30th Apr 2018 07:00
30 April 2018
Porta Communications Plc
("Porta" or "the Company" or "the Group")
Final Results for the year ended 31 December 2017andNotice of AGM
Porta Communications Plc (AIM: PTCM), the international communications and marketing group, today announces its final audited results for the year ended 31 December 2017.
The Board is pleased to report on a further year of significant progress at Porta, during which the Company has continued to see good organic growth and build on its strategy of creating an integrated international communications business. As in 2016, with no companies acquired during the year, shareholders can see the sustained organic growth performance of the Group leading to the delivery of record levels of turnover and Adjusted EBITDA.
Financial Highlights
· Revenues 8% higher at £40.3m (FY 2016: £37.1m)
· Gross profit increased by 15% to £34.2m (FY 2016: £29.7m)
· Adjusted EBITDA1 increased by 20% to £2.8m (FY 2016: £2.3m)
· Reported EBITDA increased by 178% to £2.2m (FY 2016: £0.8m)
· Loss Before Tax on continuing operations of £3.0m (FY 2016: £5.1m)
· Loss Per Share of 1.4p (FY 2016: loss of 2.1p)
· Net debt of £8.4m (FY 2016: £7.6m)
1. Adjusted EBITDA excludes acquisition and reorganisation costs, exceptional legal and consultancy costs, share based payments, security impairment, revaluation of contingent consideration and provision of vendor loan guarantee.
Full Year Highlights
· Strong organic growth delivering record levels of turnover and Adjusted EBITDA
· Balance sheet strengthened by £3m strategic equity investment from SEC S.p.A.
· Refinancing of debt facilities with Hawk and Retro Grand, reducing interest rates from 12.8% and 12% respectively to 8%
· Strong financial performances from Newgate Australia, Newgate Singapore, Newgate Hong Kong, Publicasity and Redleaf Communications
· Completion of cost reduction plans in UK businesses will generate annualised cost savings of approximately £1.9m
Outlook
· Further consolidation of the cost base and operating structures of UK businesses in H1 2018
· Emma Kane and Brian Tyson appointed as Joint CEOs on 26 April 2018
· Leadership team continues to develop its strategy to deliver long term profitable growth
· Group is well positioned to achieve growth targets
John Foley, Chairman, commented:
"The Group is now led by experienced and proven leaders who are actively involved with their senior colleagues in the development of an operational strategy to deliver long-term, profitable growth. The Board is confident that the Group is now better positioned to achieve its growth targets as a result of the actions taken in 2017 to address the balance sheet and identify an appropriate senior management structure at Board level to take the Group forward."
Posting of Annual Report and Notice of Annual General Meeting
The Company's Annual General Meeting will be held at the offices of Porta Communications Plc, Sky Light City Tower, 50 Basinghall Street, London, EC2V 5DE, at 2pm on 31 May 2018. The Annual Report containing the Notice of the Annual General Meeting will be posted to shareholders by 3 May 2018 and will be available on the Company's website from today.
-- ends --
The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement, this inside information is now considered to be in the public domain.
Enquiries
Porta Communications Plc
Brian Tyson, Joint CEO
Emma Kane, Joint CEO
Rhydian Bankes, CFO
www.portacomms.com
+44 (0) 20 7680 6500
Grant Thornton UK LLP (Nominated Adviser)
Philip Secrett
Samantha Harrison
+44 (0) 20 7383 5100
N+1 Singer (Broker)
James Maxwell
Lauren Kettle
+44 (0) 20 7496 3000
Newgate Communications (Media Enquiries)
Bob Huxford
Adam Lloyd
James Ash
+44 (0) 20 7680 6500
Notes to Editors:
Porta is a fully integrated communications and marketing group with specialisms including financial, corporate and consumer public relations, public affairs and research and multi-capability marketing, brand and creative communications.
The group has offices in Abu Dhabi, Beijing, Brisbane, Bristol, Canberra, Cardiff, Edinburgh, Hong Kong, London, Manchester, Melbourne, Perth, Shanghai, Singapore and Sydney.
The brands and companies it owns are Newgate Communications, Redleaf Communications, Publicasity and 2112 Communications.
Porta Communications' corporate website is www.portacomms.com
Chairman's Statement
For the year ended 31 December 2017
Introduction
Porta has made good progress in its underlying trading performance in 2017 delivering record levels of turnover and Adjusted EBITDA. In addition, the Group's balance sheet was strengthened by the £3m strategic equity investment from SEC S.p.A. ("SEC") and the signing of a £3.3m Revolving Credit Facility with Clydesdale Bank ("RCF"). Furthermore, the Group Board has been strengthened by a number of key appointments so that Porta can move forward to deliver profitable growth during the next stages of its development.
Financial overview
Revenue of £40.3m was 8% higher than the previous year (2016: £37.1m). Gross profit increased by 15% to £34.2m (2016: £29.7m). Adjusted EBITDA increased by 20% to £2.8m (2016: £2.3m). Reported EBITDA increased by 178% to £2.2m (2016: £0.8m). This growth was especially satisfying since it was all organic growth as no acquisition effects are relevant to the year ended 31 December 2017.
The loss before taxation of £3.0m (2016: loss of £5.1m) was partly the result of high finance expense charges (£1.5m); the £3m equity raise and the signing of the RCF have enabled the Group to refinance its existing debt balance with Hawk Investment Holdings Limited and Retro Grand Limited ("Hawk and Retro Grand") at a reduced interest rate of 8%, down from 12.8% and 12% respectively. Balances owed to Hawk and Retro Grand at 31 December 2017 were £3.5m and £5.2m respectively (31 December 2016: £3.4m and £5.8m respectively).
The Board has undertaken a full review of carrying values of subsidiaries and associates at 31 December 2017 and considered that impairment charges of £1.4m were required. The majority of this charge is attributable to the closing down of the loss making 13 Communications Limited and a decision to reduce to nil the Group's investment in Capital Access Group Limited. Restructuring costs of £0.6m were incurred as a result of the necessary restructuring of Porta's UK businesses so that its cost base is more appropriate for the current size of its activities; we have exited the unprofitable activities in Newgate Communications Limited's geopolitical and brand practices.
The loss per share on continuing operations was 1.4 pence (2016: loss of 2.1 pence) and no dividends were paid or declared in respect of the years ended 31 December 2017 or 31 December 2016.
Operational review
The financial performances of Newgate Australia, Newgate Singapore, Newgate Hong Kong, Redleaf Communications, Publicasity and 2112 were all either excellent or much improved during the year.
Newgate Australia, in only its fourth year as an operating business, is now a leading integrated communications business in Australia. It developed two new business lines in 2017 including a dedicated digital practice and an employee communications offering. Newgate Singapore had a record year and was top of the Mergermarket's ranking of M&A communications advisers across the Asia-Pacific (ex Japan) region. Newgate Hong Kong's expanding management team has moved to larger offices and a new Shanghai office was opened in March 2018. Redleaf Communications now acts for 132 clients on a retained and project basis. The 2016 restructuring of the cost base at 2112 resulted in a much improved EBITDA performance in 2017.
The Group's other UK businesses are not yet producing satisfactory levels of financial performance and decisions have been taken and implemented to reduce the cost base of the businesses based at the Group's UK head office in 50 Basinghall Street by approximately £1.9m on an ongoing annual basis at current activity levels. The rebranding of PPS Group as Newgate Engage to offer property and planning expertise within the UK took place during the year and is already producing improved financial performance. In addition, the Group's CFO has led a programme to overhaul and improve the Group's financial and reporting systems so that reporting of key performance indicators and financial information is consistently made across the entire Group.
The cash performance of the Group during 2017 was satisfactory and is explained in detail in the CFO's Review. Creditor levels which were previously stretched prior to the £3m equity investment received in August 2017 are now at normal levels and the increase in the Group's working capital is consistent with the reported increase in activity levels.
Strategy
Porta was established to become a market-leading international marketing and communications group. The Group made a significant number of acquisitions and was bold enough to enter into a number of "start-ups" to achieve this goal.
Porta already contains a number of businesses which are market leading and produce excellent financial results. The recent Board changes (described below) show that the Board's immediate focus is to ensure that further progress is made in all areas to create a Group which can deliver performance which both supports the original vision and justifies the considerable financial investment which has been incurred.
The strategic investment made by SEC offers both Porta and SEC the chance to create an appropriate and successful collaboration. Detailed work on the form of that collaboration is ongoing.
Board changes
The Board's executive management team consists of Emma Kane, Brian Tyson, Rhydian Bankes and Gene Golembiewski. Brian was appointed to the Board on 1 November 2017 and is the Managing Partner of Newgate Australia, the largest and most profitable business in Porta. Emma became a Board member on 26 April 2018. She founded and then led Redleaf Communications to become a respected and market leading marketing and communications business in the UK and will now have responsibility to combine Porta's two largest UK-based communications businesses, Newgate and Redleaf, and to lead the enlarged agency as its Chief Executive.
The Board has asked Emma and Brian to become its Joint Chief Executive Officers for the next stage in the development of the Group. They will lead the Board's executive management team together with Rhydian and Gene who both played key roles during 2017 to strengthen the Group's balance sheet and improve the Group's control environment and reporting structures.
Steffan Williams, who was previously the Group's Chief Executive Officer, has left the Group with immediate effect and will cease to be a director of Porta on or before 5 May 2018.
People
On behalf of the Board I would like to thank all our employees for their commitment, enthusiasm and hard work.
Corporate Governance
The board is of the opinion that the measures of governance in place within the Group are appropriate for its size.
Outlook
The first half of 2018 will be a period of further consolidation of the cost base and operating structures of the UK businesses and this will adversely affect revenue and profits during that period. The Board is confident that the Group is now better positioned as a result of actions taken in 2017 which began to address the Group's weakened balance sheet and has identified an appropriate senior management structure at Board level to take the Group forward. The Group is now led by experienced and proven leaders who are actively involved with their senior colleagues in the development of an operational strategy to deliver long term, profitable growth.
John Foley
Chairman
27 April 2018
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2017
| Year ended | Year ended | |
31 December 2017 | 31 December 2016 | ||
| Notes | £ | £ |
Continuing operations |
|
|
|
Revenue | 2 | 40,281,716 | 37,149,951 |
Cost of sales |
| (6,073,588) | (7,402,986) |
Gross profit |
| 34,208,128 | 29,746,965 |
Operating and administrative expenses | 3 | (31,390,473) | (27,403,730) |
Adjusted EBITDA |
| 2,817,655 | 2,343,235 |
Restructuring costs, acquisition costs and share based payments | 1 | (631,422) | (1,445,870) |
Impairments | 1 | (511,098) | (2,259,604) |
Amortisation and depreciation | 3 | (2,326,643) | (2,582,837) |
Operating loss |
| (651,508) | (3,945,076) |
Finance expense | 5 | (1,547,846) | (1,326,248) |
Finance income | 5 | 8,825 | 197,502 |
Impairment of associate |
| (863,812) | - |
Share of loss in associate | 12 | 31,544 | (6,240) |
Loss before taxation on continuing operations |
| (3,022,797) | (5,080,062) |
Tax charge | 6 | (1,460,634) | (102,622) |
Loss for the period on continuing operations |
| (4,483,431) | (5,182,684) |
Discontinued operations |
|
|
|
Loss for the period from discontinued operations (all attributable to the owners of the Company) |
9 |
- |
(387,500) |
Loss for the period | (4,483,431) | (5,570,184) | |
(Loss)/profit for the period attributable to: |
|
| |
Owners of the Company | (5,438,690) | (6,292,560) | |
Non-controlling interests | 955,259 | 722,376 | |
| (4,483,431) | (5,570,184) | |
Other comprehensive income from continuing operations Exchange differences arising on items that may be |
|
| |
subsequently reclassified to profit or loss | (122,659) | 424,550 | |
Total other comprehensive income, net of tax | (122,659) | 424,550 |
Total comprehensive income for the period |
| (4,606,090) | (5,145,634) |
Total comprehensive income for the period attributable to: |
|
|
|
Owners of the Company |
| (5,515,740) | (6,092,716) |
Non-controlling interests |
| 909,650 | 947,082 |
|
| (4,606,090) | (5,145,634) |
Loss per share - basic and diluted |
13 |
|
|
On continuing operations |
| (1.4p) | (2.1p) |
On discontinued operations On continuing and discontinued operations |
| - | (0.1p) (1.4p) (2.2p) |
The accompanying notes are an integral part of these consolidated financial statements.
Consolidated Statement of Financial Position
As at 31 December 2017
|
Notes | 2017 £ | 2016 £ |
Non-current assets Intangible assets |
15 |
10,766,349 |
13,097,632 |
Property, plant and equipment | 16 | 1,074,766 | 1,035,292 |
Deferred tax assets | 6 | 621,234 | 1,481,791 |
Other non-current assets | 18 | 923,775 | 923,775 |
Other investments |
| 8,500 | 8,500 |
Investment in associates | 12 | - | 787,946 |
Total non-current assets |
| 13,394,624 | 17,334,936 |
Current assets |
|
|
|
Work in progress |
| 792,144 | 1,321,704 |
Trade and other receivables | 18 | 8,680,195 | 7,590,091 |
Cash and cash equivalents |
| 3,530,007 | 1,854,553 |
Total current assets |
| 13,002,346 | 10,766,348 |
Current liabilities |
|
|
|
Trade and other payables | 19 | (6,839,696) | (9,089,768) |
Current tax liabilities |
| (335,809) | (305,097) |
Provisions | 20 | (513,807) | - |
Loans and borrowings | 23 | (8,408,231) | (6,254,770) |
Total current liabilities |
| (16,097,543) | (15,649,635) |
Net current liabilities |
| (3,095,197) | (4,883,287) |
Non-current liabilities |
|
|
|
Trade and other payables | 19 | (921,689) | (404,809) |
Deferred tax liabilities | 6 | (966,448) | (1,260,254) |
Provisions | 20 | - | (1,328,436) |
Loans and borrowings | 23 | (3,489,030) | (3,251,291) |
Total non-current liabilities |
| (5,377,167) | (6,244,790) |
Net assets |
| 4,922,260 | 6,206,859 |
Equity |
|
|
|
Share capital | 21 | 30,335,273 | 28,860,412 |
Share premium | 21 | 9,640,914 | 5,826,561 |
Retained losses |
| (36,693,569) | (30,402,996) |
Translation reserve |
| 86,273 | 163,323 |
Other reserves |
| 684,430 | 116,831 |
Total equity shareholders' funds |
| 4,053,321 | 4,564,131 |
Non-controlling interests |
| 868,939 | 1,642,728 |
Total equity |
| 4,922,260 | 6,206,859 |
The financial statements were approved by the Board of Directors and authorised for issue on 27 April 2018.
Gene Golembiewski
Rhydian Bankes
Directors
Porta Communications Plc (company registration number: 05353387)
The accompanying notes are an integral part of these consolidated financial statements.
Company Statement of Financial Position
As at 31 December 2017
|
Notes | 2017 £ | 2016 £ |
Non-current assets |
|
|
|
Intangible assets | 15 | 220,086 | 178,847 |
Property, plant and equipment | 16 | 360,931 | 501,926 |
Deferred tax assets | 6 | 203,634 | 1,376,188 |
Investment in subsidiaries | 17 | 14,096,707 | 13,724,308 |
Other non-current assets | 18 | 923,775 | 923,775 |
Investment in associates | 12 | - | 819,489 |
Trade and other receivables due from related parties | 26 | 11,288,067 | 9,407,755 |
Total non-current assets |
| 27,093,200 | 26,932,288 |
Current assets |
|
|
|
Trade and other receivables | 18 | 540,581 | 1,200,826 |
Cash and cash equivalents |
| 1,525,873 | 101,432 |
Total current assets |
| 2,066,454 | 1,302,258 |
Current liabilities |
|
|
|
Trade and other payables | 19 | (1,287,425) | (3,139,293) |
Loans and borrowings | 23 | (8,375,257) | (6,234,262) |
Total current liabilities |
| (9,662,682) | (9,373,555) |
Net current liabilities |
| (7,596,228) | (8,071,297) |
Non-current liabilities |
|
|
|
Trade and other payables | 19 | (921,689) | (254,809) |
Deferred tax liabilities | 6 | (36,986) | (15,331) |
Provisions | 20 | - | (264,512) |
Loans and borrowings | 23 | (3,489,030) | (3,229,211) |
Trade and other payables due to related parties | 26 | (2,506,230) | (3,331,185) |
Total non-current liabilities |
| (6,953,935) | (7,095,048) |
Net assets |
| 12,543,037 | 11,765,943 |
Equity |
|
|
|
Share capital | 21 | 30,335,273 | 28,860,412 |
Share premium | 21 | 9,640,914 | 5,826,561 |
Retained losses |
| (28,198,926) | (23,544,225) |
Other reserves |
| 765,776 | 623,195 |
Total equity shareholders' funds |
| 12,543,037 | 11,765,943 |
As permitted under Section 408 of the Companies Act 2006, the Statement of Comprehensive Income for the Company
is not presented as part of these financial statements. The Company's loss for the year, after tax, was £4,490,656 (2016:
£5,994,890).
The financial statements were approved by the Board of Directors and authorised for issue on 27 April 2018.
Gene Golembiewski
Rhydian Bankes
Directors
Porta Communications Plc (company registration number: 05353387)
The accompanying notes are an integral part of these consolidated financial statements.
