Final Results
Big Yellow Group PLC
05 May 2004
5 May 2004
Big Yellow Group PLC
Results for the fourth quarter and 12 months ended 31 March 2004
Big Yellow Group PLC ("Big Yellow", "the Group" or "the Company"), the self
storage company, is pleased to announce results for the twelve months and for
the fourth quarter ended 31 March 2004.
__________________________________
4th quarter 3rd quarter Year Year
ended ended ended ended
31 Mar 04 31 Dec 03 % 31 Mar 04 31 Mar 03 %
Annualised
revenue £27.8m £25.7m +8 £27.8m £19.1m +46
Turnover £6.6m £6.3m +5 £23.8m £15.6m +53
EBDAT (see
note 5) £1.6m £1.5m +7 £5.1m £1.3m +292
Profit/
(loss)
before tax £0.58m £0.52m +12 £1.2m (£2.3m)
Earnings/
(loss) per
share 0.66p (2.11p)
Number of
customers 20,400 19,100 +7 20,400 13,800 +48
Occupied
space 1,268k sq ft 1,181k sq ft +7 1,268k sq ft 875k sq ft +45
_________________________________
• Maiden pre-tax profit of £1.2 million (2003: loss of £2.3 million)
• Earnings from continuing operations for the year before exceptional
items, depreciation, amortisation and tax of £5.1 million (2003: £1.3
million) (see note 5)
• Annualised revenue of £27.8 million (2003: £19.1 million), up 46%
• Dividend proposed of 1.05 pence per ordinary share (2003:1.0 pence)
• 30 stores currently open with a further 8 stores committed, providing
2.3 million sq ft of storage space when completed
• The number of customers continues to increase - up 48% to 20,400,
compared with 13,800 at 31 March 2003
• Turnover for mature stores up 17% year on year, of which 7% is yield
improvement, with the balance representing occupancy growth
• Merchandise, packing materials, insurance and other sales increased to
15.0% of storage income (March 2003: 13.5%)
• New £70 million facility with Royal Bank of Scotland and Bank of Ireland
providing additional £25 million borrowing capacity
Nick Vetch, Chairman, commented:
"As with previous years, the Group has enjoyed continued growth over the year,
following strong trading in the first half. In the second half we experienced
the usual winter slowdown but I am pleased to report a robust pick up in trading
in the fourth quarter, which has continued into April and we now look forward to
a busy summer.
"A significant milestone has been achieved this year in turning the Group
pre-tax profitable. We now have the twin objectives of increasing earnings per
share whilst maintaining a sustainable expansion programme.
"We believe that Big Yellow's market position, branding, cash flow, access to
capital and real estate skills will allow us to achieve these two objectives."
For further information, please contact:
Big Yellow Group PLC 01276 470 190
Nicholas Vetch, Executive Chairman
James Gibson, Chief Executive
Weber Shandwick Square Mile 020 7067 0700
Louise Robson/Josh Royston
Notes to Editors
Big Yellow Group PLC is one of the leading and most dynamic self-storage groups
in the UK. It was founded in 1998 by Nicholas Vetch, Philip Burks and James
Gibson and listed on AIM in May 2000, moving to the Official List of the London
Stock Exchange in May 2002.
Big Yellow has expanded rapidly and now operates from 30 stores in London and
the South, with a further 8 stores in development and of the 38, 28 are held
freehold. All trading stores, with the distinct yellow branding, are less than
five years old, the majority are located within the M25 and the remainder in
strong retail towns in the South. When fully built out the portfolio will
provide approximately 2.3 million sq ft of flexible storage space.
The Group has pioneered the development of the latest generation of self-storage
facilities, which utilise state of the art technology and are located in high
profile, main road locations. Its focus on the location and visibility of its
buildings, coupled with excellent customer service, has created the most
recognised brand name in the UK storage industry.
Big Yellow Group PLC
TRADING SUMMARY
Years since Greater than 2 Between 1 and 2 Less than 1 year Total
opening at 1 years years
April 2003
Number of stores 13 8 8 29
Total capacity
(sq ft) 746,000 487,000 524,000 1,757,000
Occupied space
(sq ft) 644,000 358,000 266,000 1,268,000
Percentage
occupied 86% 74% 51% 72%
Freehold Leasehold Freehold Leasehold Freehold Leasehold Total
Number of
stores 7 6 5 3 7 1 29
£'000 £'000 £'000 £'000 £'000 £'000 £'000
Annualised
revenue 7,152 7,249 4,335 3,123 5,367 533 27,759
Turnover
Self storage
sales 5,934 6,229 3,348 2,126 2,843 240 20,720
Other income* 827 770 505 342 616 50 3,110
------ ------ ------ ------ ------ ------ ------
Total turnover 6,761 6,999 3,853 2,468 3,459 290 23,830
Direct store
operating costs
(excluding
depreciation) (2,276) (3,556) (1,621) (1,833) (2,160) (450)(11,896)
------ ------ ------ ------ ------ ------ ------
EBITDA** 4,485 3,443 2,232 635 1,299 (160) 11,934
Store
depreciation (845) (730) (625) (445) (864) (65) (3,574)
------ ------ ------ ------ ------ ------ ------
Store EBIT*** 3,640 2,713 1,607 190 435 (225) 8,360
Administration
expenses (3,641)
------
Operating profit 4,719
Exceptional items 25
Net interest (3,501)
------
Profit before
tax 1,243
------
* Packing material sales, insurance commission and other storage related fees
** Earnings before interest, tax, depreciation and amortisation
*** Earnings before interest, tax and amortisation
5 May 2004
Big Yellow Group PLC
Results for the fourth quarter and 12 months ended 31 March 2004
CHAIRMAN'S STATEMENT
The Board of Big Yellow Group PLC ("Big Yellow", "the Group" or "the Company")
is pleased to announce results for the twelve months and for the fourth quarter
ended 31 March 2004.
As with previous years, the Group has enjoyed continued growth over the year,
following strong trading in the first half. In the second half we experienced
the usual winter slowdown, but I am pleased to report a robust pick up in
trading in the fourth quarter, which has continued into April, and we now look
forward to a busy summer.
Financial Results
Turnover for the year was £23.8 million (2003: £15.6 million), an increase of
53%. Underlying revenues on an annualised basis increased at the year end to
£27.8 million (2003: £19.1 million), up 46% compared to the previous year.
