Solutions, to £3.94 million in the period (2013: £4.38 million). Divisional contribution after all decentralised and new overhead costs was £0.32 million (2013: £0.57 million).
Inition, the 3D specialist, has focussed its efforts on its experiential market and had great success with its virtual reality catwalk for Topshop as well as various augmented reality projects including an iPad interactive 3D model of the Sacramento Kings basketball stadium for its owner. In parallel the business has been investing for the future in its intended new scalable product offerings.
Solutions has shown good growth in H1 2014 over H2 2013 in both revenue and profit by focussing on its business intelligence, portal and data skills and won a significant three year deal with BAT extending its twenty year relationship with this important client.
Golden Square was acquired in April 2014 from its administrator for £319,000 including net technology assets of £428,000. There have been cost reductions since then and management is targeted to get the business to monthly break even by year end. The business has excellent technical capabilities and produces award winning digital content, and manages digital assets for clients and their distribution through a high-speed "dark fibre" connection.
In May the Parity Digital Solutions division was relaunched as "SuperCommunications" under the executive Chairmanship of the highly experienced marketing leader Andy Law. The three business units are now integrated under a unified management structure; facilities and processes are being upgraded through the year in preparation for future growth. The Solutions business is important to the front line of the SuperCommunications client proposition.
Since launch there has been encouraging interest in the new services and the important first contract is already in final negotiation.
New offices have been opened for SuperCommunications as our old onerous leases finish; and a plan is in place to bring the divisions' facilities together in the future.
Current Trading and Future Prospects
Parity Professionals expects to continue its steady margin improvement in the second half of 2014 whilst it evolves its new service offerings ready for a 2015 launch.
SuperCommunications will continue to invest in the coming months; whilst looking at opportunities to extend its skill base. The current investment in senior management, marketing and product offerings is designed to support the business in first delivering good growth in the UK and then in overseas markets, over time.
Notwithstanding these investments, current Group trading is in line with expectations, with an improved second half performance expected.
This is an exciting year for all our people as we prepare for revenue and profit growth to increase in future years. This followed the restoration of the Group's prospects by new management and the enaction of the strategic plan put in place in early 2011. This has come to fruition with two profitable, growing divisions with market-leading propositions. The Board pays tribute to all our staff and their continued enthusiasm and motivation which underlies all the good work that has been done in recent years.
We continue to look very seriously at acquisition prospects which we can progress with our cash reserves, in order to add necessary additional skills to our SuperCommunications offering.
In the second half of this year we must complete the necessary work and be ready for a good start to 2015. With the Group finally freed of heavy onerous leases the board expects to increase revenues, profits and to generate cash next year.
