Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

21st Mar 2013 07:00

RNS Number : 5052A
32Red Plc
21 March 2013
 



32Red Plc("32Red" or "the Group" or "the Company")

Final results for the year ended 31 December 2012

32Red, the award-winning online casino operator, today announces final results for the year ended 31 December 2012

 

Key Financials

 

 

FY 2012

FY 2011

%

 

 

 

 

Casino Revenue

£30.0m

£23.3m

+29%

Other betting and gaming Revenue

£2.1m

£1.7m

+23%

Total Revenue

£32.1m

£25.0m

+28%

 

 

 

 

Underlying EBITDA*

£3.4m

£2.8m

+23%

 

 

 

 

Adjusted EPS**

4.29p

3.94p

+9%

EPS

2.81p

2.94p

-4%

 

 

 

 

Final dividend declared

1.4p

1.2p

+17%

 

 

 

 

Net cash balance at 31 December

£4.4m

£3.4m

+29%

 

Key highlights:

 

·; Third consecutive year of record revenues

·; Encouraging start to trading in Italian market

·; Increased investment in marketing results in 41,918 new casino players

·; Result of damages inquiry in relation to trade mark action against William Hill expected imminently

·; Evaluation of new regulated markets ongoing

·; Voted Casinomeister 'Casino operator of the Year' for an unprecedented tenth successive year

 

Key performance indicators

 

·; Active 32Red Casino players up 45% to 57,338

·; Casino player yield £500 (2011: £550)

·; New 32Red Casino players up 52% to 41,918

·; Casino player cost per acquisition: £147 (2011: £143)

 

Current trading

 

Trading in the first 11 weeks of the year has been robust with revenues up 13% on the corresponding period in 2012. The strategic increase in marketing investment continues to deliver strong recruitment of new players and market share gains. We are encouraged by the early indications from Italy, which is performing in line with management expectations. The Board is confident of continued progress towards its stated strategy of delivering an unrivalled casino proposition to its growing UK and International customer base.

Commenting on the results Ed Ware, Chief Executive Officer, said:

 

"The Company has enjoyed another year of considerable progress thanks to the focus and drive of the 32Red team. Not only have we delivered our third successive year of record results in 2012, but we have also successfully launched the 32Red brand in the newly regulated Italian market. Our strategy of increased investment in marketing is delivering strong levels of new player recruitment.

 

"This year has started strongly and we are confident of further progress in 2013, both financially and operationally, as we continue to grow the 32Red brand in regulated markets"

 

*Underlying EBITDA is Earnings before Interest, Tax, Depreciation and amortisation derived from the continuing 32Red business i.e. excluding results from its new Italian operations

 

** Adjusted EPS is Earnings Per Share before exceptional costs, amortisation of acquired intangibles and share option charges.

 

21 March 2013

 

32Red Plc

Tel: +350 20049395

Ed Ware, CEO

Jon Hale, Finance Director

 

 

 

College Hill

Tel: +44 (0) 20 7457 2020

Jamie Ramsay

Mark Reed

 

 

 

Numis Securities

Tel: +44 (0) 20 7260 1200

Chris Wilkinson; Corporate Broking

Michael Meade; NOMAD

 

 

 

Chairman's Statement

 

I am pleased to set out below my review of the Directors' Report and Consolidated Financial Statements of 32Red Plc for the year ended 31 December 2012.

 

Financial review

 

Further to our trading update issued on 23 January 2013, 32Red is delighted to report that revenues increased by 28% to a record £32.1m in 2012 (2011: £25.0m). This performance has resulted in a 23% increase in underlying EBITDA* to £3.4m (2011: £2.8m).

 

During the year, the Company also announced that it had commenced trading under its Italian Remote Gaming Licence and I am pleased to report that initial results are encouraging. The Company incurred a small loss, in-line with earlier guidance, of £0.3m in respect of its Italian operations during the year (2011: nil).

 

After accounting for the launch costs and associated investment in Italy, EBITDA for the year totalled £3.1m (2011: £2.8m) and Profit Before Taxation was £2.04m (2011: £2.12m). The Company had cash reserves of £4.4m at 31 December 2012 (2011: £3.4m) and has no borrowings.

