Final Results
Christie Group PLC
04 April 2006
CHRISTIE GROUP plc
4th April 2006
Audited Preliminary Results for the year ended 31 December 2005.
Christie Group, a leading business services and software group, today announces
its preliminary results for the year ended December 2005
HIGHLIGHTS
- Turnover up 11% to £77.5 million (2004 : £70.0 million)
- Operating profit up 15% to £4.4 million (2004 : £3.8 million)
- Proposed final dividend up 25% to 2.5p per share, totalling 3.5p
(2004 : 3.0p)
- Strategic partnership with Wincor Nixdorf
- Largest year end order book for Software Solutions Division
- Christie + Co open Munich office
- Successful transfer to AIM
- International Financial Reporting Standards adopted
David Rugg, Chief Executive of Christie Group, said:
'2005 was a year of continuing development for Christie Group. We trade across
three major sectors, and operate on a wide yet focused geographical scale,
enjoying the custom of corporate and private operators. Our sources of income
are diverse but complementary and capable of providing further sound progress in
2006 and beyond.'
Enquiries:
Christie Group 020 7227 0707 David Rugg, Chief Executive
Robert Zenker, Finance Director
Brunswick 020 7404 5959 Ash Spiegelberg
Charles Stanley Securities 020 7953 2457 Philip Davies
Notes to Editors
Christie Group plc (CTG.L) is quoted on AIM. It is a leading business services
and software group with three business divisions: Professional Business
Services, Software Solutions and Stock and Inventory Services. The three
complementary businesses focus on the leisure, retail and care markets.
Christie Group has 31 offices across Europe - located in the UK as well as in
Belgium, France, Germany, Italy and Spain, and 1 office in Canada.
For more information, please go to: www.christiegroup.com
CHAIRMAN'S STATEMENT
I am pleased to report a further year of progress. Our operating profit has
increased by 15% to £4.4 million (2004: £3.8 million) on turnover up 11% to
£77.5 million (2004: £70.0 million). Our full year figures are reported for
the first time under the International Financial Reporting Standards.
The Board proposes an increased final dividend of 2.5p per share (2004: 2.0p)
bringing the dividend for the year to 3.5p per share (2004: 3.0p).
We continue our underlying strategy of the continental expansion of our existing
activities and the development of a new generation of products for our software
business. Both of these moves we strongly believe will benefit shareholders in
the years ahead.
All of this is made possible through the continuing success of our established
operations which generated some £7.9 million (2004: £6.6 million) of operating
profit between them.
I should like to thank all our staff who have contributed to these results.
I am pleased to say that 2006 has started well in our Professional Services and
Stock & Inventory divisions and that the order book of our Software Solutions
division is at the highest level we have experienced.
Philip Gwyn Chairman
OPERATING REVIEW
Christie Group's results for 2005 demonstrate both the flexibility and inherent
strength of our group structure. This is an encouraging performance in what was
a year of investing for growth and the integration and development of recent
acquisitions. All businesses operate on a strong stand alone basis and generate
good margins. Net cash increased by £3.5 million to £6.8 million. In developing
the operational plans which now guide our various activities, we made provision
for both organic growth and growth by acquisition.
Professional Business Services
Our Professional Business Services Division - which includes Christie + Co,
Christie First, Pinders and Pinders Caversham (formerly West London Estates) -
has shown further strong growth in both revenues and profitability.
The increase in the Division's development costs principally reflects the first
year's operational costs associated with our new offices in Enfield and Epsom.
We fully expect these losses to recede as 2006 progresses.
At £41 million, turnover for the Division's UK operations was up by 14%
year-on-year, while our non-UK operations continued their progress of the recent
past. Turnover on the Continent has increased by £1 million and losses have been
pegged, despite the cost of opening new offices in Berlin, Munich and Madrid.
With a total of six operational centres on the Continent, we expect 2006 to
produce another year of revenue growth from our international business. Christie
+ Co celebrated its 70th anniversary in 2005 with the launch of a new image
which reflects a sharpened focus on its core activity: the provision of business
intelligence for all its clients. It also saw a string of important new business
wins, notably The Priory, where Christie + Co's specialist healthcare valuation
team was asked to value The Priory Group's extensive portfolio after its
acquisition by ABN AMRO. Christie First also completed its biggest-ever
funding deal when it arranged the refinancing of Marston Hotels, valued at more
than £150 million, thereby enabling the hotel group to remain independent.
The division now has a wide geographical reach and is recognised as a leading
player in its core sectors of Hospitality, Leisure, Care and Retail.
The range of assignments undertaken continues to broaden with both transactional
and advisory services now being provided on many deals worth over £100 million,
with the largest in 2005 being the Punch Taverns acquisition of Spirit Group at
£2.7 billion. This increased activity reflects the quality of our people and
clients' appreciation of knowledgeable, accurate and consistently sound advice.
Software Solutions
The Software Solutions Division, VcsTimeless Group, a pan-European business
involved in leading edge systems and technologies in the retail and hospitality
sectors, had another important year of development. Despite the generally poor
trading conditions for retailers across much of continental Europe, 2005 was a
good year for VcsTimeless. Turnover increased by 6% to £13.7 million. Software
revenues were up by 11%. This was partly down to the internationalisation of the
VcsTimeless business, with more than 70% of the company's revenue now derived
from countries outside the UK. The major achievement of the year has been the
finalisation of the strategic partnership with Wincor Nixdorf. With this in
place, VcsTimeless is developing BeStore, a new EPoS solution based on Wincor
Nixdorf's flagship solution, TP.net, dedicated to tier one and tier two
retailers. By bringing together the expertise of three of the sector's leading
innovators - Wincor Nixdorf, VcsTimeless and Microsoft - it will add a new
strand to what is already one of the best portfolios in the market.
The company is now well-placed for what should be a decisive year in its
development. The launch of Colombus.next and BeStore should give VcsTimeless the
product advantages needed for a new era of growth and prosperity in Europe.
Stock and Inventory Services
Our Stock and Inventory Services Division spent much of the early part of 2005
planning and implementing the transfer of Venners' retail business to Orridge.
This move, which is now complete, will do much to strengthen the two brands by
allowing Venners to concentrate on developing its already substantial share of
the hospitality market while Orridge builds its business on an enlarged retail
base.
The value of this organisational change can be seen in the strong performances
put in by both companies during the latter part of the year. The greater
efficiencies across the Division produced improved gross margins on a sustained
turnover of £20.5 million.
Venners is now totally committed to providing the UK's licensed trade with
first-rate stock audit and stock management systems designed to deliver
valuable, easy-to-access data relevant to present-day business practices,
whereas Orridge's aim is to deliver high quality, customised, added-value
stocktaking solutions to clients in the retail, pharmacy and supply chain
sectors. Operating from offices in both the UK and continental Europe, its
reputation for technological innovation was enhanced last year by the
introduction on the continent of its Piccolink scanning systems.
The division is now well-placed to develop its business in all its chosen
sectors with the expectation of further long-term contracts being signed and we
look forward to another year of continued progress.
Strategy
Overall, our results for 2005 demonstrate not only the strength of our group
structure, but also the commercial value of our knowledge base, and the gains to
be made by targeting bigger businesses.
Our aim is to continue to take advantage of every suitable opportunity for
progress and growth. Each of our three divisions has identified areas of
activity where the prospects are good, and we have the resources needed for them
to achieve their ambitions.
David Rugg Chief Executive
Table of Contents
TOC /o '1-3' /h /z /u Consolidated income statement
Company Statement of changes in Shareholders' equity
Consolidated Balance sheet
Company Balance sheet
Consolidated Cash Flow Statement
Company Cash Flow Statement
Notes to the Financial Statements
Five year record
Consolidated income statement - Audited
For the year ended 31 December 2005
Note 2005 2004
£'000 £'000
Revenue 5 77,506 69,968
Employee benefit expenses 6 (43,497) (40,029)
34,009 29,939
Depreciation and amortisation (1,292) (1,203)
Other operating expenses (28,308) (24,892)
Operating Profit 5 4,409 3,844
Interest payable 7 (249) (268)
Interest receivable 7 221 92
Exceptional finance credit (net) 7 - 2,455
Total finance (costs)/credit 7 (28) 2,279
Profit before tax and exceptional finance credit 4,381 3,668
Exceptional finance credit (net) - 2,455
Profit before tax 8 4,381 6,123
Taxation 9 (1,694) (360)
Profit for the year after tax 2,687 5,763
Attributable to:
Minority interest 3 10
Equity Shareholders of the parent 2,684 5,753
2,687 5,763
Earnings per share
-Basic 11 10.79p 23.28p*
-Fully diluted 11 10.69p 22.94p*
* Includes exceptional finance credit
All the amounts derive from continuing activities.