The Group made a maiden pre-tax profit for the year of £1.2 million compared
with a loss of £2.3 million in 2003. Basic earnings per share were 0.66p (2003:
loss of 2.11p).
Packing materials, insurance and other sales increased to 15% of storage income
(March 2003: 13.5%), and at the year end the number of customers had risen to
20,400 from 13,800 at 31 March 2003, an increase of 48%.
The Group is becoming increasingly cash generative, making an operating cash
surplus of £5.1 million after operating costs, central overhead and interest
costs but before exceptional items, depreciation, amortisation and tax (2003:
£1.3 million) (see note 5).
Annualised revenue over the fourth quarter rose by 8% to £27.8 million from
£25.7 million at the end of the third quarter to 31 December 2003. Turnover for
the fourth quarter rose to £6.6 million, from £6.3 million in the third quarter.
Pre-tax profit for the fourth quarter was £580,000, up from £520,000 in the
third quarter.
Stores
During the year we acquired an additional 7 sites of which 6 are located in
Greater London and all of which are freehold. This takes the total number of our
committed stores to 38, of which 30 are trading, one having opened after the
year end.
When fully developed, these new stores will provide an additional 400,000 sq ft
of net storage capacity, taking the total for the 38 stores to 2.3 million sq
ft. 24 of the 38 stores or sites are located in Greater London, and 28 of them
are owned freehold by the Group.
In the year we increased occupancy by 393,000 sq ft, with total occupancy at 31
March 2004 of 1.27 million sq ft representing a 72% occupancy rate across all
trading stores.
We have included a table summarising the trading performance of all our stores
over the year, analysed between stores open more than two years, between one and
two years, and less than a year at the beginning of the period. Our intention is
to continue to show the trading results as the maturity profile of the portfolio
improves over time. The 13 stores open for more than two years made trading
profits before interest, tax, depreciation and amortisation ("EBITDA") of £7.9
million in the year on turnover of £13.8 million, a margin of 57%, comprising an
average EBITDA margin for freeholds of 66% and leaseholds 49%. Same store
turnover for these 13 stores increased 17% year on year, of which 7% is as a
result of yield improvement, and the balance occupancy growth.
Dividend
The Board is recommending a final dividend of 1.05p per ordinary share for the
year ended 31 March 2004 payable on 2 July 2004 to shareholders on the register
on 4 June 2004.
The Board continues to follow a progressive dividend policy, with payment of a
final dividend only.
Share Buy-Backs
The Company will be seeking a further authority from shareholders at the Annual
General Meeting to permit the Company to buy back shares and hold them as
treasury shares.
The Board will continue to acquire shares where it believes that it is net asset
per share enhancing and earnings per share enhancing for the remaining
shareholders, and where resources cannot be more effectively deployed in the
growth of the business. Shares may also be acquired to satisfy crystallisation
of employee options.
The Market
The self storage market continues to polarise, either into modern, well-located,
prominent stores or into first generation, older, poorly maintained and badly
situated stores.
Big Yellow's portfolio falls entirely into the first category and we believe
this is allowing us to expand our revenues and hence our profitability at a
significantly faster pace than most of our competitors.
Management
I should like to take this opportunity of thanking David White, my predecessor,
for his significant contribution to the Group over the last four years, during
which time we have grown from a start-up to a profitable Group . I am pleased
that David White is remaining as Deputy Chairman and Senior Non-Executive
Director and I look forward to his continuing guidance.
James Gibson was promoted to Chief Executive on 1 July 2003 and is to be
congratulated for conducting a seamless takeover of responsibilities, and more
importantly for having done much to improve the operational efficiency and
maturity of the Group's business.
The Group strengthened its operational management in the early part of 2003 and
that has and will continue to contribute to the Group's ongoing efficiency and
profitability.
As always, I am overridingly conscious of the importance of the people who work
both in our head office and in our stores and the pivotal part they play in our
business. I should like therefore to thank them all for all their hard work over
the year and I am confident that their endeavours will continue to provide us
with continuing success.
Strategy
We have long held a target of developing a portfolio of 50 stores in our core
area of London and the South. The original target set out at the time of
flotation in 2000 contemplated 50 stores of 50,000 sq ft providing a total
capacity of 2.5 million sq ft.
Over the intervening period we have recognised that there are economies of scale
to be obtained by increasing the size of the stores and consequently the average
size of our stores has risen to approximately 60,000 sq ft. The result is that,
when fully completed, our current portfolio of 38 stores and sites will provide
in excess of 2.3 million sq ft of net self storage, close to our original target
in capacity terms if not in store numbers. We have now had the benefit of a
number of years of trading and are very confident of our business model and we
see no reason why we cannot continue expanding the Group for the foreseeable
future.
Subject to market conditions, it is our current intention to acquire between 6
and 8 stores per annum. We aim to maintain our average store size of 60,000 sq
ft per store, which would result in additional capacity of 360,000 to 480,000 sq
ft per annum. The exact timing of store openings will largely depend on the time
taken to obtain planning permission.
The Group acquired 7 properties for development during the year, however the
barrier to expansion remains the difficulty of obtaining high profile, quality
sites at affordable prices where we can secure the necessary planning
permissions. Should opportunities present themselves to allow us to expand
faster we will consider them in terms of the increase in risk and return, and
the impact on the profit and loss account, and on our market leading brand.
We believe the growth in operating cash flow will increasingly allow us to
finance our expansion internally and reduce our reliance on increasing bank
debt. It will, however, be some time before capital expenditure is entirely met
out of cash-flow and therefore we have decided to maintain a progressive
dividend policy, allowing us to retain cash for capital expenditure, whilst at
the same time providing a modest income return for shareholders.
In the future we will continue to assess the prudence of retaining cash for
capital expenditure against increasing bank debt to allow larger increases in
dividend payments.
We have now signed a new £70 million facility with Royal Bank of Scotland and
Bank of Ireland which will provide additional facilities of £25 million and
refinance existing facilities of £45 million. On completion we will have total
available facilities of £103 million, with net debt at 31 March 2004 of £68
million.
Outlook
A significant milestone has been achieved this year in turning the Group pre-tax
profitable. We now have the twin objectives of increasing earnings per share
whilst maintaining a sustainable expansion programme.
We believe that Big Yellow's market position, branding, cash flow, access to
capital and real estate skills will allow us to achieve these two objectives.