Pursuant to the requirements of the Disclosure and Transparency Rules the Group provides the following information on its principal risks and uncertainties. The Group considers strategic, operational and financial risks and identifies actions to mitigate those risks. These risk profiles are updated at least annually. The principal risks and uncertainties detailed within the Group's 2013 Annual Report remain applicable for the final six months of this financial year. The Group's 2013 Annual Report is available from the Parity website: www.parity.net
Consolidated condensed income statement
For the six months ended 30 June 2014
|
|
Six months to 30.06.14 |
Six months to 30.06.13 (Unaudited) |
Year to 31.12.13 |
||||||
|
Notes |
Before non-recurring items £'000 |
Non-recurring items |
After non-recurring items £'000 |
Before non-recurring items £'000 |
Non-recurring items |
After non-recurring items £'000 |
Before non-recurring items £'000 |
Non-recurring items |
After non-recurring items £'000 |
Continuing operations |
|
48,281 |
- |
48,281 |
46,505 |
- |
46,505 |
91,949 |
- |
91,949 |
Employee benefit costs |
|
(4,672) |
(109) |
(4,781) |
(4,224) |
- |
(4,224) |
(8,163) |
(173) |
(8,336) |
Depreciation & amortisation |
|
(221) |
- |
(221) |
(125) |
- |
(125) |
(271) |
- |
(271) |
All other operating expenses |
|
(43,042) |
73 |
(42,969) |
(41,706) |
(792) |
(42,498) |
(82,453) |
(1,427) |
(83,880) |
Total operating expenses |
|
(47,935) |
(36) |
(47,971) |
(46.055) |
(792) |
(46,847) |
(90,887) |
(1,600) |
(92,487) |
Operating profit / (loss) |
|
346 |
(36) |
310 |
450 |
(792) |
(342) |
1,062 |
(1,600) |
(538) |
Finance income |
4 |
377 |
- |
377 |
377 |
- |
377 |
655 |
- |
655 |
Finance costs |
5 |
(563) |
- |
(563) |
(554) |
- |
(554) |
(1,066) |
- |
(1,066) |
Profit/(loss) before tax |
|
160 |
(36) |
124 |
273 |
(792) |
(519) |
651 |
(1,600) |
(949) |
Tax (charge) / credit |
6 |
(42) |
8 |
(34) |
(255) |
123 |
(132) |
(1,115) |
372 |
(743) |
Profit / (loss) for the year from continuing operations |
|
118 |
(28) |
90 |
18 |
(669) |
(651) |
(464) |
(1,228) |
(1,692) |
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the year from discontinued operations |
7 |
(2) |
- |
(2) |
- |
46 |
46 |
(5) |
46 |
41 |
Profit/(loss) for the year attributable to equity shareholders |
|
116 |
(28) |
88 |
18 |
(623) |
(605) |
(469) |
(1,182) |
(1,651) |
Basic profit/(loss) per share |
8 |
|
0.09p |
|
|
(0.81p) |
|
|
(1.88p) |
Diluted profit/(loss) per share |
8 |
|
0.08p |
|
|
(0.81p) |
|
|
(1.88p) |
Basic profit/(loss) per share from continuing operations |
8 |
|
0.09p |
|
|
(0.87p) |
|
|
(1.92p) |
Diluted profit/(loss) per share from continuing operations |
8 |
|
0.08p |
|
|
(0.87p) |
|
|
(1.92p) |
Consolidated condensed statement of comprehensive income
For the six months ended 30 June 2014
|
|
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to 31.12.13 (audited) £'000 |
Profit/(loss) for the period |
|
88 |
(605) |
(1,651) |
Other comprehensive expense: |
|
|
|
|
Exchange differences on translation of foreign operations |
|
41 |
(59) |
(25) |
Actuarial (loss)/gain on defined benefit pension schemes |
|
(162) |
(63) |
220 |
Deferred taxation on actuarial gains on pension scheme taken directly to equity |
|
- |
- |
(23) |
Other comprehensive (expense) / income for the period, net of tax |
|
(121) |
(122) |
197 |
Total comprehensive expense for the period |
|
(33) |
(727) |
(1,479) |
Consolidated condensed statement of changes in equity
For the six months ended 30 June 2014
|
|
Share capital £'000 |
Deferred Shares £'000 |
Share premium reserve £'000 |
Other reserves £'000 |
Retained earnings £'000 |
Total £'000 |
|
|
|
|
|
|
|
|
At 1 January 2014 |
|
2,033 |
14,319 |
33,183 |
44,160 |
(84,034) |
9,661 |
Profit for the period |
|
- |
- |
- |
- |
88 |
88 |
Other comprehensive expense for the period net of tax |