Consolidated Statement of changes in shareholders' equity - Audited
As at 31 December 2005
Attributable to the Equity Holders of the Company Minority Total
Share Fair value Cumulative Retained Interest Equity
capital and other translation earnings
reserves reserve
(Note 20)
Balance at 1 January 2004 493 4,411 (359) (2,029) 6 2,522
Issue of share capital 2 46 - - - 48
Currency translation adjustments - - 12 - - 12
Net income recognised directly in
equity 2 46 12 - - 60
Profit for the year - - - 5,753 10 5,763
Total recognised income for the year 2 46 12 5,753 10 5,823
Movement in respect of employee share
scheme - (11) - - - (11)
Employee share option scheme:
- value of services
provided - 38 - - - 38
Dividends - - - (722) - (722)
Balance at 1 January 2005 495 4,484 (347) 3,002 16 7,650
Issue of share capital 5 109 - - - 114
Currency translation adjustments - - (40) - - (40)
Net income/(expenses) recognised 5 109 (40) - - 74
directly in equity
Profit for the year - - - 2,684 3 2,687
Total recognised income/(expenses) for
the year 5 109 (40) 2,684 3 2,761
Movement in respect of employee share
scheme - 64 - - - 64
Employee share option scheme:
- value of services - 65 - - - 65
provided
Exchange difference on repayment of
foreign exchange loan - - 158 (158) - -
Dividends - - - (726) - (726)
Balance at 31 December 2005 500 4,722 (229) 4,802 19 9,814
Company Statement of changes in shareholders' equity - Audited
As at 31 December 2005
Attributable to the Equity Holders of the Company Total equity
Share capital Fair value and other Retained
reserves (Note 20) earnings
Balance at 1 January 2004 493 4,499 6,068 11,060
Issue of share capital 2 46 - 48
Net income recognised directly in
equity 2 46 - 48
Profit for the year - - 2,471 2,471
Total recognised income for the year 2 46 2,471 2,519
Movement in respect of employee share - (11) - (11)
scheme
Employee share option scheme:
- value of services - 1 - 1
provided
Dividends - - (722) (722)
Balance at 1 January 2005 495 4,535 7,817 12,847
Issue of share capital 5 109 - 114
Net income recognised directly in
equity 5 109 - 114
Profit for the year - - 2,417 2,417
Total recognised income for the year 5 109 2,417 2,531
Movement in respect of employee share
scheme - 64 - 64
Dividends - - (726) (726)
Balance at 31 December 2005 500 4,708 9,508 14,716
Consolidated Balance sheet - Audited
As at 31 December 2005
Note 2005 2004
£'000 £'000
ASSETS
Non-current assets
Property, plant and equipment 12 2,179 2,659
Intangible assets - Goodwill 13 3,939 3,918
Intangible assets - Other 14 2,810 1,153
Deferred tax assets 15 1,977 2,327
Available-for-sale financial assets 16a 300 100
11,205 10,157
Current assets
Inventories 17 310 355
Trade and other receivables 18 14,117 13,371
Available-for-sale financial assets 16a - 504
Current tax assets - 413
Cash and cash equivalents 6,811 3,499
21,238 18,142
Total assets 32,443 28,299
Equity
Capital and reserves attributable to the Company's equity holders
Share capital 19 500 495
Fair value and other reserves 20 4,722 4,484
Cumulative translation reserve (229) (347)
Retained earnings 20 4,802 3,002
9,795 7,634
Minority interest 19 16
Total equity 9,814 7,650
LIABILITIES
Non-current liabilities
Borrowings 23 2,221 2,108
Retirement benefit obligations 21 6,790 7,117
9,011 9,225
Current liabilities
Trade and other payables 22 12,748 11,150
Current tax liabilities 732 -
Borrowings 23 138 274
13,618 11,424
Total liabilities 22,629 20,649
Total equity and liabilities 32,443 28,299
These consolidated financial statements have been approved for issue by the
Board of Directors on 3 April 2006.
Company Balance sheet - Audited
As at 31 December 2005
Note 2005 2004
£'000 £'000
ASSETS
Non-current assets
Deferred tax assets 15 172 203
Fixed asset investments 16 11,250 11,250
Available-for-sale financial assets 16a 300 100
11,722 11,553
Current assets
Trade and other receivables 18 7,932 5,131
Available-for-sale financial assets 16a - 504
Current tax assets - 364
Cash and cash equivalents 1,445 648
9,377 6,647
Total assets 21,099 18,200
Equity
Capital and reserves attributable to the Company's equity holders
Share capital 19 500 495
Fair value and other reserves 20 4,708 4,535
Retained earnings 20 9,508 7,817
Total equity 14,716 12,847
LIABILITIES
Non-current liabilities
Borrowings 23 2,000 2,000
Retirement benefit obligations 21 613 660
2,613 2,660
Current liabilities
Trade and other payables 22 3,004 2,693
Current tax liabilities 766 -
3,770 2,693
Total liabilities 6,383 5,353
Total equity and liabilities 21,099 18,200
These Company financial statements have been approved for issue by the Board of
Directors on 3 April 2006.
Consolidated Cash Flow Statement - Audited
For the year ended 31 December 2005
2005 2004
Note £'000 £'000
Cash flow from operating activities
Cash generated from operations 24a 6,772 3,689
Interest paid (249) (268)
Tax paid (214) (1,439)
Net cash generated from operating activities 6,309 1,982
Cash flow from investing activities
Acquisition of subsidiary (net of cash acquired) 24b (79) -
Purchase of property, plant and equipment (PPE) (858) (1,317)
Proceeds from sale of PPE 132 29
Intangible assets expenditure (1,712) (1,020)
Proceeds from sale of available-for-sale asset 70 -
Increased investment in available-for-sale asset (200) -
Interest received 221 92
Net cash used in investing activities (2,426) (2,216)
Cash flow from financing activities
Proceeds from issue of share capital 114 48
Proceeds from/(investment in) ESOP 64 (13)
Proceeds from borrowings 510 2,121
Repayment of borrowings (277) -
Renegotiation of loan - (1,730)
Payments of finance lease liabilities (111) (115)
Dividends paid (726) (722)
Exceptional gain - 277
Net cash used in financing activities (426) (134)
Net increase/(decrease) in net cash (including bank overdrafts) 3,457 (368)
Cash and bank overdrafts at beginning of year 3,354 3,722
Cash and bank overdrafts at end of year 6,811 3,354
Company Cash Flow Statement - Audited
For the year ended 31 December 2005
Note 2005 2004
£'000 £'000
Cash flow from operating activities
Cash used in operations 24a (2,633) (5,015)
Interest paid (264) (107)
Tax received 1,155 368
Net cash used in operating activities (1,742) (4,754)
Cash flow from investing activities
Proceeds from sale of available-for sale financial asset 70 -
Investment in available-for-sale financial asset (200) -
Proceeds from sale of shares in fixed asset investment - 305
Investment income from fixed asset investments 2,778 2,768
Interest received 439 249
Net cash generated from investing activities 3,087 3,322
Cash flow from financing activities
Proceeds from issue of share capital 114 48
Proceeds from/(investment in) ESOP 64 (11)
Proceeds from borrowings - 2,000
Dividends paid (726) (722)
Net cash (used in)/generated from financing activities (548) 1,315
Net increase/(decrease) in net cash (including bank overdrafts) 797 (117)
Cash and bank overdrafts at beginning of year 648 765
Cash and bank overdrafts at end of year 1,445 648
Notes to the Consolidated Financial Statements - Audited
1. General information
Christie Group plc is the parent undertaking of a group of companies covering a
range of related activities. These fall into three divisions - Professional
Business Services, Software Solutions and Stock and Inventory Services.
Professional Business Services principally covers business valuation and agency,
mortgage and insurance services, and business appraisal. Software Solutions
covers EPoS, head office systems and supply chain management. Stock and
Inventory Services covers Stock and Audit inventory preparation and valuation.
2. Summary of significant accounting policies
Accounting policies for the year ended 31 December 2005
The principal accounting policies adopted in the preparation of these Financial
Statements are set out below.
2.1 Basis of preparation
The consolidated and Company financial statements of Christie Group plc have
been prepared in accordance with International Financial Reporting Standards
(IFRS). These consolidated and Company financial statements have been prepared
under the historic cost convention.
These consolidated and Company financial statements of Christie Group plc are
for the year ended 31 December 2005 and are covered by IFRS 1, 'First-time
Adoption of International Accounting Standards'. The financial statements have
been prepared in accordance with IFRS standards and IFRIC interpretations issued
and effective or issued and early adopted as at the time of preparing these
statements (March 2006).
The policies set out below have been consistently applied to all the periods
presented except for those relating to the classification and measurement of
financial instruments. The Group has made use of the exemption available under
IFRS 1 to only apply IAS 32 and IAS 39 from 1 January 2005, although no
significant adjustments occurred. The policies applied to financial instruments
for 2004 and 2005 are disclosed separately below.
Christie Group plc's consolidated and Company financial statements were prepared
in accordance with UK Generally Accepted Accounting Principles (GAAP) until 31
December 2004. GAAP differs in some areas from IFRS. In preparing Christie Group
plc's 2005 consolidated and Company financial statements, management has amended
certain accounting and valuation methods applied in the GAAP financial
statements to comply with IFRS. The comparative figures in respect of 2004 were
restated to reflect these adjustments, except as described in the accounting
policies.
The preparation of financial statements in accordance with IFRS requires the use
of certain critical accounting estimates. It also requires management to
exercise judgement in the process of applying the Company's accounting policies.
The areas involving a higher degree of judgement or complexity, or areas where
assumptions and estimates are significant to the consolidated and parent company
statements are disclosed in Note 4.
Interpretations and amendments to published standards effective in 2005
The following amendments and interpretations to standards are mandatory for the
Group's Accounting years beginning on or after 1 January 2005.
- IFRIC 2, Members' Shares in Co-operative Entities and Similar
Instruments;
- SIC 12 (Amendment), Consolidation - Special Purpose Entities; and
- IAS 39 (Amendment), Transition and Initial Recognition of Financial
Assets and Financial Liabilities.
Management assessed the relevance of these amendments and interpretations with
respect to the Group's operations and concluded that they are not relevant to
the group.
Standards, interpretations and amendments to published standards that are not
yet effective
Certain new standards, amendments and interpretations to existing standards have
been published that are mandatory for the Group's accounting periods beginning
on or after 1 January 2006 or later periods but which the group has not early
adopted, as follows:
- IAS 19 (Amendment), Employee Benefits (effective from 1 January
2006). This amendment introduces the option of an alternative recognition
approach for actuarial gains and losses. It may impose additional recognition
requirements for multi-employer plans where insufficient information is
available to apply defined benefit accounting. It also adds new disclosure
requirements. As the Group does not intend to change the accounting policy
adopted for recognition of actuarial gains and losses the adoption of this
amendment will only impact the format and extent of disclosures presented in the
financial statements.
- IFRIC 4, Determining whether an Arrangement contains a Lease
(effective from 1 January 2006). IFRIC 4 requires the determination of whether
an arrangement is or contains a lease to be based on the substance of the
arrangement. It requires an assessment of whether: (a) fulfilment of the
arrangement is dependent on the use of a specific asset or assets (the asset):
and (b) the arrangement conveys a right to use the asset. Management is
currently assessing the impact of IFRIC 4 on the Group's operations.
