Interim Results
Safeland PLC
12 December 2005
12 December 2005
SAFELAND PLC
Interim Results
CHAIRMAN'S STATEMENT
SIX MONTHS TO 30 September 2005
I am pleased to report that for the six months ended 30 September 2005 the
company is reporting a profit before taxation of £79,000 compared to a restated
loss of £33,000 for the same period last year. These are the first accounts that
have been drawn up under the newly adopted International Financial Reporting
Standards (IFRS).
Revenue has gone down from £15.9m (restated) in 2004, to £10.8m in this period.
This is due to there having been a greater incidence of sales of single purpose
vehicle subsidiaries than had occurred previously. These transactions are shown
below gross profit.
The profit for the period is after taking into consideration the loss from
Espazio, the Italian self-storage company, of £331,000 (2004: £356,000). The
company will not be declaring an interim dividend.
Net asset value per share at 30 September 2005 is 111p compared with 106p
(restated) at 30 September 2004, and earnings per share are 0.30p (2004: loss
0.49p restated).
We have now adopted IFRS and as you will see from the attached financial
statements, the main changes arise from the accounting for deferred tax,
valuation of quoted investments and treatment of property revaluations. Further
details of the impact of the move to IFRS are detailed in notes 7 and 8.
The marketplace has not changed for a few years and whilst we continue to
transact a number of purchases and sales we still await more vibrant conditions
to which we are well poised to react.
Raymond Lipman
Chairman
12 December 2005
SAFELAND PLC
UNAUDITED CONSOLIDATED INCOME STATEMENT
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2005
Neither audited Neither audited Audited
nor reviewed nor reviewed Year ended
Six months ended Six months ended 31 March
30 September 30 September 2005
2005 2004
(restated) (restated)
£'000 £'000 £'000
Notes
Revenue 10,819 15,865 28,456
Direct costs (9,316) (14,110) (23,975)
Gross profit 1,503 1,755 4,481
Sales and distribution costs (285) (455) (625)
Administrative expenses (1,940) (1,447) (3,528)
Other operating income 83 91 333
Gains on revaluation of investment properties - - 99
Profit on disposal of investment properties - 299 476
Profit on disposal of subsidiaries 818 - 1
Operating profit 179 243 1,237
Share of results of associate - post tax (8) (4) (74)
Profit on disposal of available-for-sale investments - - 1,201
Profit before interest and tax 171 239 2,364
Finance income 275 155 234
Finance costs (367) (427) (756)
Profit/(loss) before tax 79 (33) 1,842
Tax (24) (64) (629)
Profit/(loss) for the period 55 (97) 1,213
Basic earnings/(loss) per share (pence) 4 0.30p (0.49p) 6.32p
Diluted earnings/(loss) per share (pence) 4 0.30p (0.49p) 6.32p
SAFELAND PLC
UNAUDITED CONSOLIDATED BALANCE SHEET
AS AT 30 SEPTEMBER 2005
Neither audited Neither audited Audited
nor reviewed nor reviewed 31 March
30 September 30 September (restated)
2005 (restated) 2005
2004
£'000 £'000 £'000
Non-current assets
Property, plant and equipment 5,943 5,927 5,940
Investment properties 4,271 3,048 4,305
Investment in associated undertakings 28 804 36
Available-for-sale investments 5,146 5,511 4,104
Total non-current assets 15,388 15,290 14,385
Current assets
Trading properties 19,541 15,811 11,543
Trade and other receivables 2,957 3,292 5,448
Cash and cash equivalents 2,084 2,212 2,440
Total current assets 24,582 21,315 19,431
Total assets 39,970 36,605 33,816
Current liabilities
Borrowings 805 875 813
Trade and other payables 1,730 1,874 2,286
Current tax liabilities 551 387 650
Total current liabilities 3,086 3,136 3,749
Non-current liabilities
Borrowings 15,474 12,475 9,762
Trade and other payables - 802 -
Deferred tax liability 751 514 458
Derivative financial instruments 51 115 51
Total non-current liabilities 16,276 13,906 10,271
Total liabilities 19,362 17,042 14,020
Net assets 20,608 19,563 19,796
Equity
Share capital 925 985 925
Capital reserves 6,116 6,006 6,116
Other reserves (12) (20) (27)
Retained earnings 13,579 12,592 12,782
Total equity 20,608 19,563 19,796
SAFELAND PLC
UNAUDITED CONSOLIDATED CASH FLOW STATEMENT
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2005
Neither audited Neither audited Audited
nor reviewed nor reviewed Year ended