 

The Board remains committed to delivering value to shareholders and is today pleased to declare a final dividend of 0.8p per share (2011: 0.7p) bringing the full dividend for the year ended 31 December 2012 to 1.4p (year ended 31 December 2011: 1.2p).

 

Key Financials:

 

 

 

2012

2011

%

Casino Revenues

£30.0m

£23.3m

+29%

Other Revenues

£2.1m

£1.7m

+23%

Total Revenues

£32.1m

£25.0m

+28%

Underlying EBITDA*

£3.4m

£2.8m

+23%

EBITDA

£3.1m

£2.8m

+10%

PBT

£2.04m

£2.12m

-4%

Dividend

1.4p

1.2p

+17%

 

Commencement of trading in Italy

 

The Company's strategy has always been to target regulated markets. The regulated market in Italy represents an excellent opportunity for 32Red to utilise its core skills and to apply its business philosophy there. On 6 March 2012, the Company announced that it had been successful in its application for a remote gaming licence in Italy and on 29 November 2012, the Company announced that it had commenced trading. Slot machine games were approved and launched on 3 December 2012 and 32Red looks forward to extending its reach into Italy during 2013 and growing revenues from there.

 

Damages update following High Court victory in trade mark dispute with William Hill 

 

Further to 32Red's success in its trade mark action against members of the William Hill group ("William Hill"), the William Hill owned 32Vegas business was held to have infringed two of 32Red's European community trade marks and the judge ordered an inquiry to assess monetary damages.

 

William Hill appealed this decision and a hearing took place in the Court of Appeal on 5th and 6th December 2011. The Court of Appeal described William Hill's case as a "full-scale, wide-ranging attack on the judge's analysis and conclusions on virtually every aspect of his judgment". In a judgment handed down in January 2012, the entire William Hill appeal was dismissed. Furthermore, the Appeal court found that William Hill also infringed 32Red's registered trade mark for "32" and in addition held that William Hill took unfair advantage of 32Red's well-known trade marks. The costs associated with the Appeal have been awarded to 32Red and a sum of £130,000 was paid to 32Red during the year.

 

The level of damages relating to this case and the liability for costs associated with the original hearing were considered in a 6 day damages hearing held before the High Court commencing on 26 February 2013. The result of this inquiry is expected to be handed down shortly and the Company will update shareholders accordingly.

 

Post balance sheet event

 

Further to an approach from the Club, the Company announces that it has reached agreement with Swansea City Association Football Club Limited to terminate its sponsorship agreement one year early. 32Red has agreed to forgo its fifth and final year as main club sponsor in order to allow Swansea City to engage with third parties who may be able to assist in the physical development of the stadium and support the club in its next phase of growth (see note 10 for further details). 

 

Dividend

 

The Board recommends a final dividend of 0.8p per share (2011: 0.7p) bringing the full dividend for the financial year ended 31 December 2012 to 1.4p (year ended 31 December 2011: 1.2p). If approved by shareholders, the final dividend will be paid on 3rd May 2013 to shareholders on the register on 5th April 2013.

 

Strategy

 

The Company will continue to invest in regulated markets where the Board feels that 32Red has commercially viable opportunities. The Board is committed to further marketing investment in the UK to continue the growth of the underlying business. This expenditure will be supplemented by a controlled investment in Italy. The regulatory landscape continues to evolve and we are encouraged by developments in potential new markets for 32Red both in Europe and the US.

 

Current Trading and OutlookTrading in 2013 to date has been strong across the Company's portfolio with revenues for the first 11 weeks of the year up 13% on the same period in 2012. Trading from Italy is growing steadily and the Board looks forward to updating shareholders on progress at the interim trading update in July 2013.David Fish QCChairman, 32Red Plc*Underlying EBITDA is Earnings before Interest, Tax, Depreciation and Amortisation derived from the continuing 32Red business i.e. excluding results from its new Italian operations. 

 

Chief Executive's Statement

 

In a year when the Company celebrated its tenth anniversary, the 2012 performance represents a third successive year of record revenues. Net gaming wins for the Group totalled £32.1m in 2012 (2011: £25.0m) and this impressive growth is once again driven by a significant rise in activity levels supported by an increased investment in targeted marketing.