It is anticipated that new standards or interpretations not covered specifically
above will have no impact on the Group's financial statements.
2.2 Consolidation
The Group financial statements include the results of Christie Group plc and all
its subsidiary undertakings on the basis of their financial statements to 31
December 2005. The results of businesses acquired or disposed of are included
from the date of acquisition or disposal.
A subsidiary is an entity controlled, directly or indirectly, by Christie Group
plc. Control is regarded as the power to govern the financial and operating
policies of the entity so as to obtain the benefits from its activities.
2.3 Foreign currency translation
Functional and presentation currency
Items included in the financial statements of each of the Group's entities are
measured using the currency of the primary economic environment in which the
entity operates ('the functional currency'). The consolidated financial
statements are presented in pounds sterling, which is the Company's functional
and presentation currency.
Transactions and balances
Foreign currency transactions are translated into the functional currency using
the exchange rates prevailing at the dates of the transactions. Foreign
exchange gains and losses resulting from the settlement of such transactions and
from the translation at year-end exchange rates of monetary assets and
liabilities denominated in foreign currencies are recognised in the income
statement.
Group companies
The results and financial position of all the group entities (none of which has
the currency of a hyperinflationary economy) that have a functional currency
different from the presentation currency are translated into the presentation
currency as follows:
a) assets and liabilities for each balance sheet presented are translated at the
closing rate at the date of that balance sheet;
b) income and expenses for each income statement are translated at average
exchange rates; and
c) all resulting exchange differences are recognised as a separate component of
equity, the cumulative translation reserve.
On consolidation, exchange differences arising from the translation of the net
investment in foreign entities, and of borrowings, are taken to shareholders'
equity. When a foreign operation is sold, such exchange differences are
recognised in the income statement as part of the gain or loss on sale.
Goodwill and fair value adjustments arising on the acquisition of a foreign
entity are treated as assets and liabilities of the foreign entity and
translated at the closing rate.
2.4 Revenue recognition
Revenue comprises the fair value of the consideration received or receivable for
the sale of goods and services provided in the ordinary course of the Group's
activities. Revenue derived from the Group's principal activities (which is
shown exclusive of applicable sales taxes or equivalents) is recognised as
follows:
Agency and valuations
Net agency fees are recognised as income on exchange of contracts. In respect of
valuations, turnover is recognised once the property or business has been
inspected. Appraisal income is recognised in the accounting period in which the
service is rendered, by reference to completion of the specific transaction,
assessed on the basis of actual service provided as a proportion of the total
services to be provided.
Business mortgage broking
Fee income is taken either when a loan offer is secured or when the loan is
drawn down.
Insurance broking
Insurance brokerage is accounted for on an accruals basis when insurance
commences.
Software solutions
Hardware revenues are recognised on installation or as otherwise specified in
the terms of the contract. Software revenues are recognised on the signing of
contracts. Revenues on maintenance contracts are recognised over the period of
the contracts. Services, such as implementation, training and consultancy, are
recognised when the services are performed.
Stock and inventory services
Fees are recognised on completion of the visit to client's premises.
Other income is recognised as follows:
Interest income
Interest income is recognised on a time-proportion basis using the effective
interest method.
Dividend income
Dividend income is recognised when the right to receive payment is established.
2.5 Segmental reporting
In accordance with the Group's risks and returns, the definition of segments for
primary and secondary segment reporting reflects the internal management
reporting structure. Segment expenses consist of directly attributable costs
and other costs, which are allocated based on relevant criteria. A business
segment is a group of assets and operations engaged in providing products or
services that are subject to risks and returns that are different from those of
other business segments.
A geographical segment is engaged in providing products or services within a
particular economic environment that are subject to risks and returns that are
different from those of components operating in other economic environments.
2.6 Intangible assets
Goodwill
On the acquisition of a business, fair values are attributed to the net assets
acquired. Goodwill arises on the acquisition of subsidiary undertakings,
representing any excess of the fair value of the consideration given over the
fair value of the identifiable assets and liabilities acquired. Goodwill
arising on acquisitions is capitalised and subject to impairment review, both
annually and when there are indications that the carrying value may not be
recoverable.
Goodwill arising on acquisitions prior to the date of transition to IFRS has
been retained at previous UK GAAP amounts as permitted by IFRS 1 'First time
adoption of International Accounting Standards'. Prior to 1 January 2004,
goodwill was amortised over its estimated useful life, such amortisation ceased
on 31 December 2003, subject to an impairment review at the date of transition,
in which no impairment was recognised. The Group's policy for the years up to
31 March 1998 was to eliminate goodwill arising on acquisitions against
reserves. Under IFRS 1 and IFRS 3, such goodwill will remain eliminated against
reserves.
Research and Development
Development products are capitalised when the following criteria are
demonstrated:
- The technically feasibility of completing the product so that it
will be available for use or sale;
- The intention to complete the product and use or sell it;
- The ability to use the completed product or sell it;
- It is probable that the completed product will generate future
economic benefits;
- The availability of adequate technical, financial and other resources
to complete the development and to use or sell the completed product;
and
- The ability to reliably measure the expenditure on the intangible
asset during its development.
Development costs are amortised in equal annual instalments over the expected
product or system life, commencing in the year when the product is completed.
Development costs previously recognised as an expense are not recognised as an
asset in a subsequent period. All other research and development costs are
written off in the year in which they are incurred.
Other
Intangible fixed assets such as software, trademarks and patent rights are
stated at cost, net of amortisation and any provision for impairment.
Amortisation is calculated to write down the cost of all intangible fixed assets
to their estimated residual value by equal annual instalments over their
expected useful economic lives. The expected useful lives are between three and
ten years.
2.7 Property plant and equipment
Tangible fixed assets are stated at cost, net of depreciation and provision for
any impairment. Depreciation is calculated to write down the cost of all
tangible fixed assets to estimated residual value by equal annual instalments
over their expected useful lives as follows:
Leasehold property Lease term
Fixtures, fittings and equipment 5 - 10 years
Computer equipment 2 - 3 years
Motor vehicles 4 years
The assets' residual values and useful lives are reviewed, and adjusted if
appropriate, at each balance sheet date. An asset's carrying amount is written
down immediately to its recoverable amount if the asset's carrying amount is
greater than its estimated recoverable amount.
Gains and losses on disposals are determined by comparing the disposal proceeds
with the carrying amount and are included in the income statement.
2.8 Leases
Leases where the lessor retains a significant portion of the risks and rewards
of ownership are classified as operating leases. Rentals under operating leases
(net of any incentives received) are charged to the income statement on a
straight-line basis over the period of the lease.
Assets, held under finance leases, which confer rights and obligations similar
to those attached to owned assets, are capitalised as tangible fixed assets and
are depreciated over the shorter of the lease terms and their useful lives. The
capital elements of future lease obligations are recorded as liabilities, whilst
the interest elements are charged to the income statement over the period of the
leases at a constant rate.
2.9 Impairment of assets
Non-current assets are reviewed for impairment whenever events or changes in
circumstances indicate that the carrying amount may not be recoverable. An
impairment loss is recognised for the amount by which the asset's carrying value
exceeds its recoverable amount. The recoverable amount is the higher of an
asset's fair value less costs to sell and value in use. Value in use is based
on the present value of the future cash flows relating to the asset. For the
purposes of assessing impairment, assets are grouped at the lowest levels for
which there are separately identifiable cash flows (cash generating units).
Any assessment of impairment based on value in use takes account of the time
value of money and the uncertainty or risk inherent in the future cash flows.
The discount rates applied are post-tax and reflect current market assessments
of the time value of money and the risks specific to the asset for which the
future cash flow estimates have not been adjusted.
2.10 Investments
From 1 January 2004 to 31 December 2004
Financial fixed assets include investments in companies other than subsidiaries
and associates, financial receivables held for investment purposes, treasury
stock and other securities. Financial fixed assets are recorded at cost,
including additional direct charges.
Current assets may also include investments and securities acquired as a
temporary investment, which are valued at the lower of cost and market value,
cost being determined on a last-in-first-out (LIFO) basis.
From 1 January 2005
The Group classifies its investments depending on the purpose for which the
investments were acquired. Management determines the classification of its
investments at initial recognition and re-evaluates this designation at every
reporting date.
Available-for-sale financial assets
Available-for-sale financial assets are non-derivatives that are either
designated in this category or not classified in any of the other categories.
They are included in non-current assets unless management intends to dispose of
the investment within 12 months of the balance sheet date.
Purchases and sales of investments are recognised on trade date, the date on
which the Group commits to purchase or sell the asset. Investments are initially
recognised at fair value plus transaction costs for all financial assets not
carried at fair value through profit or loss. Investments are derecognised when
the rights to receive cash flows from the investments have expired or have been
transferred and the Group has transferred substantially all risks and rewards of
ownership. Available-for-sale financial assets and financial assets at fair
value through profit or loss are subsequently carried at fair value. Loans and
receivables and held-to-maturity investments are carried at amortised cost using
the effective interest method. Realised and unrealised gains and losses arising
from changes in the fair value of the 'financial assets at fair value through
profit or loss' category are included in the income statement in the period in
which they arise. Unrealised gains and losses arising from changes in the fair
value of non-monetary securities classified as available-for-sale are recognised
in equity. When securities classified as available-for-sale are sold or
impaired, the accumulated fair value adjustments are included in the income
statement as gains and losses from investment securities
The fair values of quoted investments are based on current bid prices. If the
market for a financial asset is not active (and for unlisted securities), the
Group establishes fair value by using valuation techniques. These include the
use of recent arm's length transactions, reference to other instruments that are
substantially the same, discounted cash flow analysis, and option pricing models
refined to reflect the issuer's specific circumstances.
The Group assesses at each balance sheet date whether there is objective
evidence that a financial asset or a group of financial assets is impaired. In
the case of equity securities classified as available for sale, a significant or
prolonged decline in the fair value of the security below its cost is considered
in determining whether the securities are impaired.