Consolidated Statement of Cash Flows
For the year ended 31 December 2017
| Year ended | Year ended |
| |
31 December 2017 | 31 December 2016 | |||
| Notes | £ | £ | |
Cash flow from operating activities Loss before taxation on continuing activities |
|
(3,022,797) |
(5,080,062) |
|
Adjusted for: |
|
|
|
|
Loss before taxation from discontinued operations | 9 | - | (387,500) |
|
Depreciation and amortisation | 3 | 2,326,643 | 2,582,837 |
|
Share of (profit)/loss in associates | 12 | (31,544) | 6,240 |
|
Profit on disposal of associates | 12 | (11,000) | - |
|
Tax paid |
| (858,634) | (749,632) |
|
Finance income | 5 | (8,825) | (197,502) |
|
Finance costs | 5 | 1,547,846 | 1,326,248 |
|
Loss on disposal of property, plant and equipment | 16 | - | 362 |
|
Capitalised costs |
| - | (61,151) |
|
Non-cash rents received |
| (252,000) | (252,000) |
|
Impairments of other investments |
| - | 1,000 |
|
Impairment of associates | 12 | 863,812 | 119,435 |
|
Impairment of goodwill and other intangibles | 15 | 488,227 | 2,020,039 |
|
Decrease/(Increase) in work in progress |
| 529,441 | (270,995) |
|
(Increase)/Decrease in trade and other receivables |
| (1,146,693) | 122,594 |
|
(Decrease)/Increase in trade and other payables |
| (1,381,444) | 944,380 |
|
Shares issued in settlement of loan |
| - | 387,500 |
|
Equity settled share-based payments | 22 | 120,736 | 218,232 |
|
Unrealised foreign exchange (gain)/loss |
| (69,952) | 4,895 |
|
Provisions (utilised)/charged | 20 | (212,498) | 264,512 |
|
Revaluation of the Redleaf Polhill contingent consideration | 20 | (28,296) | 213,262 |
|
Net cash (outflow)/inflow from operating activities |
| (1,146,978) | 1,212,694 |
|
Cash flows from investing activities |
|
|
|
|
Acquisition of intangible assets |
| (140,378) | (81,236) |
|
Acquisition of property, plant and equipment |
| (396,849) | (212,667) |
|
Acquisition of subsidiaries, net of cash acquired |
| (425,017) | (402,715) |
|
Proceeds from sale of associates |
| 11,000 | - |
|
Net cash outflow from investing activities |
| (951,244) | (696,618) |
|
Cash flows from financing activities |
|
|
|
|
Proceeds from the issue of Ordinary shares (net of issue costs) |
| 2,978,000 | (14,807) |
|
Proceeds from loans and borrowings |
| 3,093,484 | 519,170 |
|
Repayment of loans and borrowings |
| (100,000) | - |
|
Payment of transaction costs related to loans and borrowings |
| (305,988) | - |
|
Repayment of leases |
| (129,240) | (140,839) |
|
Dividends paid to non-controlling interests |
| (1,386,065) | (857,269) |
|
Interest received |
| 8,825 | 13,876 |
|
Interest paid |
| (360,683) | (22,748) |
|
Net financing cashflow from discontinued operations |
| - | (40,000) |
|
Net cash generated/(absorbed) from financing activities |
| 3,798,333 | (542,617) |
|
Net increase/(decrease) in cash and cash equivalents |
|
1,700,111 |
(26,541) |
|
Cash and cash equivalents at 1 January |
| 1,854,553 | 1,787,184 |
|
Effect of exchange rate changes |
| (24,657) | 93,910 |
|
Cash and cash equivalents at 31 December |
| 3,530,007 | 1,854,553 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Company Statement of Cash Flows
For the year ended 31 December 2017
| Year ended | Year ended | |
31 December 2017 | 31 December 2016 | ||
| Notes | £ | £ |
Cash flow from operating activities Loss before taxation on continuing activities |
|
(3,296,446) |
(5,287,128) |
Adjusted for: |
|
|
|
Loss before taxation from discontinued operations | 9 | - | (387,500) |
Depreciation and amortisation |
| 233,863 | 245,753 |
Finance income |
| (2,454) | (4,520) |
Finance costs |
| 1,294,105 | 1,200,050 |
Intercompany interest charge |
| 81,264 | (68,154) |
Capitalised costs |
| - | (61,151) |
Non-cash rents received |
| (252,000) | (252,000) |
Impairment of investment in subsidiaries | 17 | 349,999 | 3,939,600 |
Impairment of investment in associates | 12 | 863,811 | - |
Decrease in trade and other receivables |
| 660,246 | 32,388 |
Increase in amounts receivable from subsidiary companies |
| (3,270,303) | (1,220,179) |
Increase in trade and other payables |
| 2,122,980 | 465,998 |
Shares issued in settlement of loan |
| - | 387,500 |
Equity settled share-based payments |
| 106,174 | 114,952 |
Unrealised foreign exchange loss/(gain) |
| 17,926 | (177,374) |
Provisions (utilised)/charged | 20 | (71,902) | 264,512 |
Net cash outflow from operating activities |
| (1,162,737) | (807,253) |
Cash flows from investing activities |
|
|
|
Acquisition of intangible assets |
| (115,725) | (62,904) |
Acquisition of property, plant and equipment |
| (6,903) | (15,615) |
Acquisition of subsidiaries, net of cash acquired |
| (425,017) | (402,715) |
Dividends received from subsidiary companies1 |
| 892,818 | 932,642 |
Net cash inflow from investing activities |
| 345,173 | 451,408 |
Cash flows from financing activities |
|
|
|
Proceeds from the issue of Ordinary shares (net of issue costs) |
| 2,978,000 | (25,907) |
Proceeds from loans and borrowings |
| - | 499,000 |
Repayment of loans and borrowings |
| (100,000) | - |
Payment of transaction costs related to loans and borrowings |
| (233,137) | - |
Repayment of leases |
| (121,116) | (132,314) |
Interest received |
| 2,454 | 4,520 |
Interest paid |
| (284,196) | (12,653) |
Net cash generated from financing activities |
| 2,242,005 | 332,646 |
Net increase/(decrease) in cash and cash equivalents |
| 1,424,441 | (23,199) |
Cash and cash equivalents at 1 January |
| 101,432 | 124,631 |
Cash and cash equivalents at 31 December |
| 1,525,873 | 101,432 |
1 Dividends received from subsidiary companies have been reclassified from financing activities to investing activities in the 2016 comparative period.
The accompanying notes are an integral part of these consolidated financial statements.
Consolidated Statement of Changes in Equity
For the year ended 31 December 2017
|
Share capital £ |
Share premium £ |
Retained losses £ |
Translation reserve £ |
Other Reserves £ | Written put/call options over NCI £ | Total equity share- holders' funds £ |
Non- controlling interests £ |
Total equity £ |
Balance at 1 January 2017 |
28,860,412 |
5,826,561 |
(30,402,996) |
163,323 |
1,324,583 |
(1,207,752) |
4,564,131 |
1,642,728 |
6,206,859 |
Total comprehensive income Loss for the year Other comprehensive income |
- - |
- - |
(5,438,690) - |
- (77,050) |
- - |
- - |
(5,438,690) (77,050) |
955,259 (45,609) |
(4,483,431) (122,659) |
Total comprehensive income | - | - | (5,438,690) | (77,050) | - | - | (5,515,740) | 909,650 | (4,606,090) |
Transactions with owners |
|
|
|
|
|
|
|
|
|
Proceeds from shares issued | 857,143 | 2,142,857 | - | - | - | - | 3,000,000 | - | 3,000,000 |
Issue of Ordinary shares in |
|
|
|
|
|
|
|
|
|
settlement of loans | 333,093 | 926,307 | - | - | - | - | 1,259,400 | - | 1,259,400 |
Issue of Ordinary shares in relation |
|
|
|
|
|
|
|
|
|
to business combinations | 187,838 | 514,556 | - | - | - | - | 702,394 | - | 702,394 |
Issue of Ordinary shares in |
|
|
|
|
|
|
|
|
|
settlement of other costs | 96,787 | 252,633 | - | - | - | - | 349,420 | - | 349,420 |
Issue costs | - | (22,000) | - | - | - | - | (22,000) | - | (22,000) |
Dividends declared to non- |
|
|
|
|
|
|
|
|
|
controlling interests | - | - | - | - | - | - | - | (1,386,065) | (1,386,065) |
Share based payments |
|
|
|
|
|
|
|
|
|
expense in year | - | - | - | - | 120,736 | - | 120,736 | - | 120,736 |
Share based payments |
|
|
|
|
|
|
|
|
|
forfeited options | - | - | 142,200 | - | (142,200) | - | - | - | - |
Acquisition of non-controlling |
|
|
|
|
|
|
|
|
|
interest without a change in control | - | - | (830,038) | - | (121,150) | 546,168 | (405,020) | (297,374) | (702,394) |
Transfer between reserves | - | - | (164,045) | - | 164,045 | - | - | - | - |
Total transactions with owners |
1,474,861 |
3,814,353 |
(851,883) |
- |
21,431 |
546,168 |
5,004,930 |
(1,683,439) |
3,321,491 |
Balance at 31 December 2017 |
30,335,273 |
9,640,914 |
(36,693,569) |
86,273 |
1,346,014 |
(661,584) |
4,053,321 |
868,939 |
4,922,260 |
The accompanying notes are an integral part of these consolidated financial statements.
Consolidated Statement of Changes in Equity (continued)
For the year ended 31 December 2017
|
Share capital £ |
Share premium £ |
Retained losses £ |
Translation reserve £ |
Other Reserves £ | Written put/call options over NCI £ | Total equity share- holders' funds £ |
Non- controlling interests £ |
Total equity £ | |
Balance at 1 January 2016 |
|
28,380,791 |
4,788,547 |
(22,822,085) |
(85,631) |
1,301,898 |
(1,791,746) |
9,771,774 |
1,847,062 |
11,618,836 |
Total comprehensive income Loss for the year Other comprehensive income |
|
- |
- - |
(6,292,560) - |
- 199,844 |
- - |
- - |
(6,292,560) 199,844 |
722,376 224,706 |
(5,570,184) 424,550 |
Total comprehensive income |
| - | - | (6,292,560) | 199,844 | - | - | (6,092,716) | 947,082 | (5,145,634) |
Transactions with owners |
|
|
|
|
|
|
|
|
|
|
Issue of Ordinary shares |
|
|
|
|
|
|
|
|
|
|
in settlement of loan |
| 91,175 | 296,325 | - | - | - | - | 387,500 | - | 387,500 |
Issue of Ordinary shares |
|
|
|
|
|
|
|
|
|
|
in relation to business |
|
|
|
|
|
|
|
|
|
|
combinations |
| 388,446 | 767,596 | - | - | (225,721) | - | 930,321 | - | 930,321 |
Issue costs |
| - | (25,907) | - | - | - | - | (25,907) | - | (25,907) |
Dividends declared to |
|
|
|
|
|
|
|
|
|
|
non-controlling interests |
| - | - | - | - | - | - | - | (857,269) | (857,269) |
Share based payments |
| - | - | - | - | 218,232 | - | 218,232 | - | 218,232 |
Issue of equity to |
|
|
|
|
|
|
|
|
|
|
non-controlling interests |
| - | - | - | - | - | - | - | 11,100 | 11,100 |
Transfer between reserves |
| - | - | (260,564) | 49,110 | 211,454 | - | - | - | - |
Transfer of equity interests |
|
|
|
|
|
|
|
|
|
|
on change of control |
| - | - | 305,247 | - | - | - | 305,247 | (305,247) | - |
Acquisition of |
|
|
|
|
|
|
|
|
|
|
non-controlling interest |
|
|
|
|
|
|
|
|
|
|
without a change in control |
| - | - | (1,333,034) | - | (181,280) | 583,994 | (930,320) | - | (930,320) |
Total transactions with owners |
|
479,621 |
1,038,014 |
(1,288,351) |
49,110 |
22,685 |
583,994 |
885,073 |
(1,151,416) |
(266,343) |
Balance at 31 December 2016 |
|
28,860,412 |
5,826,561 |
(30,402,996) |
163,323 |
1,324,583 |
(1,207,752) |
4,564,131 |
1,642,728 |
6,206,859 |
Company Statement of Changes in Equity
For the year ended 31 December 2017
|
Share capital £ |
Share premium £ |
Retained losses £ |
Other Reserves £ | Total equity share- holders' funds £ | |
Balance at 1 January 2016 |
|
28,380,791 |
4,788,547 |
(17,387,881) |
419,230 |
16,200,687 |
Total comprehensive income |
|
|
|
|
|
|
Loss for the year |
| - | - | (5,944,890) | -
| (5,944,890)
|
Total comprehensive income |
| - | - | (5,944,890) | - | (5,944,890) |
Issue of Ordinary shares |
|
|
|
|
|
|
in settlement of loan |
| 91,175 | 296,325 | - | - | 387,500 |
Issue of Ordinary shares |
|
|
|
|
|
|
in relation to business |
|
|
|
|
|
|
combinations |
| 388,446 | 767,596 | - | (225,721) | 930,321 |
Issue costs |
| - | (25,907) | - | - | (25,907) |
Share based payments |
| - | - | - | 218,232 | 218,232 |
Transfer between reserves |
| - | - | (211,454) | 211,454 | - |
Total transactions recognised directly in equity |
|
479,621 |
1,038,014 |
(211,454) |
203,965 |
1,510,146 |
Balance at 31 December 2016 |
| 28,860,412 | 5,826,561 | (23,544,225) | 623,195 | 11,765,943 |
Loss for the year |
| - | - | (4,490,656) | - | (4,490,656) |
Total comprehensive income |
| - | - | (4,490,656) |
| (4,490,656) |
Proceeds from shares issued |
| 857,143 | 2,142,857 | - | - | 3,000,000 |
Issue of Ordinary shares in settlement of loans |
| 333,093 | 926,307 | - | - | 1,259,400 |
Issue of Ordinary shares in relation to business combinations |
| 187,838 | 514,556 | - | - | 702,394 |
Issue of Ordinary shares in settlement of other costs |
| 96,787 | 252,633 | - | - | 349,420 |
Issue costs |
| - | (22,000) | - | - | (22,000) |
Share based payments - expense in year |
| - | - | - | 120,736 | 120,736 |
Share based payments - forfeited options |
| - | - | - | (142,200) | (142,200) |
Transfer between reserves |
| - | - | (164,045) | 164,045 | - |
Total transactions recognised directly in equity |
|
1,474,861 |
3,814,353 |
(164,045) |
142,581 |
5,267,750 |
Balance at 31 December 2017 |
|
30,335,273 |
9,640,914 |
(28,198,926) |
765,776 |
12,543,037 |
The accompanying notes are an integral part of these consolidated financial statements
Notes to the Financial Statements
For the year ended 31 December 2017
1. Accounting policies
The financial information set out in this report does not constitute the Company's statutory accounts for the years ended 31 December 2017 or 2016 but is derived from the 2017 accounts. Statutory accounts for 2016 have been delivered to the Register of Companies and those for 2017 will be delivered in due course. The auditor has reported on those accounts; its report was (i) unqualified, (ii) did not include a reference to any matters which the auditor drew attention by way of emphasis without qualifying the report and (iii) did not contain a statement under section 498(2) or section 498(3) of the Companies Act 2006.
The principal accounting policies adopted in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented unless otherwise stated. The adoption of the additional policies has no impact on the results, assets or liabilities of the Group for the prior year.
The financial statements are presented in Pounds Sterling which is the Company's functional currency.
Consistent with previous years, Adjusted EBITDA is included as a key metric for understanding the Group's performance. Adjusted EBITDA is the results of the Group before start-up losses, acquisition costs, restructuring costs, non-recurring property costs, legal and other consultancy costs, share based payment expense and impairments.
The adjusting items are broken down in the tables below.
| Year ended | Year ended |
| |
31 December 2017 | 31 December 2016 | |||
| Notes | £ | £ | |
Impairments: Security impairment |
|
22,871 |
120,130 |
|
Impairment of associates |
| - | 119,435 |
|
Impairment of goodwill and other intangibles | 15 | 488,227 | 2,020,039 |
|
|
| 511,098 | 2,259,604 |
|
Restructuring and acquisition costs: Acquisition costs |
|
- |
308,235 |
|
Reorganisation costs |
| 607,367 | 247,329 |
|
Legal and other consultancy costs |
| 3,517 | 194,300 |
|
Revaluation of contingent consideration | 20 | (28,296) | 213,262 |
|
Provision for vendor loan guarantee | 20 | (71,902) | 264,512 |
|
|
| 510,686 | 1,227,638 |
|
Share based payment expense | 22 | 120,736 | 218,232 |
|
|
| 631,422 | 1,445,870 |
|
(a) Basis of preparation of the financial statements
The Consolidated and Company financial statements of Porta Communications Plc have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU), IFRIC Interpretations and the parts of the Companies Act 2006 applicable to Companies reporting under IFRS.
The Consolidated and Company financial statements have been prepared under the historical cost convention, except for financial instruments and contingent consideration that have been measured at fair value.
The financial statements have been prepared on a going concern basis in accordance with IFRS and IFRIC
interpretations issued and effective or issued and early adopted as at the time of preparing these statements.
The preparation of financial statements in accordance with IFRS requires the use of certain critical accounting estimates.
It also requires management to exercise its judgment in the process of applying the Group's accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the consolidated and parent Company financial statements are disclosed under accounting policy (x).
New and amended standards adopted by the Group
The Group has applied the following standard and amendment for the first time for their annual reporting period commencing 1 January 2017:
l Recognition of Deferred Tax Assets for Unrealised Losses - Amendments to IAS 12
l Disclosure initiative - Amendments to IAS 7
The adoption of these amendments did not have any impact on the amounts recognised in prior periods.
Management do not believe that the amendments to IAS12 will affect the current or future periods. The amendments to
IAS 7 require disclosure of changes in liabilities arising from financing activities, see note 8.
Standards, interpretations and amendments to published standards that are not yet effective and have not been adopted early by the Group
A number of the new standards, amendments to standards and interpretations are effective for annual periods beginning after 1 January 2018, and have not been applied in preparing these consolidated financial statements. Those which are/ may be relevant to the Group and expected to have significant effect on the consolidated financial statements of the Group are set out below. The Group is yet to assess the full impact of these changes.
l IFRS 9 Financial Instruments addresses the classification, measurement and recognition of financial assets and financial liabilities. It replaces the guidance in IAS 39 that relates to the classification and measurement of financial instruments. The standard is effective for accounting periods beginning on or after 1 January 2018. Early adoption is permitted subject to EU endorsement.
l IFRS 15 Revenue from contracts with customers deals with revenue recognition and establishes principles for reporting useful information to users of financial statements. The standard replaces IAS 18 Revenue and IAS 11 Construction contracts and related interpretations. The standard is effective for annual periods beginning on or after 1 January 2018 and earlier application is permitted subject to EU endorsement.
The impact that IFRS 15 will have on the financial statements is yet to be quantified. The Group are in the process of completing this assessment and at this stage are unable to conclude on the impact on the accounts. The Group has different contractual arrangements with each of its clients which requires a detailed review in order to assess the changes the Group will need to make to its revenue recognition policies once the standard is implemented.
l IFRS 16 Leases requires that operating leases be capitalised and an asset and a financial liability recognised in respect of those leases. The standard is effective for annual periods beginning on or after 1 January 2019 and earlier application is permitted subject to EU endorsement if IFRS 15 is also applied.