Six months ended Six months ended 31 March
30 September 30 September 2005
2005 2004 (restated)
(restated)
£'000 £'000 £'000
Notes
Operating activities
Net cash (outflow)/inflow from operations 6 (11,493) (379) 1,621
Interest paid (367) (427) (820)
Tax paid/(repaid) (114) 317 107
Net cash (outflow)/inflow from operating (11,974) (489) 908
activities
Investing activities
Interest received 239 106 185
Purchase of investment properties (177) (323) (1,689)
Purchase of property, plant and equipment (374) (444) (660)
Proceeds from sale of property, plant and 184 115 215
equipment
Proceeds from sale of investment properties - 1,555 1,940
Proceeds from sale of available-for-sale - - 3,259
investments
Dividends received from available-for-sale 36 49 49
investments
Disposal of subsidiaries 6,006 - 52
Net cash inflow from investing activities 5,914 1,058 3,351
Financing activities
Proceeds from issue of share capital - - 50
Purchase of own shares - - (760)
Net increase/(decrease) in borrowings 5,676 (249) (2,917)
Net cash inflow/(outflow)from financing activities 5,676 (249) (3,627)
Net (decrease)/increase in cash and cash
equivalents
(384) 320 632
Cash and cash equivalents at beginning of period 2,430 1,798 1,798
Cash and cash equivalents at end of period 2,046 2,118 2,430
SAFELAND PLC
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2005
Neither audited Neither audited Audited
nor reviewed nor reviewed Year ended
Six months ended Six months ended 31 March
30 September 30 September 2005
2005 2004 (restated)
(restated)
£'000 £'000 £'000
Opening equity (as previously reported) 19,403 18,599 18,599
Effect of adopting IFRS 393 671 671
Opening equity (as restated) 19,796 19,270 19,270
Shares issued in the period - - 50
Purchase of own shares - - (760)
Fair value gains on available-for-sale investments 1,042 390 307
Deferred tax on fair value gains on available-for-sale (300) 20 65
investments
Currency translation differences of foreign currency net 15 (20) (27)
investments
Profit/(loss) for the period 55 (97) 1,213
Dividends - - (322)
Closing equity 20,608 19,563 19,796
SAFELAND PLC
NOTES TO THE ACCOUNTS (UNAUDITED)
1. Basis of preparation and accounting policies
This interim financial information was approved by the Board of Directors on 12
December 2005.
The restated results for the year ended 31 March 2005 are not statutory accounts
within the meaning of s240, Companies Act 1985. Statutory accounts for that
period (prepared in accordance with UK GAAP) were prepared and filed with the
Registrar of Companies and received an unqualified audit report. The results
for the six months to 30 September 2005 and 2004 are unaudited and do not
constitute the Group's statutory accounts within the meaning of s240 of the
Companies Act 1985.
The income statement and balance sheet have been prepared, in accordance with
applicable International Accounting Standards (IAS) and International Financial
Reporting Standards (IFRS) issued by the International Accounting Standards
Board (IASB). These standards are also collectively referred to as 'IFRS'.
2. Transition To International Financial Reporting Standards (Ifrs)
All listed companies in the EU are required to present their consolidated
financial statements for accounting periods beginning on or after 1 January 2005
in accordance with IFRS as adopted by the EU. Therefore, the group's
consolidated financial statements for the year ending 31 March 2006 will be
presented on this basis with IFRS comparatives. These interim financial
statements have been prepared on the basis of the IFRS accounting policies
expected to be adopted in the year end consolidated financial statements.
Reconciliations have been provided to UK GAAP and these, together with an
explanation of the resulting changes in accounting policies, are set out in
notes 7 and 8.
Although there is a now a fairly stable platform, standards continue to evolve
and those currently in issue and endorsed by the EU are subject to
interpretation by the International Financial Reporting Interpretations
Committee (IFRIC) and further standards may be issued and endorsed by the EU
before 31 March 2006. These uncertainties could result in the need to change the
basis of accounting or presentation of financial information from that applied
in the preparation of this document.