If any such evidence exists for available-for-sale financial assets, the
cumulative loss - measured as the difference between the acquisition cost and
the current fair value, less any impairment loss on that financial asset
previously recognised in profit or loss - is removed from equity and recognised
in the income statement. Impairment losses recognised in the income statement on
equity instruments are not reversed through the income statement.
2.11 Inventories
Inventory held for resale is valued at the lower of cost and net realisable
value.
2.12 Trade receivables
Trade receivables are recognised initially at fair value and subsequently
measured at amortised cost using the effective interest method, less provision
for impairment. A provision for impairment of trade receivables is established
when there is objective evidence that the Group will not be able to collect all
amounts due according to the original terms of receivables. The amount of the
provision is the difference between the asset's carrying amount and the present
value of estimated future cash flows, discounted at the effective interest rate.
The amount of the provision is recognised in the income statement.
2.13 Cash and cash equivalents
Cash and cash equivalents are carried in the balance sheet at cost. Cash and
cash equivalents comprise cash in hand, deposits held at call with banks, other
short-term, highly liquid investments with original maturities of three months
or less, and bank overdrafts. Bank overdrafts are included within borrowings in
current liabilities on the balance sheet.
2.14 Borrowings
Borrowings are recognised initially at fair value, net of transaction costs
incurred. Borrowings are subsequently stated at amortised cost; any difference
between proceeds (net of transaction costs) and the redemption value is
recognised in the income statement over the period of the borrowings using the
effective interest method.
Borrowings are classified as current liabilities unless the Group has an
unconditional right to defer settlement of the liability for at least 12 months
after the balance sheet date.
2.15 Taxation including deferred tax
Tax on company profits is provided for at the current rate applicable in each of
the relevant territories.
Deferred tax is provided in full, using the liability method, on temporary
differences arising between the tax bases of assets and liabilities and their
carrying amounts in the consolidated financial statements. However, if the
deferred tax arises from initial recognition of an asset or liability in a
transaction other than a business combination that at the time of the
transaction affects neither accounting nor taxable profit or loss, it is not
accounted for. Deferred tax is determined using tax rates (and laws) that have
been enacted or substantially enacted by the balance sheet date and are expected
to apply when the related deferred tax asset is realised or the deferred tax
liability is settled.
Deferred tax assets are recognised to the extent that it is probable that future
taxable profit will be available against which the temporary differences can be
utilised. This is reviewed annually.
2.16 Share capital and share premium
Ordinary shares are classified as equity.
Where any Group company or the Employee Share Ownership Plan (ESOP) trust
purchases the Company's equity share capital (own shares), the consideration
paid, including any directly attributable incremental costs (net of taxes), is
deducted from equity attributable to the Company's equity holders until the
shares are cancelled, reissued or disposed of. Where such shares are
subsequently sold or reissued, any consideration received, net of any directly
attributable incremental transaction costs and the related tax effects, is
included in equity attributable to the Company's equity holders.
2.17 Dividend distribution
Dividend distribution to the Company's shareholders is recognised as a liability
in the Group's financial statements in the period in which the dividends are
approved by the Company's shareholders. In respect of interim dividends, which
are paid prior to approval by the Company's shareholders they are recognised on
payment.
2.18 Employee benefits
Pension obligations
The Group has both defined benefit and defined contribution schemes. A defined
benefit scheme is a pension scheme that defines the amount of pension benefit
that an employee will receive on retirement, usually dependent on one or more
factors such as age, years of service and remuneration. A defined contribution
scheme is a pension scheme under which the Group pays fixed contributions into a
separate entity. The schemes are generally funded through payments to insurance
companies or trustee-administered funds, determined by periodic actuarial
calculations.
Pension obligations - Defined benefit schemes
The liability recognised in the balance sheet in respect of defined benefit
pension schemes is the present value of the defined benefit obligation at the
balance sheet date less the fair value of scheme assets, together with
adjustments for unrecognised actuarial gains or losses and past service costs.
The defined benefit obligation is calculated annually by independent actuaries
using the projected unit credit method. The present value of the defined benefit
obligation is determined by discounting the estimated future cash outflows using
interest rates of high-quality corporate bonds that are denominated in the
currency in which the benefits will be paid, and that have terms to maturity
approximating to the terms of the related pension liability.
Cumulative actuarial gains and losses arising from experience adjustments and
changes in actuarial assumptions in excess of the greater of 10% of the value of
scheme assets or 10% of the defined benefit obligation are charged or credited
to income statement over the employees' expected average remaining working
lives.
Past-service costs are recognised immediately in the income statement, unless
the changes to the pension scheme are conditional on the employees remaining in
service for a specified period of time (the vesting period). In this case, the
past-service costs are amortised on a straight-line basis over the vesting
period.
Pension obligations - Personal pension scheme
Group companies contribute towards a personal pension scheme for their
participating employees. These employees are currently entitled to such
contributions after a qualifying period has elapsed. Payments to the scheme are
charged as an employee benefit expense as they fall due. The Group has no
further payment obligations once the contributions have been paid.
Share based compensation
The fair value of employee share option schemes, including Save As You Earn
(SAYE) schemes, is measured by a Black-Scholes pricing model. Further details
are set out in note 19a. In accordance with IFRS 2 'Share-based Payments' the
resulting cost is charged to the income statement over the vesting period of the
options. The value of the charge is adjusted to reflect expected and actual
levels of options vesting.
No expense is recognised in respect of share options granted before 7 November
2002 and that vested before 1 January 2005. The expense is recognised when the
options are exercised and proceeds received allocated between share capital and
share premium.
For share options granted after 7 November 2002 and vested after 1 January 2005
the Group operates an equity-settled, long term incentive plan designed to align
management interests with those of shareholders. The fair value of the
employee's services received in exchange for the grant of the options is
recognised as an expense. The total amount to be expensed over the vesting
period is determined by reference to the fair value of the options granted,
excluding the impact of any non-market vesting conditions (for example,
profitability and sales growth targets). Non-market vesting conditions are
included in assumptions about the number of options that are expected to become
exercisable. At each balance sheet date, the entity revises its estimates of the
number of options that are expected to become exercisable. It recognises the
impact of the revision of original estimates, if any, in the income statement,
and a corresponding adjustment to equity. The proceeds received net of any
directly attributable transaction costs are credited to share capital (nominal
value) and share premium when the options are exercised.
Commissions and bonus plans
The Group recognises a liability and an expense for commissions and bonuses,
based on formula driven calculations. The Group recognises a provision where
contractually obliged or where there is a past practice that has created a
constructive obligation.
3. Financial risk management
The Group uses a limited number of financial instruments, comprising cash,
short-term deposits, bank loans and overdrafts and various items such as trade
receivables and payables, which arise directly from operations. The Group does
not trade in financial instruments.
3.1 Financial risk factors
The Group's activities expose it to a variety of financial risks: market risk
(including currency risk, and interest rate risk), credit risk, liquidity risk
and cash flow interest rate risk. The Group's overall risk management programme
focuses on the unpredictability of financial markets and seeks to minimise
potential adverse effects on the Group's financial performance.
a) Market risk
(i) Foreign exchange risk
The Group operates internationally and is exposed to foreign exchange risk
arising from various currency exposures, primarily with respect to the UK pound
and the Euro. Foreign exchange risk arises from future commercial transactions,
recognised assets and liabilities and net investments in foreign operations.
Foreign exchange risk arises when future commercial transactions or recognised
assets or liabilities are denominated in a currency that is that is not the
entity's functional currency.
The Group has certain investments in foreign operations, whose net assets are
exposed to foreign currency translation risk.
b) Credit risk
The Group has no significant concentrations of credit risk and has policies in
place to ensure that sales are made to customers with an appropriate credit
history. A number of subsidiaries utilise credit insurance to mitigate credit
risk.
c) Liquidity risk
Prudent liquidity risk management implies maintaining sufficient cash and
available funding through an adequate amount of committed credit facilities.
The Group ensures it has adequate cover through the availability of bank
overdraft and loan facilities.
d) Cash flow and interest rate risk
The Group finances its operations through a mix of cash flow from current
operations together with cash on deposit and bank and other borrowings.
Borrowings are generally at floating rates of interest and no use of interest
rate swaps has been made. Overall the Group's trading operations are normally
cash generative.
3.2 Fair value estimation
The nominal value less impairment provision of trade receivables and payables
are assumed to approximate their fair values. The fair value of financial
liabilities for disclosure purposes is estimated by discounting the future
contractual cash flows at the current market interest rate that is available to
the Group for similar financial instruments.
4. Critical accounting estimates and judgements
Estimates and judgements are continually evaluated and are based on historical
experience and other factors, including expectations of future events that are
believed to be reasonable under the circumstances.
4.1 Critical accounting estimates and assumptions
The Group makes estimates and assumptions concerning the future. The resulting
accounting estimates will by definition, seldom equal the related actual
results. The estimates and assumptions that have a significant risk of causing
a material adjustment to the carrying amounts of assets and liabilities within
the next financial year are discussed below.
(a) Estimated impairment of goodwill
Goodwill is subject to an impairment review both annually and when there are
indications that the carrying value may not be recoverable, in accordance with
the accounting policy stated in note 2.6. The recoverable amounts of
cash-generating units have been determined based on value-in-use calculations.
These calculations require the use of estimates (Note 13).
(b) Retirement benefit obligations
The assumptions used to measure the expense and liabilities related to the
group's two defined benefit pension plans are reviewed annually by
professionally qualified, independent actuaries, trustees and management as
appropriate. The measurement of the expense for a period requires judgement
with respect to the following matters, among others:
- the probable long-term rate of increase in pensionable pay;
- the discount rate
- the expected return on plan assets
- the estimated life expectancy of participating members
The assumptions used by the Group may differ materially from actual results, and
these differences may result in a significant impact on the amount of pension
expense recorded in future periods. In accordance with IAS 19, the group
amortises actuarial gains and losses outside the 10% corridor, over the average
future service lives of employees. Under this method, major changes in
assumptions, and variances between assumptions and actual results, may affect
retained earnings over several future periods rather than one period, while more
minor variances and assumption changes may be offset by other changes and have
no direct effect on retained earnings.