The impact that IFRS 16 will have on the financial statements is also as yet to be quantified. As a result of the Group's diverse geographic portfolio of business, the Group has a significant number of leases which will need to be assessed individually against the requirements of the standard.
l IFRS 2 Share-based payments ("SBP") provides clarification concerning the treatment of vesting and non-vesting conditions. It also clarifies the treatment when tax laws oblige an entity to withhold an amount for an employee's tax obligation associated with a SBP and to transfer that amount to the tax authority on the employee's behalf. Finally, the amendment provides further guidance on accounting for modifications of options. The standard is effective for accounting periods beginning on or after 1 January 2018.
l IFRIC 22 Foreign Currency Transactions and Advance Consideration clarifies how to determine the date of transaction for the exchange rate to be used on initial recognition of a related asset, expense or income where an entity pays or receives consideration in advance for foreign currency-denominated contracts. The interpretation is effective for accounting periods beginning on or after 1 January 2018.
(b) Basis of consolidation
The Consolidated Statement of Comprehensive Income and Statement of Financial Position include the financial statements of the Company and its subsidiary undertakings made up to 31 December 2017 and present comparative information for the year ended 31 December 2016.
Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.
Profit or loss and each component of other comprehensive income ('OCI') are attributed to the equity holders of the parent of the Group and to non-controlling interests. When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with the Group's accounting policies. All intra-group assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.
A change in ownership interest of a subsidiary without a loss of control is accounted for as an equity transaction. If the Group loses control over a subsidiary, it:
l derecognises the assets (including goodwill) and liabilities of the subsidiary
l derecognises the carrying amount of any non-controlling interests
l derecognises the cumulative translation differences recorded in equity
l recognises the fair value of the consideration received
l recognises the fair value of any investment retained
l recognises any surplus or deficit in the Statement of Comprehensive Income
l reclassifies the parent's share of components previously recognised in OCI to profit or loss or retained earnings, as
appropriate, as would be required if the Group had directly disposed of the related assets or liabilities.
When the Group ceases to have control any retained interest in the entity is remeasured to its fair value at the date when control is lost, with the change in carrying amount recognised in profit or loss. The fair value is the initial carrying amount for the purposes of subsequently accounting for the retained interest as an associate, joint venture or financial asset. In addition, any amounts previously recognised in other comprehensive income in respect of that entity are accounted for as if the Group had directly disposed of the related assets or liabilities. This may require that the amounts previously recognised in other comprehensive income be reclassified to profit or loss.
(c) Going concern
The Group's forecast and projections, taking account of reasonable, possible changes in trading performance, show that the Group should be able to operate within the level of its current finance facilities. However, the Directors have sought and received assurance from the Group's major lenders that they will continue to provide financial support beyond the expiry of the existing loan facilities sufficient to enable the Board to conclude that the Group and the Company are going concerns.
The Group refinanced their loans and borrowings on 3 August 2017. See note 23 for more detail.
Therefore, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Therefore, the Company and the Group continue to adopt the going concern basis in preparing the consolidated financial statements.
(d) Business combinations
Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, measured at fair value at the date of acquisition and the amount of any non-controlling interest in the acquired entity. Non-controlling interests ('NCI') may be initially measured either at fair value or at the NCI's proportionate share of the recognised amounts of the acquiree's identifiable net assets. The choice of measurement basis is made on a transaction-by-transaction basis. Acquisition costs incurred are expensed and included in administrative expenses except for legal costs in relation to the issue of equity instruments, in connection with an acquisition, which are capitalised and net off against share premium.
When the business combination is achieved in stages, any previously held equity interest is remeasured at its acquisition date fair value and any resulting gain or loss is recognised in profit or loss. It is then considered in determination of goodwill.
Any contingent consideration to be transferred by the acquirer will be recognised at fair value at the acquisition date. Any subsequent changes to the fair value of the contingent consideration are adjusted against the cost of the acquisition if they occur within the measurement period of 12 months following the date of acquisition. Any subsequent changes to the fair value of the contingent consideration after the measurement period are recognised in the Consolidated Statement of Comprehensive Income. Contingent consideration that is classified as equity is not remeasured and subsequent settlement is accounted for within equity.
When the Group enters into options and forward contracts over shares relating to NCIs at the same time as the business
combination, the NCI is recognised to the extent the risk and rewards of ownership of those shares remain with them. Irrespective of whether the NCI is recognised, a financial liability (redemption liability) is recorded to reflect the forward or put option. All subsequent changes to the liability are recognised in profit or loss. Where the risks and rewards of ownership remain with the NCIs, the recognised financial liability is a reduction in the controlling interest equity. The NCI is then recognised and is allocated its share of profits and losses accordingly. Dividends paid to the NCIs that do not reduce the contracted purchase price are deducted from the NCI carrying value. When forward or put options state that dividend payments reduce the contracted future purchase price, then the dividend amount is deducted from the redemption liability.
Transactions with NCIs that do not result in a loss of control are accounted for as equity transactions - that is, as transactions with the owners in their capacity as owners. The difference between fair value of any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is recorded in equity. Gains and losses on disposal to NCIs are also recorded in equity.
(e) Foreign currency translation
Amounts 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, the Company's functional and presentation currency. Transactions in foreign currencies are translated into the functional currency using the exchange rate prevailing at the date of the transaction. Foreign exchange gains and losses resulting from 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 Statement of Comprehensive Income except when deferred in equity as qualifying cash flow and net investment hedges.
The results and financial position of all Group companies that have a functional currency other than sterling are
translated as follows:
l income and expenses are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rate prevailing on the transaction date, in which case income and expenses are translated at the date of the transaction);
l assets and liabilities are translated at the closing exchange rate at Statement of Financial Position date; and
l all resulting exchange differences are recognised as other comprehensive income which is a separate component of equity.
On consolidation, exchange differences arising from the translation of the net investment in foreign entities, and from borrowings, are taken to equity. When a foreign operation is sold such exchange differences are recognised in the Statement of Comprehensive Income as part of the gain or loss on sale. Goodwill and fair value adjustments on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing exchange rate. Exchange differences arising are recognised in other comprehensive income.
(f) Revenue and revenue recognition
Revenue is recognised to the extent that it is probable that economic benefits will flow to the Group and the revenue can be reliably measured. Revenue represents the fees and commissions, net of discounts, derived from services provided to and invoiced to clients.
Revenue is recognised in the period in which the service is performed, in accordance with contractual arrangements. Income billed in advance of the performance of service is deferred and income in respect of work carried out but not billed at period end is accrued. In these cases, revenue is recognised by reference to the stage of completion which is measured by reference to labour hours incurred to the period end as a percentage of the total estimated labour hours for the contract.
Where the contract outcome cannot be measured reliably, revenue is recognised to the extent of the expenses recognised that are recoverable.
(g) Property, plant and equipment
Property, plant and equipment 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 over their expected useful lives as follows:
Office improvements 5 years, straight line (for leases see note (u))
Fittings and equipment 5 years, straight line
Computer equipment 3 years, straight line
Motor vehicles 5 years, straight line
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at each Statement of Financial Position 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 Consolidated Statement of Comprehensive Income.
(h) Intangible assets
Intangible assets comprise goodwill, certain corporate brand names and customer relationships acquired in business combinations, website development costs, software and other licences.
Goodwill represents the excess of fair value attributed to investments in businesses or subsidiary undertakings over the fair value of the underlying net assets, including intangible assets, at the date of their acquisition. Goodwill on acquisition of an entity is included in intangible assets. Gains and losses on disposal of an entity include the carrying amount of goodwill relating to the entity sold.
Goodwill has an indefinite useful life and therefore not amortised. Impairment reviews are undertaken annually or more frequently if events or changes in circumstances indicate a potential impairment. The carrying value of goodwill is compared to the net present value of future cash flows derived from the underlying assets using a projection period of up to five years for each cash-generating unit. After the projection period a steady growth rate representing an appropriate long-term growth rate for the industry is applied. Any impairment is recognised immediately as an expense and is not subsequently reversed.
Corporate brand names and customer relationships acquired as part of acquisitions of businesses are capitalised separately from goodwill as intangible assets if their value can be measured reliably on initial recognition and it is probable that the expected future economic benefits that are attributable to the asset will flow to the Group.
Expenditure on website development, software and licences is initially stated at cost.
Amortisation is provided at rates calculated to write off the cost less estimated residual value of each asset, other than goodwill, on a straight-line basis over the estimated life of the asset. Estimated life and estimated residual value are
calculated on an asset by asset basis having regard to the nature of the asset, and the cash flows generated, or to be
generated, by the asset historically and projected.
Amortisation is calculated to write down the cost of these assets to their estimated residual value over their expected
useful lives as follows:
Brands 10 years, straight line
Customer relationships 5 years, straight line
Websites, software and licences 3 years, straight line
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at each Statement of Financial Position 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 Consolidated Statement of Comprehensive Income.
(i) 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, and is determined over periods which are deemed to appropriately reflect the minimum expected period that the cash generating unit will operate for. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cashflows (cash generating units). Any impairment loss is immediately recognised as an expense in the Statement of Comprehensive Income.
(j) Non-current assets held for sale and discontinued operations
The Group classifies non-current assets and disposal groups as held for sale if their carrying amounts will be recovered principally through a sale transaction rather than through continuing use. Non-current assets and disposal groups classified as held for sale are measured at the lower of their carrying amount and fair value less costs to sell. The criteria for held for sale classification is regarded as met only when the sale is highly probable and the asset or disposal group is available for immediate sale in its present condition. Management must be committed to the sale, which should be expected to qualify for recognition as a completed sale within one year from the date of classification.
Discontinued operations may include abandoned or closed operations which will not meet the held for sale criteria as they are not recovered principally through sale and therefore balance sheet presentation requirements will not be applicable to them. Discontinued operations are excluded from the results of continuing operations and are presented as a single amount as profit or loss after tax from discontinued operations in the Statement of Comprehensive Income.
Property, plant and equipment and intangible assets are not depreciated or amortised once classified as held for sale.
(k) Investments
Fixed asset investments in subsidiaries are shown in the Company Statement of Financial Position at cost less any
provision for impairment.
Investments in associate entities over which the Group has significant influence are accounted for using the equity method. Significant influence is the power to participate in the financial and operating policy decisions of the investee, but is not control and/or joint control over those policies.
Under the equity method, the investment in an associate is initially recognised at cost. The carrying amount of the investment is adjusted to recognise changes in the Group's share of net assets of the associate or joint venture since the acquisition date. Goodwill relating to the associate is included in the carrying amount of the investment and is neither amortised nor individually tested for impairment.
The Statement of Comprehensive Income reflects the Group's share of the results of operations of the associate. Any change in the OCI of those investments is presented as part of the Group's OCI. The aggregate of the Group's share of profit or loss of an associate is shown on the face of the Statement of Comprehensive Income outside operating profit and represents profit or loss after tax and non-controlling interest in the subsidiaries of the associates.
At each reporting date, the Group determines whether it is necessary to recognise an impairment loss of its investment in its associates through examination of any objective evidence. The Group calculates the amount of impairment as the difference between the recoverable amount of the associate and its carrying value, then recognises the loss as 'share of profit of an associate' in the Statement of Comprehensive Income.
Upon loss of significant influence over the associate, the Group measures and recognises any retained investments at its fair value. Any difference between the carrying amount of the associate upon loss of significant influence and the fair value of the retained investment and proceeds from disposal is recognised in profit or loss.
(l) Available for sale ('AFS') investments
AFS financial investments include equity instruments and debt securities. Equity instruments classified as AFS are those that are neither classified as held for trading nor designated at fair value through profit or loss.
After initial measurement, AFS financial instruments are subsequently measured at fair value with unrealised gains or losses recognised in OCI and credited in the AFS reserve until the investment is derecognised, at which time the cumulative gain and loss is recognised in finance cost, or the investment is determined to be impaired, when the cumulative loss is reclassified from the AFS reserve to the Statement of Comprehensive Income in finance costs.
The Group evaluates whether the ability and intention to sell its AFS financial assets in the near term is still appropriate. When, in rare circumstances, the partnership is unable to trade these financial assets due to inactive markets, the partnership may elect to reclassify these financial assets if members have the ability and intention to hold the assets for foreseeable future or until maturity.
For the financial assets reclassified from the AFS category, the fair value carrying amount at the date of reclassification becomes its new amortised cost and any previous gain or loss on the asset that has been recognised in equity is amortised to profit or loss over the remaining life of the investment using the effective interest rate ('EIR'). Any difference between the new amortised cost and the maturity amount is also amortised over the remaining life of the asset using EIR. If the asset is subsequently determined to be impaired, then the amount recorded in equity is reclassified to the Statement of Comprehensive Income.
(m) Work in progress
Work in progress is valued at cost, which includes outlays incurred on behalf of clients and an appropriate proportion of directly attributable costs and overheads on incomplete assignments. Provision is made for irrecoverable costs where it is probable that such costs will not be recovered from future billing.
(n) Trade receivables
Trade receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less any 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. Any change in the provision is recognised in the Statement of Comprehensive Income.
(o) Cash and cash equivalents
In the consolidated statement of cash flow, cash and cash equivalents include 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. In the Consolidated Statement of Financial Position, bank overdrafts and loans repayable within one year are shown within loans and borrowings in current liabilities.
(p) Trade payables
Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of the business if longer). If not, they are presented as non-current liabilities. Trade payables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method.
(q) Borrowings and compound instruments
Borrowings are recognised initially at fair value, net of transaction costs incurred. Borrowings are subsequently carried at amortised cost; any differences between the proceeds (net of transaction costs) and the redemption value is recognised in the Statement of Comprehensive Income over the period of the borrowings using the effective interest method.
Fees paid on the establishment of loan facilities are recognised as transaction costs. In cases where these costs are settled at the time of the borrowing maturity and was added to the principal subject to an additional interest charge, this fee is capitalised as prepayment for liquidity services and amortised over the period of the facility to which it relates.
Borrowings issued to the Group that can be converted into share capital at the option of the issuer, and where the number of shares to be issued does not vary with changes in their fair value are classified by the Group as compound financial instruments. The liability component of a compound financial instrument is recognised initially at the fair value of a similar liability that does not have an equity conversion option. The equity component is recognised initially as the difference between the fair value of the compound financial instrument as a whole and the fair value of the liability component. Any directly attributable transaction costs are allocated to a liability and an equity component in proportion to the initial carrying amounts.
Subsequent to initial recognition, the liability component of a compound financial instrument is measured at amortised cost using the effective interest method. The equity component of a compound financial instrument is not remeasured subsequent to initial recognition except on conversion or expiry. Borrowings that can be converted into share capital at the option of the issuer but where the number of shares to be issued can vary fail the fixed test under IAS 32. As such this form of debt isn't accounted for as a compound instrument and as such no equity element arises.
(r) Taxation including deferred taxation
The tax expense for the period comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income except where it relates to items recognised directly in Equity.
Current income tax
Current income tax assets and liabilities are measured at the amount expected to be recovered from or paid to the taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted at the reporting date in the countries where the Group operates and generates taxable income.
Deferred tax
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 assets are recognised to the extent that the Group believes it is probable that future taxable profit will be available against which temporary timing differences and carry forward of unused tax credits/losses can be utilised. The Group's assessment of the recoverability of deferred tax assets is based on forecasts of the future profitability of the Group and are reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilised. Unrecognised deferred tax assets are re-assessed at each reporting date and are recognised to the extent that it has become probable that future taxable profits will allow the deferred tax asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realised or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the reporting date.
(s) Share capital and share premium
Ordinary shares are classified as equity. Share premium represents the amounts received in excess of the nominal value of the Ordinary shares less costs of the shares issued and is classified as equity.
(t) Share based payments
The Group makes equity-settled payments to its employees. Equity-settled share based awards are measured at fair value at the date of grant using an options pricing methodology and expensed over the vesting period of the award. At each Statement of Financial Position date, the Group reviews its estimate of the number of options that are expected to vest.
Shares issued to vendors in respect of the acquisition of interests in subsidiary undertakings are accounted for in accordance with accounting policy (d) above.
Equity-settled share based payments may also be made in settlement of professional costs in relation to costs incurred in the issue of new shares and in acquisition of subsidiary companies. In these cases, the payments are measured at fair value of services provided which will normally equate to the invoiced fees where those services are provided at arms' length in the normal course of trade. In the case of payments made for the issue of new shares, the fair value is charged against the share premium account or other reserves; charges in respect of other professional fees are expensed within the Consolidated Statement of Comprehensive Income for the year.
(u) Leasing commitments
Group as a lessee
Leases where the lessor retains a significant portion of the risks and rewards of ownership are classified as operating leases. Rentals payable under operating leases (net of any incentives received) are charged as operating costs to the Consolidated Statement of Comprehensive Income on a straight-line basis over the lease term. Rental incomes under operating leases which are sublet are recognised over the lease term on a straight-line basis over the lease term.
Leases where significant risks and benefits incidental to ownership of the leased item have been transferred to the Group are classified as finance leases. Finance leases are capitalised at the commencement of the lease at the fair value of the leased assets or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between finance charges and reduction of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognised in finance costs in the Consolidated Statement of Comprehensive Income.
Each leased asset is depreciated over the useful life of the asset. However, if there is no reasonable certainty that the Group will obtain ownership by the end of the lease term, the asset is depreciated over the shorter of estimated useful life of the asset and the lease term.
(v) Finance costs
Finance costs, including interest, finance charges in respect of finance leases, bank charges and the unwinding of the discount on deferred consideration, are recognised in the Statement of Comprehensive Income in the year in which they are incurred using the effective interest rate method.
(w) Pensions and similar obligations
The Group pays contributions to publicly or privately administered pension insurance plans on a mandatory, contractual or voluntary basis in respect of defined contribution plans. The Group has no further payment obligations once the contributions have been paid. The contributions are recognised as employee benefit expense when they are due.
Prepaid contributions are recognised as an asset to the extent that a cash refund or a reduction in the future payments is
available.
Payments to a defined contribution pension plan were charged as an expense to the Statement of Comprehensive Income, as incurred, when the related employee service is rendered. The Group has no further legal or constructive payment obligations once the contributions have been made.
(x) Critical accounting estimates and judgments
Estimates and judgments 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. 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.
l Business Combinations
The Group has recognised customer relationships and brands relating to acquisitions it has made. The determination of estimated fair values of acquired intangible assets, as well as the expected useful life ascribed, requires the use of significant judgment. The Group has used the discounted cash flows and relief-from-royalty models in order to determine the fair value of acquired intangible assets. See note 15 for further details.