The group is required to apply its IFRS accounting policies retrospectively to
determine the opening IFRS balance sheet at the transition date of 1 April 2004
and the comparative information for the year ended 31 March 2005. Business
combinations prior to 1 April 2004 have not been restated to comply with IFRS 3,
'Business Combinations'. The group has applied IFRS 2, 'Share-based payment',
retrospectively only to awards made after 7 November 2002 that had not vested at
1 April 2005. There are no awards that meet this criteria. Exchange
differences arising on translation of overseas operations prior to 1 April 2004
have not been recognised in a separate translation reserve.
The preparation of financial statements in conformity with IFRS requires the use
of estimates and assumptions that affect the reported amounts of assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Although these estimates are
based on management's best knowledge of the amount, event or actions, actual
results may ultimately differ from those estimates.
3. Accounting policy changes
An explanation of the changes in accounting policies as a result of adopting
IFRS, together with a full list of the revised accounting policies are shown in
notes 7 and 8.
4. Earnings/(loss) per share
Basic and diluted earnings per share of 0.30p (30 September 2004: loss of 0.49p;
31 March 2005 earnings of 6.32p) are based on the profit for the period of
£55,000 (30 September 2004: loss of £97,000; 31 March 2005: profit of
£1,213,000) and on 18,500,530 ordinary shares (30 September 2004: 19,689,102
ordinary shares; 31 March 2005: 19,207,059 ordinary shares) being the weighted
average number of shares in issue through the period.
The calculation of diluted earnings/(loss) per share was the same earnings/
(loss) figure and weighted average number as the basic calculation, as the
exercise value of all share options was higher than the average share price
during the period to date of exercise on 8 March 2005.
5. Dividend per share
No interim dividend has been declared (six months ended 30 September 2004 - no
interim dividend declared). During the year ended 31 March 2005, the company
demerged seven subsidiaries by the payment of a dividend in specie representing
90% of the ordinary share capital of each company.
6. Reconciliation of operating profit to net cash (outflow)/inflow from
operations
Neither audited Neither audited Audited
nor reviewed nor reviewed Year ended
Six months ended Six months ended 31 March
30 September 30 September 2005
2005 2004 (restated)
(restated)
£'000 £'000 £'000
Operating profit 179 243 1,237
Adjustments for:
Depreciation of property, plant and equipment 194 157 269
Profit on sale of property, plant and equipment (7) (7) (16)
Profit on sale of investment properties - (299) (476)
Gains on revaluation of investment properties - - (99)
Profit on sale of subsidiaries (818) - (1)
Changes in working capital:
(Increase)/decrease in trading properties (12,975) (2,402) 1,457
Decrease/(increase) in trade and other receivables 2,490 1,041 (1,218)
(Decrease)/increase in trade and other payables (556) 888 468
Net cash (outflow)/inflow from operations (11,493) (379) 1,621
7. Summary of significant accounting policies under IFRS
Basis of accounting
The financial statements have been prepared under the historical cost
convention, except for the revaluation of investment properties and certain
financial instruments.
Prior to the introduction of IFRS, the group had prepared its financial
statements under United Kingdom accounting standards. As a result of adopting
IFRS it has been necessary to change many of the group's accounting policies and
these are detailed below.
Basis of consolidation
The consolidated financial statements incorporate the financial statements of
Safeland plc, all of its subsidiaries and the group's share of profits and
losses and net assets of joint ventures and associates made up to 30 September
2005.
Goodwill
On acquisition, the assets and liabilities of a subsidiary, joint venture or
associate that are accounted for as business combinations are measured at their
fair value at the date of acquisition. Any excess/(deficiency) of the cost of
acquisition over/(below) the fair value of the identifiable net assets acquired
is recognised as goodwill/(negative goodwill). Goodwill is recognised as an
asset and assessed for impairment at least annually. Negative goodwill is
immediately recognised in the income statement.
Property, plant and equipment
Properties under this heading comprise those properties occupied by group
companies.