Nicholas Vetch
Chairman
OPERATING REVIEW
Store Performance
In the last 12 months we have focused on raising operational standards in the
stores to ever higher levels and improving consistency of performance across the
portfolio. The roles of our Senior Store Managers have been redefined and a new,
improved store audit implemented. In addition we have revised the store bonus
scheme to move to targets based on profit rather than revenue, recognising the
increasing proportion of mature stores in the business. Furthermore, we have
also increased the level of training in stores and improved yields through the
proactive management of room sizes and prices to reflect local demand.
During the year, we opened stores in Byfleet, Orpington and after the year end,
Swindon, bringing the number of stores now trading to 30. These provide a total
capacity of 1.8 million sq ft. 26 of the stores are now trading profitably at
the pre-tax level and 27 have positive operating cash flow.
Of the stores now open, 14 have reached maturity with current average occupancy
of 88%. The maturity profile across the stores open at the end of the year is
set out in the trading summary and shows a blended occupancy for the portfolio
of 72% at the year end.
There are a further 8 stores in the pipeline which when fully developed will
increase the total capacity of the portfolio to 2.3 million sq ft of which 1.3
million sq ft was occupied at the year end.
Customer move-ins per store averaged 100 per month over the year 16% up on the
86 per month last year.
Other sales, comprising largely the selling of packaging materials and insurance
commission income, represented 15% of storage income for the year (2003: 13.5%).
Packing material sales in the year were £1.5 million.
Security
The safety and security of our customers and stores is our first priority. To
achieve this we invest in state of the art access control systems, individual
room alarms, digital CCTV systems, intruder and fire alarm systems and the
remote monitoring of our stores out of hours.
We have rigorous security procedures in relation to customers. We have reviewed
recent advice from the Metropolitan Police (circulated by the Self Storage
Association to members) and have adapted our procedures where necessary to
comply with their recommendations. Furthermore, we continue to review our
operational procedures in terms of security and for example, all new customers
are now digitally photographed at move-in. The importance of security and the
need for vigilance is communicated to all staff and reinforced through training.
Property and Construction
We have had an active year, acquiring 7 sites for development into self storage
at North Kensington, Byfleet, Tolworth, Beckenham, Edmonton, East Finchley and
Kingston. The total portfolio of stores and sites is now 38 of which 28 are held
freehold. We now have planning permissions on 33 stores and the remaining 5
proposed stores are currently subject to Planning Applications, including one
which is subject to an appeal.
We are primarily focused on acquiring freeholds and where opportunities arise,
we will seek to acquire the freehold of our leasehold stores, and indeed
acquired the freehold of our Milton Keynes store during the year. As a result we
would expect the proportion of the portfolio held freehold to increase from its
current level of 74%.
During the year, the Group sold surplus land at three of its stores for £3.25
million which has been recycled into funding capital expenditure.
The Company manages the construction and fit-out of its stores in house as we
believe it provides better control in terms of cost and delivery to schedule. We
continue to make efficiency improvements and have reduced the construction
programme for a new build store by a month, recently opening Swindon in 6 months
from going onto a cleared site.
Marketing
During the year the Company spent approximately 4.2% of turnover on marketing
(2003: 6.7%) including all the costs associated with the television and radio
campaign in the summer of 2003. We anticipate our marketing costs remaining at
these levels over the next year.
We believe last year's advertising campaigns on television and radio succeeded
in increasing awareness of Big Yellow as the quality provider of self storage
services in this growing market. In addition, the campaigns and other marketing
initiatives contributed to Big Yellow achieving a record increase in occupancy
over the year of approximately 0.4 million sq ft, of which 0.25 million was
achieved in the first half.
To build on this success and reinforce Big Yellow's brand position we have
recently launched a further TV and radio advertising campaign with Carlton/
London Weekend Television and Heart FM respectively. The timing of the campaign
is to coincide with our busier trading period, with a focus on Greater London
and surrounding towns, benefiting 21 of our stores. The initial feedback in
terms of enquiries and reservations is encouraging.
People
At 31 March we had 148 employees, and attracting and retaining the right people
is critical to the success of Big Yellow.
We are committed to providing a partnership culture in the business and an
enjoyable workplace environment. Big Yellow encourages all staff to build on
their skills through appropriate training and regular performance appraisals. We
now run 11 key-skills courses which have been developed over the last few years.
All employees are eligible to participate in share option plans after 6 months
of employment and three quarters of our employees have share options. In
addition we will be circulating proposals to shareholders for approval at the
June AGM of a new Inland Revenue approved Sharesave Scheme intended to encourage
further participation in the share ownership of the Company by employees.
Systems
As part of our drive to improve the efficiency of our operations in the stores
we have rolled out into all stores a new "off the shelf" centralised self
storage operating system. The process commenced in August 2003 and was completed
on time and on budget at the end of February 2004. This process also involved
upgrading our Wide Area Network and investing in Head Office server
infrastructure.
The objectives of improving management information, control, IT support and
operational efficiencies have largely been achieved although, we continue to
develop and improve our systems.
This has been a significant achievement in the year and although many
individuals were involved and deserve our thanks, special recognition should go
to Stuart Grinnall our IT Manager and Shauna Beavis our Finance Manager for
their commitment to achieving the successful delivery of this project.
FINANCIAL REVIEW
Profit and Loss Account
Annualised revenue continues to increase and at 31 March was £27.8 million up
from £19.1 million last year, an increase of 46%. Turnover for the year was
£23.8 million, up 53% from the £15.6 million for 2003.
The Group made a pre-tax profit in the year of £1.2 million compared to a loss
in the previous year of £2.3 million of which £0.8 million was in relation to
the French operation that was closed in the prior year.
The Group made a net profit of £675,000 on the disposal of surplus land. In
addition we have booked a provision of £650,000 against a development site,
which is the subject of a planning appeal (see note 5).
The basic earnings per share for the year was 0.66p (2003: loss per share 2.11p)
and the fully diluted earnings per share was 0.64p (2003: loss per share 2.11p).
The Group's cash flows continue to build as reflected by the increase in EBDAT
for the year to £5.1 million (see note 5) from £1.3 million on continuing
operations last year. The Company has 148 employees at the year end with the
average number of employees increasing to 140 (2003: 116).
Total administration expenses including the cost of construction management were
£3.6 million (2003: £3.6 million). Last year's administration expenses included
£484,000 of costs in respect of the discontinued French operation. The increase
in this year's UK administration expenses relates primarily to increased staff
costs in relation to national insurance, pension contributions, annual
increases, improved staff bonus payments and in addition includes a provision in
respect of the Directors' long term bonus plan.