 

Overall performance continues to be dominated by the sustained growth in the 32Red casino, which represents 89% of total Group revenues (2011: 87%). 

 

Total

 2012

2011

2010

32Red Casino Revenue

£28.7m

£21.8m

£14.8m

Casino Revenue from other brands

£1.3m

£1.5m

£0.9m

Other Products Revenue

£2.1m

£1.7m

£1.3m

Total Revenue

£32.1m

£25.0m

£17.0m

 

Key Performance Indicators

 

32Red CasinoKey Performance Indicators

 2012

2011

2010

Casino Revenue

£28.7m

£21.8m

£14.8m

Active players

57,338

39,687

28,585

New players

41,918

27,648

19,505

Yield per active player

£500

£550

£519

Cost per acquisition

£147

£143

£133

 

Customer acquisition

 

The increased investment in casino marketing during the year resulted in 41,918 new casino players recruited during the year, representing a 52% increase on 2011. These new players have been recruited at a similar cost per acquisition of £147 to that of 2011 (£143) and this reflects the continued effectiveness of our marketing.

 

Customer Relationship Management (CRM)

 

The building and maintenance of strong customer relationships is the bedrock of 32Red's business philosophy. We continue to strive to exceed our customers' expectations both in terms of the product offering and the level of customer service provided - we are delighted to have been recognised as Casinomeister 'Casino Operator of the Year' for an unprecedented tenth successive year.

 

During the second half of 2012, the Company made a significant investment in CRM as it looks to maximise the return from its marketing expenditure. This return can be measured by player yields which continue to be amongst the highest in the industry at £500 (2011: £550) despite naturally softening due to the strong recruitment of new players during the period.

 

We will continue to focus our attention on our customers ensuring we deliver a 'second to none' player experience. We will continue to capitalise on our marketing and customer recruitment campaigns. As a Gibraltar licencee, 32Red fulfils high standards of social and corporate responsibility, utilising world class fraud detection, player monitoring and CRM practices.

ItalyOn 29 November 2012, the Company announced that it had commenced trading under its Italian Remote Gaming Licence. Italian customers were initially able to play traditional casino table games but from 3 December 2012, 32Red's portfolio in Italy increased significantly with the introduction of government-approved slot machine games.

 

We have launched a 32Red casino television marketing campaign in Italy and this investment will be supplemented by further traditional online and offline marketing. We are encouraged by the initial response to the 32Red brand and plan further development of our games and platform offerings in 2013.

 

Other products

 

Other products 

 2012

2011

2010

Poker Revenue

£1.0m

£1.1m

£0.9m

Bingo Revenue

£0.6m

£0.4m

£0.3m

Sports betting & other products

£0.5m

£0.2m

£0.1m

Total revenue from other products

£2.1m

£1.7m

£1.3m

 

Poker operations continue to contribute revenues of £1.0m in an ever increasingly competitive market. The bingo and sports betting products continue to grow steadily benefitting from increased activity levels at the 32Red casino and from a modest increased investment in marketing.

 

Outlook

The trading momentum experienced over the last three years has continued into 2013 and we anticipate another strong year of growth in the underlying business. The Italian market offers new growth opportunities for regulated businesses such as 32Red but it also means an investment in marketing to establish 32Red as a recognised, trusted and respected brand in Italy. The success of the marketing in Italy will be monitored very closely and it is envisaged that the return on this investment will not be recognised until next year and beyond.

 

We aim to continue to increase marketing investment whilst also, at least, maintaining our levels of player support and service. We believe that this will deliver increased value to shareholders.

 

 

Edward Ware,

Chief Executive Officer, 32Red Plc

 

 

32Red Plc

Consolidated Statement of Comprehensive Income

for the year ended 31 December 2012

Notes

2012

2011

£

£

Net gaming revenues

3

32,135,543

25,031,840

Cost of sales

(25,257,440)

(18,884,860)

Gross Profit

6,878,103

6,146,980

Administrative expenses

(3,788,892)

(3,346,718)

EBITDA before share option costs and exceptional items

3,089,211

2,800,262

Share option costs

(174,698)

(98,333)

Depreciation and amortisation

(701,881)

(424,619)

Operating profit before exceptional items

2

2,212,632

2,277,310

Exceptional items

4

(175,406)