Property, plant and equipment are stated at cost less accumulated depreciation
and are depreciated over their estimated useful lives on the following annual
bases:
Freehold land and buildings 2% (straight line)
Motor vehicles 25% (reducing balance)
Fixtures, fittings and equipment 20% (reducing balance)
Investment properties
Investment properties are those properties that are held either to earn rental
income or for capital appreciation or both. Investment properties may be
freehold properties or leasehold properties. For leasehold properties that are
classified as investment properties, the associated leasehold obligations are
accounted for as finance lease obligations.
Valuation surpluses and deficits arising in the period are included in the
income statement.
The gain or loss arising on the disposal of a property is determined as the
difference between the sales proceeds and the carrying amount of the asset at
the beginning of the period and is recognised in the income statement.
Joint ventures
A joint venture is a contractual arrangement whereby the group and other parties
undertake an economic activity that is subject to joint control.
Where a group company undertakes its activities under joint venture arrangements
directly, the group's share of jointly controlled assets and any liabilities
incurred jointly with other ventures are recognised in the financial statements
of the group and classified according to their nature. Liabilities and expenses
incurred directly in respect of interests in jointly controlled assets are
accounted for on an accrual basis.
Joint venture arrangements which involve the establishment of a separate entity
in which each venturer has an interest are referred to as jointly controlled
entities. The group reports its interests in jointly controlled entities using
the equity method of accounting. Investments in joint ventures are carried in
the balance sheet at cost as adjusted by post-acquisition changes in the group's
share of the net assets of the joint ventures, less any impairment in the value
of individual investments of the joint ventures.
Associates
An associate is an entity over which the group is in a position to exercise
significant influence, but not control, through participation in the financial
and operating policy decisions of the investee.
The results and assets and liabilities of associates are incorporated in these
financial statements using the equity method of accounting. Investments in
associates are carried in the balance sheet at cost, adjusted by
post-acquisition changes in the group's share of the net assets of the
associates, less any impairment in the value of individual investments of the
associates.
Available-for-sale investments
Available-for-sale investments are non-derivative financial assets that are
designated as available-for-sale.
The investments are held at fair value with gains and losses taken to equity.
The gains and losses taken to equity are recycled through the income statement
on realisation. If there is objective evidence that the asset is impaired, the
cumulative loss that had been recognised directly in equity is removed from
equity and recognised in the income statement. The amount removed from equity
and recognised in the income statement, is the difference between the
acquisition cost (net of any principal repayment and amortisation) and current
fair value, less any impairment loss on that financial asset previously
recognised in income.
Impairment losses recognised in the income statement are not reversed through
income.
Trading properties
Properties held for development and resale are classified as trading properties
and are shown at the lower of cost and net realisable value. Cost comprises
purchase price, acquisition costs and direct expenditure, but excludes interest,
which is written off in the income statement as incurred. Purchases of
properties are recognised on completion of contracts.
Cash and cash equivalents
Cash and cash equivalents comprise cash balances, deposits held at call with
banks and other short-term highly liquid investments with original maturities of
three months or less. Bank overdrafts that are repayable on demand and which
form an integral part of the group's cash management are included as a component
of cash and cash equivalents for the purpose of the statement of cash flows.
Borrowings
Borrowings other than bank overdrafts are recognised initially at fair value
less attributable transaction costs. Subsequent to initial recognition,
borrowings are stated at amortised cost with any difference between the amount
initially recognised and redemption value being recognised in the income
statement over the period of the borrowings, using the effective interest
method.
Leases
Leases are classified as finance leases whenever the terms of the lease transfer
substantially all the risks and rewards of ownership to the lessee. All other
leases are classified as operating leases.
Finance leases are capitalised at the lease commencement at the lower of the
fair value of the asset and the present value of the minimum lease payments.
Each lease payment is allocated between the liability and finance charges so as
to achieve a constant rate on the finance balance outstanding. The corresponding
rental obligations, net of finance charges, are included in current and
non-current borrowings. The finance charges are charged to the income statement
over the lease period so as to produce a constant periodic rate of interest on
the remaining balance of the liability for each period. Investment properties
acquired under finance leases are carried at their fair value.
Derivative financial instruments
The group uses derivative financial instruments to help manage its interest rate
risk. The group does not hold or issue derivative financial instruments for
trading purposes.