The Group incurred a net interest expense for the year of £3.5 million up from
£1.6 million in 2003 reflecting the increase in net borrowing over the period.
The total depreciation charge and goodwill amortisation for the year increased
to £3.8 million (2003: £2.6 million) in line with increased capital expenditure
on new store openings.
A final dividend of 1.05p per share is proposed, which represents a 5% increase
over the dividend for 2003.
Borrowings
At the end of the year, the Group had net borrowings of £68 million, an increase
of £28 million over last year following £36 million of capital expenditure, £3
million of net interest paid, a dividend of £1.0 million, offset by operating
cash flow of £9 million, and land disposal proceeds of £3 million.
The Group has signed a new £70 million facility with the Royal Bank of Scotland
and Bank of Ireland. When completed, this facility will re-finance existing
facilities of £45 million and provide additional facilities of £25 million. This
new facility will be secured on a portfolio of freehold and leasehold assets,
and will increase total bank facilities to £103 million. Net debt at the end of
March was £68 million, and this will leave available facilities to fund
expansion of £35 million.
Treasury Management
Treasury continues to be closely monitored and our policy approved by the Board.
We maintain a close watch on medium and long term rates and the Group's policy
in respect of interest rates is to maintain a balance between flexibility and
hedging of interest rate risk. At today's date, the Group has total borrowings
of £70 million of which £43 million is fixed at maturities expiring in 2007 and
2008 at an average cost of 6.4% including margin with the balance at variable
rates. We will continue to review policy in relation to future interest rate
exposure based on assessment of prevailing market conditions.
Cash deposits are only placed with approved financial institutions in accordance
with Group policy.
Balance Sheet and Cash Flow
The Group's property fixed assets are held in the balance sheet at historical
cost net of depreciation.
The historical cost net assets of the Group 31 March 2004 were £58.4 million
(2003: £59.0 million), the movement comprising a profit after tax of £0.6
million; a dividend of £1.0 million and share buy backs of £0.2 million.
The cash inflow from operating activities for the year was £9.1 million compared
with an inflow of £3.5 million in 2003. During the year the Company incurred
capital expenditure of £36 million.
The Group had net current liabilities of £5.1 million at 31 March 2004 (2003:
net current liabilities of £1.2 million). The Group is strongly cash flow
generative and draws down from its longer term committed facilities as required
to meet obligations as they fall due.
Taxation
No liability to corporation tax arises on the Group's results.
There is a deferred tax asset in the balance sheet of £1,200,000 (2003:
£1,792,000), principally in respect of trading losses with a tax charge in the
current year of £592,000 (2003: £73,000). We anticipate that this asset will
unwind in the year ended 31 March 2005.
The Group has an effective tax rate for the year of 47.6%. This high effective
tax rate arises because the Group d£s not receive full tax relief for the cost
of acquiring or redeveloping its property fixed assets, primarily in relation to
its buildings. As a result, a significant proportion of the depreciation of the
Group's property fixed assets d£s not create a deductible expense for tax
purposes, which has created a high effective tax rate for this year. As the
Group grows and if the level of profits increases we would expect to see a
reduction in the effective tax rate. However the effective tax rate will always
continue to be higher than the standard corporation tax rate whilst the Group
continues to depreciate its property fixed assets and a proportion of its
capital expenditure on property fixed assets, primarily in relation to
buildings, continues to not qualify for tax relief (see note 8).
International Financial Reporting Standards ("IFRS")
For financial years commencing after 1 January 2005, all companies quoted in the
European Union will be required to adopt IFRS. The International Accounting
Standards Board has finalised the standards that must be adopted in 2005.
The first financial statements that the Group will report under IFRS will be for
the year ended 31 March 2006. We will continue to monitor developments and
manage the transition to IFRS.
For further information, please contact:
Big Yellow Group PLC 01276 470 190
Nicholas Vetch, Executive Chairman
James Gibson, Chief Executive
Weber Shandwick Square Mile 020 7067 0700
Louise Robson/Josh Royston
Big Yellow Group PLC
Consolidated profit & loss account
Year ended 31 March 2004
2003
Note 2004 2003 Discontinued
Continuing Continuing French 2003
operations operations operations Total
£'000 £'000 £'000 £'000
Turnover 2 23,830 15,579 - 15,579
Cost of sales (15,470) (12,397) - (12,397)
------- ------- ------- -------
Gross profit 8,360 3,182 - 3,182
Administrative
expenses (3,641) (3,147) (484) (3,631)
------- ------- ------- -------
Operating
profit/(loss) 4 4,719 35 (484) (449)
Loss on
termination
of French
operation 5 - - (270) (270)
Gains and
losses on
fixed assets 5 25 - - -
Other interest
receivable and
similar income 187 619 8 627
Interest
payable and
similar
charges 6 (3,688) (2,171) (31) (2,202)
------- ------- ------- -------
Profit/(loss)
on ordinary
activities
before
taxation 1,243 (1,517) (777) (2,294)
Taxation 8,18 (592) (73) - (73)
------- ------- ------- -------
Profit/(loss)
on ordinary
activities
after taxation 20 651 (1,590) (777) (2,367)
======= =======
Dividends 9,20 (1,044) (994)
------- -------
Retained loss
for the
financial year (393) (3,361)
======= ======
Basic
earnings/(loss)
per share 10 0.66p (2.11)p
Diluted
earnings/(loss)
per share 10 0.64p (2.11)p
======= ======
Big Yellow Group PLC
Consolidated balance sheet
31 March 2004
Note 2004 2003
£'000 £'000
Fixed assets
Intangible assets 11 1,432 1,529
Tangible assets 12 130,692 100,933
------- -------
132,124 102,462
------- -------
Current assets
Stocks 288 252
Debtors 14 5,822 5,986
Cash at bank and in hand 756 2,267
------- -------
6,866 8,505
Creditors: amounts falling due
within one year 15 (12,017) (9,667)
------- -------
Net current liabilities (5,151) (1,162)
------- -------
Total assets less current liabilities 126,973 101,300
Creditors: amounts falling due after more than
one year 16 (68,582) (42,349)
------- -------
Net assets 58,391 58,951
======= =======
Capital and reserves
Called up share capital 19 9,940 9,940
Capital redemption reserve 20 1,653 1,638
Share premium account 20 1,959 1,923
Other distributable reserve 20 51,045 52,307