|
- |
- |
- |
- |
(121) |
(121) |
Issue of new ordinary shares |
|
- |
- |
1 |
- |
- |
1 |
Share options - value of employee services |
|
- |
- |
- |
- |
121 |
121 |
At 30 June 2014 |
|
2,033 |
14,319 |
33,184 |
44,160 |
(83,946) |
9,750 |
|
|
Share capital £'000 |
Deferred Shares £'000 |
Share premium reserve £'000 |
Other reserves £'000 |
Retained earnings £'000 |
Total £'000 |
|
|
|
|
|
|
|
|
At 1 January 2013 |
|
1,437 |
14,319 |
26,637 |
44,160 |
(82,675) |
3,878 |
Loss for the period |
|
- |
- |
- |
- |
(605) |
(605) |
Other comprehensive expense for the period net of tax |
|
- |
- |
- |
- |
(122) |
(122) |
Issue of new ordinary shares |
|
70 |
- |
531 |
- |
- |
601 |
Share options - value of employee services |
|
- |
- |
- |
- |
75 |
75 |
At 30 June 2013 |
|
1,507 |
14,319 |
27,168 |
44,160 |
(83,327) |
3,827 |
Consolidated condensed statement of financial position
As at 30 June 2014
|
Note |
As at 30.06.14 (unaudited) £'000 |
As at 30.06.13 (unaudited) £'000 |
As at 31.12.13 (audited) £'000 |
Non-current assets |
|
|
|
|
Goodwill |
|
7,753 |
7,753 |
7,753 |
Intangible assets - software |
|
1,113 |
116 |
706 |
Property, plant and equipment |
|
863 |
343 |
334 |
Deferred tax assets |
|
526 |
1,186 |
552 |
|
|
10,255 |
9,398 |
9,345 |
|
|
|
|
|
Current assets |
|
|
|
|
Stocks |
|
27 |
19 |
19 |
Trade and other receivables |
|
19,603 |
15,748 |
16,360 |
Cash and cash equivalents |
|
4,630 |
3,152 |
7,376 |
|
|
24,260 |
18,919 |
23,755 |
Total assets |
|
34,515 |
28,317 |
33,100 |
|
|
|
|
|
Current liabilities |
|
|
|
|
Loans and borrowings |
|
(11,516) |
(9,017) |
(9,909) |
Trade and other payables |
|
(10,339) |
(11,745) |
(10,387) |
Provisions |
|
(635) |
(685) |
(895) |
|
|
(22,490) |
(21,447) |
(21,191) |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Loans and borrowings |
|
(57) |
- |
- |
Trade and other payables |
|
- |
(46) |
- |
Provisions |
|
(13) |
(416) |
(78) |
Retirement benefit liability |
10 |
(2,205) |
(2,581) |
(2,170) |
|
|
(2,275) |
(3,043) |
(2,248) |
Total liabilities |
|
(24,765) |
(24,490) |
(23,439) |
|
|
|
|
|
Net assets |
|
9,750 |
3,827 |
9,661 |
|
|
|
|
|
Shareholders' equity |
|
|
|
|
Called up share capital |
|
16,352 |
15,826 |
16,352 |
Share premium account |
|
33,184 |
27,168 |
33,183 |
Other reserves |
|
44,160 |
44,160 |
44,160 |
Retained earnings |
|
(83,946) |
(83,327) |
(84,034) |
Total shareholders' equity |
|
9,750 |
3,827 |
9,661 |
Consolidated condensed statement of cash flows
For the six months ended 30 June 2014
|
Notes |
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
|
Year to 31.12.13 (audited) £'000 |
||
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
Profit / (loss) for year: |
|
88 |
|
(605) |
|
(1,651) |
|
Adjustments for: |
|
|
|
|
|
|
|
Finance income |
4 |
(377) |
|
(377) |
|
(655) |
|
Finance costs |
5 |
563 |
|
554 |
|
1,066 |
|
Share-based payment expense |
|
121 |
|
75 |
|
120 |
|
Income tax charge |
6 |
34 |
|
132 |
|
743 |
|
Amortisation of intangible fixed assets |
|
75 |
|
2 |
|
21 |
|
Depreciation of property plant and equipment |
|
146 |
|
123 |
|
250 |
|
Gain on acquisition |
|
(109) |
|
- |
|
- |
|
|
|
541 |
|
(96) |
|
(106) |
|
(Increase)/decrease in stocks |
|
(9) |
|
1 |
|
1 |
|
(Increase) in trade and other receivables |
|
(3,242) |
|
(2,726) |
|
(3,324) |
|
(Decrease)/increase in trade and other payables |
|
(11) |
|
2,294 |
|
1,454 |
|
(Decrease)/increase in provisions |
|
(325) |
|
331 |
|
203 |
|
Payments to retirement benefit plan |
|
(168) |
|
(569) |
|
(833) |
|
Cash used in operations |
|
(3,214) |
|
(765) |
|
(2,605) |
|
Income taxes (paid)/received |
|
(9) |
|
15 |
|
8 |
|
Net cash flow from operating activities |
|
(3,223) |
|
(750) |
|
(2,597) |