5. Segment information
a. Primary reporting format - business segments
The Group is organised into three main business segments: Professional Business
Services, Software Solutions and Stock and Inventory Services.
The segment results for the year ended 31 December 2005 are as follows:
Stock and
Professional Business Software Inventory
Services Solutions Services Other Group
£'000 £'000 £'000 £'000 £'000
Continuing Operations
Total gross segment sales 43,289 13,714 20,536 2,554 80,093
Inter-segment sales (33) - - (2,554) (2,587)
Revenue 43,256 13,714 20,536 - 77,506
Operating profit 4,519 (1,268) 1,356 (198) 4,409
Net finance costs (28)
Profit before tax 4,381
Taxation (1,694)
Profit for the year after tax 2,687
The segment results for the year ended 31 December 2004 are as follows:
Professional Business Software Stock and
Services Solutions Inventory
£'000 £'000 Services Other Group
£'000 £'000 £'000
Continuing Operations
Total gross segment sales 37,289 12,976 19,723 2,452 72,440
Inter-segment sales (20) - - (2,452) (2,472)
Revenue 37,269 12,976 19,723 - 69,968
Operating profit 4,055 (1,145) 996 (62) 3,844
Net finance costs (176)
Exceptional finance credit 2,455
Profit before tax 6,123
Taxation (360)
Profit for the year after tax 5,763
Other segment items included in the income statements for the years ended 31
December 2005 and 2004 are as follows:
Professional Stock and
Business Software Inventory
Services Solutions Services Other Group
£'000 £'000 £'000 £'000 £'000
31 December 2005
Depreciation and amortisation 673 304 269 46 1,292
Impairment of trade receivables 644 166 2 - 812
31 December 2004
Depreciation and amortisation 647 247 248 61 1,203
Impairment of trade receivables 430 115 21 - 566
The segment assets and liabilities at 31 December 2005 and capital expenditure
for the year then ended are as follows:
Stock and
Professional Software Inventory
Business Services Solutions Services Other Group
£'000 £'000 £'000 £'000 £'000
£'000 £'000
Assets 14,589 9,984 4,707 1,186 30,466
Deferred tax assets 1,977
32,443
Liabilities 10,066 3,507 4,006 2,024 19,603
Current tax liabilities 732
Borrowings (excluding finance leases) 2,294
22,629
Capital expenditure 1,130 1,224 187 29 2,570
The segment assets and liabilities at 31 December 2004 and capital expenditure
for the year are as follows;
Stock and
Professional Software Inventory
Business Services Solutions Services Other Group
£'000 £'000 £'000 £'000 £'000
Assets 10,678 8,960 3,928 1,993 25,559
Deferred tax assets 2,327
Current tax 413
28,299
Liabilities 9,001 3,968 3,366 2,108 18,443
Borrowings (excluding finance leases) 2,206
20,649
Capital expenditure 1,283 826 306 10 2,425
Segment assets consist primarily of property, plant and equipment, intangible
assets, inventories, receivables and operating cash. They exclude deferred
taxation.
Segment liabilities comprise operating liabilities. They exclude items such as
taxation and corporate borrowings.
Capital expenditure comprises additions to property, plant and equipment and
intangible assets.
b. Secondary format - geographical segments
The Group manages its business segments on a global basis. The UK is the home
country of the parent. The operations are based in two main geographical areas.
The main operations in the principal territories are as follows:
- Europe
- Rest of the World (primarily North America)
The Group's sales are mainly in Europe. Sales are allocated based on the
country in which the customer is located.
2005 2004
£'000 £'000
Sales
Europe 77,080 69,428
Rest of the World 426 540
77,506 69,968
Total segment assets
Europe 30,169 25,431
Rest of the World 297 128
30,466 25,559
Capital expenditure is allocated based on where the assets are located.
2005 2004
£'000 £'000
Capital expenditure
Europe 2,570 2,400
Rest of the World - 25
2,570 2,425
2005 2004
£'000 £'000
Analysis of sales by category
Sales of goods 2,568 2,681
Revenue from services 74,938 67,287
77,506 69,968
6. Employee benefit expenses
2005 2004
Staff costs for the Group during the year £'000 £'000
Wages and salaries 36,588 33,633
Social security costs 5,387 5,094
Pension costs - defined benefit schemes (note 21) 1,169 1,038
Pension costs - defined contribution scheme 288 226
Cost of employee share scheme 65 38
43,497 40,029
Average number of people (including executive directors) employed by the Group 2005 2004
during the year was
Operational 1,025 900
Administration and support staff 305 322
1,330 1,222
7. Finance costs / (credits)
2005 2004
£'000 £'000
Interest payable on bank loans and overdrafts 242 259
Interest payable on finance leases 7 9
Total interest and similar charges payable 249 268
Bank interest receivable (126) (92)
Other interest receivable (95) -
Exceptional finance credit (net) - (2,455)
Total interest receivable (221) (2,547)
Net finance costs / (credits) 28 (2,279)
8. Profit before tax
Group
2005 2004
£'000 £'000
Profit before tax is stated after charging/(crediting):
Depreciation of property, plant and equipment
- owned assets 1,125 1,054
- under finance leases 126 121
Amortisation of intangible fixed assets 41 28
(Profit)/loss on sale of property, plant and equipment (20) 16
Loss on sale of intangible fixed asset - 31
Profit on sale of current available for sale financial assets (including Company (176) -
£176,000 (2004: £nil))
Operating lease charges
- buildings 1,412 1,293
- other 752 1,492
Repairs and maintenance expenditure on property, plant and equipment. 397 265
Research and development 1,308 1,519
Loss on foreign exchange (including Company £31,000 (2004: £nil)) 28 40
Inventories
- cost of inventories recognised as an expense (included in other
operating expenses) 41 (34)
- write down of inventories 1 -
Services provided by the group's auditor and network firms
During the year the group (including its overseas subsidiaries) obtained the
following services from the group's auditor or a related company of the group's
auditor as detailed below:
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
Audit services
- statutory audit 113 88 5 11
Tax services 130 129 23 10
Other services not covered above 45 6 - -
In addition to the above services, the group's auditor acted as auditor to the
Christie Group plc Pension & Assurance Scheme and the Venners
Retirement Benefit Scheme. The appointment of auditors to the group's pension
schemes and the fees paid in respect of those audits are agreed by the
trustees of each scheme, who act independently from the management of
the group. The aggregate fees paid to the group's auditor for audit services
to the pension schemes during the year were £9,000 (2004: £9,000)
9. Taxation
2005 2004
£'000 £'000
Current tax
UK Corporation tax at 30% (2004: 30%) 1,324 897
Foreign tax 57 75
Adjustment in respect of prior period (37) (970)
Total current tax 1,344 2
Deferred tax
Origination and reversal of timing differences 350 358
Total deferred tax 350 358
Tax on profit on ordinary activities 1,694 360
The tax for the year is higher (2004: lower) than the standard rate of
corporation tax in the UK (30%). The differences are explained below:
Tax on profit on ordinary activities
2005 2004
£'000 £'000
Profit before tax and exceptional finance credit 4,381 3,668
Exceptional finance credit (net) - 2,455
Profit on ordinary activities before tax 4,381 6,123
Profit on ordinary activities at standard rate of UK corporation tax 1,837
of 30% (2004: 30%) 1,314
Effects of:
- foreign tax losses not yet utilised 236 238
- expenses not deductible for tax purposes 105 28
- adjustment to tax charge in respect of previous periods (37) 47
- depreciation in excess of capital allowances (15) (81)
- other timing differences (259) (241)
- benefit prior year dual residence tax losses - (1,017)
- exceptional non-taxable finance credit - (800)
- rate differential on certain tax losses - (9)
Total current tax 1,344 2
10. Dividends
2005 2004
Group and Company £'000 £'000
Final dividend paid, relating to the years ending 31 December 2004 and 2003: 2.0p (2004: 2.0p) 481 480
per 2p share
Interim dividend paid, relating to the years ending 31 December 2005 and 2004: 1.0p (2004: 1.0p) 245 242
per 2p share
726 722
A dividend in respect of the year ended 31 December 2005 of 2.5p per share,
amounting to a total dividend of £608,000, is to be proposed at the Annual
General Meeting on 28 June 2006. These financial statements do not reflect this
proposed dividend.
11. Earnings per share
Basic earnings per share is calculated by dividing the profit attributable to
equity holders of the Company by the weighted average number of ordinary shares
in issue during the year.
2005 2004
Profit attributable to equity holders of the Company (£'000) 2,684 5,753
24,866 24,709
Weighted average number of ordinary shares in issue (thousands)
Basic earnings per share (pence) 10.79 23.28
Diluted earnings per share is calculated adjusting the weighted average number
of ordinary shares outstanding to assume conversion of all dilutive potential
ordinary shares. The Company has only one category of dilutive potential
ordinary shares: share options.
The calculation is performed for the share options to determine the number of
shares that could have been acquired at fair value (determined as the average
annual market share price of the Company's shares) based on the monetary value
of the subscription rights attached to outstanding share options. The number of
shares calculated as above is compared with the number of shares that would have
been issued assuming the exercise of the share options.