Profit and loss account 20 (6,206) (6,857)
------- -------
Equity shareholders' funds 58,391 58,951
======= =======
Big Yellow Group PLC
Reconciliation of movements in shareholders' funds
Year ended 31 March 2004
2004 2004 2003 2003
Group Company Group Company
£'000 £'000 £'000 £'000
Group
Profit/(loss) for the financial year 651 7 (2,367) (12)
Foreign exchange differences - - (16) -
Dividends (1,044) (1,044) (994) (994)
------ ------ ------ ------
(393) (1,037) (3,377) (1,006)
Issue of shares (net of issue costs) 51 51 - -
Repurchase and cancellation of
ordinary shares (218) (218) (11,699) (11,699)
------ ------ ------ ------
Net deduction from shareholders'
funds (560) (1,204) (15,076) (12,705)
Opening shareholders' funds 58,951 65,920 74,027 78,625
------ ------ ------ ------
Closing shareholders' funds 58,391 64,716 58,951 65,920
====== ====== ====== ======
Statement of total recognised gains and losses
Year ended 31 March 2004
2004 2003
£'000 £'000
Profit/(loss) for the financial year 651 (2,367)
Foreign exchange differences - (16)
------ ------
Total recognised gains and losses for the year 651 (2,383)
====== ======
Big Yellow Group PLC
Consolidated cash flow statement
Year ended 31 March 2004
Note 2004 2004 2003 2003
£'000 £'000 £'000 £'000
Cash inflow from operating
activities 23 9,107 3,510
Returns on investments and
servicing of finance 24(a) (3,346) (1,385)
Capital expenditure and
financial investment 24(a) (32,671) (29,349)
Equity dividends paid (994) -
------ ------
Cash outflow before financing (27,904) (27,224)
Financing
Issue of ordinary share capital
(net of expenses) 24(a) 51 -
Repurchase/cancellation of
ordinary shares 24(a) (218) (11,699)
Increase in debt 24(a) 26,293 22,662
------ ------
26,126 10,963
------ ------
Decrease in cash in the year 24(b) (1,778) (16,261)
====== ======
Reconciliation of net cash flow to movement in net debt
Year ended 31 March 2004
Note 2004 2004 2003 2003
£'000 £'000 £'000 £'000
Decrease in cash in the year (1,778) (16,261)
Cash inflow from increase in
debt financing 24(b) (26,293) (22,662)
------- -------
Change in net debt resulting
from cash flows (28,071) (38,923)
------- -------
Movement in net debt in the year 24(b) (28,071) (38,923)
Net debt at start of year (40,333) (1,410)
------- -------
Net debt at end of year (68,404) (40,333)
======= =======
Big Yellow Group PLC
Company balance sheet
31 March 2004
Note 2004 2003
£'000 £'000
Fixed assets
Tangible assets 12 402 160
Investments 13 2,029 2,029
------ ------
2,431 2,189
------ ------
Current assets
Debtors 14 80,151 63,116
Cash at bank and in hand - 2,044
------ ------
80,151 65,160
Creditors: amounts falling due
within one year 15 (1,970) (1,429)
------ ------
Net current assets 78,181 63,731
------ ------
Total assets less current liabilities 80,612 65,920
Creditors: amounts falling due after more than
one year 16 (15,896) -
------ ------
Net assets 64,716 65,920
====== ======
Capital and reserves
Called up share capital 19 9,940 9,940
Capital redemption reserve 20 1,653 1,638
Share premium account 20 1,959 1,923
Other distributable reserve 20 51,045 52,307
Profit and loss account 20 119 112
------ ------
Equity shareholders' funds 64,716 65,920
====== ======
Big Yellow Group PLC
Notes to the accounts
Year ended 31 March 2004
The financial information set out above does not constitute the company's
statutory accounts for the years ended 31 March 2004 or 2003, but is derived
from those accounts. Statutory accounts for 2003 have been delivered to the
Registrar of Companies and those for 2004 will be delivered following the
company's annual general meeting. The auditors have reported on those accounts;
their reports were unqualified and did not contain statements under s237(2) or
(3) Companies Act 1985.
1. Accounting policies
The financial statements are prepared in accordance with applicable United
Kingdom accounting standards. The principal accounting policies adopted are
described below. They have all been applied consistently throughout the current
and preceding year.
Accounting convention
The financial statements are prepared under the historical cost convention.
Basis of consolidation
The Group accounts consolidate the accounts of Big Yellow Group PLC and all its
subsidiaries at the year end using acquisition accounting principles.
Goodwill
Purchased goodwill is capitalised in the year in which it arises and amortised
over 20 years. The Directors regard 20 years as a reasonable maximum for the
estimated useful life of goodwill since it is difficult to make projections
exceeding this period.
Capitalised purchased goodwill in respect of subsidiaries is included within
intangible fixed assets.
Tangible fixed assets
No depreciation is provided on land and assets in the course of construction.
Interest, overhead and pre-opening launch costs are not capitalised.
Depreciation is provided on cost in equal annual instalments over the estimated
useful lives of the assets.
The useful economic lives of the assets are as follows:
Freehold property 50 years
Mezzanine flooring and staircases 25 years
Leasehold improvements Over period of the lease
Plant and machinery 10 years
Motor vehicles 4 years
Fixtures and fittings 5 years
Computer equipment 3 years
Mezzanine flooring and staircases are disclosed in note 12 under freehold
property or short leasehold improvements as appropriate.
Investments
Investments held as fixed assets are stated at cost less provision for any
impairment.
Stocks
Stocks represent goods held for resale and are held at the lower of cost and net
realisable value.
Pension costs
Pension costs represent payments to defined contribution schemes, the assets of
which are held separately from those of the Group.
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 that result in an obligation to pay more tax in the future or a right to
pay less tax in the future have occurred at the balance sheet date.
A net deferred tax asset is regarded as recoverable and therefore recognised
only when, on the basis of all available evidence, it can be regarded as 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 at the average tax rates that are expected to apply in
the periods in which the timing differences are expected to reverse, based on
tax rates and laws that have been enacted or substantively enacted by the
balance sheet date. Deferred tax assets and liabilities are not discounted.
Leases
Operating lease rentals are charged to income in equal annual amounts over the
lease term.
Foreign exchange
Transactions denominated in foreign currencies are translated at the exchange
rate at the date of the transaction. Foreign currency assets and liabilities
held at the year end are translated at year-end exchange rates. The resulting
exchange gain or loss is dealt with through the profit and loss account.