Contingent consideration relating to acquisitions is recognised at fair value. This is determined based on management estimates of the most likely outcome, discounted to present value using an appropriate discount rate based on market inputs and management judgment. See note 20 for further details.
l Revenue recognition
Where contracts are not complete at the period end, revenue is recognised by reference to the stage of completion. Contracts are reviewed on an individual basis with the involvement of the specific staff servicing each contract. The number of hours worked on a contract are ascertained by reviewing staff timesheets and the total hours estimated are taken from the original internal budget. See accounting policy (f) for further details.
l Impairment of goodwill and intangible assets
The carrying value of goodwill and brands are subject to an impairment review both annually and when there are indications that the carrying value may not be recoverable, in accordance with policies (h) and (i) stated above. The recoverable amounts of cash-generating units have been determined based on value-in-use calculations which require the use of estimates. See note 15 for further details.
l Recoverability of investments and debts due from subsidiaries and related parties
Whether the carrying value of the Company's investment in subsidiaries, balances due from those subsidiaries and balances due from related parties is recoverable or impaired requires judgments and estimates relating to the prospects of those subsidiaries. The Directors assess the recoverability of these balances at each year end.
Particularly in the case of start-up businesses, such judgments and estimates are subject to the uncertainty inherent in
projections of expected future growth in revenue. See notes 17 and 26 for further details.
l Control in another entity with less than half of the voting rights
The Group owns a 45% equity interest in Newgate Communications Singapore Pte. Ltd together with the right to acquire at any time a further 6% interest which right is deemed to be highly exercisable. After taking into account the Group's power over its investee, its exposure and rights to variable returns from its involvement with the investee, and its ability to use the power over the investee to affect the amount of investor's return, the Directors have concluded that the Group has a controlling interest in Newgate Communications Singapore Pte. Ltd and therefore the results of the acquired business since acquisition has been included in the Group's consolidated financial statements. See note 17 for further details.
l Capital Access Group provision and contingent liability
Under the acquisition agreement for Capital Access, Porta has a guarantee of £1,000,000 against lender debt. See note 20 for further details.
l Deferred tax assets with respect to unused tax losses
Deferred tax assets are recognised for unused tax losses to the extent that it is probable that future taxable profit will be available against which the losses can be utilised. Significant management judgment is required to determine the amount of deferred tax assets that can be recognised, based upon the likely timing and the level of future taxable profits, together with future tax planning strategies.
The Group have assessed the likelihood of carried forward losses to be utilised and as a result have recognised deferred tax assets for £2,200,000 (2016: £6,400,000) of tax losses carried forward. The Group also has £10,900,000 (2016: £6,200,000) of unrecognised tax losses carried forward. These unrecognised tax losses relate to subsidiaries which have a history of losses, do not expire, and may not be used to offset taxable income elsewhere in the Group. Management are not aware of any available tax planning opportunities that could quantify the recognition of these losses as deferred tax assets. On this basis, the Group has determined that it cannot recognise deferred tax assets on these tax losses carried forward.
If the Group was able to recognise all unrecognised deferred tax assets, profit and equity would have increased by
£2,098,250. See note 6 for further details.
(y) Segmental reporting
Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker (the Group's Chief Executive Officer), who is responsible for allocating resources and assessing performance of the operating segments.
2. Segmental reporting
Business segments
The Group has three reportable segments, as described below, which are the Group's strategic divisions. The strategic divisions offer different products and services and are managed separately because they require different resources and strategies. For each of the strategic divisions, the Group's Chief Executive Officer reviews internal management reports on a monthly basis. The following summary describes the operations in each of the Group's reportable segments:
l Corporate Communications includes public relations, public affairs and other corporate communication services
l Marketing & Advertising includes media buying, creative advertising, marketing and corporate branding services
l Head office, which is not an operating segment, includes services provided by the Group's corporate function, including group treasury and finance and management services.
The accounting policies of the reportable segments are the same as the Group's accounting policies, which are described in note 1.
Inter-segment pricing is determined on an arm's length basis. Segment result represents operating profit, which is the measure reported to the Chief Executive Officer. All assets and liabilities are allocated to reportable segments with the exception of tax and other centrally managed balances. Goodwill is allocated to segments as described in note 15.
31 December 2017 £ |
Communications | Marketing & Advertising |
Head Office |
Total |
Total revenue | 36,469,657 | 3,985,820 | 696,238 | 41,151,715 |
Less: Inter-segment revenue | (84,548) | (89,213) | (696,238) | (869,999) |
Reportable segment revenue | 36,385,109 | 3,896,607 | - | 40,281,716 |
Reportable segment gross profit | 31,448,311 | 2,762,388 | (2,571) | 34,208,128 |
Depreciation, amortisation and impairments | (2,390,370) | (190,637) | (256,734) | (2,837,741) |
Reportable segment results | 1,892,908 | 194,676 | (2,739,092) | (651,508) |
Finance income | 6,371 | - | 2,454 | 8,825 |
Finance expense | (218,135) | (16,564) | (1,313,147) | (1,547,846) |
Tax (expense)/credit | (452,056) | 185,632 | (1,194,210) | (1,460,634) |
31 December 2016 £ |
Communications | Marketing & Advertising |
Head Office |
Total | |
Total revenue |
| 31,837,288 | 5,504,863 | 570,126 | 37,912,277 |
Less: Inter-segment revenue |
| (103,271) | (88,929) | (570,126) | (762,326) |
Reportable segment revenue |
| 31,734,017 | 5,415,934 | - | 37,149,951 |
Reportable segment gross profit |
| 26,709,143 | 3,037,822 | - | 29,746,965 |
Depreciation, amortisation and impairments |
| (3,811,968) | (664,590) | (365,883) | (4,842,441) |
Reportable segment results |
| (348,554) | (1,168,058) | (2,428,464) | (3,945,076) |
Finance income |
| 32,635 | - | 164,868 | 197,502 |
Finance expense |
| (12,123) | - | (1,314,126) | (1,326,248) |
Tax (expense)/credit |
| (12,675) | (81,648) | (8,299) | (102,622) |
31 December 2017 £ |
Communications |
Marketing & Advertising |
Head Office |
Other/ Consol. |
Total |
Reportable segment assets | 21,908,825 | 2,740,170 | 15,585,193 | (13,837,218) | 26,396,970 |
Capital expenditure | 420,567 | 10,309 | 17,979 | - | 448,855 |
Reportable segment liabilities | (12,693,481) | (6,012,591) | (16,605,859) | 13,837,221 | (21,474,710) |
31 December 2016 £ |
Communications |
Marketing & Advertising |
Head Office |
Other/ Consol. |
Total |
Reportable segment assets | 24,012,838 | 2,424,946 | 14,419,772 | (12,756,272) | 28,101,284 |
Capital expenditure | 194,818 | 2,234 | 15,615 | - | 212,667 |
Reportable segment liabilities | (11,713,424) | (5,469,644) | (17,467,629) | 12,756,272 | (21,894,425) |
Geographical segments
Results
The analysis of results and assets by geographic region, based on the location of the operating company is as follows:
31 December 2017 | UK £ | EMEA1 £ | Asia-Pacific £ | Total £ |
Revenue | 22,956,842 | 261,212 | 17,063,662 | 40,281,716 |
Gross profit | 18,637,015 | 226,849 | 15,344,264 | 34,208,128 |
Profit /(loss) on continuing operations before tax | (5,386,585) | (56,516) | 2,420,304 | (3,022,797) |
Profit/(loss) on discontinued operations before tax | - | - | - | - |
31 December 2016 |
UK £ |
EMEA1 £ |
Asia-Pacific £ |
Total £ |
Revenue | 24,338,315 | 326,729 | 12,484,907 | 37,149,951 |
Gross profit | 18,372,056 | 281,024 | 11,093,885 | 29,746,965 |
Profit/(loss) on continuing operations before tax | (6,520,834) | (8,782) | 1,449,554 | (5,080,062) |
Loss on discontinued operations before tax | (387,500) | - | - | (387,500) |
1. The EMEA region consists of Europe, Middle East and Africa.
The split of the client based revenue as a percentage of Group revenue:
Client based revenue | 2017 | 2016 |
United Kingdom | 55% | 58% |
Australia | 36% | 27% |
USA | 1% | 2% |
Europe | 2% | 5% |
Hong Kong and Singapore | 5% | 6% |
Other | 1% | 2% |
No individual client sales were greater than 10% of Group revenue (2016: None).
Assets and liabilities | UK | EMEA1 | Asia-Pacific | Intercompany | Total |
31 December 2017 | £ | £ | £ | £ | £ |
Non-current assets | 11,763,724 | 2,254 | 1,628,646 | - | 13,394,624 |
Current assets | 10,005,713 | 87,758 | 4,915,292 | (2,006,417) | 13,002,346 |
Current liabilities | (13,509,442) | (716,146) | (3,878,372) | 2,006,417 | (16,097,543) |
Non-current liabilities | (5,197,356) | - | (179,811) | - | (5,377,167) |
| 3,062,639 | (626,134) | 2,485,755 | - | 4,922,260 |
31 December 2016 |
UK £ |
EMEA1 £ |
Asia-Pacific £ |
Intercompany £ |
Total £ |
Non-current assets | 16,040,989 | 3,752 | 1,290,195 | - | 17,334,936 |
Current assets | 10,573,710 | 178,831 | 4,190,314 | (4,176,507) | 10,766,348 |
Current liabilities | (16,750,719) | (699,053) | (2,376,370) | 4,176,507 | (15,649,635) |
Non-current liabilities | (6,109,212) | (22,080) | (113,498) | - | (6,244,790) |
| 3,754,768 | (538,550) | 2,990,641 | - | 6,206,859 |
1. The EMEA region consists of Europe, Middle East and Africa.
3. Expenses - analysis by nature
The operating loss on continuing activities is stated after charging:
| Year ended | Year ended |
31 December 2017 | 31 December 2016 | |
£ | £ | |
Employment costs (see note 4) | 23,939,661 | 21,814,015 |
Auditor's remuneration: |
|
|
Fees payable to the Company's auditors for |
|
|
- The audit of the Group's consolidated financial statements | 45,900 | 36,000 |
Fees payable to the Company's auditors and their associates for other services to the Group |
|
|
- The audit of the Company's subsidiaries pursuant to legislation | 74,000 | 79,000 |
- Tax compliance services | 32,200 | 32,200 |
- Other non-audit services not covered above | 54,083 | 44,608 |
Legal and other professional consultancy costs | 482,119 | 258,769 |
Operating lease expense | 1,972,050 | 1,731,079 |
Amortisation of acquired intangible assets | 1,832,625 | 2,101,348 |
Amortisation of other intangible assets | 92,870 | 93,248 |
Impairment charges | 511,098 | 2,259,604 |
Depreciation | 401,148 | 388,241 |
Acquisition costs | 6,809 | 8,235 |
And after crediting: |
|
|
Rental income in respect of sub-leases | 375,481 | 375,671 |
The amount shown for fees payable to the Company's auditors for the audit of the Group's consolidated financial statements includes £22,000 (2016: £19,000) in respect of the Company's own audit.
4. Employment benefit expense
Employment costs and staff numbers
Employment costs relating to continuing activities during the year were as follows:
Group
| Year ended | Year ended |
|
31 December 2017 | 31 December 2016 | ||
£ | £ | ||
Wages, salaries and non-executive fees | 20,306,480 | 18,825,127 |
|
Pension costs | 1,070,160 | 903,457 |
|
Share based payments | 120,736 | 218,232 |
|
Social security costs | 1,991,889 | 1,409,095 |
|
Other employment related welfare costs | 450,396 | 458,104 |
|
| 23,939,661 | 21,814,015 |
|
Wages and salaries above includes redundancy costs of £344,429 (2016: £247,329).
Company
| Year ended | Year ended |
|
31 December 2017 | 31 December 2016 | ||
£ | £ | ||
Wages, salaries and non-executive fees | 1,079,229 | 1,102,532 |
|
Pension costs | 76,656 | 74,840 |
|
Share based payments | 106,174 | 114,952 |
|
Social security costs | 129,815 | 130,414 |
|
Other employment related welfare costs | 50,024 | 57,796 |
|
| 1,441,898 | 1,480,534 |
|
Wages and salaries above includes redundancy costs of £223,601 (2016: £732).
Group
The average monthly number of employees during the year, including Executive Directors, was as follows:
| Year ended 31 December 2017 Number | Year ended 31 December 2016 Number |
|
Sales | 204 | 195 |
|
Management | 26 | 41 |
|
Administration | 43 | 43 |
|
| 273 | 279 |
|
Company |
|
|
|
| Year ended 31 December 2017 Number | Year ended 31 December 2016 Number |
|
Management | 3 | 2 |
|
Administration | 9 | 11 |
|
| 12 | 13 |
|
Directors' remuneration
The remuneration of the Directors for the year amounted to £1,154,403 (2016: £977,109). The remuneration of the highest paid Director was £372,560 (2016: £323,069). No bonuses were paid to directors for the year ended 31 December 2017 (2016: none). In addition to these amounts, £105,224 was charged to the Statement of Comprehensive Income in relation to share options held by Directors during the year (2016: £113,141). All of the above remuneration is accounted for within continuing operations. Further details of share based payments are given in note 22.
Further details of Directors' remuneration are set out in the Report of the Remuneration Committee which are incorporated into these notes by way of reference.
Retirement benefits
The Company provides for retirement benefits for Executive Directors and certain employees through contributions to a defined contribution plan.
5. Finance expense and finance income Group |
Year ended |
Year ended |
|
| 31 December 2017 | 31 December 2016 | |
Continuing operations: | £ | £ | |
Interest on financial liabilities measured at amortised cost | 1,197,871 | 1,326,248 |
|
Clydesdale arrangement fees and Leumi termination fees | 305,988 | - |
|
Net foreign exchange loss | 43,987 | - |
|
Finance costs | 1,547,846 | 1,326,248 |
|
Interest income on bank deposits | 8,825 | 13,876 |
|
Net foreign exchange gain | - | 183,626 |
|
Finance income | 8,825 | 197,502 |
|
|
|
|
|
6. Income tax |
|
|
|
Group |
Year ended |
Year ended |
|
| 31 December 2017 | 31 December 2016 |
|
Continuing operations: | £ | £ |
|
UK: Current tax charge | (125,522) | (246,098) |
|
UK: Deferred tax (charge)/credit | (667,470) | 587,312 |
|
Total UK tax (charge)/credit | (792,992) | 341,214 |
|
Overseas: Current tax charge | (768,533) | (315,088) |
|
Overseas: Deferred tax credit/(charge) | 100,891 | (128,748) |
|
Total overseas tax charge | (667,642) | (443,836) |
|
Total income tax charge for the year | (1,460,634) | (102,622) |
|
The tax assessed for the year differs from the standard rate of corporation tax in the UK at 19.25% (2016: 20%) for the reasons set out in the following table:
| Year ended | Year ended |
|
31 December 2017 | 31 December 2016 | ||
£ | £ | ||
Loss before taxation on continuing activities | (3,022,797) | (5,080,062) |
|
Income tax credit computed at the statutory tax rate on loss before taxation on all activities |
581,888 |
1,016,012 |
|
Adjustments in respect of deferred and income tax of prior years | (39,413) | (143,688) |
|
Expenses not deductible for tax purposes | (558,237) | (263,146) |
|
Income not chargeable to taxation | 20,844 | - |
|
Overseas profits taxed at differing rates | (198,231) | (136,686) |
|
Unrecognised tax losses brought forward now utilised | 42,244 | 177,593 |
|
Tax losses not relieved not recognised | (1,251,755) | (783,720) |
|
Change in recognised temporary differences | (20,000) | 31,013 |
|
Change in tax rate in respect of deferred taxation | (37,974) | - |
|
Total tax charge for the year | (1,460,634) | (102,622) |
|
Unrecognised deferred tax assets
The Group has tax losses of approximately £10,900,000 (2016: £6,200,000) available to be utilised against future taxable profits in their relevant countries of operations.