2005 2004
Profit attributable to equity holders of the Company (£'000) 2,684 5,753
Weighted average number of ordinary shares in issue (thousands) 24,866 24,709
Adjustment for share options (thousands) 249 368
Weighted average number of ordinary shares for diluted earnings per share (thousands) 25,115 25,077
Diluted earnings per share (pence) 10.69 22.94
12. Property, plant and equipment
Fixtures, Fittings,
Computer Equipment and
Short Leasehold Property Motor Vehicles Total
£'000 £'000 £'000
Group
Cost
At 1 January 2005 517 6,827 7,344
Exchange adjustments - (22) (22)
Additions at cost 14 844 858
Acquisitions - 32 32
Disposals - (502) (502)
At 31 December 2005 531 7,179 7,710
Accumulated depreciation
At 1 January 2005 245 4,440 4,685
Exchange adjustments - (15) (15)
Charge for the year 96 1,155 1,251
Reclassification 7 (7) -
Disposals - (390) (390)
At 31 December 2005 348 5,183 5,531
Net book amount at 31 December 2005 183 1,996 2,179
Fixtures, Fittings,
Computer Equipment and
Short Leasehold Property Motor Vehicles Total
£'000 £'000 £'000
Group
Cost
At 1 January 2004 309 8,135 8,444
Exchange adjustments - 1 1
Additions at cost 208 1,187 1,395
Disposals - (2,496) (2,496)
At 31 December 2004 517 6,827 7,344
Accumulated depreciation
At 1 January 2004 180 5,777 5,957
Charge for the year 65 1,110 1,175
Disposals - (2,447) (2,447)
At 31 December 2004 245 4,440 4,685
Net book amount at 31 December 2004 272 2,387 2,659
Depreciation in the year on fixtures, fittings, computer equipment and motor
vehicles includes £126,000 (2004: £121,000) on assets held under finance lease
or hire purchase agreements which have a net book value at 31 December 2005 of
£62,000 (2004: £189,000).
At 31 December 2005 and 2004 the Company held Fixtures, Fittings, Computer
Equipment and Motor Vehicles with a cost of £9,000 and accumulated depreciation
of £9,000.
13. Intangible assets - Goodwill
Group Total
£'000
Cost
At 1 January 2005 3,918
Acquisitions 21
At 31 December 2005 3,939
Group Total
£'000
Cost
At 1 January 2004 and 31 December 2004 3,918
Goodwill is allocated to the Group's cash-generating units (CGUs) identified
according to country of operation and business segment. The carrying amounts of
goodwill by segment as at 31 December 2005 are as follows:
Goodwill Professional Business Stock and Inventory
Services Software Solutions Services
£'000 £'000 £'000
UK 21 - 833
Continental Europe - 3,085 -
During the year, the acquired goodwill in respect of Timeless Groupe SA, Orridge
& Co Ltd and West London Estates was tested for impairment in accordance with
IAS 36 on the basis of the relevant CGUs. Following the impairment tests there
has been no change to the carrying values.
The recoverable amount of a CGU is determined based on value-in-use
calculations. These calculations use cash flow projections based on current
business plans. The key assumptions for the value-in-use calculations are
those regarding revenue growth rates, discount rates and long-term growth rates.
Management determined budgeted revenue growth based on past performance and
its expectations for the market development. Discount rates were determined
using post-tax rates that reflect current market assessments of the time value
of money and the risks specific to the CGUs. Cash flows beyond the five-year
period are extrapolated using estimated long term growth rates. The growth rate
does not exceed the long-term average growth rate for the businesses in which
the CGUs operate.
14. Intangible assets - Other
Group Software Software Total
£'000 Development £'000
£'000
Cost
At 1 January 2005 103 1,122 1,225
Exchange adjustments (2) (14) (16)
Additions 101 1,611 1,712
At 31 December 2005 202 2,719 2,921
Accumulated amortisation
At 1 January 2005 72 - 72
Exchange adjustments (2) - (2)
Charge for the year 41 - 41
At 31 December 2005 111 - 111
Net book amount at 31 December 2005 91 2,719 2,810
The expected useful lives are as follows:
Software 3 - 10 years
Software development 5 - 10 years
The investment in software development relates to the following:
- Development of products for resale in the Software Solutions division; and
- An operational support system in the Professional Business Services
division.
Costs relating to the Christie + Co operational support system at 31 December
2005 totalled £1,193,000. The subsidiary is in dispute with a substantial third
party software house which is contracted to provide the system. Resulting from
the software house's admitted failure regarding aspects of the system, Christie
+ Co has commenced legal proceedings against it.
Group Software Software Total
£'000 Development £'000
£'000
Cost
At 1 January 2004 171 106 277
Additions 14 1,016 1,030
Disposals (82) - (82)
At 31 December 2004 103 1,122 1,225
Accumulated amortisation
At 1 January 2004 98 - 98
Charge for the year 28 - 28
Disposals (54) - (54)
At 31 December 2004 72 - 72
Net book amount at 31 December 2004 31 1,122 1,153
15. Deferred tax
Deferred tax assets have been recognised in respect of tax losses and other
temporary differences giving rise to deferred tax assets where it is probable
that these assets will be recovered.
The movements in deferred tax assets and liabilities (prior to the offsetting of
balances within the same jurisdiction as permitted by IAS 12) during the year
are shown below. Deferred tax assets and liabilities are only offset where
there is a legally enforceable right of offset and there is an intention to
settle the balances net.
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
Deferred income tax assets/(liabilities) comprises:
Accelerated capital allowances 109 209 2 (22)
Short-term timing differences (152) (2) (13) 27
Deferred tax (liability) / asset (43) 207 (11) 5
Deferred tax asset on pension 2,020 2,120 183 198
At 31 December 2005 1,977 2,327 172 203
Movements in the deferred tax asset:
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
At 1 January 2,327 2,685 203 211
Transfer to the income statement (350) (358) (31) (8)
At 31 December 1,977 2,327 172 203
Deferred tax assets are recognised for tax losses carried forward to the extent
that the realisation of the related tax benefit through future taxable profits
is probable. The Group did not recognise deferred tax assets of £307,000 (2004:
£78,000) in respect of losses that can be carried forward against future taxable
income.
16. Fixed Asset Investments
Shares in Loans to
subsidiary subsidiary
undertakings undertakings Total
£'000 £'000 £'000
Company
Cost
At 1 January 2005 and at 31 December 2005 5,559 6,301 11,860
Provisions
At 1 January 2005 and at 31 December 2005 610 - 610
Net book amount at 31 December 2005 4,949 6,301 11,250
Net book amount at 31 December 2004 4,949 6,301 11,250
Subsidiary undertakings
At 31 December 2005 the principal subsidiaries were as follows:
Company Country of Nature of business
incorporation
Christie, Owen & Davies plc (trading as Christie + UK Business valuers, surveyors and agents
Co)*
Christie + Co SARL* France Business valuers, surveyors and agents
Christie + Co GmbH* Germany Business valuers, surveyors and agents
Christie, Owen & Davies SL* Spain Business valuers, surveyors and agents
Pinders Professional & Consultancy Services Ltd UK Business appraisers
West London Estates Ltd* (trading as Pinders UK Building surveyors
Caversham)
RCC Business Mortgage Brokers plc (trading as UK Business mortgage brokers
Christie First)
RCC Insurance Brokers plc* (trading as Christie UK Insurance brokers
First)
Orridge & Co Ltd UK Stocktaking and inventory management services
Orridge SA** Belgium Stocktaking and inventory management services
Venners plc UK Licensed stock and inventory auditors and
valuers
VcsTimeless Ltd* UK EPoS, head office systems and merchandise
control
Venners Computer Systems Corporation* Canada EPoS, head office systems and merchandise
control
Timeless SA* France EPoS, head office systems and merchandise
control
Timeless Premier SL* Spain EPoS, head office systems and merchandise
control
Timeless Italia Srl* Italy EPoS, head office systems and merchandise
control
The company directly or indirectly* owns 100% of the ordinary share capital of
each of the above companies. The company indirectly** owns 90% of Orridge SA.
16a. Available-for-sale financial assets
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
At 1 January 2005 604 604 604 604
Additions 200 - 200 -
Disposals (504) - (504) -
At 31 December 2005 300 604 300 604
Current assets - 504 - 504
Non-current assets 300 100 300 100
At 31 December 2005 300 604 300 604
The available-for-sale financial assets represent an unquoted investment held at
cost. The fair value of the unquoted investment at 31 December 2005
approximates to cost.
17. Inventories
Group
2005 2004
£'000 £'000
Finished goods and goods for resale 310 355
A provision of £21,000 (2004: £nil) is held against goods for resale to reflect
the net realisable value of the inventory.
18. Trade and other receivables
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
Amounts falling due within one year:
Trade receivables 10,621 10,648 - -
Less: Provision for impairment of receivables (1,778) (1,090) - -
Amounts owed by group undertakings - - 6,761 4,841
Other debtors 2,273 1,169 1,151 273
Prepayments and accrued income 3,001 2,644 20 17
14,117 13,371 7,932 5,131
The fair values of trade and other receivables approximates to the cost as
detailed above.
Concentrations of credit risk with respect to trade receivables are limited due
to the Group's customer base being large and diverse. Due to this, management
believe there is no further credit risk provision required in excess of the
normal provision for doubtful receivables.
19. Share capital
Ordinary shares of 2p each Number 2005 Number 2004
£'000 £'000
Authorised: 30,000,000 600 30,000,000 600
At 1 January 2005 and 31 December 2005
Allotted and fully paid:
At 1 January 2005 24,747,496 495 24,638,495 493
Issued during the year 256,056 5 109,001 2
At 31 December 2005 25,003,552 500 24,747,496 495
The consideration received for the shares issued in the year was £114,000 (2004:
£48,000).
The Company has one class of ordinary shares which carry no right to fixed
income.
At 31 December 2005 the outstanding loan by the company to the ESOP to finance
the purchase of ordinary shares was £641,000 (2004: £341,000). The market value
at 31 December 2005 of the ordinary shares held in the ESOP was £768,000 (2004:
£690,000). The investment in own shares represents 665,000 shares (2004:
700,000) with a nominal value of 2p each
19a Share based payments
Certain employees hold options to subscribe for shares in the Company at prices
ranging from 35.70p to 145.00p under share option schemes for the period from
August 1996 to October 2005.