Turnover
Turnover represents amounts derived from the provision of services which fall
within the Group's ordinary activities after deduction of trade discounts and
value added tax. Insurance commissions are recognised over the period to which
they relate.
2. Segmental information
The Group's net assets, turnover and profit before tax are attributable to one
activity, the provision of self storage and related services. All the Group's
net assets, turnover and profit before tax arise in the United Kingdom. The 2003
comparative figures included a loss before tax of £777,000 and net liabilities
of £1,256,000 in relation to the Group's discontinued French operations.
3. Information regarding employees
Employees 2004 2003
£'000 £'000
Wages and salaries (including Directors) 4,285 3,434
Social security costs 467 325
Other pension costs 132 110
----- -----
4,884 3,869
===== =====
The average number of employees (including Directors) employed
by the Group during the year: No. No.
Sales 112 88
Administration 28 28
----- -----
140 116
===== =====
4. Operating profit/(loss)
2004 2003
£'000 £'000
Operating profit/(loss) is stated after charging:
Depreciation 3,737 2,546
Amortisation of goodwill 97 97
Costs of admittance to the Official List - 191
Auditors' remuneration
- Group audit fees 89 72
- non-audit services 29 47
Operating leases - other 2,391 2,235
===== =====
Included in Group audit fees are £10,000 (2003: £10,000) in respect of the
Company.
The non-audit services provided during the year were for general advice on
accounting and control matters.
5. Profit/(loss) before depreciation, amortisation, tax and exceptional items
("EBDAT")
2003
2004 2003 Discontinued
Continuing Continuing French 2003
operations operations operations Total
£'000 £'000 £'000 £'000
Profit/(loss)
before tax 1,243 (1,517) (777) (2,294)
------ ------ ------ ------
Add back / (deduct)
Exceptional items (25) 191 270 461
Depreciation 3,737 2,546 - 2,546
Amortisation 97 97 - 97
====== ====== ====== ======
Profit/(loss) before
depreciation, amortisation
and exceptional items 5,052 1,317 (507) 810
====== ====== ====== ======
Exceptional items
2004 2003
£'000 £'000
Loss on termination of French operations - (270)
Profit on disposal of fixed asset land 675 -
Provision against fixed asset development site (650) -
----- -----
25 (270)
===== =====
On 7 June 2002, the Company was admitted to the Official List and cancelled its
AIM listing, incurring exceptional administration costs of £191,000, which are
included in Administrative Expenses in 2003
In November 2002 the Group announced its intention to terminate all activities
in France. Exceptional costs incurred on terminating the operation amounted to
£270,000 and are disclosed under discontinued French operations.
During the year, the Group sold land held within fixed assets, giving rise to an
exceptional profit of £675,000.
The Group has booked an exceptional provision of £650,000 against a development
site, which is the subject of a planning appeal.
6. Interest payable and similar charges
2004 2003
£'000 £'000
Bank loans 3,625 2,144
Bank overdraft and other borrowings 63 15
Foreign exchange and other charges - 43
----- -----
3,688 2,202
===== =====
7. Profit of parent company
As permitted by section 230 of the Companies Act 1985, the profit and loss
account of the parent Company is not presented as part of these accounts. The
consolidated profit for the financial year includes a profit of £7,000 (2003:
profit of £12,000), which is dealt within the accounts of the parent Company.
8. Taxation
No liability to corporation tax arises on the Group's result for the year. A
reconciliation of the current tax charge is shown below.
2004 2003
£'000 £'000
Profit/(loss) on ordinary activities before tax 1,243 (2,294)
----- -----
Tax (charge)/credit at 30% thereon (373) 688
Effects of:
Expenses not deductible for tax purposes (551) (482)
Capital allowances in excess of depreciation 533 (265)
Utilisation of tax losses 511 282
Movement in short term timing differences - 10
Overseas tax losses - (233)
Chargeable gains (120) -
----- -----
- -
===== =====
The Group has unrelieved tax losses for which a deferred tax asset has been
recognised (see note 18).
An analysis of the deferred tax charge for the year is shown below:
2004 2003
£'000 £'000
Origination and reversal of timing differences (1,017) (73)
Adjustments in respect of prior years 425 -
-------- --------
(592) (73)
9. Dividends
2004 2003
£'000 £'000
Final equity dividend proposed - 1.05 pence per ordinary share
(2003: 1.0 pence) 1,044 994
===== =====
10. Earnings/(loss) per ordinary share
Basic earnings/(loss) per ordinary share has been calculated on the profit for
the financial year of £651,000 (2003: loss £2,367,000) and on the weighted
average number of shares in issue during the year of 99,379,569 (2003:
111,940,282).
Diluted earnings/(loss) per ordinary share have been calculated after allowing
for the exercise of share options which have met the required exercise
conditions. The weighted average number of shares is 100,973,605 (2003:
111,940,282), and the relevant profit is £651,000 (2003: loss of £2,367,000).
11. Intangible fixed assets
Group Goodwill
£'000
Cost
At 1 April 2003 and 31 March 2004 1,940
------
Amortisation
At 1 April 2003 411
Charge for the year 97
------
At 31 March 2004 508
------
Net book value
At 31 March 2004 1,432
======
At 31 March 2003 1,529
======
12. Tangible fixed assets
Group
Fixtures,
Leasehold Assets Plant fittings and
Freehold improve- under and Motor office
Property ments construction machinery vehicles equipment Total
£'000 £'000 £'000 £'000 £'000 £'000 £'000
Cost
At 1 April
2003 67,479 13,900 10,113 12,799 19 1,854 106,164
Additions 14,591 1,344 16,501 3,066 - 544 36,046
Reclassifications 4,794 (742) (4,162) 87 - 23 -
Disposals (1,300) - (1,250) - - - (2,550)
------ ------ ------ ------ ------ ------ ------
At 31 March
2004 85,564 14,502 21,202 15,952 19 2,421 139,660
------ ------ ------ ------ ------ ------ ------
Accumulated
depreciation
At 1 April 2003 (1,498) (1,291) - (1,703) (7) (732) (5,231)
Charge for the
year (1,173) (600) - (1,470) (4) (490) (3,737)
Reclassifications (170) 170 - - - - -
------ ------ ------ ------ ------ ------ ------
At 31 March
2004 (2,841) (1,721) - (3,173) (11) (1,222) (8,968)
------ ------ ------ ------ ------ ------ ------
Net book value
At 31 March
2004 82,723 12,781 21,202 12,779 8 1,199 130,692
====== ====== ====== ====== ====== ====== ======
At 31 March
2003 65,981 12,609 10,113 11,096 12 1,122 100,933
====== ====== ====== ====== ====== ====== ======
A net profit on disposal of fixed assets of £675,000 arose during the year.