Derivative financial instruments are recognised initially at cost. Subsequent to
initial recognition, derivative financial instruments are stated at fair value
with the gain or loss recognised immediately in the income statement, unless the
derivative financial instruments qualify for hedge accounting, in which case
recognition depends on the nature of the item being hedged. Currently the
group's derivative financial instruments only comprise an interest rate swap
that does not qualify for hedge accounting.
Revenue
Revenue comprises the sales proceeds from properties previously held as trading
stock, rental income from investment properties and self-storage operations and
fees for the provision of services falling within the ordinary activities of the
group. Sales of trading properties are recognised on completion of a contract.
Revenue is measured at the fair value of the consideration received or
receivable and is stated net of discounts, VAT and other sales related taxes.
Taxation
The tax expense represents the sum of the tax currently payable and deferred
tax.
The tax currently payable is based on taxable profit for the year. Taxable
profit differs from net profit as reported in the income statement because it
excludes items of income or expense that are taxable or deductible in other
years and it further excludes items that are never taxable or deductible. The
group's liability for current tax is calculated using tax rates that have been
enacted or substantively enacted by the balance sheet date.
Deferred tax is the tax expected to be payable or recoverable on differences
between the carrying amounts of assets and liabilities in the financial
statements and the corresponding tax bases used in the computation of taxable
profit, and is accounted for using the balance sheet liability method. Deferred
tax liabilities are generally recognised for all taxable temporary differences
and deferred tax assets are recognised to the extent that it is probable that
taxable profits will be available against which deductible temporary differences
can be utilised. Such assets and liabilities are not recognised if the temporary
difference arises from goodwill or from the initial recognition (other than in a
business combination) of other assets and liabilities in a transaction that
affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each balance sheet
date and reduced to the extent that it is no longer probable that sufficient
taxable profits will be available to allow all or part of the asset to be
recovered.
Deferred tax is calculated at the tax rates that are expected to apply in the
period when the liability is settled or the asset is realised. Deferred tax is
charged or credited in the income statement, except when it relates to items
charged or credited directly to equity, in which case the deferred tax is also
dealt with in equity.
Foreign currencies
Transactions in currencies other than sterling are initially recorded at the
rates of exchange prevailing on the dates of the transactions. Monetary assets
and liabilities denominated in such currencies are retranslated at the rates
prevailing on the balance sheet date. Profits and losses arising on
retranslation are included in the income statement, except where foreign
currency denominated loans are designated as a hedge of the group's investment
in its overseas subsidiaries. In this case the exchange difference is taken to
equity until the realisation of the overseas investment and then it is
transferred to the income statement as part of the profit or loss on
realisation.
On consolidation, the assets and liabilities of the group's overseas operations
are translated into sterling at exchange rates prevailing on the balance sheet
date. Exchange differences arising, if any, are classified as equity and
transferred to the group's translation reserve. Such translation differences are
recognised as income or expenses in the period in which the operation is
disposed of. Income and expense items are translated at the average exchange
rates for the period.
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
declared.
8. Explanation of transition to International Financial Reporting Standards
This is the group's first interim report prepared in accordance with IFRS. The
reconciliations of balance sheets and equity at 1 April 2004 (date of transition
to IFRS), 31 March 2005 (date of last UK GAAP financial statements) and 30
September 2004 (date of last UK GAAP interim report) are set out below. In
addition, there is a reconciliation of profit for the six month period to 30
September 2004 and the year ended 31 March 2005 below.
These reconciliations will enable comparison of the 2005 interim figures under
IFRS with those published under UK GAAP in the 2004 interim report and the
annual report for the year ended 31 March 2005.