Recognised deferred tax assets and liabilities
Deferred tax assets and liabilities are attributable to the following:
| Assets | Liabilities | Net |
31 December 2017 | £ | £ | £ |
Intangible assets | - | (723,283) | (723,283) |
Fixed assets | 7,225 | (69,013) | (61,788) |
Trade and other payables | 179,984 | - | 179,984 |
Trade and other receivables | - | (174,152) | (174,152) |
Tax loss carry-forward | 434,025 | - | 434,025 |
Net tax liabilities | 621,234 | (966,448) | (345,214) |
Movements in deferred tax balances during the year were as follows:
| Balance at 1 January 2017 | Recognised in profit or loss1 | Exchange differences and transfers | Balance at 31 December 2017 |
31 December 2017 | £ | £ | £ | £ |
Intangible assets | (1,101,239) | 377,956 | - | (723,283) |
Fixed assets | (37,672) | (23,944) | (172) | (61,788) |
Trade and other payables | 77,482 | 102,502 | - | 179,984 |
Trade and other receivables | - | (174,152) | - | (174,152) |
Tax loss carry-forward | 1,282,966 | (848,941) | - | 434,025 |
Net tax liabilities | 221,537 | (566,579) | (172) | (345,214) |
1. The deferred tax balance relates to continuing operations. |
|
|
| |
31 December 2016 | Assets £ | Liabilities £ | Net £ | |
Intangible assets | - | (1,101,239) | (1,101,239) | |
Fixed assets | 7,842 | (45,514) | (37,672) | |
Trade and other payables | 190,983 | (113,501) | 77,482 | |
Tax loss carry-forward | 1,282,966 | - | 1,282,966 | |
Net tax assets | 1,481,791 | (1,260,254) | 221,537 |
Movements in deferred tax balances during the year were as follows:
| Balance at 1 January 2016 | Recognised in profit or loss1 | Exchange differences and transfers | Balance at 31 December 2016 |
31 December 2016 | £ | £ | £ | £ |
Intangible assets | (1,755,155) | 653,916 | - | (1,101,239) |
Fixed assets | (7,873) | (24,120) | (5,679) | (37,672) |
Trade and other payables | 63,159 | 14,323 | - | 77,482 |
Tax loss carry-forward | 1,468,521 | (185,555) | - | 1,282,966 |
Net tax assets | (231,348) | 458,564 | (5,679) | 221,537 |
1. The deferred tax balance relates to continuing operations.
Company
Recognised deferred tax assets and liabilities
Deferred tax assets and liabilities are attributable to the following:
31 December 2017 | Assets £ | Liabilities £ | Net £ |
Tangible assets | - | (36,986) | (36,986) |
Trade and other payables | 8,824 | - | 8,824 |
Tax loss carry-forward | 194,810 | - | 194,810 |
Net tax assets | 203,634 | (36,986) | 166,648 |
31 December 2016 |
Assets £ |
Liabilities £ |
Net £ |
Tangible assets | - | (15,331) | (15,331) |
Trade and other payables | 190,845 | - | 190,845 |
Tax loss carry-forward | 1,185,343 | - | 1,185,343 |
Net tax assets | 1,376,188 | (15,331) | 1,360,857 |
7. Financial Risk Management Group
The Group's financial assets and financial liabilities, as defined by IAS 32, are categorised as follows:
|
| Restated |
| |
31 December 2017 | 31 December 2016 | |||
| Notes | £ | £ | |
Available for sale investments - at fair value through OCI |
|
|
|
|
Quoted equity shares |
| 8,500 | 8,500 |
|
Financial assets at amortised cost |
|
|
|
|
Non-current assets | 18 | 923,775 | 923,775 |
|
Trade receivables | 18 | 6,881,200 | 5,745,130 |
|
Other debtors | 18 | 1,202,954 | 498,136 |
|
Cash and cash equivalents |
| 3,530,007 | 1,854,553 |
|
|
| 12,546,436 | 9,030,094 |
|
Financial liabilities - held at amortised cost |
|
|
|
|
Trade payables | 19 | (1,552,515) | (2,586,123) |
|
Other liabilities |
| (3,980,390) | (3,651,006) |
|
Loans and borrowings | 23 | (8,803,777) | (9,506,061) |
|
Bank overdrafts | 23 | (3,093,484) | - |
|
Financial liabilities - held at fair value through profit or loss |
|
|
|
|
Provisions | 20 | (513,807) | (1,328,436) |
|
|
| (17,943,973) | (17,071,626) |
|
Company
|
|
| Restated |
|
|
| 31 December 2017 | 31 December 2016 |
|
| Notes | £ | £ |
|
Financial assets at amortised cost |
|
|
|
|
Non-current assets | 18 | 923,775 | 923,775 |
|
Trade receivables | 18 | 43,251 | 43,163 |
|
Other debtors | 18 | 96,402 | 233,621 |
|
Cash and cash equivalents |
| 1,525,873 | 101,432 |
|
|
| 2,589,301 | 1,301,991 |
|
Financial liabilities - held at amortised cost |
|
|
|
|
Trade payables | 19 | (220,824) | (1,180,916) |
|
Other liabilities | 19 | (1,633,636) | (2,135,790) |
|
Loans and borrowings | 23 | (8,770,803) | (9,463,473) |
|
Bank overdrafts | 23 | (3,093,484) | - |
|
Financial liabilities - held at fair value through profit or loss |
|
|
|
|
Provisions | 20 | - | (264,512) |
|
|
| (13,718,747) | (13,044,691) |
|
Management have assessed that the fair value of cash and short-term deposits, trade receivables, trade payables and bank overdrafts and other current liabilities approximate to their carrying amounts as those items have short term maturities.
The quoted equity shares are categorised as a Level 1 investment for the purpose of the IFRS 13 fair value hierarchy and are valued using quoted prices in active markets for these investments at the reporting date. The value of quoted shares at 31 December 2017 is not materially different from original cost and hence no OCI movement arises.
Contingent consideration, within provisions, is categorised as a Level 3 investment for the purpose of the IFRS 13 fair value hierarchy, valued by reference to valuation techniques using inputs that are not based on observable market data. Details of changes in Level 3 financial liabilities and of the valuation process and inputs applied are given in note 20.
The fair value of other financial assets and liabilities is included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Long-term fixed rate and variable-rate receivables/borrowings are evaluated by the Group based on parameters such as interest rates, specific country risk factors and the individual creditworthiness of the counterparty. Based on this evaluation, allowances are taken into account for the expected losses of these receivables. As at 31 December 2017, the carrying amounts of such receivables, net of allowances, were not materially different from their calculated fair values.
Financial risk management
The Group's activities expose it to a variety of financial risks and those activities involve the analysis, evaluation, acceptance and management of some degree of risk or combination of risks. Taking risk is core to the financial business, and the operational risks are an inevitable consequence of being in business. The Group's aim is therefore to achieve an appropriate balance between risk and return and minimise potential adverse effects on the Group's financial performance.
The Group's risk management policies are designed to identify and analyse these risks, to set appropriate risk limits and controls, and to monitor the risks and adherence to limits by means of reliable and up-to-date information systems. The Group regularly reviews its risk management policies and systems to reflect changes in markets, products and emerging best practice.
Risk management is carried out by the Board of Directors. The Board is responsible for the identification of the major business risks faced by the Company and for determining the appropriate courses of action to manage those risks. The most important types of risk are credit risk, liquidity risk, and market risk. Market risk includes currency risk, interest rate and other price risk.
Credit risk
Credit risk is the risk of financial loss to the Group if a client or counterparty to a financial instrument fails to meet its contractual obligation, and arises principally from the Group's receivables from clients. Clients who wish to trade on credit terms are generally subject to credit verification procedures. In addition, receivable balances are monitored on an ongoing basis.
An impairment analysis is performed at each reporting date on an individual basis for all clients. The calculation is based on actual incurred historical data. Credit limits are reviewed on a regular basis in conjunction with debt ageing and collection history. The maximum exposure to credit risk at the reporting date is the carrying value of each class of financial assets disclosed above.
Details of exposure to trade debtors is given in note 18.
Liquidity risk
Liquidity risk is the risk that the Group is unable to meet its payment obligations associated with its financial liabilities
when they fall due.
The Group financed its operations during the year from reserves, equity injection from a strategic investor and a new rolling credit facility (see note 23). Operating companies' cash requirements are monitored on a rolling working capital forecast basis and funded, where necessary, from Group funds.
Market risk
(a) Currency translation risk
The Group's subsidiaries operate in Europe, Australia, Singapore, Hong Kong and Abu Dhabi and revenues and expenses are denominated in Pound Sterling (GBP), Euro (EUR), Australian Dollar (AUD), Singapore Dollar (SGD), Hong Kong Dollar (HKD) and United Arab Emirates Dirham (AED). The Group's Sterling (GBP) Statement of Financial Position is not protected from movements in the exchange rate between these currencies and Sterling. The overall exposure to foreign currency risk is considered by management to be low.
The following table demonstrates the sensitivity to reasonably possible change in significant currencies to the Group such as EUR, AUD, SGD and HKD to GBP exchange rates, with all other variables held constant. The impact on the Group profit/(loss) before tax is due to changes in the fair value of monetary assets and liabilities. The Group exposure to possible changes in all other foreign exchange currencies is not deemed material.
|
2017 |
|
| Restated 2016 | |
Effect on profit/(loss) before tax | +5% £ |
| -5% £ | +5% £ | -5% £ |
Euro | 8,135 |
| (8,135) | 29,220 | (29,220) |
Australian Dollar | 143,165 |
| (143,165) | 84,853 | (84,853) |
Singapore Dollar | 20,041 |
| (20,041) | 14,933 | (14,933) |
Hong Kong Dollar | 8,193 |
| (8,193) | 13,803 | (13,803) |
Effect on equity |
+5% £ |
|
-5% £ |
+5% £ |
-5% £ |
Euro | 327 |
| (327) | 1,091 | (1,091) |
Australian Dollar | 69,093 |
| (69,093) | 107,075 | (107,075) |
Singapore Dollar | 29,685 |
| (29,685) | 19,227 | (19,227) |
Hong Kong Dollar | 10,530 |
| (10,530) | 6,989 | (6,989) |
(b) Interest rate risk
The interest rate risk profile of the Group's financial assets, excluding work in progress, trade and other receivables, was
as follows:
Cash and cash equivalents: interest rate exposure | 31 December 2017 £ | 31 December 2016 £ |
Floating rate | - | - |
Fixed rate | 322,914 | 198,821 |
Non-interest bearing | 3,207,093 | 1,655,732 |
| 3,530,007 | 1,854,553 |
The fixed rate cash deposits mature on various dates within one year of the year end and bear interest at 1.5% per
annum (2016: 1.8% per annum).
The interest rate risk profile of the Group's financial liabilities was as follows:
Loans and borrowings | 31 December 2017 £ | 31 December 2016 £ |
Fixed rate convertible loans | (5,184,550) | (5,228,516) |
Fixed rate loans and borrowings | (3,619,227) | (4,277,545) |
Variable rate loans and borrowings1 | (3,093,484) | - |
| (11,897,261) | (9,506,061) |
1. Revolving credit facility with a margin of 3.85% over a 3 month LIBOR.
Fixed rate interest bearing loans and borrowings excluding finance leases are subject to various interest rates. Further details of loans and interest rates are given in note 23 and further details of finance lease arrangements in note 24.
Sensitivity Analysis
The Group has assessed the impact of the LIBOR rate changing on the interest payable with respect to the Clydesdale revolving credit facility and deemed it to be immaterial. The Group does not account for any fixed rate financial liabilities at fair value through profit or loss, therefore a change in interest rates at the end of the period would not affect profit or loss or equity.
Maturity profile of financial liabilities
|
| Restated |
31 December 2017 | 31 December 2016 | |
£ | £ | |
Due in six months or less | 13,291,097 | 6,491,880 |
Due between six months and 1 year | 242,156 | 5,764,101 |
Due between 1 year and 2 years | 288,444 | 1,637,147 |
Due between 2 and 5 years | 4,122,276 | 3,156,418 |
Due in 5 years or more | - | 22,080 |
| 17,943,973 | 17,071,626 |
8. Capital risk management
The capital structure of the Group comprises the equity attributable to equity holders of the parent company, which includes issued share capital, reserves and retained earnings. Quantitative data on these are set out in the Consolidated and Company Statement of Changes in Equity.
The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
Consistent with others in the industry, the Group monitors its capital structure on the basis of the gearing ratio. The ratio is calculated as net debt divided by total capital. Net debt is calculated as total borrowings (including current and non- current borrowings as shown in the Consolidated Statement of Financial Position) less cash and cash equivalents. Total equity is calculated as 'equity' as shown in the consolidated balance sheet plus net debt.
| 31 December 2017 £ | 31 December 2016 £ |
Total borrowings (note 23) | 11,897,261 | 9,506,061 |
Less: cash and cash equivalents | (3,530,007) | (1,854,553) |
Net debt | 8,367,254 | 7,651,508 |
Total equity | 4,922,260 | 6,206,859 |
Total capital | 13,289,514 | 13,858,367 |
Gearing ratio | 63.0% | 55.2% |
The increase in the gearing ratio during 2017 resulted from mainly the funding of losses, as well as the inception of the Clydesdale Revolving Credit Facility.
Under the terms of the Clydesdale Revolving Credit Facility, the Group is required to comply with the following covenants:
l the adjusted leverage must not exceed the ratio of 2.25:1,
l the security group leverage must not exceed the ratio of 2:1,
l the interest cover must not be less than the ratio of 10:1, and
l the capital expenditure of the Group must not exceed 120% of the amount set out in the Group's management forecasts.
The group has complied with the covenants throughout the reporting period.
Net debt reconciliation
The below table sets out the movements in net debt in the year:
|
Cash | Finance leases due within 1 year | Finance leases due after 1 year | Borrowings due within 1 year | Borrowings due after 1 year |
Total |
£ | £ | £ | £ | £ | £ | |
At 1 January 2017 | 1,854,553 | (113,901) | (114,967) | (6,140,869) | (3,136,324) | (7,651,508) |
Net cash flows | 1,700,111 | 129,240 | - | (2,709,239) | - | (879,888) |
Acquisitions - finance leases | - | (3,843) | (7,233) | - | - | (11,076) |
Foreign exchange adjustments | (24,657) | - | - | 1,895 | - | (22,762) |
Other non-cash movements | - | (121,508) | 96,326 | 549,994 | (326,832) | 197,980 |
At 31 December 2017 | 3,530,007 | (110,012) | (25,874) | (8,298,219) | (3,463,156) | (8,367,254) |
9. Discontinued operations The results of the discontinued operations for the year are as follows: |
Year ended |
Year ended |
| 31 December 2017 £ | 31 December 2016 £ |
Expenses | - | (387,500) |
Loss before tax on discontinued operations | - | (387,500) |
Taxation | - | - |
Loss from discontinued operations after taxation | - | (387,500) |
Since the year end and up to the date of approval of these financial statements no additional losses or gains have
occurred in respect of the discontinued operations.
10. Acquisitions of subsidiaries
Acquisition of additional interest in a subsidiary
During the year the group acquired additional interests in the following subsidiaries. The effect of changes in the ownership interest on the equity attributable to owners of the company during the year is summarised as follows:
For the year ended 31 December 2017 |
|
|
|
| Excess of |
|
|
|
|
| consideration |
|
|
|
|
| Carrying paid |
|
| % | % |
| amount recognised |
| Date of | acquired | owned at |
| of NCI in |
Company | acquisition | in year | year end | Consideration | acquired equity |
Redleaf Polhill Limited | 13/06/2017 | 15% | 81% | 850,037 | 375,952 474,085 |
Newgate Communications Pty Ltd.¹ | 03/08/2017 | 4.43% | 62.29% | 277,375 | (78,578) 355,953 |
|
|
|
| 1,127,412 | 297,374 830,038 |
¹ An adjustment of £90,662 was made to the carrying amount acquired of Newgate Communications Pty Ltd. (Australia)
in 2017 with respect to prior year's dividends calculated at 57.86% rather than 51%.
For the year ended 31 December 2016 |
|
|
|
| Excess of |
|
|
|
|
| consideration |
|
|
|
|
| Carrying paid |
|
| % | % |
| amount recognised |
| Date of | acquired | owned at |
| of NCI in |
Company | acquisition | in year | year end | Consideration | acquired equity |
Redleaf Polhill Limited | 13/09/2016 | 15% | 66% | 805,427 | 380,893 424,534 |
Newgate Communications (HK) Limited | 07/12/2016 | 9% | 60% | 181,767 | 13,682 168,085 |
Newgate Communications Pty Ltd. | 07/12/2016 | 6.86% | 57.86% | 345,840 | 92,717 253,123 |
13 Communications Limited | 31/12/2016 | 49% | 100% | 1 | (182,045) 182,046 |
|
|
|
| 1,333,035 | 305,247 1,027,788 |
11. Non-controlling interests
During the year ended 31 December 2017 the Group had two subsidiaries with material non-controlling interests: Redleaf Polhill Limited and Newgate Communications Pty Limited. Summarised financial information including related consolidated adjustments before intragroup eliminations in respect of these subsidiaries is presented in the table below.
| Newgate Communications Pty Limited Restated Year ended Year ended | Redleaf Polhill Limited Restated Year ended Year ended | |||||
31 December 2017 31 December 2016 | 31 December 2017 31 December 2016 | ||||||
£ | £ | £ | £ | ||||
Current assets | 3,412,549 | 3,461,494 | 862,484 | 1,026,625 | |||
Current liabilities | (3,243,109) | (2,077,720) | (543,909) | (723,268) | |||
Net current assets | 169,440 | 1,383,774 | 318,575 | 303,357 | |||
Non-current assets | 393,754 | 141,546 | 2,475,874 | 2,971,173 | |||
Non-current liabilities | (8,189) | (113,498) | (201,343) | (307,666) | |||
Net non-current assets | 385,565 | 28,048 | 2,274,531 | 2,663,507 | |||
Net assets | 555,005 | 1,411,821 | 2,593,106 | 2,966,863 | |||
|
|
|
|
| |||
Non-controlling interests | 209,292 | 594,941 | 492,690 | 1,008,733 | |||
Group ownership | 62.29% | 57.86% | 81% | 66% | |||
NCI % | 37.71% | 42.14% | 19% | 34% | |||
|
|
|
|
| |||
Revenue | 14,105,654 | 10,087,931 | 4,381,217 | 4,064,064 | |||
Profit for the year | 1,357,556 | 863,132 | 581,518 | 501,222 | |||
Other comprehensive income | (15,774) | 198,255 | - | - | |||
Total comprehensive income | 1,341,782 | 1,061,387 | 581,518 | 501,222 | |||
Attributable to non-controlling interests | 558,242 | 422,935 | 156,876 | 223,314 | |||
Dividends paid to non-controlling interests | 1,050,970 | 269,402 | 296,966 | 343,504 | |||
| Newgate Communications Pty Limited | Redleaf Polhill Limited |
|
| ||||||
| Year ended 31 December 2017 | Year ended 31 December 2017 | Year ended 31 December 2016 | Year ended 31 December 2017 | ||||||
|
|
|
| £ | £ | £ | £ |
| ||
Cash flows from operating activities | 1,603,197 | 654,845 | 719,029 | 972,903 |
| |||||
Cash flows from investing activities | (1,004,125) | (337,535) | (315,104) | (361,901) |
| |||||
Cash flows from financing activities | - | - | - | 34,630 |
| |||||
Payment of dividend to parent Company | (550,923) | (252,105) | (658,243) | (409,736) |
| |||||
Net increase/(decrease) of cash and cash equivalents |
48,149 |
65,205 |
(254,318) |
235,896 |
| |||||
Further information about non-controlling interests is given in note 17.
12. Investment in associates
The Group has a 43.89% interest in Capital Access Group ("Capital Access"), a corporate communications, investor access and equity research provider, 29.5% of which was acquired in a non-cash acquisition on 28 July 2015. Under the acquisition agreement, the Group provides Capital Access with office services for 3 ½ years from acquisition and guarantees a maximum of £2,000,000 of debt (of which £1,000,000 of guarantees remain outstanding). Any calls on the guarantee will be satisfied by the issue of Ordinary shares in Porta at a value of no less than 10p per share. See note 20 which includes details of provisions and contingent liabilities relating to Capital Access. Porta has a call option over the remaining equity in Capital Access, exercisable in four tranches from 1 January 2018. The call option is payable in Ordinary shares of Porta, again at a value of no less than 10p per share, but Porta has no obligation to purchase the outstanding equity in the associate.
On 25 October 2017, the Group acquired 300 Ordinary shares of £0.01 each in Capital Access for a total consideration of
£3, and then subsequently transferred 100 Ordinary shares back to Capital Access on 1 December 2017 for nil consideration. This resulted in an increase in ownership from 29.5% to 43.89% by the year end.
The registered office address is: Sky Light City Tower, 50 Basinghall Street, London, EC2V 5DE.
The Group disposed of its entire 25.1% interest in Team Darwin Limited, a community powered creative business on 11 October 2017 for a total consideration of £11,000.
The following table summarises the financial information of the Group's investments in its associated companies at the end of the financial year.