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
Acquisitions |
9 |
(319) |
|
- |
|
(500) |
|
Purchase of property, plant and equipment |
|
(100) |
|
(116) |
|
(169) |
|
Purchase of intangible assets |
|
(482) |
|
(51) |
|
(724) |
|
Net cash used in investing activities |
|
(901) |
|
(167) |
|
(1,393) |
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
Net cash from issue of ordinary shares |
|
1 |
|
601 |
|
7,142 |
|
Net movement on invoice financing |
|
1,523 |
|
734 |
|
1,633 |
|
Repayment of loans acquired through business combinations |
|
- |
|
- |
|
(46) |
|
Interest paid |
|
(146) |
|
(137) |
|
(234) |
|
Net cash generated from financing activities |
|
1,378 |
|
1,198 |
|
8,495 |
|
Net (decrease) / increase in cash and cash equivalents |
|
(2,746) |
|
281 |
|
4,505 |
|
Cash and cash equivalents at the beginning of the year |
|
7,376 |
|
2,871 |
|
2,871 |
|
Cash and cash equivalents at the end of the year |
|
4,630 |
|
3,152 |
|
7,376 |
|
Notes to the interim results
1 Basis of preparation
The condensed financial statements comprise the unaudited results for the six months to 30 June 2014 and 30 June 2013 and the audited results for the twelve months ended 31 December 2013. The financial information for the year ended 31 December 2013 does not constitute the full statutory accounts for that period. The Annual Report and Financial Statements for 2013 have been filed with the Registrar of Companies. The Independent Auditor's Report on the Annual Report and Financial Statements for 2013 was unqualified, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.
The condensed financial statements for the period ended 30 June 2014 have been prepared in accordance with the Disclosure and Transparency Rules of the Financial Services Authority and with IAS 34 'Interim Financial Reporting' as adopted by the European Union. The information in these condensed financial statements does not include all the information and disclosures made in the annual financial statements.
Accounting policies
The condensed financial statements have been prepared in a manner consistent with the accounting policies set out in the group financial statements for the twelve months ended 31 December 2013 and on the basis of the International Financial Reporting Standards (IFRS) as adopted for use in the EU that the Group expects to be applicable as at 31 December 2014. IFRS are subject to amendment and interpretation by the International Accounting Standards Board (IASB) and there is an ongoing process of review and endorsement by the European Commission.
None of the new standard amendments or interpretations that have become effective in the period has had a material effect on the Group.
2 Segmental information
Six months to 30 June 2014 |
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
Note |
Parity Professionals |
Super Communications |
Total |
Revenue |
|
|
|
|
|
Total revenue |
|
|
44,475 |
3,949 |
48,424 |
Inter-segment revenue |
|
|
(134) |
(9) |
(143) |
Revenue from external customers |
|
|
44,341 |
3,940 |
48,281 |
Attributable costs |
|
|
(43,104) |
(3,619) |
(46,723) |
Segmental Contribution |
|
|
1,237 |
321 |
1,558 |
Central costs |
(870) |
EBITDA before share based charges and non-recurring items |
688 |
Depreciation and amortisation |
(221) |
Share based payment |
(121) |
Non-recurring items 3 |
(36) |
Finance income |
377 |
Finance costs |
(563) |
Profit before tax (continuing activities) |
124 |
Six months to 30 June 2013 |
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
Note |
Parity Professionals |
Super Communications |
Total |
Revenue |
|
|
|
|
|
Total revenue |
|
|
42,372 |
4,394 |
46,766 |
Inter-segment revenue |
|
|
(243) |
(18) |
(261) |
Revenue from external customers |