(a) Consolidated balance sheet as at 1 April 2004
Notes UK GAAP Effect of IFRS
transition to
IFRS
£'000 £'000 £'000
Non-current assets
Property, plant and equipment 5,748 - 5,748
Investment properties 3,981 - 3,981
Investment in joint ventures and associated viii 4,683 (3,875) 808
undertaking
Available-for-sale investments i 3,926 1,195 5,121
Total non-current assets 18,338 (2,680) 15,658
Current assets
Trading properties 13,409 - 13,409
Trade and other receivables viii 2,649 2,001 4,650
Cash and cash equivalents viii 2,212 150 2,362
Total current assets 18,270 2,151 20,421
Total assets 36,608 (529) 36,079
Current liabilities
Borrowings 1,224 - 1,224
Trade and other payables viii 2,860 (1,871) 989
Current tax liabilities 301 - 301
Total current liabilities 4,385 (1,871) 2,514
Non-current liabilities
Borrowings 12,822 - 12,822
Trade and other payables 802 - 802
Deferred tax liability ii - 556 556
Derivative financial instruments iii - 115 115
Total non-current liabilities 13,624 671 14,295
Total liabilities 18,009 (1,200) 16,809
Net assets 18,599 671 19,270
Equity
Share capital 985 - 985
Capital reserves 6,006 - 6,006
Other reserves iv 1,497 (1,497) -
Retained earnings 10,111 2,168 12,279
Total equity 18,599 671 19,270
(b) Consolidated balance sheet as at 31 March 2005
Notes UK GAAP Effect of IFRS
transition to
IFRS
£'000 £'000 £'000
Non-current assets
Property, plant and equipment 5,940 - 5,940
Investment properties 4,305 - 4,305
Investment in joint ventures and associated viii, ix 3,985 (3,949) 36
undertaking
Available-for-sale investments i 3,238 866 4,104
Total non-current assets 17,468 (3,083) 14,385
Current assets
Trading properties 11,543 - 11,543
Trade and other receivables viii 3,493 1,955 5,448
Cash and cash equivalents viii 2,226 214 2,440
Total current assets 17,262 2,169 19,431
Total assets 34,730 (914) 3,749
Current liabilities
Borrowings 813 - 813
Trade and other payables viii 4,102 (1,816) 2,286
Current tax liabilities 650 - 650
Total current liabilities 5,565 (1,816) 3,749
Non-current liabilities
Borrowings 9,762 - 9,762
Deferred tax liability ii - 458 458
Derivative financial instruments iii - 51 51
Total non-current liabilities 9,762 509 10,271
Total liabilities 15,327 (1,307) 14,020
Net assets 19,403 393 19,796
Equity
Share capital 925 - 925
Capital reserves 6,116 - 6,116
Other reserves iv 1,415 (1,442) (27)
Retained earnings 10,947 1,835 12,782
Total equity 19,403 393 19,796
(c) Consolidated balance sheet as at 30 September 2004
Notes UK GAAP Effect of IFRS
transition to
IFRS
£'000 £'000 £'000
Non-current assets
Property, plant and equipment 5,927 - 5,927
Investment properties 3,048 - 3,048
Investment in joint ventures and associated viii 4,669 (3,865) 804
undertaking
Available-for-sale investments i 3,926 1,585 5,511
Total non-current assets 17,570 (2,280) 15,290
Current assets
Trading properties 15,811 - 15,811
Trade and other receivables viii 1,349 1,943 3,292
Cash and cash equivalents viii 2,062 150 2,212
Total current assets 19,222 2,093 21,315
Total assets 36,792 (187) 36,605
Current liabilities
Borrowings 875 - 875
Trade and other payables viii 3,778 (1,904) 1,874
Current tax liabilities 387 - 387
Total current liabilities 5,040 (1,904) 3,136
Non-current liabilities
Borrowings 12,475 - 12,475
Trade and other payables 802 - 802
Deferred tax liability ii - 514 514
Derivative financial instruments iii - 115 115
Total non-current liabilities 13,277 629 13,906
Total liabilities 18,317 (1,275) 17,042
Net assets 18,475 1,088 19,563
Equity
Share capital 985 - 985
Capital reserves 6,006 - 6,006
Other reserves iv 1,410 (1,430) (20)
Retained earnings 10,074 2,518 12,592
Total equity 18,475 1,088 19,563
(d) Reconciliation of changes in equity
Notes 31 March 30 September 1 April
2005 2004 2004
£'000 £'000 £'000
Fair value gains on available-for-sale investments i 902 1,585 1,195
Deferred tax on fair value gains on ii (76) (121) (141)
available-for-sale investments
Deferred tax on revaluation gains on investment ii (382) (393) (415)
properties
Fair value of derivative financial instruments iii (51) (115) (115)
Eliminate negative goodwill v - 132 147
Total adjustment to equity 393 1,088 671
Total equity under UK GAAP 19,403 18,475 18,599