Group
Year ended 31 December 2017 Year ended 31 December 2016
Capital Capital Team
| Access £ | Total £ | Access £ | Darwin £ | Total £ |
Revenue | 1,519,092 | 1,519,092 | 2,159,854 | 107,601 | 2,267,455 |
Cost of sales | (69,770) | (69,770) | (107,443) | (105,315) | (212,758) |
Administration expenses | (1,595,064) | (1,595,064) | (1,754,090) | (39,082) | (1,793,172) |
Net finance expense | (173,445) | (173,445) | (295,543) | 15 | (295,528) |
(Loss)/profit for the period | (319,187) | (319,187) | 2,778 | (36,781) | (34,003) |
Other comprehensive income | - | - | - | - | - |
Total comprehensive income | (319,187) | (319,187) | 2,778 | (36,781) | (34,003) |
Group ownership | 43.89% |
| 29.5% | 25.1% |
|
(Loss)/profit attributable to the Group | (119,784) | (119,784) | 815 | (9,232) | (8,417) |
Carrying value of the investment at 1 January |
787,946 |
787,946 |
719,431 |
126,490 |
845,921 |
Acquired during the year | 44,322 | 44,322 | 67,700 | - | 67,700 |
Share of profit/(loss) in associate during the year |
31,544 |
31,544 |
815 |
(7,055) |
(6,240) |
Impairment | (863,812) | (863,812) | - | (119,435) | (119,435) |
Carrying value of the investment |
|
|
|
|
|
at 31 December - - 787,946 - 787,946
On performing annual impairment reviews it was determined that Porta's holding in Capital Access should be fully impaired. Capital Access has made losses for consecutive years with pessimistic expectations for the future, and as a result its carrying amount has been reduced to nil.
As at 31 December 2017 As at 31 December 2016 Capital Capital Team | |||||||
| Access £ | Total £ | Access £ | Darwin £ | Total £ | ||
Current assets | 649,995 | 649,995 | 838,466 | 31,725 | 870,191 | ||
Current liabilities | (118,341) | (118,341) | (399,720) | (23,729) | (423,449) | ||
Net current assets | 531,654 | 531,654 | 438,746 | 7,996 | 446,742 | ||
Non-current assets | 5,223,445 | 5,223,445 | 5,219,908 | 2,166 | 5,222,074 | ||
Non-current liabilities | (4,039,894) | (4,039,894) | (3,696,149) | - | (3,696,149) | ||
Net non-current assets | 1,183,551 | 1,183,551 | 1,523,759 | 2,166 | 1,525,925 | ||
Net assets | 1,715,205 | 1,715,205 | 1,962,505 | 10,162 | 1,972,667 | ||
Company |
|
|
|
|
| ||
As at 31 December 2017 As at 31 December 2016 Capital Capital | |||||||
| Access £ | Total £ | Access £ | Total £ | |||
Carrying value of the investment at 1 January |
819,489 |
819,489 |
751,790 |
751,790 | |||
Acquired during the year | 44,322 | 44,322 | 67,700 | 67,700 | |||
Group restructuring | - | - | (1) | (1) | |||
Impairment | (863,811) | (863,811) | - | - | |||
Carrying value of the investment at 31 December |
|
| - | - | 819,489 | 819,489 | |
13. Loss per share
The loss per share has been calculated using the weighted average number of shares in issue during the relevant financial year. The weighted number of Ordinary shares in issue and the loss, being the loss after tax, used in these calculations are as follows:
| Year ended | Year ended |
31 December 2017 | 31 December 2016 | |
Number | Number | |
Weighted average number of shares (Ordinary and dilutive) | 378,394,062 | 283,561,567 |
|
£ |
£ |
Loss on continuing activities after tax | (5,438,690) | (5,905,060) |
Loss on discontinued activities after tax | - | (387,500) |
Loss on continuing and discontinued activities after tax | (5,438,690) | (6,292,560) |
No share options or warrants outstanding at 31 December 2017 or 31 December 2016 were dilutive and all such potential Ordinary shares are therefore excluded from the weighted average number of Ordinary shares for the purposes of calculating diluted earnings per share.
14. Profit accounted for in the parent company
As permitted under Section 408 of the Companies Act 2006, the Statement of Comprehensive Income for the Company is not presented as part of these financial statements. The Company's loss for the year, after tax, was £4,490,656 (2016: £5,994,890).
15. Intangible assets |
| |||
Group |
|
|
|
|
|
Customer |
| Websites, software and |
|
Cost | Goodwill relationships £ £ | Brands £ | licences £ | Total £ |
At 1 January 2016 | 8,066,928 9,380,000 | 3,187,000 | 372,193 | 21,006,121 |
Additions in the year | - - | - | 81,236 | 81,236 |
Translation differences | 173,970 - | - | (2,161) | 171,809 |
At 31 December 2016 | 8,240,898 9,380,000 | 3,187,000 | 451,268 | 21,259,166 |
Additions in the year | - - | - | 140,378 | 140,378 |
Disposal in the year | - (250,000) | - | (63,395) | (313,395) |
Translation differences | (57,908) - | - | (116) | (58,024) |
At 31 December 2017 | 8,182,990 9,130,000 | 3,187,000 | 528,135 | 21,028,125 |
Amortisation and impairment |
£ £ |
£ |
£ |
£ |
At 1 January 2016 | - 3,221,817 | 569,406 | 158,706 | 3,949,929 |
Charge for the year | - 1,782,681 | 318,667 | 93,248 | 2,194,596 |
Impairment | 935,559 247,480 | 837,000 | - | 2,020,039 |
Translation differences | - - | - | (3,030) | (3,030) |
At 31 December 2016 | 935,559 5,251,978 | 1,725,073 | 248,924 | 8,161,534 |
Charge for the year | - 1,609,675 | 222,950 | 92,870 | 1,925,495 |
Eliminated on third party sale | - (250,000) | - | (63,395) | (313,395) |
Impairment | 488,227 - | - | - | 488,227 |
Translation differences | - - | - | (85) | (85) |
At 31 December 2017 | 1,423,786 6,611,653 | 1,948,023 | 278,314 | 10,261,776 |
Net book value |
£ £ |
£ |
£ |
£ |
At 1 January 2016 | 8,066,928 6,158,183 | 2,617,594 | 213,487 | 17,056,192 |
At 31 December 2016 | 7,305,339 4,128,022 | 1,461,927 | 202,344 | 13,097,632 |
At 31 December 2017 | 6,759,204 2,518,347 | 1,238,977 | 249,821 | 10,766,349 |
The average remaining amortisation period for indefinite life intangible assets recognised at 31 December 2017 is approximately 6 years for brands (2016: 7 years) and 1 year for customer relationships (2016: 2 years).
Impairment testing for cash-generating units containing goodwill
For the purpose of impairment testing, the aggregate carrying amount of goodwill is allocated to each cash-generating unit (CGU) as follows.
Reporting Segment |
| 31 December 2017 £ | 31 December 2016 £ |
Communications | ICAS Limited (trading as Publicasity) | 188,789 | 188,789 |
Communications | Newgate Communications Limited | 3,545,117 | 4,033,344 |
Communications | Newgate Communications (HK) Limited | 515,570 | 568,041 |
Communications | Newgate Communications (Singapore) Pte. Ltd | 503,826 | 509,262 |
Communications | PPS (Local and Regional) Limited | - | - |
Communications | Redleaf Polhill Limited | 1,406,358 | 1,406,358 |
Marketing | 21:12 Communications Limited | 599,544 | 599,545 |
|
| 6,759,204 | 7,305,339 |
The recoverable amount of the cash generating units has been determined on a value-in-use basis, calculated by
discounting future cash flows which are expected to be generated from the continuing use of each cash-generating unit.
Key assumptions used in the calculation of recoverable amounts are discount rates, terminal value growth rates, and forecast EBITDA. The EBITDA forecasts are based on one year forecasts approved by the Board and based on management's estimate of the business within the cash-generating unit, for five years thereafter based on an average growth projection, and a long-term growth rate into perpetuity. For all cash-generating units the resulting cash flows have been discounted using a pre-tax weighted average cost of capital of 10% (2016: 12%) and a terminal growth rate of 2.5% (2016: 2.5%) has been applied in perpetuity. The discount rate was based on the risk-free rate obtained from UK Government Gilts, adjusted for a risk premium to reflect both the increased risk of investing in equities generally and
the systemic risk specific to the Group.
Porta performs annual impairment reviews over its subsidiaries and as a result of the performance in 2017 and forecasts for 2018 onwards, Porta has determined there to be an impairment in two cash-generating units.
On 1 January 2017, the trade and assets of 13 Communications Limited were transferred at book value to Newgate Communications Limited ("Newgate UK"). This trade within Newgate UK then ceased as at 31 December 2017 and the relevant employees and clients moved to The Playbook Consulting Limited. The Goodwill of £349,999 relating to 13 Communications Limited has been impaired to nil.
The Goodwill relating to Cauldron Consulting Limited ("Cauldron") of £138,228 has been fully impaired in the year. All original staff and clients, which were transferred from Cauldron to Newgate UK in 2014, have now left and no further revenues from this trade are expected.
Company
| Websites, software and licences |
Total |
Cost | £ | £ |
At 1 January 2016 | 283,655 | 283,655 |
Additions in the year | 62,904 | 62,904 |
At 31 December 2016 | 346,559 | 346,559 |
Additions in the year | 115,725 | 115,725 |
Disposals in the year | (13,946) | (13,946) |
At 31 December 2017 | 448,338 | 448,338 |
Amortisation |
£ |
£ |
At 1 January 2016 | 87,625 | 87,625 |
Charge for the year | 80,087 | 80,087 |
At 31 December 2016 | 167,712 | 167,712 |
Charge for the year | 74,486 | 74,486 |
Eliminated on disposal | (13,946) | (13,946) |
At 31 December 2017 | 228,252 | 228,252 |
Net book value |
£ |
£ |
At 1 January 2016 | 196,030 | 196,030 |
At 31 December 2016 | 178,847 | 178,847 |
At 31 December 2017 | 220,086 | 220,086 |
16. Property, plant and equipment Group |
Office improvements |
Fittings and equipment |
Computer equipment |
Motor vehicles |
Total |
Cost | £ | £ | £ | £ | £ |
At 1 January 2016 | 1,122,431 | 549,017 | 456,379 | 58,728 | 2,186,555 |
Additions in the year | 70,761 | 44,713 | 97,193 | - | 212,667 |
Disposals in year | (133,503) | (6,316) | (1,249) | - | (141,068) |
Translation differences | 31,886 | 21,378 | 21,790 | - | 75,054 |
At 31 December 2016 | 1,091,575 | 608,792 | 574,113 | 58,728 | 2,333,208 |
Additions in the year | 277,939 | 47,357 | 123,559 | - | 448,855 |
Transfers between categories | (316,748) | (15,404) | 332,152 | - | - |
Disposals in year | - | (5,533) | (335,937) | - | (341,470) |
Translation differences | (9,879) | (2,746) | (5,062) | - | (17,687) |
At 31 December 2017 | 1,042,887 | 632,466 | 688,825 | 58,728 | 2,422,906 |
Depreciation |
£ |
£ |
£ |
£ |
£ |
At 1 January 2016 | 489,068 | 209,512 | 285,282 | 20,890 | 1,004,752 |
Charge for the year | 173,196 | 119,560 | 84,625 | 10,860 | 388,241 |
Transfers between categories | 21,113 | - | (21,113) | - | - |
Eliminated on disposal | (133,498) | (6,234) | (974) | - | (140,706) |
Translation differences | 21,831 | 11,352 | 12,446 | - | 45,629 |
At 31 December 2016 | 571,710 | 334,190 | 360,266 | 31,750 | 1,297,916 |
Charge for the year | 194,986 | 98,435 | 98,382 | 9,345 | 401,148 |
Transfers between categories | (312,846) | 3,891 | 308,955 | - | - |
Eliminated on disposal | - | (5,533) | (335,937) | - | (341,470) |
Translation differences | (4,148) | (2,055) | (3,251) | - | (9,454) |
At 31 December 2017 | 449,702 | 428,928 | 428,415 | 41,095 | 1,348,140 |
Net book value |
£ |
£ |
£ |
£ |
£ |
At 1 January 2016 | 633,363 | 339,505 | 171,097 | 37,838 | 1,181,803 |
At 31 December 2016 | 519,865 | 274,602 | 213,847 | 26,978 | 1,035,292 |
At 31 December 2017 | 593,185 | 203,538 | 260,410 | 17,633 | 1,074,766 |
The net book value of assets held under finance leases as at 31 December 2017 was £148,920 (2016: £203,836).
Company
| Office improvements | Fittings and equipment | Computer equipment | Motor vehicles |
Total |
Cost | £ | £ | £ | £ | £ |
At 1 January 2016 | 826,729 | 148,168 | 116,086 | 24,000 | 1,114,983 |
Additions in year | 5,969 | 1,367 | 8,279 | - | 15,615 |
Disposals in year | (93,046) | - | - | - | (93,046) |
At 31 December 2016 | 739,652 | 149,535 | 124,365 | 24,000 | 1,037,552 |
Additions in year | 13,076 | 3,384 | 1,519 | - | 17,979 |
Acquired with subsidiary | - | - | 403 | - | 403 |
Disposals in year | - | (1,178) | (32,525) | - | (33,703) |
At 31 December 2017 | 752,728 | 151,741 | 93,762 | 24,000 | 1,022,231 |
Depreciation |
£ |
£ |
£ |
£ |
£ |
At 1 January 2016 | 280,751 | 70,544 | 101,311 | 10,400 | 463,006 |
Charge for the year | 117,824 | 22,212 | 20,830 | 4,800 | 165,666 |
Eliminated on disposal | (93,046) | - | - | - | (93,046) |
At 31 December 2016 | 305,529 | 92,756 | 122,141 | 15,200 | 535,626 |
Charge for the year | 117,795 | 18,592 | 18,190 | 4,800 | 159,377 |
Transfer between categories | 21,113 | - | (21,113) | - | - |
Eliminated on disposal | - | (1,178) | (32,525) | - | (33,703) |
At 31 December 2017 | 444,437 | 110,170 | 86,693 | 20,000 | 661,300 |
Net book value |
£ |
£ |
£ |
£ |
£ |
At 1 January 2016 | 545,978 | 77,624 | 14,775 | 13,600 | 651,977 |
At 31 December 2016 | 434,123 | 56,779 | 2,224 | 8,800 | 501,926 |
At 31 December 2017 | 308,291 | 41,571 | 7,069 | 4,000 | 360,931 |
The net book value of assets held under finance leases as at 31 December 2017 was £135,286 (2016: £185,658).
17. Investment in subsidiaries
Company
|
| |
Cost | £ | |
At 1 January 2016 | 17,880,591 | |
Additions during the year | 806,187 | |
Share based payments to subsidiary company employees | 103,280 | |
Disposals during the year | (39,747) | |
Group restructuring | (1,086,403) | |
At 31 December 2016 | 17,663,908 | |
Additions during the year | 1,127,412 | |
Share based payments to subsidiary company employees | (127,638) | |
Transfer to divisional holding company | (277,376) | |
At 31 December 2017 | 18,386,306 | |
Provision for impairment |
£ | |
At 1 January 2016 | - | |
Impairment in the year | (3,939,600) | |
At 31 December 2016 | (3,939,600) | |
Impairment in the year | (349,999) | |
At 31 December 2017 | (4,289,599) | |
Net book value |
£ | |
At 1 January 2016 | 17,880,591 | |
At 31 December 2016 | 13,724,308 | |
At 31 December 2017 | 14,096,707 | |
Additions during the period were as follows:
|
| |
Company | Notes | £ |
Redleaf Polhill Limited (acquisition of minority interests) | 10 | 850,037 |
Newgate Communications Pty Limited (acquisition of minority interests, subsequently transferred to divisional holding company) |
10 |
277,375 |
|
| 1,127,412 |
As a result of annual impairment reviews that Porta performs, it was determined that 13 Communications Limited should be impaired by £349,999. See note 15 for details over the rationale for the impairment. After impairment, the investment in 13 Communications Limited has a carrying value of nil.