The remaining options outstanding under approved schemes (unapproved options
marked*) at 31 December are shown below:
Number of Shares Option exercise price Date granted Option exercise period
2005 2004
27,000 43,000 35.70p Aug 1996 Aug 1999 - Aug 2006
65,833 133,333 48.00p Dec 1997 Dec 2000 - Dec 2007
6,000 9,000 47.50p Aug 1998 Aug 2001 - Aug 2008
40,667 73,001 41.50p Dec 1998 Dec 2001 - Dec 2008
15,000 34,000 81.00p Sep 1999 Sep 2002 - Sep 2009
- 46,000* 81.00p Sep 1999 Sep 2002 - Sep 2006
34,333 37,333 145.00p May 2000 May 2003 - May 2010
21,000 24,000 81.50p Oct 2000 Oct 2003 - Oct 2010
43,333 58,333 53.50p May 2001 May 2004 - May 2011
9,000 22,000 40.00p Oct 2001 Oct 2004 - Oct 2011
26,333 116,555 36.00p May 2002 May 2005 - May 2012
25,000 25,000 45.50p Sep 2002 Sep 2005 - Sep 2012
- 3,000 44.50p Oct 2002 Oct 2005 - Oct 2012
81,000 87,000 47.50p Apr 2003 Apr 2006 - Apr 2013
57,000 60,000 46.50p Jun 2003 Jun 2006 - Jun 2013
103,000 113,000 94.00p May 2004 May 2007 - May 2014
41,000 41,000 111.50p Jun 2004 Jun 2007 - Jun 2014
52,000 52,000 98.50p Oct 2004 Oct 2007 - Oct 2014
175,000 - 100.00p Apr 2005 Apr 2008 - Apr 2015
44,000 - 101.50p Oct 2005 Oct 2008 - Oct 2015
866,499 977,555
Under the Share Option Scheme the Remuneration Committee can grant options over
shares to employees of the company. Options are granted with a fixed exercise
price equal to the market price of the shares under option at the date of grant.
The contractual life of an option is 10 years. Awards under the Share Option
Scheme are generally reserved for employees at senior management level and 88
employees are currently participating in this group. The company has made
grants at least annually. Options granted under the Share Option Scheme will
become exercisable on the third anniversary of the date of grant. Exercise of
an option is subject to continued employment.
The Group also operates a Save As You Earn (SAYE) scheme which was introduced in
2002. Under the SAYE scheme eligible employees can save up to £250 per month
over a three or five year period and use the savings to exercise options granted
between 67.5p to 111.5p. There were 814,000 (2004: 855,000) remaining options
outstanding under the SAYE scheme at 31 December 2005.
Share options (including SAYE schemes) were valued using the Black-Scholes
option-pricing model. No performance conditions were included in the fair value
calculations. The key assumptions used in the calculations are as follows:
2005 2004
Share price at grant date 47.50p - 111.50p 47.50p - 111.50p
Exercise price 47.50p - 111.50p 47.50p - 111.50p
Expected volatility 36.3% - 52.6% 43.1% - 52.6%
Expected life (years) 3 - 5 years 3 - 5 years
Risk free rate 4.40% 4.40%
Dividend yield 2.7% 2.7%
Fair value per option 19.04p - 45.63p 19.04p - 45.63p
The expected volatility is based on historical volatility over the last 7 years.
The expected life is the average expected period to exercise. The risk free
rate of return is the yield on zero-coupon UK government bonds of a term
consistent with the assumed option life.
A reconciliation of share option movements (excluding SAYE schemes) over the
year to 31 December 2005 is shown below:
2005 2004
Weighted average Weighted
exercise price average
Number Number exercise price
Outstanding at 1 January 977,555 63.37p 919,556 52.93p
Granted 226,000 100.29p 215,000 98.43p
Forfeited / Lapsed (81,000) 81.36p (48,000) 65.09p
Exercised (256,056) 44.59p (109,001) 40.56p
Outstanding at 31 December 866,499 76.87p 977,555 63.37p
Exercisable at 31 December 313,499 59.86p 480,000 60.92p
The weighted average share price for options exercised over the year was 102.16p
(2004: 107.73p). The total charge for the year relating to employee share based
payment plans was £65,000 (2004: £38,000), all of which related to
equity-settled share based payment transactions. The weighted average remaining
contractual life of share options outstanding at 31 December 2005 was 6.8 years
(2004: 6.3 years).
20. Reserves
Share Merger Share based Own Capital Fair value Profit and
premium reserve payments shares redemption and other loss account
reserve reserves
Group £'000 £'000 £'000 £'000 £'000 £'000 £'000
At 1 January 2005 3,826 945 38 (335) 10 4,484 3,002
Share issues 109 - - - - 109 -
Movement in respect of - - 64 - 129 -
employee share scheme
65
Exchange difference on - - - - - (158)
repayment of foreign exchange
loan
-
Retained profit for the year - - - - - - 1,958
31 December 2005 3,935 945 103 (271) 10 4,722 4,802
Share Merger Share based Own Capital Fair value Profit and
premium reserve payments shares redemption and other loss account
reserve reserves
Group £'000 £'000 £'000 £'000 £'000 £'000 £'000
At 1 January 2004 3,780 945 - (324) 10 4,411 (2,029)
Share issues 46 - - - - 46 -
Movement in respect of - - (11) - 27 -
employee share scheme
38
Retained profit for the year - - - - - - 5,031
At 31 December 2004 3,826 945 38 (335) 10 4,484 3,002
Own shares Capital Other Fair value Profit and
Share Merger redemption reserves and other loss
premium reserve reserve reserves account
£'000 £'000 £'000 £'000 £'000 £'000 £'000
Company
At 1 January 2005 3,826 945 (335) 10 89 4,535 7,817
Share issues 109 - - - - 109 -
Movement in respect of 64
employee share scheme
- - 64 - - -
Retained profit for the year - - - - - - 1,691
At 31 December 2005 3,935 945 (271) 10 89 4,708 9,508
Own shares Capital Other Fair value Profit and
Share Merger redemption reserves and other loss
premium reserve reserve reserves account
£'000 £'000 £'000 £'000 £'000 £'000 £'000
Company
At 1 January 2004 3,780 945 (324) 10 88 4,499 6,068
Share issues 46 - - - - 46 -
Movement in respect of (10)
employee share scheme
- - (11) - 1 -
Retained profit for the year - - - - - - 1,749
At 31 December 2004 3,826 945 (335) 10 89 4,535 7,817
21. Retirement benefit obligations
The amounts recognised in the balance sheet are determined as follows:
2005 2004
£'000 £'000
United Kingdom 6,732 7,067
Overseas 58 50
6,790 7,117
United Kingdom
The Group operates two defined benefit schemes, providing benefits on final
pensionable pay. The contributions are determined by qualified actuaries on the
basis of triennial valuations using the projected unit method.
When a member retires, the pension and any spouse's pension is either secured by
an annuity contract or paid from the managed fund. Assets of the schemes are
reduced by the purchase price of any annuity purchase and the benefits no longer
regarded as liabilities of the scheme.
The amounts recognised in the balance sheet are determined as follows:
2005 2004
£'000 £'000
Present value of obligations 30,527 28,556
Fair value of plan assets (22,054) (18,325)
8,473 10,231
Unrecognised actuarial losses (1,741) (3,164)
Liability in the balance sheet 6,732 7,067
The amounts recognised in the income statement are as follows:
2005 2004
£'000 £'000
Current service cost (897) (885)
Interest cost (1,515) (1,351)
Expected return on plan assets 1,269 1,198
Net actuarial loss recognised in the year (26) -
Total included in employee benefit expenses (note 6) (1,169) (1,038)
The actual return on plan assets was £2,718,000 (2004: £1,250,000).
The movement in the liability recognised in the balance sheet is as follows:
2005 2004
£'000 £'000
Beginning of the year 7,067 7,466
Expenses included in employee benefit expenses 1,169 1,038
Contributions paid (including employee contributions) (1,504) (1,437)
End of the year 6,732 7,067
The principal actuarial assumptions used were as follows:
2005 2004
% %
Discount rate 4.70 - 4.80 5.20 - 5.25
Inflation rate 2.75 2.75 - 3.00
Expected return on plan assets 6.00 - 6.25 5.20 - 9.20
Future salary increases 2.75 - 3.10 3.00 - 4.50
Future pension increases 3.00 - 3.60 3.00 - 3.25
Assumptions regarding future mortality experience are set based on advice from
published statistics and experience. The average life expectancy in years of a
pensioner retiring at age 65 is as follows:
2005 2004
Years Years
Male 19.8 19.9
Female 22.8 22.8
The income statement charge of £108,000 (2004: £92,000) and balance sheet
liability £613,000 (2004: £660,000) recognised by the Company in relation to the
Christie Group defined benefit scheme has been allocated on the basis of
contributions to the scheme. For the year ended 31 December 2005 contributions
paid by the Company amounted to £155,000 (2004: £136,000)
Overseas
In accordance with French law a retirement indemnity provision is held. Rights
to these benefits accrue on the condition that the employee will be with the
employer at retirement date.
The movement in the liability recognised in the balance sheet is as follows:
2005 2004
£'000 £'000
Beginning of the year 50 45
Expenses included in employee benefit expenses 8 5
End of the year 58 50
The principal assumptions used were as follows:
2005 2004
% %
Discount rate 2.50% 1.60%
Future salary increases 3.00% 1.60%
Employee turnover 12.00% 8.00%
Assumptions regarding future mortality experience are set based on advice from
published statistics and experience with mortality table INSEE statistic ref:
TD-TV 00-02 being used.
22. Trade and other payables
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
Trade payables 2,565 3,566 - -
Amounts owed to group undertakings - - 1,856 1,642
Other taxes and social security 3,332 3,223 856 782
Other creditors 898 719 139 13
Accruals and deferred income 5,953 3,642 153 256
12,748 11,150 3,004 2,693
23. Borrowings
Group Company
2005 2004 2005 2004
Non-current £'000 £'000 £'000 £'000
Bank and other borrowings (unsecured) 2,212 2,040 2,000 2,000
Finance lease obligations 9 68 - -
2,221 2,108 2,000 2,000
Group Company
Current 2005 2004 2005 2004
£'000 £'000 £'000 £'000
Bank loans:
Unsecured 82 166 - -
Finance lease obligations 56 108 - -
138 274 - -
Total borrowings 2,359 2,382 2,000 2,000
The Group is not subject to any contractual repricing.