(162,083)

Operating profit after exceptional items

2,037,226

2,115,227

Finance income

5

7,539

1,322

Finance costs

5

-

(686)

Profit on ordinary activities before taxation

2,044,765

2,115,863

Tax on ordinary activities

7

(68,250)

(62,452)

Profit and total comprehensive income for the year

1,976,515

2,053,411

Earnings per share (p)

Basic

6

2.81p

2.94p

Diluted

6

2.60p

2.74p

 

 

32Red Plc

 

 

 

 

 

 

 

Consolidated Statement of Changes in Equity

 

 

 

 

for the year ended 31 December 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to equity holders of 32Red Plc

 

 

 

 

Share

 capital

Share

premium

Share options reserve

Retained earnings

 

Total

Equity

 

 

£

£

£

£

 

£

 

 

 

 

 

 

 

 

Balance 31 December 2010

 

139,860

12,765

415,768

749,155

 

1,317,548

Shares options lapsed

 

-

-

(982)

982

 

-

Share options charge

 

-

-

98,333

-

 

98,333

Dividends paid

 

-

-

-

(699,300)

 

(699,300)

Transactions with owners

 

-

-

97,351

(698,318)

 

(600,967)

Profit and total comprehensive income for the year

 

-

-

-

2,053,411

 

2,053,411

Balance 31 December 2011

 

139,860

12,765

513,119

2,104,248

 

2.769,992

Shares options lapsed

 

-

-

(5,762)

5,762

 

-

Share options charge

 

-

-

174,698

-

 

174,698

Share options exercised

 

1,217

12,117

-

-

 

13,334

Dividends paid

 

-

-

-

(916,823)

 

(916,823)

Transactions with owners

 

1,217

12,117

168,936

(911,061)

 

(728,791)

Profit and total comprehensive income for the year

 

-

-

-

1,976,515

 

1,976,515

Balance 31 December 2012

 

141,077

24,882

682,055

3,169,702

 

4,017,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32Red Plc

 

 

 

 

 

Consolidated Statement of Financial Position

 

 

 

 

 

as at 31 December 2012

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

2012

 

2011

 

 

 

£

 

£

 

 

 

 

 

 

Assets

 

 

 

 

 

Non-current

 

 

 

 

 

Intangible assets

8

 

1,157,584

 

1,142,722

Property, plant and equipment

9

 

591,825

 

533,478

 

 

 

1,749,409

 

1,676,200

 

 

 

 

 

 

Current

 

 

 

 

 

Other receivables

 

 

618,980

 

732,306

Cash and cash equivalents

 

 

4,363,189

 

3,372,871

 

 

 

4,982,169

 

4,105,177

 

 

 

 

 

 

Total assets

 

 

6,731,578

 

5,781,377

 

 

 

 

 

 

Equity

 

 

 

 

 

Equity attributable to shareholders of 32Red Plc

 

 

 

Called up share capital

 

 

141,077

 

139,860

Share premium

 

 

24,882

 

12,765

Share option reserve

 

 

682,055

 

513,119

Retained earnings

 

 

3,169,702

 

2,104,248

Total equity

 

 

4,017,716

 

2,769,992

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Social security and other taxes

 

 

56,344

 

55,619

Trade and other payables

 

 

2,657,518

 

2,955,766

Total liabilities

 

 

2,713,862

 

3,011,385

 

 

 

 

 

 

Total equity and liabilities

 

 

6,731,578

 

5,781,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32Red Plc

 

 

 

 

 

 

Consolidated Statement of Cash Flows

 

 

 

for the year ended 31 December 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2011

 

 

 

 

 

£

 

£

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

Profit for the year

 

 

1,976,515

 

2,053,411

Interest adjustments

 

 

(7,539)

 

(636)

Amortisation

 

 

 

485,242

 

443,373

Depreciation

 

 

 

216,639

 

(18,754)

Change in other receivables

 

113,326

 

(151,335)

Change in trade and other payables

 

(297,523)

 

327,316

Share options charge

 

174,698

 

98,333

 

 

 

 

 

2,661,358

 

2,751,708

Investing activities

 

 

 

 

 

 

Additions to intangible assets

 