Total equity under IFRS 19,796 19,563 19,270
(e) Consolidated income statement for the six months ended 30 September 2004
Notes UK GAAP Effect of IFRS
transition to
IFRS
£'000 £'000 £'000
Revenue viii 15,767 98 15,865
Direct costs viii (14,057) (53) (14,110)
Gross profit 1,710 45 1,755
Sales and distribution costs (455) - (455)
Administrative expenses v, viii (1,416) (31) (1,447)
Other operating income 91 - 91
Profit on disposal of investment properties 299 - 299
Operating (loss)/profit 229 14 243
Share of results of associate and joint ventures - vi 12 (16) (4)
post tax
Profit before interest and tax 241 (2) 239
Finance income vi 168 (13) 155
Finance costs (427) - (427)
Loss before tax (18) (15) (33)
Tax (86) 22 (64)
Loss for the period (104) 7 (97)
Basic (loss)/earnings per share (pence) 2 (0.53p) 0.04p (0.49p)
Diluted (loss)/earnings per share (pence) 2 (0.53p) 0.04p (0.49p)
(f) Consolidated income statement for the year ended 31 March 2005
Notes UK GAAP Effect of IFRS
transition to
IFRS
£'000 £'000 £'000
Revenue viii 28,309 147 28,456
Direct costs viii (23,922) (53) (23,975)
Gross profit 4,387 94 4,481
Sales and distribution costs (625) - (625)
Administrative expenses viii (3,477) (51) (3,528)
Other operating income 333 - 333
Gains on revaluation of investment properties vii - 99 99
Profit on disposal of investment properties 476 - 476
Profit on disposal of subsidiaries 1 - 1
Operating profit 1,095 142 1,237
Share of results of associate and joint ventures - vi (28) (46) (74)
post tax
Profit on disposal of available-for-sale 1,201 - 1,201
investments
Write back amounts previously written off i 716 (716) -
available-for-sale investments
Profit/(loss) before interest and tax 2,984 (620) 2,364
Finance income vi, viii 262 (28) 234
Finance costs iii, (820) 64 (756)
viii
Profit before tax 2,426 (584) 1,842
Tax (624) (5) (629)
Profit for the period 1,802 (589) 1,213
Basic earnings/(loss) per share (pence) 9.38p (3.06p) 6.32p
Diluted earnings/(loss) per share (pence) 9.38p (3.06p) 6.32p
(g) Notes to reconciliations explaining the transition to IFRS
i. IAS 39 - Available-for-sale investments are carried at fair value in the
balance sheet. Movements in fair value are taken directly to equity and
recycled through the income statement when the investments are disposed of.
ii. IAS 12 - Deferred tax liabilities are recognised on fair value gains on
available-for-sale investments and revaluation gains on investment properties.
Deferred tax on fair value gains on available-for-sale investments is charged to
equity and deferred tax on revaluation gains on investment properties is charged
to the income statement.
iii. IAS 39 - Derivative financial instruments that do not meet the strict
criteria for classification as a hedge are stated at fair value in the balance
sheet with gains and losses recognised as a finance cost in the income
statement.
iv. IAS 40 and IAS 21 - The accumulated revaluation reserve on investment
properties to 1 April 2004 has been transferred to retained profits. Gains and
losses on the translation of foreign operations are taken directly to equity and
classified in a separate reserve.
v. IFRS 3 - Negative goodwill arising on acquisitions is recognised in the
income statement on date of acquisition. Under UK GAAP, negative goodwill was
capitalised and amortised to the profit and loss account.
vi. IAS 28 - Associates are equity accounted for and the share of results are
stated in the income statement post tax.
vii. IAS 40 - Revaluation gains and losses on investment properties are
recognised in the income statement.
viii. IAS 31 - A joint venture that was gross equity accounted for under UK GAAP
has been proportionally consolidated as jointly controlled assets under IFRS
ix. IAS 28 - Seven investments have been equity accounted for as associates
under IFRS. Previously, these were accounted for as fixed asset investments
under UK GAAP.
9. Copies of this statement are being sent to all shareholders and are
available to the public for collection at the company's Registered Office at
94-96 Great North Road, London N2 0NL.
This information is provided by RNS
The company news service from the London Stock Exchange D
IR KGMMZRZRGKZG