The financial liabilities comprise:
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
Floating interest rate loans 2,294 2,061 2,000 2,000
Invoice discounting - 145 - -
Finance lease liabilities 65 176 - -
2,359 2,382 2,000 2,000
The maturity of non-current borrowings is as follows:
Group Company
2005 2004 2005 2004
£'000 £'000 £'000 £'000
Bank loans repayable between one and two years 477 22 400 -
Bank loans repayable between two and five years 1,735 2,018 1,600 2,000
Obligation under finance leases:
-between one and two years 9 68 - -
2,221 2,108 2,000 2,000
Interest on the Group's borrowings is as follows:
- Floating interest rate loans - 1.25% to 1.37% above LIBOR;
- Invoice discounting -1.75% above base rate; and
- Finance lease liabilities - variable.
The carrying amounts of short-term and non current borrowings approximate to
their fair value.
24. Notes to the cash flow statement
a) Cash generated from / (used in) operations
2005 Group Company
£'000 2004 2005 2004
£'000 £'000 £'000
Profit for the year 2,687 5,763 2,416 2,471
Adjustments for:
- Taxation 1,694 360 (49) (159)
- Finance costs / (credits) 28 176 (2,953) (2,910)
- Exceptional finance credit - (2,455) - -
- Depreciation 1,251 1,175 - -
- Amortisation of intangible assets 41 28 - -
- (Profit)/loss on sale of property, plant and equipment (20) 16 - -
- Profit on sale of current available for sale financial (176) - (176) -
assets
- Loss on sale of intangible assets - 31 - -
- Foreign currency translation (19) (9) - -
Changes in working capital (excluding the effects of
acquisition and exchange differences on consolidation):
- Movement in share option charge 65 38 - 1
- Movement in retirement benefit obligation (327) (399) (47) (44)
- Decrease/(increase) in inventories 45 (43) - -
- Increase in trade and other receivables (515) (733) (2,695) (3,557)
- Decrease in current available for sale financial 504 - -
assets
504
- Increase/(decrease) in trade and other payables 1,514 (259) 367 (817)
Cash generated from/(used in) operations 6,772 3,689 (2,633) (5,015)
b) Acquisition of subsidiary
On 18 January 2005 the Group purchased West London Estates Limited. The cash
outflow as a result of the acquisition is detailed below:
2005
£'000
Property, plant and equipment 32
Net current assets 270
Assets acquired 302
Goodwill on acquisition 21
Consideration paid 323
Cash acquired (244)
Net cash outflow (79)
25. Reconciliation of movement in net debt
As at 31 Dec
1 Jan Acquisition (excluding As at
2005 Cash flow cash and overdrafts) 2005
£'000 £'000 £'000 £'000
Cash in hand and at bank 3,499 3,635 (323) 6,811
Overdrafts (145) 145 - -
Debt due after one year (2,040) (172) - (2,212)
Debt due within one year (21) (61) - (82)
Finance leases due after one year (68) 59 - (9)
Finance leases due within one year (108) 52 - (56)
1,117 3,658 (323) 4,452
Movement in borrowings £'000
Debt due within one year:
Repayment of part of bank loan (254)
New unsecured bank loan 315
61
Debt due after one year:
Repayment of part of bank loan (23)
New unsecured bank loan 195
172
26. Operating lease commitments
At 31 December 2005 the group has lease agreements in respect of properties,
vehicles, plant and equipment, for which the payments extend over a number of
years.
Property 2005 Vehicles Property 2004
and equipment Vehicles and
equipment
Commitments under non-cancellable operating leases due:
Within one year 1,379 552 1,066 550
Within two to five years 3,914 1,431 4,316 1,536
After five years 3,579 - 4,183 -
8,872 1,983 9,565 2,086
Operating lease payments represent:
- rentals payable by the group for certain of its office properties. The
leases have varying terms, break clauses and renewal rights.
- rentals for vehicles and equipment under non-cancellable operating lease
agreements
- The Group also sub-lets an element of office space in respect of certain
property lease agreements.
27. Contingent liabilities
In the ordinary course of business, claims arise in Group companies. In the
opinion of the directors, appropriate amounts have been set aside in respect of
liabilities which individual companies within the Group may suffer as a result
of the resolution of these claims.
28. Capital commitments
The Group has contracted but not provided for capital commitments for £298,000
(2004: £554,000) of intangible asset expenditure.
FIVE YEAR RECORD
In 2005 the Group has adopted IFRS for the first time and in accordance with the
requirements of IFRS, 2004 figures have been restated. Restatement of earlier
years is not required under IFRS and accordingly the information presented below
for 2003 and earlier years in respect of the income statement is prepared under
UK GAAP. The main adjustments that would be required to comply with IFRS are
the recognition of the defined benefit pension funds liabilities on the balance
sheet in accordance with IAS 19 and the reversal of goodwill amortisation (IFRS
3).
Consolidated income statements
IFRS UK GAAP
2005 2004 2003 2002 2001
£'000 £'000 £'000 £'000 £'000
Revenue 77,506 69,968 62,457 46,473 43,833
Operating profit before goodwill amortisation 4,409 3,844 3,245 2,614 2,318
Goodwill amortisation - - (551) (497) (566)
Exceptional item - 2,455 - - (262)
Finance charges net (28) (176) (206) (164) (244)
Profit on ordinary activities before taxation 4,381 6,123 2,488 1,953 1,246
Taxation (1,694) (360) (1,469) (1,182) (891)
Profit on ordinary activities after taxation 2,687 5,763 1,019 771 355
Minority interest (3) (10) - - -
Dividends (726) (722) (722) (625) (637)
Retained profit/(loss) for the year 1,958 5,031 297 146 (282)
Earnings per share
- basic 10.79p 23.28p 4.15p 3.06p 1.39p
- basic before exceptional items (net of tax)* 10.79p 9.23p 4.15p 3.06p 2.11p
- basic before goodwill amortisation and exceptional 10.79p 9.23p 6.39p 5.03p 4.34p
items (net of tax)*
Dividends per ordinary share (payable in respect of 3.5p 3.0p 3.0p 2.5p 2.5p
the year)
*Exceptional items include credit for the prior year dual residence tax losses and the exceptional finance credit of
£2,455,000 in 2004.
Consolidated balance sheets 2005 2004
£'000 £'000
Non-current assets 11,205 10,157
Current assets 21,238 18,142
Current liabilities (13,618) (11,424)
18,825 16,875
Non-current borrowings (2,221) (2,108)
Retirement benefit obligations (6,790) (7,117)
Net assets 9,814 7,650
Shareholders' funds - equity interests 9,795 7,634
Minority interest 19 16
9,814 7,650
Financial information
The financial information does not constitute the statutory financial statements
of the Company as defined by Section 240 of the Companies Act 1985. It is an
extract from the financial statements for the year ended 31 December 2005, which
have not yet been filed with the Registrar of Companies. The auditors' report
was unqualified. The auditors' report does not contain a statement under either
Section 237(2) or (3) of the Companies Act 1985. The group's auditors have
reported on the financial statements as required by Section 235 of the Companies
Act 1985.
Key dates
The Annual Report and Financial Statements are scheduled to be posted to
shareholders in early May. The Annual General Meeting of the Company is
scheduled to take place at 10am on Wednesday 28 June 2006 at 39 Victoria Street,
London, SW1H 0EU.
Dividends, the ex-dividend date is 31 May 2006, the record date 2 June 2006 and
the date payable is 30 June 2006.
GROUP COMPANIES
PROFESSIONAL BUSINESS SERVICES SOFTWARE SOLUTIONS STOCK AND INVENTORY SERVICES
Business Sales and Valuations, EPoS and Head Office Systems. Stock and Inventory Control
Consultancy, Financial Services
Christie + Co VcsTimeless Orridge
www.christie.com and www.vcstimeless.com www.orridge.co.uk
www.christiecorporate.com
Retail Europe's longest established
The leading specialist firm stocktaking business, specialising
providing business intelligence in The VcsTimeless retail applications in all fields of retail
the hospitality, leisure, retail and address such sectors as fashion, stocktaking including high street,
care sectors. International accessories, luggage, leather goods, warehousing and factory. In
operations are based in Barcelona, sport, footwear, home furnishings, addition, it has a specialised
Berlin, Frankfurt, London, Madrid, DIY, perfumery and toys. Solutions pharmacy division providing
Munich and Paris. Its 16 offices include head office, back office, valuation and stocktaking
across the UK are focused on agency, EPoS, CRM, supply chain optimisation services. A full range of
valuation services, investment and and business intelligence stocktaking and inventory
consultancy activity in its key applications. The Colombus Enterprise management solutions is provided
sectors - hotels, public houses, Suite is a comprehensive retail for a wide range of clients in the
restaurants, leisure, care and management software suite, proven to UK and Europe.
retail. meet the specific needs of single and
multi-channel retailers.
Christie First www.christiefirst.com Leisure and cinemas Venners
VcsTimeless' VENPoS and Vista-branded www.venners.com
The market leader in finance and leisure, hospitality and cinema
insurance for the leisure, retail management software comprise Leading supplier of stocktaking,
and care sectors. Services include admissions, head office, back office, inventory, control audit and
finance for business purchase or and online ticketing modules. related stock management services
re-financing arranged in conjunction to the hospitality sector. Bespoke
with major financial institutions, software and systems enables real
and the provision of tailored time management reporting to its
insurance schemes. customer base using the most
up-to-date technology.
Pinders
www.pinders.co.uk and
www.pinderpack.com
The UK's leading specialist business
appraisal, valuation and consultancy
company, principally providing
professional services to the
licensed leisure, retail and care
sectors, and increasingly within the
commercial and corporate business
sectors, especially in relation to
professional practices and service
businesses.
Pinders also has an expanding
Building Consultancy Division that
offers a full range of project
management, building monitoring and
building surveying services.
Instructions are undertaken for a
broad cross section of corporate,
charity, private and public sector
clients.
This information is provided by RNS
The company news service from the London Stock Exchange