(500,104)

 

(487,860)

Additions to property, plant and equipment

(274,986)

 

(391,646)

Dividends paid during the year

 

 

 

(916,823)

 

(699,300)

Interest received

 

 

 

7,539

 

1,322

 

 

 

 

 

(1,684,374)

 

(1,577,484)

Financing activities

 

 

 

 

 

 

Issue of ordinary shares

 

 

13,334

 

-

Interest paid

 

 

 

-

 

(686)

 

 

 

 

 

13,334

 

(686)

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of the year

3,372,871

 

2,199,333

Net increase in cash and cash equivalents

990,318

 

1,173,538

Cash and cash equivalents, end of the year

 

4,363,189

 

3,372,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

1

Accounting policies

 

The financial statements have been prepared in accordance with International Financial Reporting Standards ('IFRSs') as adopted by the European Union and issued by the International Accounting Standards Board ('IASB'). These accounting policies comply with each IFRS that is mandatory for accounting periods commencing on or after 1 January 2012. The financial statements have been prepared under the historical cost convention and on a going concern basis.

 

 

2

Operating result

 

2012

 

2011

 

 

 

£

 

£

 

This is stated after charging:

 

 

 

 

 

 

 

 

 

 

 

Auditor's remuneration - audit fees

 

45,000

 

45,000

 

Depreciation of owned property, plant and equipment

216,639

 

(18,754)

 

Amortisation of other intangible assets

 

485,242

 

443,373

 

Operating lease rentals

 

78,400

 

73,905

 

Share options charge

 

174,698

 

98,333

 

Foreign exchange losses

 

216,807

 

147,299

 

 

 

 

 

 

 

3

Segment information

 

Business segment

For management purposes and for transacting with customers, the Group's operations can be segmented into the following reporting sections:

 

 

 

2012

 

2011

 

 

 

£

 

£

 

Casino

 

 

 

 

 

Net gaming revenue

 

30,006,699

 

23,303,519

 

 

 

 

 

 

 

Segmental gross profit before marketing costs

 

12,844,595

 

9,944,019

 

 

 

 

 

 

 

Poker

 

 

 

 

 

Net gaming revenue

 

966,519

 

1,057,398

 

 

 

 

 

 

 

Segmental gross profit before marketing costs

556,778

 

396,162

 

 

 

 

 

 

 

Bingo and Other Games

 

 

 

 

 

Net gaming revenue

 

1,162,325

 

670,923

 

 

 

 

 

 

 

Segmental gross profit before marketing costs

 

698,090

 

382,293

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

Net gaming revenue

 

32,135,543

 

25,031,840

 

 

 

 

 

 

 

Gross profit before marketing costs

 

14,099,463

 

10,949,951

 

Marketing costs

 

(7,221,360)

 

(4,802,971)

 

Administrative expenses

(4,665,471)

 

(3,486,984)

 

Exceptional items

 

(175,406)

 

(162,083)

 

Operating profit

 

2,037,226

 

2,115,227

 

 

 

 

 

 

 

 

 

The directors consider that it is not meaningful to distinguish aggregate marketing costs and administrative expenses between the business segments. Geographical segment information is not used by management for the measurement of operating performance and is not readily available.

 

 

 

Aggregate net assets are split between the business segments as follows:

 

 

2012

 

2011

 

 

£

 

£

 

 

 

 

 

Casino

 

 

 

 

Other receivables

 

616,980

 

730,306

Cash and cash equivalents

 

4,288,496

 

3,338,834

Trade and other payables

 

(2,478,211)

 

(2,789,620)

 

 

2,427,265

 

1,279,520

Poker

 

 

 

 

Other receivables

 

2,000

 

2,000

Cash and cash equivalents

 

70,610

 

30,874

Trade and other payables

 

(169,568)

 

(160,280)

 

 

(96,958)

 

(127,406)

Bingo and other receivables

 

 

 

 

Other receivables

 

-

 

-

Cash and cash equivalents

 

4,083

 

3,163

Trade and other payables

 

(9,739)

 

(5,866)

 

 

(5,656)

 

(2,703)

 

 

 

 

 

Consolidated net assets

 

2,324,651

 

1,149,411

Other non-current assets

 

1,749,409

 

1,676,200

Social security and other taxes

 

(56,344)

 

(55,619)

 

 

4,017,716

 

2,769,992

 

 

 

 

 

Non-current assets are used by all the business segments and a split has not been made by segment because management internally review the assets and liabilities in aggregate. Furthermore "social security and other taxes" relate to all business segments and cannot be split in a meaningful way.