|
|
42,129 |
4,376 |
46,505 |
Attributable costs |
|
|
(41,042) |
(3,804) |
(44,846) |
Segmental contribution |
|
|
1,087 |
572 |
1,659 |
Central costs |
(1,009) |
EBITDA before share based charges and non-recurring items |
650 |
Depreciation and amortisation |
(125) |
Share based payment |
(75) |
Non-recurring items 3 |
(792) |
Finance income |
377 |
Finance costs |
(554) |
Loss before tax (continuing activities) |
(519) |
Year ended 31 December 2013 |
|
|
|
|
|
(audited) |
|
|
|
|
|
|
|
Note |
Parity Professionals |
Super Communications |
Total |
Revenue |
|
|
|
|
|
Total revenue |
|
|
84,078 |
8,251 |
92,329 |
Inter-segment revenue |
|
|
(367) |
(13) |
(380) |
Revenue from external customers |
|
|
83,711 |
8,238 |
91,949 |
Attributable costs |
|
|
(81,329) |
(7,128) |
(88,457) |
Segmental contribution |
|
|
2,382 |
1,110 |
3,492 |
Central costs |
(2,039) |
EBITDA before share based charges and non-recurring items |
1,453 |
Depreciation and amortisation |
(271) |
Share based charges |
(120) |
Non-recurring items 3 |
(1,600) |
Finance income |
655 |
Finance costs |
(1,066) |
Loss before tax (continuing activities) |
(949) |
3 Non-recurring items
|
Note |
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to31.12.13(audited) £'000 |
Continuing operations |
|
|
|
|
Acquisition related costs |
|
10 |
301 |
695 |
Gain on acquisition |
9 |
(109) |
- |
- |
Restructuring |
|
|
|
|
- Employee benefit costs |
|
109 |
- |
173 |
- Other operating costs |
|
- |
- |
- |
Property costs |
|
26 |
491 |
732 |
Total non-recurring items from continuing operations |
|
36 |
792 |
1,600 |
|
|
|
|
|
Discontinued operations |
|
|
|
|
Surplus property |
|
- |
- |
(46) |
Total non-recurring items from discontinued operations |
|
- |
- |
(46) |
The non-recurring charge for H1 2014 relates mainly to restructuring costs, including £42,000 of costs associated with the acquisition of Golden Square. The costs are offset by a non-recurring credit of £109,000, which represents the gain on the acquisition of the Golden Square assets. Following an independent valuation, the provisional fair value of the net assets acquired was found to be in excess of the provisional fair value of the consideration paid. Under IFRS 3, the acquisition meets the definition of a "bargain purchase", and, in accordance with IFRS 3, the excess has been treated an economic gain at the acquisition date.
Property costs include a further £75,000 top-up of the provision for the Wimbledon office, which is now completely vacant, with the lease expiring at the end of September 2014. The dilapidations cost was settled in July 2014 at £185,000 resulting in a non-recurring credit of £76,000 in H1 2014.
The continuing operations non-recurring charge for H1 2013 included acquisition related costs and costs relating to surplus property. Acquisition related costs refer to all the non-recurring cost incurred as part of the Group's acquisition programme. The charge for surplus properties related to the Wimbledon office where further space became vacant in June 2013 following the transfer of staff to new London offices.
The discontinued operations non-recurring credit in 2013 related to a receipt from the administrators of Parity Training Limited.
4 Finance income
|
|
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to 31.12.13 (audited) £'000 |
|
|
|
|
|
Expected return on pension scheme assets |
|
377 |
377 |
655 |
5 Finance costs
|
|
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to31.12.13(audited) £'000 |
|
|
|
|
|
Bank interest payable |
|
146 |
137 |
234 |
Post retirement benefits |
|
417 |
417 |
832 |
Total finance costs |
|
563 |
554 |
1,066 |
Bank interest payable is in respect of the Group's invoice financing facilities.