At 31 December 2017, the Company indirectly held all of the following interests in subsidiaries through other group companies, all of which have reporting dates of 31 December and are all incorporated in England and Wales, unless otherwise stated:
Name | Address of the registered office | Share capital held | Percentage held | Principal activity during year |
13 Communications Limited | Sky Light City Tower, | Ordinary | 100% | Dormant1 |
| 50 Basinghall Street, |
|
|
|
| London, EC2V 5DE |
|
|
|
21:12 Communications | Sky Light City Tower, | A Ordinary | 100% | Marketing and Advertising |
Limited | 50 Basinghall Street, | B Ordinary | 35% | agency |
| London, EC2V 5DE |
|
|
|
Clare Consultancy Limited | Sky Light City Tower, | Ordinary | 100% | Public Relations & Public |
| 50 Basinghall Street, |
|
| Affairs consultancy |
| London, EC2V 5DE |
|
|
|
EngageComm Pty Limited | c/o Bell Partners, 40 Lime | Ordinary | 51% | Public Relations |
(incorporated in Australia) | Street, King Street Wharf, |
|
| consultancy |
| Sydney NSW 2000, |
|
|
|
| Australia. |
|
|
|
ICAS Limited | Sky Light City Tower, | Ordinary | 100% | Public Relations |
| 50 Basinghall Street, |
|
| consultancy |
| London, EC2V 5DE |
|
|
|
Newgate Brussels SPRL | 69-71 Avenue Adolphe | Ordinary | 100% | Non-trading |
(incorporated in Belgium) | Lacomble, 1030 Bruxelles, |
|
|
|
| BE 0841.262.588 |
|
|
|
Newgate Communications | Sky Light City Tower, | Ordinary | 100% | Public Relations |
Limited | 50 Basinghall Street, |
|
| consultancy |
| London, EC2V 5DE |
|
|
|
Newgate Communications | Room 2467, No. 77 Jianguo | Ordinary | 60% | Public Relations & Public |
(Beijing) Limited | Road, Chaoyang District, |
|
| Affairs consultancy |
(incorporated in China) | Beijing, China |
|
|
|
Newgate Communications | Two Four 54, Park Rotana | Ordinary | 76% | Public Relations |
FZ-LLC (incorporated in the | Building, 9th floor, office |
|
| consultancy |
United Arab Emirates) | number 905B, Khalifa Park |
|
|
|
| area, Media Zone Authority, |
|
|
|
| P.O. Box: 769255 Abu |
|
|
|
| Dhabi, UAE |
|
|
|
Newgate Communications | Alstertwiete 3, 20099 | Ordinary | 100% | Non-trading |
Germany GmbH | Hamburg |
|
|
|
(incorporated in Germany) |
|
|
|
|
Newgate Communications | Level 18, 167 Macquarie | Ordinary | 62.29% | Public Relations, Public |
Pty Limited (incorporated in | Street, Sydney, NSW 2000, |
|
| Affairs & Research |
Australia) | Australia |
|
| consultancy |
Newgate Communications | 802 Winsome House, | Ordinary | 60% | Public Relations & Public |
(HK) Limited (incorporated | 73 Wyndham Street, |
|
| Affairs consultancy |
in Hong Kong) | Central, Hong Kong |
|
|
|
Newgate Communications | 24 Raffles Place, #16-05 | Ordinary | 45% | Public Relations & Public |
(Singapore) Pte. Ltd | Clifford Centre, Singapore |
|
| Affairs consultancy |
(incorporated in Singapore) | 048621. |
|
|
|
Name | Address of the registered office | Share capital held | Percentage held | Principal activity during year |
Newgate Media Holdings | Sky Light City Tower, | Ordinary | 100% | Intermediate holding |
Limited | 50 Basinghall Street, |
|
| company |
| London, EC2V 5DE |
|
|
|
Newgate PR Holdings | Sky Light City Tower, | Ordinary | 100% | Intermediate holding |
Limited | 50 Basinghall Street, |
|
| company |
| London, EC2V 5DE |
|
|
|
Newgate Public Affairs | Sky Light City Tower, | Ordinary | 100% | Dormant |
Limited | 50 Basinghall Street, |
|
|
|
| London, EC2V 5DE |
|
|
|
Newgate Public Relations | Sky Light City Tower, | Ordinary | 100% | Dormant |
Limited | 50 Basinghall Street, |
|
|
|
| London, EC2V 5DE |
|
|
|
Newgate Sponsorship | Sky Light City Tower, | Ordinary | 85% | Non-trading |
Limited | 50 Basinghall Street, |
|
|
|
| London, EC2V 5DE |
|
|
|
Porta Australia Holdings Pty | c/o Bell Partners, 40 Lime | Ordinary | 51% | Intermediate holding |
Limited (incorporated in | Street, King Street Wharf, |
|
| company |
Australia) | Sydney NSW 2000, |
|
|
|
| Australia. |
|
|
|
Porta Communications | Sky Light City Tower, | Ordinary* | 100% | Intermediate holding |
Midco Holdings Limited | 50 Basinghall Street, |
|
| company |
| London, EC2V 5DE |
|
|
|
PPS (Local and Regional) | Sky Light City Tower, | Ordinary | 100% | Public Relations |
Limited | 50 Basinghall Street, |
|
| consultancy2 |
| London, EC2V 5DE |
|
|
|
Redleaf Polhill Limited | Sky Light City Tower, | Ordinary | 81% | Public Relations |
| 50 Basinghall Street, |
|
| consultancy |
| London, EC2V 5DE |
|
|
|
Springall Gbr (incorporated | Alstertwiete 3, 20099 | Ordinary | 100% | Dormant |
in Germany) | Hamburg |
|
|
|
Summit Marketing Services | Wellington Place, 63 Mount | Ordinary | 100% | Marketing & Design |
Limited | Ephraim, Tunbridge Wells, |
|
| agency3 |
| Kent, TN4 8BG |
|
|
|
Velvet Consultancy Limited | Sky Light City Tower, | Ordinary | 100% | Dormant |
| 50 Basinghall Street, |
|
|
|
| London, EC2V 5DE |
|
|
|
*Directly held |
|
|
|
|
1. 13 Communications Limited ceased trading on 31 December 2016. A transfer of trade and assets to Newgate Communications Limited occurred on
1 January 2017, at net book value.
2. PPS (Local and Regional) Limited ceased trading on 31 March 2017. A transfer of trade and assets to Newgate Communications Limited occurred on 1 April 2017, at net book value.
3. Summit Marketing Services Limited was sold on 7 February 2018.
Audit exemptions: The following Group entities are exempt from audit by virtue of Section 479A of the
Companies Act 2006:
13 Communications Limited Clare Consultancy Limited Newgate Media Holdings Limited Newgate PR Holdings Limited Porta Communications
Midco Holdings Limited
Newgate Public Affairs Limited Newgate Public Relations Limited Newgate Sponsorship Limited Summit Marketing Services Limited
Preparation & filing exemptions: The following Group entities are exempt from preparing/filing individual accounts
by virtue of Sections 394A or 448A of the Companies Act 2006: Velvet Consultancy Limited
Statutory guarantees: Porta Communications Plc has provided statutory guarantees to the following
entities in accordance with Section 479C of the Companies Act 2006:
13 Communications Limited Clare Consultancy Limited Newgate Media Holdings Limited Newgate PR Holdings Limited Porta Communications
Midco Holdings Limited
Newgate Public Affairs Limited Newgate Public Relations Limited Newgate Sponsorship Limited Summit Marketing Services Limited
Porta Communications Plc has provided statutory guarantees to the following entities in accordance with Section 394C of the Companies Act 2006:
Velvet Consultancy Limited
18. Trade and other receivables
Current assets
Group |
| |
| 31 December 2017 | 31 December 2016 |
| £ | £ |
Trade receivables | 6,962,920 | 5,799,360 |
Less: provision for impairment | (81,720) | (54,230) |
| 6,881,200 | 5,745,130 |
Other debtors | 475,747 | 485,894 |
Accrued income | 727,207 | 12,242 |
Prepayments | 596,041 | 1,346,825 |
| 8,680,195 | 7,590,091 |
The Group provides for the impairment of trade receivables on a client-by-client basis having regarded past payment
experience and the probability of future payment.
During the year, a charge for bad and doubtful debts of £117,327 (2016: £50,360) was made to the Consolidated Statement of Comprehensive Income. Identified individual bad or doubtful debtors are provided for in full to the extent that they are deemed irrecoverable. In determining the recoverability of a trade receivable, the Group considers any change in the credit quality of the trade receivable from the date credit was initially granted up to the reporting date. The concentration of credit risk is limited due to the client base being large and unrelated. Accordingly, the Directors believe
that there is no further credit provision required in excess of the allowance for impairment relating to doubtful debts. The Directors consider that the carrying amount of trade and other receivables approximates to their fair value.
A summary of trade receivables, excluding impaired balances, categorised by due date for payment is as follows:
| 31 December 2017 £ | 31 December 2016 £ |
Neither past due nor impaired | 3,496,817 | 3,155,579 |
Past due but not impaired: |
|
|
Past due up to 3 months | 2,523,931 | 2,190,935 |
Past due more than 3 months not more than 6 months | 699,128 | 281,728 |
Past due more than 6 months not more than 1 year | 119,179 | 90,293 |
Past due more than 1 year | 42,145 | 26,595 |
| 6,881,200 | 5,745,130 |
The movement on impairment for the year in respect of trade receivables was as follows:
| 31 December 2017 £ | 31 December 2016 £ |
Balance at 1 January | 54,230 | 131,293 |
Amounts written off during the year | (89,837) | (127,423) |
Provision made during year | 117,327 | 50,360 |
Balance at 31 December | 81,720 | 54,230 |
Company |
31 December 2017 |
31 December 2016 |
| £ | £ |
Trade receivables | 43,251 | 43,163 |
Less: provision for impairment | - | - |
| 43,251 | 43,163 |
Other debtors | 96,402 | 232,574 |
Prepayments | 400,928 | 924,042 |
Receivables owed by related parties (note 26) | - | 1,047 |
| 540,581 | 1,200,826 |
Non-current assets
On 7 January 2014, the Company entered into a tenancy agreement relating to the new office premises located at 50 Basinghall Street, London. The initial deposit of £923,775 and related interest is retained by the Landlord in a separate bank account until the termination of the lease.
19. Trade and other payables
Current liabilities Group |
|
|
| 31 December 2017 £ | 31 December 2016 £ |
Trade payables | 1,552,515 | 2,586,123 |
Taxes and social security costs | 1,554,172 | 2,179,619 |
Income received in advance | 674,308 | 1,077,829 |
Other payables | 809,177 | 489,681 |
Accrued expenses | 2,249,524 | 2,756,516 |
| 6,839,696 | 9,089,768 |
Company |
31 December 2017 |
31 December 2016 |
| £ | £ |
Trade payables owing to third parties | 204,704 | 1,154,650 |
Trade payables owing to related parties (note 26) | 16,120 | 26,266 |
| 220,824 | 1,180,916 |
Taxes and social security costs | 354,654 | 77,396 |
Other payables | 290,029 | 298,818 |
Accrued expenses | 421,918 | 1,582,163 |
| 1,287,425 | 3,139,293 |
Non-current liabilities |
|
|
Group |
31 December 2017 |
31 December 2016 |
| £ | £ |
Other payables | 921,689 | 404,809 |
Company |
31 December 2017 |
31 December 2016 |
| £ | £ |
Other payables | 921,689 | 254,809 |
The Group and the Company recognised £20,792 (2016: £254,809) of other non-current payables in respect of the acquisition of the equity interest in Capital Access Group Limited (see note 12). Amounts totalling £114,232 are due in more than one year with respect to operating leases, and £786,665 is to be released to the Statement of Comprehensive Income after more than one year with respect to Porta's initial rent free period.
The Directors consider that the carrying amount of trade and other payables approximates to their fair value.
20. Provisions Group Current liabilities |
| |
| 31 December 2017 £ | 31 December 2016 £ |
At 1 January | - | - |
Transferred from long term provisions | 513,807 | - |
At 31 December | 513,807 | - |
Non-current liabilities |
|
|
| 31 December 2017 £ | 31 December 2016 £ |
At 1 January | 1,328,436 | 1,179,302 |
Additions: New provisions | - | 264,512 |
Utilised in the period | (707,629) | (442,716) |
Charged/(released) in the period: |
|
|
Amortisation of put/call agreement | 72,090 | 114,076 |
Other charges in the period | (150,794) | - |
Revaluation at year end | (28,296) | 213,262 |
Transferred to short term provisions | (513,807) | - |
At 31 December | - | 1,328,436 |
In 2014, the trade of Twenty20 Media Group ('TTMG'), which was 90% owned by the Group, was discontinued. Whilst the activities of TTMG were discontinued by 31 December 2014, one of its subsidiaries, Twenty20 Media Vision Limited was still in administration as at 31 December 2017. A filing for dissolution has been made by the Administrators on 20 February 2018. During the administration, the Group incurred several unforeseen costs and made a provision of
£208,892 resulting in an additional loss from discontinued operations which was recognised in a prior reporting period. A total of £90,000 of this provision was utilised in the year (2016: £40,000). The Directors expect no further provisions to be made or utilised with respect to the TTMG discontinued operations and therefore the remaining £78,892 has been reversed.
The acquisition of Redleaf in 2014 (see note 10 in the financial statements of the Group for the year ended 31 December 2014) involved the grant of put and call options relating to the purchase by the Company of the remaining 49% of the issued share capital of Redleaf, which are exercisable in three tranches following the end of each of the three full financial years beginning 31 December 2015 on similar terms to the initial acquisition. Any additional consideration payable under the put and call options will be satisfied 50% in cash and 50% in Ordinary shares.
Management have used Redleaf's actual 2017 results in order to determine the liability component of deferred consideration and discounted this using the Group's pre-tax weighted average cost of capital of 10% at the year end. At 31 December 2017, the present value of the liability component of deferred consideration is £513,807 (2016: £895,032). The downwards revaluation of £28,296 (2016: £213,262 upwards revaluation) has gone through the Consolidated Statement of Comprehensive Income in the year and has been disclosed separately as an Exceptional Item.
The final tranche of 19% of the issued share capital of Redleaf is to be acquired by Porta during 2018 and as a result
the provision has been transferred to current liabilities.
Porta satisfied the guarantee in place over the Capital Access vendor loan of £500,000 during the year in Porta shares.
This resulted in £192,610 of the provision being utilised and £71,902 being reversed. See note 21 for further details.
Company Non-current liabilities |
| |
| 31 December 2017 £ | 31 December 2016 £ |
At 1 January | 264,512 | - |
Additions: New provisions | - | 264,512 |
Utilised in the period | (192,610) | - |
Charged/(released) in the period | (71,902) | - |
At 31 December | - | 264,512 |
Contingent liabilities
Group and Company
Under the acquisition agreement for Capital Access, Porta has a guarantee of £1,000,000 against lender debt. Due to the unknown likelihood of this guarantee being called, Porta has deemed the guarantee to be a contingent liability. Should the guarantee be called upon it would be satisfied in 10p Porta shares. As at the year end, the maximum number of new shares required to satisfy the guarantee would be 10,000,000. As at 31 December 2017 the Porta share price was 3.5p and so, at that date, the value of the shares would be £350,000.
21. Share capital and Reserves
Group and Company
Share capital
Allotted, called up and fully paid
31 December 2017 | Number | £ | ||
Ordinary shares of 1p each | 456,936,050 | 4,569,361 | ||
Deferred shares of 0.9p each | 2,862,879,050 | 25,765,912 | ||
| 3,319,815,100 | 30,335,273 | ||
31 December 2016 |
Number |
£ | ||
Ordinary shares of 1p each | 309,450,007 | 3,094,500 | ||
Deferred shares of 0.9p each | 2,862,879,050 | 25,765,912 | ||
| 3,172,329,057 | 28,860,412 | ||
The movement in Ordinary and Deferred shares for the year reconciles as follows: | ||||
|
Number | Ordinary shares £ nominal value | Deferred shares £ nominal value | Total £ nominal value |
At 1 January 2016 | 349,327,895 | 27,732,790 | 648,000 | 28,380,790 |
New issues during the year | 32,122,112 | 479,622 | - | 479,622 |
Share split | 2,790,879,050 | (25,117,912) | 25,117,912 | - |
At 31 December 2016 | 3,172,329,057 | 3,094,500 | 25,765,912 | 28,860,412 |
New issues during the year | 147,486,043 | 1,474,861 | - | 1,474,861 |
At 31 December 2017 | 3,319,815,100 | 4,569,361 | 25,765,912 | 30,335,273 |
On 21 January 2017, the Company allotted and issued 12,476,389 Ordinary shares of 1p each in settlement of a debt of
£530,247 due to Retro Grand Limited.
On 28 February 2017, 175,498 Ordinary shares of 1p each were issued and allotted in the capital of Porta to the vendors
of ICAS Holdings Limited. This issue was under the terms of the sale and purchase agreement in December 2014.
In March 2017, £150,000 of Ordinary shares in Porta (4,000,000 shares) were issued to two subsidiary employees to partially satisfy conditions existing when PPS (Local and Regional) Limited was acquired by the Group in November 2014.
During 2017, the Company issued 18,783,743 Ordinary shares of 1p each to acquire additional interests in two
subsidiary businesses. Further details are given in note 10.
On 3 August 2017 Porta issued and allotted 85,714,286 Ordinary shares of 1p each to SEC S.p.A. in return for cash
proceeds of £3,000,000.
Also on 3 August 2017, debt of £311,375 due to Hawk Investment Holdings Limited ("Hawk") was settled by way of the allotment and issue of 8,896,429 new Ordinary shares of 1p each. Furthermore, debt of £417,779 due to Retro Grand Limited ("Retro Grand") was settled by way of the allotment and issue of 11,936,542 new Ordinary shares of 1p each.
On 30 October 2017, Porta satisfied a guarantee on behalf of Capital Access for £550,316 with respect to a Vendor loan note and accrued interest by way of the allotment and issue of 5,503,156 new Ordinary shares of 1p each.
Deferred shares
There has been no change in the rights relating to the Deferred shares during the year. The special rights, privileges, restrictions and limitations attached to the Deferred shares are set out below.
a) A holder of Deferred shares shall have no right to receive notice of or to attend or vote at any General meeting of the Company.
b) A holder of Deferred shares shall have no right to receive any dividend or distribution.
c) A holder of Deferred shares shall, on a return of capital in a liquidation but not otherwise, be entitled to receive a sum equal to the amount paid up or credited on each share but only after the sum of £1,000,000 per Ordinary share has been distributed amongst the holders of the Ordinary shares.
d) The Company may redeem the Deferred shares at any time for the sum of £1 payable in aggregate to all Deferred shareholders as a class.
Share premium
| £ nominal value |
At 1 January 2016 | 4,788,547 |
New issues during the year | 1,063,921 |
Issue costs | (25,907) |
At 31 December 2016 | 5,826,561 |
New issues during the year | 3,836,353 |
Issue costs | (22,000) |
At 31 December 2017 | 9,640,914 |
Issue costs of £22,000 (2016: £25,907) comprise legal fees incurred during the year directly related to share issues
which have been capitalised and net off against share premium.
Translation reserve (Group only)
The translation reserve comprises all foreign currency differences arising from the translation of the financial statements of foreign operations. Translation reserves of £nil (2016: £49,110) relating to liquidated foreign currency entities have been transferred to retained losses in the year.
Other reserves
During the period, an amount of £120,736 was charged (2016: £218,232) to other reserves relating to share based payments transactions (note 22). In addition, £21,845 was transferred to retained losses (2016: £570,339) in relation to the forfeited options in the share based payment reserve.
Other amounts totalling £nil (2016: £781,793) have been transferred from other reserves to retained losses in the year.
£121,150 (2016: £181,280) of other reserves has been utilised in the period in relation to the contingent share consideration for the further 15% acquisition of Redleaf Polhill Limited (see note 10 for further details).
22. Share based payments
During the year, no share options were granted to staff under the EMI or unapproved share option plans.
Furthermore, no share options were granted to staff under the Executive Share Incentive plan during the year.
The fair value of services received in return for the share options granted is based on the fair value of the share options granted measured using the Black-Scholes and Binomial models. Expected volatility is estimated by considering historic volatility over the period commensurate with the expected term. The following inputs were used in the measurement of the fair values at grant date of the share based payment plans. There were no options issued during the year.