 

4

Exceptional items

 

 

 

2012

 

2011

 

 

£

 

£

Legal costs associated with ongoing litigation

 

305,406

 

162,083

Less recovery of costs

 

(130,000)

 

-

 

 

175,406

 

162,083

During the year, 32red incurred further legal and other expenses in respect of the legal proceedings against three William Hill companies (''William Hill'') in respect of the online casino, 32Vegas.

Further to 32Red's success in its trade mark action against members of the William Hill, the William Hill-owned 32Vegas business was held to have infringed two of 32Red's European community trade marks and the judge ordered an inquiry to assess monetary damages.

William Hill appealed this decision and a hearing took place in the Court of Appeal on 5th and 6th December 2011. The Court of Appeal described William Hill's case as a "full-scale, wide-ranging attack on the judge's analysis and conclusions on virtually every aspect of his judgment". In a judgment handed down in January 2012, the entire William Hill appeal was dismissed. Furthermore, the Appeal court found that William Hill also infringed 32Red's registered trade mark for "32" and in addition held that William Hill took unfair advantage of 32Red's well-known trade marks. The costs associated with the Appeal have been awarded to 32Red and a sum of £130,000 was paid to 32Red during the year.

The level of damages relating to this case and the liability for costs associated with the original hearing were considered in a 6 day damages hearing held before the High Court commencing on 26 February 2013. The result of this inquiry is expected to be handed down shortly and the Company will update shareholders accordingly.

 

5

Finance income and costs

 

The following amounts have been included in the income statement for the reporting periods presented:

 

 

 

2012

 

2011

 

 

£

 

£

 

 

 

 

 

Interest income from short term deposits

 

7,539

 

1,322

 

 

 

 

 

Interest paid on loans

 

-

 

(686)

 

 

6

Earnings per share

 

Basic earnings per share have been calculated by dividing the net results attributable to ordinary shareholders by the weighted average number of shares in issue during the relevant financial periods.

 

The weighted average number of shares used for basic earnings per share amounted to 70,445,616 shares (2011: 69,930,000).

 

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. For share options, a calculation is done to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the subscription rights attached to the outstanding share options. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options.

 

 

 

 

2012

 

2011

 

 

 

 

 

Net profit attributable to ordinary shares

 

£1,976,515

 

£2,053,411

 

 

 

 

 

Weighted average number of ordinary shares:

 

 

 

 

for basic earnings

 

70,445,616

 

69,930,000

for diluted earnings

 

76,105,235

 

75,055,469

 

 

 

 

 

Basic earnings per share

 

2.81p

 

2.94p

 

 

 

 

 

Diluted earnings per share

 

2.60p

 

2.74p

 

 

 

 

 

Weighted average number of ordinary shares for basic earnings

70,445,616

 

69,734,384

Weighted average options and warrants

 

5,659,619

 

5,125,469

Weighted average number of ordinary shares for diluted earnings

76,105,235

 

73,798,018

 

 

 

 

 

7

Taxation

 

2012

 

2011

 

 

 

£

 

£

 

Analysis of charge in period

 

 

 

 

 

 

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax on profit on ordinary activities

 

 68,250

 

 62,452

 

 

 

 

 

 

 

In 2012, assessable income is taxed in Gibraltar at the mainstream corporate income tax rate of 10% (2011: 10%).