Company Fixtures,
fittings
Leasehold Plant and Motor and office
property machinery vehicles equipment Total
£'000 £'000 £'000 £'000 £'000
Cost
At 1 April 2003 7 - 14 365 386
Additions 14 8 - 259 281
Transfers with
other group companies 16 6 - 107 129
----- ----- ----- ----- -----
At 31 March 2004 37 14 14 731 796
----- ----- ----- ----- -----
Accumulated depreciation
At 1 April 2003 (2) - (4) (220) (226)
Charge for the year (5) (1) (3) (135) (143)
Transfers with other
group companies - - - (24) (24)
----- ----- ----- ----- -----
At 31 March 2004 (7) (1) (7) (379) (394)
----- ----- ----- ----- -----
Net book value
At 31 March 2004 30 13 7 352 402
===== ===== ===== ===== =====
At 31 March 2003 5 - 10 145 160
===== ===== ===== ===== =====
13. Investments held as fixed assets
Company Investment in subsidiary undertakings
£'000
Cost
At 1 April 2003 and 31 March 2004 2,029
The investments relate to the 100% ownership of the ordinary share capital of
the Group's subsidiaries. All of the Group's subsidiaries are incorporated in
Great Britain and registered at the same address as the Company. Details of the
Group's principal subsidiaries are shown below:
Company Principal activity
.Big Yellow Self Storage Provision of self storage services to private
Company Limited individuals and businesses
Big Yellow Self Storage Provision of self storage services to private
Company 1 Limited individuals and businesses
Big Yellow Self Storage Provision of self storage services to private
Company 2 Limited individuals and businesses
Big Yellow Self Storage Provision of self storage services to private
Company 3 Limited individuals and businesses
Big Yellow Self Storage Provision of self storage services to private
Company 4 Limited individuals and businesses
Big Yellow Construction Property construction
Company Limited
Big Yellow Holding Company Intermediate holding company
Limited
14. Debtors
2004 2004 2003 2003
Group Company Group Company
£'000 £'000 £'000 £'000
Trade debtors 357 - 267 -
Amounts owed by Group undertakings - 80,097 - 63,020
Other debtors 587 4 823 38
Deferred tax (see note 18) 1,200 - 1,792 -
Prepayments and accrued income 3,678 50 3,104 58
----- ----- ----- -----
5,822 80,151 5,986 63,116
===== ===== ===== =====
15. Creditors: amounts falling due within one year
2004 2004 2003 2003
Group Company Group Company
£'000 £'000 £'000 £'000
Bank overdraft 267 267 - -
Trade creditors 3,985 72 3,351 233
Taxation and social security 117 56 165 118
Other creditors 1,518 6 1,200 1
Proposed dividend 1,044 1,044 994 994
Accruals and deferred income 5,086 525 3,957 83
----- ----- ----- -----
12,017 1,970 9,667 1,429
===== ===== ===== =====
16. Creditors: amounts falling due after more than one year
2004 2004 2003 2003
Group Company Group Company
£'000 £'000 £'000 £'000
Bank loans 68,893 16,000 42,600 -
Unamortised loan arrangement costs (311) (104) (251) -
----- ----- ----- -----
68,582 15,896 42,349 -
===== ===== ===== =====
The bank loans are secured on certain of the Group's properties. Details of the
maturity of the loans and the interest rates they bear are given in note 17.
17. Financial instruments
The Group's only financial instruments as at 31 March 2004 are bank loans of
£68,893,000 (2003: £42,600,000), cash of £756,000 (2003: £2,267,000), bank
overdraft of £267,000 (2003: nil) and trade debtors and trade creditors, which
arise directly from its operations. Other than as noted below short term debtors
and creditors have been omitted from all disclosures below.
The Group does not trade in financial instruments.
Maturity profile of financial assets and liabilities
2004 2004 2003 2003
Financial Financial Financial Financial
assets liabilities assets liabilities
£'000 £'000 £'000 £'000
Within one year or on
demand 756 (267) 2,267 -
Between two and five
years - (68,893) - (42,600)
----- ----- ----- -----
Gross financial
liabilities 756 (69,160) 2,267 (42,600)
===== ===== ===== =====
The Group has £9,000,000 in undrawn borrowing facilities at 31 March 2004 which
expire after two but before five years (2003: £11,000,000).
Interest rate profile of financial assets and liabilities
Weighted Period for Weighted
Floating average fixed which average period
Total rate Fixed rate interest the rate until
£'000 £'000 £'000 rate is fixed maturity
At 31 March
2004
Gross
financial
liabilities 69,160 26,267 42,893 6.4% 4.4 years 3.2 years
------ ------ ------ ------ ------ ------
At 31 March
2003
Gross
financial
liabilities 42,600 16,000 26,600 6.5% 3.43 years 3.1 years
------ ------ ------ ------ ------ ------
At 31 March
2004
Gross
financial
assets 756 - 756 4.2% 0.6 years 0.3 years
------ ------ ------ ------ ------ ------
At 31 March
2003
Gross
financial
assets 2,266 176 2,090 3.9% 0.1 years 0.1 years
------ ------ ------ ------ ------ ------
Currency profile of financial assets and liabilities 2004 2003
£'000 £'000
Financial assets
Sterling 734 2,222
Euro 22 45
------ ------
756 2,267
====== ======
Financial liabilities
Sterling 69,160 42,600
====== ======
All monetary assets and liabilities, including short term debtors and creditors
are denominated in sterling, other than the £22,000 Euro cash balance shown
above.
Fair values of financial assets and liabilities
2004 2004 2003 2003
Carrying Estimated Carrying Estimated fair
amount fair value amount value
£'000 £'000 £'000 £'000
Cash at bank,
in hand, and
other liquid
investments 756 756 2,267 2,267
==== ==== ==== ====
Bank overdraft 267 267 - -
==== ==== ==== ====
Bank
borrowings 68,893 69,113 42,600 43,940
==== ==== ==== ====
The fair values have been calculated by discounting expected cash flows at
interest rates prevailing at the year end.