6 Tax
|
|
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to31.12.13(audited) £'000 |
Current tax |
|
9 |
- |
- |
Deferred tax |
|
25 |
132 |
743 |
Total tax charge |
|
34 |
132 |
743 |
|
|
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to 31.12.13 (audited) £'000 |
|
|
|
|
|
Continuing operations |
|
34 |
132 |
743 |
Discontinued operations |
|
- |
- |
- |
Total tax charge |
|
34 |
132 |
743 |
7 Discontinued operations
|
|
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to 31.12.13 (audited) £'000 |
Pre-tax (Loss)/profit from discontinued operations |
|
(2) |
46 |
41 |
Taxation |
|
- |
- |
- |
(Loss)/profit for the year |
|
(2) |
46 |
41 |
The pre-tax loss in 2014 relates to costs incurred by legacy Group companies. The pre-tax profit in 2013 relates to funds received in respect of the administration of Parity Training Limited.
8 Earnings per share
The calculation of the earnings per share is based on a profit after taxation of £88,000 (30 June 2013: loss of £605,000, 31 December 2013: loss of £1,651,000). The calculation of the earnings per share from continuing operations is based on a profit after taxation of £90,000 (30 June 2013: loss of £651,000, 31 December 2013: loss of £1,692,000). The calculation of the earnings per share from discontinued operations below is based on a loss after taxation of £2,000 (30 June 2013: profit of £46,000, 31 December 2013: profit of £41,000).
|
|
Six months to 30.06.14 (unaudited) |
Six months to 30.06.13 (unaudited) |
Year to 31.12.13 (audited) |
|
|
|
|
|
Basic and diluted loss per share on discontinued operations |
|
0.00p |
(0.06p) |
0.04p |
The weighted average number of shares used in the calculation of the basic and diluted earnings per share are as follows:
|
|
Six months to 30.06.14 (unaudited) Number |
Six months to 30.06.13 (unaudited) number |
Year to31.12.13(audited) Number |
|
|
|
|
|
Basic |
|
|
|
|
Weighted average number of fully paid ordinary shares in issue during the period |
|
101,634,655 |
74,817,942 |
87,905,192 |
|
|
|
|
|
Dilutive |
|
|
|
|
Weighted average number of fully paid ordinary shares in issue during the period |
|
101,634,655 |
74,817,942 |
87,905,192 |
Dilutive effect of potential ordinary shares |
|
7,103,946 |
- |
- |
Diluted weighted average number of ordinary shares in issue during the period |
|
108,738,601 |
74,817,942 |
87,905,192 |
Number of issued ordinary shares at the end of the period |
|
101,636,520 |
75,348,094 |
101,624,020 |
Basic earnings per share is calculated by dividing the basic earnings for the period by the weighted average number of fully paid ordinary shares in issue during the period.
Diluted earnings per share is calculated on the same basis as the basic earnings per share with a further adjustment to the weighted average number of fully paid ordinary shares to reflect the effect of all potentially dilutive ordinary shares. During 2013 none of the potential ordinary shares were dilutive, as the Group made a loss on continuing activities during the year.
9 Acquisition
On 30 April 2014, SuperCommunications Limited, a wholly owned subsidiary of the Group, acquired the business and assets of Golden Square Post Productions Limited from its administrator. Golden Square had entered into administration following cash flow difficulties, after failing to renew a significant contract in 2013.
|
Note |
Book value £'000 |
Fair value adjustments £'000 |
Provisional Fair value £'000 |
|
|
|
|
|
Property, plant and equipment |
|
574 |
- |
574 |
Finance lease obligations |
|
(146) |
- |
(146) |
|
|
|
|
|
Net assets acquired |
|
428 |
- |
428 |
|
|
|
|
|
Consideration paid: |
|
|
|
|
Cash paid |
|
|
|
319 |
|
|
|
|
|
Gain on acquisition |
|
|
|
109 |
|
|
|
|
|
The directors engaged an independent professional valuer to assess the fair value of the assets acquired. The valuer's findings concluded that the provisional fair values were not materially different to their book values. A small number of assets were financed by leases, and the directors assessed the provisional fair values of the lease obligations to match the book values.
The directors have also assessed the potential intangible assets of Golden Square Content Limited, and concluded that none exist.
The directors believe that the acquisition meets the definition of a "bargain purchase" under IFRS 3, in that:
· the provisional fair value of the net assets acquired exceeds the provisional fair value of the consideration paid, and
· the transaction represents a distress sale, since Golden Square Post Productions Limited was in administration at the point of acquisition.