 

 

 

2012

 

2011

 

 

£

 

£

 

 

 

 

 

Taxable profit

 

2,044,765

 

2,115,863

 

 

 

 

 

Profit on ordinary activities multiplied by the standard rate of corporation tax in Gibraltar of 10% (2011: 10%)

 

204,477

 

211,586

Effects of:

 

 

 

 

Depreciation in excess of capital allowances

 

51,806

 

28,586

Expenses not deductible for tax purposes

 

17,470

 

9,637

Income not subject to corporation tax

 

(205,503)

 

(187,357)

Tax charge

 

68,250

 

62,452

 

8 Intangible assets

 

 

Brand and domain names

 

Player database

 

Website development

 

Software licence

 

Total

 

 

£

 

£

 

£

 

£

 

£

Cost

 

 

 

 

 

 

 

 

 

 

At 1 January 2011

 

150,000

 

522,806

 

385,623

 

887,233

 

1,945,662

Additions

 

178,251

 

150,000

 

-

 

159,609

 

487,860

At 31 December 2011

 

328,251

 

672,806

 

385,623

 

1,046,842

 

2,433,522

Additions

 

54,658

 

-

 

-

 

445,446

 

500,104

At 31 December 2012

 

382,909

 

672,806

 

385,623

 

1,492,288

 

2,933,626

 

 

 

 

 

 

 

 

 

 

 

Amortisation

 

 

 

 

 

 

 

 

 

 

At 1 January 2011

 

26,767

 

95,954

 

241,919

 

482,787

 

847,427

Provided during the year

 

53,806

 

122,061

 

43,009

 

224,497

 

443,373

At 31 December 2011

 

80,573

 

218,015

 

284,928

 

707,284

 

1,290,800

Provided during the year

 

68,867

 

134,561

 

35,447

 

246,367

 

485,242

At 31 December 2012

 

149,440

 

352,576

 

320,375

 

953,651

 

1,776,042

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

 

 

 

At 31 December 2012

 

233,469

 

320,230

 

65,248

 

538,637

 

1,157,584

At 31 December 2011

 

247,678

 

454,791

 

100,695

 

339,558

 

1,142,722

 

 

 

 

 

 

 

 

 

 

 

 

9 Property, plant and equipment

 

 

Motor vehicles

 

Computer

and office equipment

 

Leasehold improvements

 

Total

 

£

 

£

 

£

 

£

Cost

 

 

 

 

 

 

 

At 1 January 2011

107,800

 

1,124,152

 

92,037

 

1,323,989

Additions

90,585

 

115,614

 

185,447

 

391,646

Disposals

(60,000)

 

-

 

-

 

(60,000)

At 31 December 2011

138,385

 

1,239,766

 

277,484

 

1,655,635

Additions

76,260

 

198,726

 

-

 

274,986

Disposals

(47,800)

 

-

 

-

 

(47,800)

At 31 December 2012

166,845

 

1,438,492

 

277,484

 

1,882,821

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

At 1 January 2011

103,621

 

1,032,941

 

64,349

 

1,200,911

Charge for the year

13,238

 

(61,165)

 

29,173

 

(18,754)

Disposals

(60,000)

 

-

 

-

 

(60,000)

At 31 December 2011

56,859

 

971,776

 

93,522

 

1,122,157

Charge for the year

32,002

 

137,245

 

47,392

 

216,639

Disposals

(47,800)

 

-

 

-

 

(47,800)

At 31 December 2012

41,061

 

1,109,021

 

140,914

 

1,290,996

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

As at 31 December 2012

125,784

 

329,471

 

136,570

 

591,825

As at 31 December 2011

81,526

 

267,990

 

183,962

 

533,478

 

 

 

 

 

 

 

 

 

10 Post Balance Sheet Event

 

Further to an approach from the Club, the Company announces that it has reached agreement with Swansea City Association Football Club Limited to terminate its sponsorship agreement one year early. The Company received an early termination compensation payment of £950,000 from Swansea on 18 March 2013 and will not be required to pay any further sums to Swansea in respect of the 2012/3 season. 

 

11 Publication of Non-Statutory Accounts

 

The financial information set out in this preliminary announcement does not constitute statutory accounts as defined under Gibraltar company law.

 

The summarised consolidated statement of financial position at 31 December 2012 and the summarised consolidated statement of comprehensive income, summarised consolidated statement of changes in equity, summarised consolidated statement of cash flows and associated notes for the year then ended have been extracted from the Group's 2012 statutory financial statements upon which the auditor's opinion is unqualified and unmodified.

 

Those financial statements have not yet been delivered to the registrar of companies.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR NKKDPOBKDKNB

Related Shares:

TTR.L
FTSE 100 Latest
Value8,760.96
Change-37.95