18. Deferred taxation
2004 2004 2003 2003
Provided Provided Provided Provided
Group Company Group Company
£'000 £'000 £'000 £'000
The amounts
provided in the
accounts are:
Capital
allowances in
advance of
depreciation (330) - (556) -
Short term
timing
differences - - (2) -
Less trading
losses carried
forward (870) - (1,234) -
------- ------- ------- -------
(1,200) - (1,792) -
======= ======= ======= =======
There is no unprovided deferred tax at 31 March 2004 and 31 March 2003.
The movement in deferred tax from the prior year relates to the charge in the
profit and loss account of £592,000 (2003: charge of £73,000).
The deferred tax asset is recoverable against future trading profits.
19. Called up share capital
2004 2003
£'000 £'000
Authorised:
20,000,000 (2003: 20,000,000) ordinary shares of 10p each 20,000 20,000
======= =======
Allotted, called up and fully paid:
99,400,216 (2003: 99,400,616) ordinary shares of 10p each 9,940 9,940
======= =======
Movements in issued share capital during the year were as follows:
No. £'000
At 1 April 2003
Ordinary shares of 10p each 99,400,616 9,940
Repurchase of 150,000 10p shares for cancellation (150,000) (15)
Issue of new shares 149,600 15
------- -------
At 31 March 2004 99,400,216 9,940
======= =======
At 31 March 2004 there were options in issue to other employees of
the Group for a further 1,208,490 ordinary shares (2003: 1,203,604). Details of
these options are as follows:
Option Date
price per Date on which Number of
ordinary first the exercise ordinary
Date option granted share exercisable period expires shares
16 November 1999 62.5p 16 November 2002 15 November 2009 16,500
5 May 2000 100p 5 May 2003 4 May 2010 87,700
30 November 2000 137.5p 30 November 2003 29 November 2010 47,250
1 June 2001 125.5p 1 June 2004 31 May 2011 34,500
8 November 2001 98p 8 November 2004 7 November 2011 373,550
15 May 2002 102p 15 May 2005 14 May 2012 80,300
16 December 2002 81.5p 16 December 2005 15 December 2012 193,390
2 July 2003 82.5p 2 July 2006 1 July 2013 239,150
11 November 2003 96p 11 November 2006 10 November 2013 136,150
Options to acquire 149,600 ordinary shares were exercised in the year and
options to acquire 402,560 shares lapsed in the year.
20. Statement of movements on reserves
Capital Share Other Profit
Group Share redemption premium distributable and loss
capital reserve account reserves account Total
£'000 £'000 £'000 £'000 £'000 £'000
Balance at 1 April
2003 9,940 1,638 1,923 52,307 (6,857) 58,951
Profit for the
financial year - - - - 651 651
Dividends - - - - (1,044) (1,044)
Appropriation - - - (1,044) 1,044 -
Issue of shares 15 - 36 - - 51
Purchase of own shares (15) 15 - (218) - (218)
----- ----- ----- ----- ----- -----
Balance at 31
March 2004 9,940 1,653 1,959 51,045 (6,206) 58,391
===== ===== ===== ===== ===== =====
Company
Balance at 1 April 9,940 1,638 1,923 52,307 112 65,920
2003
Profit for the
financial year - - - - 7 7
Dividends - - - - (1,044) (1,044)
Appropriation - - - (1,044) 1,044 -
Issue of shares 15 - 36 - - 51
Purchase of own shares (15) 15 - (218) - (218)
----- ----- ----- ----- ----- -----
Balance at 31
March 2004 9,940 1,653 1,959 51,045 119 64,716
===== ===== ===== ===== ===== =====
During the year, 150,000 ordinary shares of 10 pence each were repurchased at a
price of 83 pence per share (total consideration - £125,000). The cost of the
share repurchase has been offset against distributable reserves. In addition to
the costs of the buy back, the Group spent £93,000 on legal fees and brokers'
fees in order to gain the authority to undertake further repurchases of its own
shares. These costs have also been offset against distributable reserves.
21. Financial commitments
The Group has
non-cancellable 2004 2004 2003 2003
operating lease Group Company Group Company
commitments payable Land and Land and Land and Land and
within the next year, buildings buildings buildings buildings
expiring as follows: £'000 £'000 £'000 £'000
Within one year - - - -
Within two to five years 174 174 110 75
After five years 2,217 - 2,321 -
------ ------ ------ ------
2,391 174 2,431 75
====== ====== ====== ======
22. Capital commitments
2004 2004 2003 2003
Group Company Group Company
£'000 £'000 £'000 £'000
Amounts contracted but not
provided in respect of
the Group's properties 7,897 - 4,711 -
====== ====== ====== ======
23. Reconciliation of operating profit/(loss) to net cash inflow from operating
activities
2004 2003
£'000 £'000
Operating profit/(loss) 4,719 (449)
Depreciation 3,737 2,546
Amortisation of goodwill 97 97
Foreign exchange loss - (16)
Increase in stock (36) (102)
Increase in debtors (428) (1,345)
Increase in creditors 1,018 2,676
Loss on disposal of fixed assets - 103
------ ------
Net cash inflow from operating activities 9,107 3,510
====== ======
24. (a) Analysis of cash flows for headings netted in the cash flow statement
2004 2004 2003 2003
£'000 £'000 £'000 £'000
Returns on investments and servicing of
finance
Interest received 189 627
Interest paid (3,353) (1,798)
Loan arrangement fees (182) (214)
------ -----
(3,346) (1,385)
===== =====
Capital expenditure and financial
investment
Purchase of tangible fixed assets (35,921) (29,100)
Costs of termination of French operation - (270)
Sale of tangible fixed assets 3,250 21
------ -----
(32,671) (29,349)
===== =====
Financing
Issue of ordinary share capital (net of
expenses) 51 -
Repurchase of ordinary shares (218) (11,699)
------ -----
(167) (11,699)
Debt due after more than one year:
Loans repaid - -
New loans acquired 26,293 22,662
------ -----
26,293 22,662
------ -----
Net cash inflow from financing 26,126 10,963
===== =====
(b) Analysis of net debt
At At
1 April Cash 31 March
2003 flow 2004
£'000 £'000 £'000
Cash at bank and in hand 2,267 (1,511) 756
Bank overdraft - (267) (267)
----- ----- -----
2,267 (1,778) (489)
Debt due after one year (42,600) (26,293) (68,893)
----- ----- -----
Total net debt (40,333) (28,071) (68,404)
===== ===== =====
25. Related party transactions
No related party transactions took place during the years ended 31 March 2004
and 31 March 2003.
This information is provided by RNS
The company news service from the London Stock Exchange