Accordingly, the excess has been treated as a non-recurring gain in the accounts.
Golden Square contributed revenue of £318,000, a negative contribution of £26,000 and a loss before tax of £87,000 to the Group results in the half year ended 30 June 2014. These results are included in the segmental analysis in Note 2 within the SuperCommunications segment.
10 Post retirement benefits
The Group provides employee benefits under various arrangements, including through a defined benefit and defined contribution pension plans, the details of which are disclosed in the 2013 Annual Report and Accounts. At the interim balance sheet date the major assumptions used in assessing the defined benefit pension scheme liability have been reviewed and updated based on a roll-forward of the last formal actuarial valuation, which was carried out as at 5 April 2012.
The following changes in estimate have been applied to the IAS19 valuation as at 30 June 2014:
|
30 June 2014 % |
30 June 2013 % |
31 December 2013 % |
Rate of increase in pensions in payment |
3.7 - 4.0 |
3.6 |
3.7 - 4.0 |
Discount rate |
4.3 |
4.3 |
4.5 |
Retail price inflation |
3.5 |
3.3 |
3.4 |
Consumer price inflation |
2.5 |
2.5 |
2.4 |
11 Commitments and contingencies
The Group leases various buildings which operate within all the segments. The leases are non-cancellable operating agreements with varying terms and renewal rights. The Group also has various other non-cancellable operating lease commitments.
Following the acquisition of Golden Square Post Productions, the Group acquired a small number of assets that are held under finance leases. The finance leases have varying terms and renewal rights.
12 Related party transactions
Director transactions
During the period the Group transacted with one entity over which one of the Group's directors had control or significant influence, as follows:
Director |
Transaction |
Transaction value |
Balance outstanding |
||||
|
|
Six months to 30.06.14 (unaudited) £'000 |
Six months to 30.06.13 (unaudited) £'000 |
Year to 31.12.13 (audited) £'000 |
As at 30.06.14 (unaudited) £'000 |
As at 30.06.13 (unaudited) £'000 |
As at 31.12.13 (audited) £'000 |
D. Courtley |
IT interim recruitment |
361 |
76 |
152 |
77 |
13 |
37 |
The Group provided IT contractors to Mozaic Services Limited, a company that is significantly influenced by Mr D Courtley. Amounts were billed at normal market rates for such services, and were due and payable under standard client payment terms
Other related party transactions
Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are therefore not disclosed in this note.
There were no other related party transactions during the period (2013: none).
13 Post balance sheet events
There are no post balance sheet events to report
Statement of directors' responsibilities
The directors confirm, to the best of their knowledge:
· The condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting', as adopted by the European Union;
· The interim management report includes a fair review of the information required by DTR 4.2.7R of the Disclosure and Transparency Rules of the United Kingdom's Financial Services Authority, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year, and gives a true and fair view of the assets, liabilities, financial position and loss for the period of the Group; and
· The interim management report includes a fair review of the information required by DTR 4.2.8R of the Disclosure and Transparency Rules of the United Kingdom's Financial Services Authority, being a disclosure of related party transactions and changes therein since the previous annual report.
By order of the Board
Philip Swinstead
Group Chairman
9 September 2014
Independent review report to the members Parity Group plc
for the six months ended 30 June 2014
We have been engaged by the company to review the condensed set of financial statements in the half-yearly report for the six months ended 30 June which comprises consolidated condensed income statement, the consolidated condensed statement of comprehensive income, the consolidated condensed statement of changes in equity, the consolidated condensed statement of financial position, the consolidated condensed statement of cash flows and the related explanatory notes. We have read the other information contained in the half-yearly report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
The half-yearly report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly report in accordance with the AIM Rules.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in this half-yearly report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.
Our responsibility
Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly report based on our review.
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly report for the six months ended 30 June 2014 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the AIM Rules.
Andrew Turner (Senior Statutory Auditor)
for and on behalf of KPMG Audit Plc, Statutory Auditor
Chartered Accountants
8 Salisbury Square
EC4Y 8BB
London
United Kingdom
9 September 2014