Option Grant Year |
2012 |
2013 |
2014 |
2015 |
2016 | |||||
Option recipient | Employees | Directors | Employees | Directors | Employees | Directors | Employees | Directors | Employees | Directors |
Fair value at grant date |
4.96p |
N/A |
9.50p |
3.36p |
N/A |
N/A |
4.24p |
3.26p |
N/A |
1.83 |
Share price at grant date |
8.00p |
N/A |
14.00p |
7.25p |
N/A |
N/A |
7.63p |
7.19p |
N/A | 6.25 |
Exercise price |
10.00p |
N/A |
14.00p |
20.00p |
N/A |
N/A |
10.00p |
10.00p |
N/A |
22.51p |
Expected volatility |
76% |
N/A |
76% |
76% |
N/A |
N/A |
67% |
66% |
N/A |
66% |
Option life* |
6 years |
N/A |
6 years |
6 years |
N/A |
N/A |
6 years |
6 years |
N/A |
6 years |
Expected dividends |
0% |
N/A |
0% |
0% |
N/A |
N/A |
0% |
0% |
N/A |
0% |
Risk-free interest rate |
1.1% |
N/A |
3.01% |
2.55% |
N/A |
N/A |
2.10% |
1.90% |
N/A |
1.34% |
* expected weighted average life. |
| ||||||
|
|
Number | 2017 Weighted average exercise price |
|
Number | 2016 Weighted average exercise price |
|
Balance at 1 January |
| 24,571,341 | 18.11p |
| 18,437,763 | 12.96p |
|
Issued during year |
| - | N/A |
| 15,913,924 | 22.51p |
|
Forfeited during the year |
| (1,420,000) | 10.00p |
| (9,780,346) | 16.00p |
|
Balance at 31 December |
| 23,151,341 | 18.61p |
| 24,571,341 | 18.11p |
|
The weighted average remaining contractual lives of the outstanding options is 3.8 years and exercise prices range from 10p to 22.51p.
£120,736 relating to share based payments has been recognised as an expense in the Statement of Comprehensive
Income for the year ended 31 December 2017 (2016: £218,232).
Out of the 23,151,341 outstanding options, 6,109,084 options were exercisable at 31 December 2017.
23. Loans and borrowings
This note provides information about the contractual terms of the Group's interest-bearing loans and borrowings, which are measured at amortised cost. For information about the Group's exposure to interest rate, foreign currency and liquidity risk arising from these loans and borrowings, see note 7.
Group
| 31 December 2017 £ | 31 December 2016 £ | |
Non-current liabilities |
|
|
|
Deep discounted bond |
| 3,463,156 | 3,114,244 |
Loan |
|
| 22,080 |
Obligations under finance leases (note 24) |
| 25,874 | 114,967 |
|
| 3,489,030 | 3,251,291 |
Current liabilities |
|
|
|
Convertible loan |
| 5,184,550 | 5,228,516 |
Bank overdraft |
| 3,093,484 | - |
Loan - related party |
| - | 279,254 |
Loan |
| 20,185 | 526,584 |
Loan notes |
| - | 106,515 |
Obligations under finance leases (note 24) |
| 110,012 | 113,901 |
|
| 8,408,231 | 6,254,770 |
Loan notes of £100,000 bearing a 6% coupon rate were repaid on 9 June 2017.
On 12 June 2017, financial completion was reached on a new five year £3,300,000 revolving credit facility (bank overdraft above) with Clydesdale Bank Plc. This facility includes a margin of 3.85% over a 3 month LIBOR and replaced the existing
£3,000,000 confidential invoice discounting facility.
See note 21 for details concerning the settlement of debt including accrued interest by way of the issue and allotment of
new Porta Ordinary shares. No gain or loss arose from any of these settlements and as such there was no impact on the Consolidated Statement of Comprehensive Income.
On 3 August 2017, the Retro Grand convertible loan with a face value of £5,183,415 was refinanced with an effective date of 30 June 2017, such that loan interest will accrue at 8% per annum (previously interest was accruing at 1% per month). Additionally, the Hawk deep discounted bond of £4,110,000, maturing on 14 April 2019 and with an equivalent annual interest rate of 12.8%, was refinanced with a revised redemption date of 14 April 2021 and as a result the equivalent annual interest rate fell to 8%.
Retro Grand is a Jersey registered company which is wholly owned by the Edward Trust. The Edward Trust is managed
and administered by independent trustees.
Hawk Investment Holdings Limited ('Hawk') is a company wholly owned by Morton PTC Limited as Trustee to the Morton
Family Trust.
Terms and debt repayment schedule
|
|
|
| 2017 | 2016 | ||
| Currency | Nominal interest rate | Year of maturity | Face Value | Carrying Amount | Face Value | Carrying Amount |
Deep discounted bond | GBP | 8% | 2021 | 4,460,243 | 3,463,156 | 4,110,000 | 3,114,244 |
Convertible loan | GBP | 8% | 2018 | 5,183,415 | 5,184,550 | 5,183,415 | 5,228,516 |
Loan1 | AED | 60% | 2018 | 18,955 | 20,185 | 18,955 | 22,080 |
Loan - related party | GBP | 12% | 2017 | - | - | 257,707 | 279,254 |
Loan | GBP | 12% | 2017 | - | - | 500,000 | 526,584 |
Loan notes | GBP | 6% | 2017 | - | - | 100,000 | 106,515 |
|
|
|
| 9,662,613 | 8,667,891 | 10,170,077 | 9,277,193 |
1. £18,955 is the sterling equivalent of the face value of the loan. The original loan in AED is AED $100,000.
Company
| 31 December 2017 £ | 31 December 2016 £ | |
Non-current liabilities |
|
|
|
Deep discounted bond |
| 3,463,156 | 3,114,244 |
Obligations under finance leases (note 24) |
| 25,874 | 114,967 |
|
| 3,489,030 | 3,229,211 |
Current liabilities |
|
|
|
Convertible loan |
| 5,184,550 | 5,228,516 |
Bank overdraft |
| 3,093,484 | - |
Loan - related party |
| - | 279,254 |
Loan |
| - | 526,584 |
Loan notes |
| - | 106,515 |
Obligations under finance leases (note 24) |
| 97,223 | 93,393 |
|
| 8,375,257 | 6,234,262 |
Terms and debt repayment schedule |
|
|
|
|
| 2017 | 2016 | ||
| Currency | Nominal interest rate | Year of maturity | Face Value | Carrying Amount | Face Value | Carrying Amount |
Deep discounted bond | GBP | 8% | 2021 | 4,460,243 | 3,463,156 | 4,110,000 | 3,114,244 |
Convertible loan | GBP | 8% | 2018 | 5,183,415 | 5,184,550 | 5,183,415 | 5,228,516 |
Loan - related party | GBP | 12% | 2017 | - | - | 100,000 | 279,254 |
Loan | GBP | 12% | 2017 | - | - | 500,000 | 526,584 |
Loan notes | GBP | 6% | 2017 | - | - | 257,707 | 279,254 |
|
|
|
| 9,643,958 | 8,647,706 | 10,151,122 | 9,255,113 |
All Company loans are secured over all current and future assets of both the Company and subsidiaries within the Group. Further details concerning related party borrowings are given in note 26.
|
24. Finance Leases
Finance lease commitments - as lessee
Group
| 2017 | 2016 | ||
| Minimum payments £ | Present value of payments £ | Minimum payments £ | Present value of payments £ |
Within one year | 120,792 | 110,012 | 138,900 | 113,901 |
Between one and five years | 26,681 | 25,874 | 125,379 | 114,967 |
Total minimum lease payments | 147,473 | 135,886 | 264,279 | 228,868 |
Less amount representing finance charges | (11,587) | - | (35,411) | - |
Present value of minimum lease payments | 135,886 | 135,886 | 228,868 | 228,868 |
Analysed as: | £ | £ |
Current liability | 110,012 | 113,901 |
Non-current liability | 25,874 | 114,967 |
Present value of minimum lease payments | 135,886 | 228,868 |
Company
| 2017 |
| 2016 |
|
| Minimum payments £ | Present value of payments £ | Minimum payments £ | Present value of payments £ |
Within one year | 108,003 | 97,223 | 117,025 | 93,393 |
Between one and five years | 26,681 | 25,874 | 125,379 | 114,967 |
Total minimum lease payments | 134,684 | 123,097 | 242,404 | 208,360 |
Less amount representing finance charges | (11,587) | - | (34,044) | - |
Present value of minimum lease payments | 123,097 | 123,097 | 208,360 | 208,360 |
Analysed as: | £ | £ |
Current liability | 97,223 | 93,393 |
Non-current liability | 25,874 | 114,967 |
Present value of minimum lease payments | 123,097 | 208,360 |
25. Operating leases
The Group's operating leases mainly relate to office premises. The leases of office premises typically run for periods up to 10 years. Leases for other fixed assets typically run for a period of 3 to 5 years.
At the end of the reporting period, the future minimum lease payments under non-cancellable operating leases are payable as follows:
| Year ended | Year ended |
31 December 2017 | 31 December 2016 | |
£ | £ | |
Less than one year | 1,670,379 | 1,532,676 |
Between one and five years | 5,604,824 | 5,201,367 |
More than five years | 1,088,791 | 2,093,829 |
| 8,363,994 | 8,827,872 |
The Company received a two year rent free period as a lease incentive. The total minimum lease payments are allocated over the lease term evenly and therefore rent charge recognised in the Statement of Comprehensive Income is different to the contractually committed cash outflow.
26. Related party transactions
Key management personnel - Group and Company
In the opinion of the Board, only the Executive Directors of the Company are regarded as key management personnel. Key management personnel compensation, including state taxes, comprised the following:
| Year ended | Year ended |
31 December 2017 | 31 December 2016 | |
£ | £ | |
Short term employee benefits | 870,812 | 840,889 |
Share-based payments | 105,224 | 113,141 |
Termination benefits | 188,768 | - |
Post-employment benefits | 60,572 | 70,000 |
| 1,225,376 | 1,024,030 |
Other related party transactions
During the year, the Company was invoiced £4,000 by Blasdales Limited (2016: £27,500), a company of which Brian Blasdale is a Director, for Non-Executive Director's fees. Brian Blasdale stepped down as a Non-Executive Director of Porta on 30 November 2016, after which he served a three-month notice period.
A charitable donation of £22,250 was made during the year to Give us Time, on behalf of Raymond McKeeve who stepped down as a Non-Executive Director on 31 August 2017.
During the year, the Group paid £96,150 (2016: £91,333) to members of Directors' families who are employed by the
Group.
At the year end, unpaid pension contributions of £17,807 (2016: £17,807) were owed to David Wright and £24,631
(2016: £59,215) to Gene Golembiewski.
Newgate Communications Pty Limited (Australia) paid Brian Tyson a deferred sign on bonus of £121,629 in October 2017 on behalf of Porta, with respect to the start-up of Newgate Australia, prior to his appointment as an Executive Director on the Porta board on 1 November 2017.
During the year, the Group was invoiced for flowers £7,206 (A$12,174) by Buds and Poppies, a florist company owned by the wife of Brian Tyson.
Fiorenzo Tagliabue, appointed as Non-Executive Deputy Chairman of Porta on 4 August 2017, is also the CEO and founder of SEC S.p.A ("SEC"). Porta were billed £50,000 by SEC during 2017 in relation to a Commercial Collaboration Agreement whereby the two companies shared business opportunities. At the year end £10,000 of these fees were outstanding.
SEC also subscribed for £3,000,000 new Porta shares during the year. This constituted an 18.76% shareholding in Porta as at 31 December 2017. See Note 21 for further details.
The following amounts were owed to/by Directors by/to the Company at the year-end in respect of expenses incurred or advances for expenses made in relation to expenses incurred on behalf of the Group's business:
Director | Max amount outstanding by Director during the year £ | Owed by Directors/ (Owed to Directors) 2017 £ | Owed by Directors/ (Owed to Directors) 2016 £ |
David Wright | - | - | 1,047 |
Gene Golembiewski | - | (251) | - |
Rhydian Bankes | - | (2) | - |
Brian Blasdale (and Blasdales Limited) | - | - | (634) |
Fiorenzo Tagliabue (and SEC S.p.A) | - | (10,703) | - |
Steffan Williams | - | (5,164) | (10,632) |
All related party transactions were on normal commercial terms.
Transactions with subsidiary undertakings - Company
The parent Company incurs various expenses during the year which it recharges to subsidiary companies and certain subsidiary companies have incurred expenses or provided services during the year which have been recharged to the parent Company. A summary of these transactions during the year are as follows:
2016 2017
Charged Charged Charged Charged
by parent to parent by parent to parent
Subsidiary Nature of transaction £ £ £ £
13 Communications Limited | Expense recharges and consultancy fees | 2,476 | - | 19,147 | - | |
| Rent | - | - | 37,800 | - | |
| Interest | - | - | 12,851 | - | |
21:12 Communications Limited | Expense recharges and consultancy fees | 481,438 | - | 266,967 | - | |
| Marketing and advertising services | - | 23,466 | - | 32,768 | |
| Rent | 241,850 | - | 352,800 | - | |
| Interest | 58,910 | - | 58,883 | - | |
EngageComm Pty Ltd | Interest | 9,386 | - | - | - | |
ICAS Limited (t/a Publicasity) | Expense recharges and consultancy fees | 325,831 | - | 106,114 | - | |
| Rent | 261,870 | - | 243,600
| - | |
| Interest | - | 52,398 | - | 35,687 | |
Newgate Communications Limited | Expense recharges and consultancy fees | 1,367,501 | 3,064 | 406,117 | - | |
| Rent | 568,190 | - | 369,600 | - | |
| Interest | 4,578 | 3,585 | - | 12,633 | |
Newgate Communications FZ-LLC | Expense recharges and consultancy fees | 1,469 | - | 390 | - | |
Newgate Communications | Expense recharges and consultancy fees | 386,368 | 135,046 | 229,747 | - | |
Pty Limited | Interest | - | 81,703 | 68,255 | - | |
| Group dividend | - | - | 255,064 | - | |
Newgate Communications | Expense recharges and consultancy fees | 42,853 | - | 29,557 | - | |
(HK) Limited | Group dividend | - | - | 267,842 | - | |
Newgate Communications | Expense recharges and consultancy fees | 44,496 | - | 26,204 | - | |
(Singapore) Pte. Limited | Interest | 1,058 | 2,304 | 1,005 | 561 | |
Newgate Public Relations Limited | Interest | - | - | - | 1,329 | |
Newgate Sponsorship Limited | Expense recharges and consultancy fees | 975 | - | 6,938 | - | |
| Interest | - | - | - | 520 | |
|
|
|
|
|
| |
|
|
|
|
|
| |
Newgate Threadneedle Limited | Group dividend |
| - | - | 885,225 | - |
Porta Communications Midco Holdings Limited |
Group dividend |
|
1,257,166 |
- |
- |
- |
PPS (Local and Regional) Limited | Expense recharges and consultancy fees | 24,652 | - | 95,844 | - | |
| Rent | 40,950 | - | 163,800
| - | |
| Interest | - | 5,820 | - | 22,110 | |
Redleaf Polhill Limited | Expense recharges and consultancy fees | 131,056 | 18,000 | 103,000 | 37,700 | |
| Group dividend | - | - | 409,736 | - | |
Summit Marketing Services Ltd | Expense recharges and consultancy fees | 5,027 | - | 10,584 | - | |
Total |
| 5,258,100 | 325,386 | 4,427,070 | 143,308 |
The Company also undertakes various group treasury functions receiving payments from group companies, funding group companies and making payments on their behalf and the net amount outstanding to or from the parent company at the year end is as follows:
Owed to parent/(Owed by parent)
Subsidiary | 2017 £ | 2016 £ | |
13 Communications Limited | - | 631,755 | |
21:12 Communications Limited | 4,064,308 | 3,630,983 | |
Clare Consultancy Limited | 85 | - | |
EngageComm Pty Ltd | 144,665 | - | |
ICAS Limited (t/a Publicasity) | (2,109,959) | (1,891,321) | |
Newgate Brussels SPRL | 398,766 | 383,099 | |
Newgate Communications Limited | 2,548,936 | 1,102,300 | |
Newgate Communications FZ-LLC | 108,014 | 102,430 | |
Newgate Communications Pty Limited | 891,103 | 702,775 | |
Newgate Communications (HK) Limited | 5,673 | 4,463 | |
Newgate Communications (Singapore) Pte. Ltd | (155,906) | (112,681) | |
Newgate Media Holdings Limited | 576,000 | 577,000 | |
Newgate PR Holdings Limited | 2,307,345 | 2,029,969 | |
Newgate Public Affairs Limited | (32,277) | (32,277) | |
Newgate Public Relations Limited | 212,574 | 212,574 | |
Newgate Sponsorship Limited | 19,817 | 2,788 | |
Porta Communications Midco Holdings Limited | (10,758) | (10,758) | |
PPS (Local and Regional) Limited | - | (1,038,244) | |
Redleaf Polhill Limited | 10,779 | (10,800) | |
Summit Marketing Services Limited | (197,330) | (207,487) | |
Velvet Consultancy Limited | 2 | 2 | |
Net amount owed to parent Company | 8,781,837 | 6,076,570 | |
Less provided as bad debt | - | - | |
Total | 8,781,837 | 6,076,570 | |
Analysed as: Non-current assets |
11,288,067 |
9,407,755 | |
Non-current liabilities | (2,506,230) | (3,331,185) | |
Total | 8,781,837 | 6,076,570 | |
The Company has given undertakings to certain subsidiary companies to provide financial support for a period of at least 12 months from the date of approval of these financial statements subject to group funding requirements.
The Board considers that the amounts disclosed in the table above will prove recoverable. However, the timing of and ultimate repayment of these sums will depend on the performance and financing arrangements of the relevant subsidiary undertakings. Currently, the Company expects the amounts to be repaid over a number of years.
27. Subsequent events
Issue of shares to Non-Executive Chairman
In January 2018, 4,700,000 Ordinary shares of 1p each were purchased in the capital of Porta at a price of 3.5p per Ordinary share by Mr John Foley, the Non-Executive Chairman of Porta.
Issue of shares by Capital Access Group Limited
On 16 January 2018, Capital Access Holdings Limited (parent company of Capital Access Group Limited) issued a further 200 Ordinary shares of 1p each increasing its number of issued shares to 2,000 thereby reducing Porta's ownership from 43.89% to 39.5%.
Sale of subsidiary
On 7 February 2018, Newgate Media Holdings Limited, an indirect subsidiary of Porta, sold its holding of 85 A Ordinary Shares and 15 B Ordinary Shares in the capital of Summit Marketing Services Limited to the Director of Summit for a cash consideration of £1. The outstanding inter-company balance at that date between Porta and Summit pursuant to which Porta owed Summit £189,409 was transferred by novation, which included transferring all of its rights
and obligations in respect of the debt to Newgate Media Holdings Limited. The financial effects of this transaction have not been recognised at 31 December 2017. Summit was considered an immaterial component of the group and hence its results were not disclosed under discontinued activities in the year.
Related Shares:
PTCM.L