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

28th Sep 2012 16:52

RNS Number : 5156N
Merchant House Group PLC
28 September 2012
 



Merchant House Group PLC (the "Company" or the "Group")

Final results for the year ended 31 December 2011

Chairman's Statement

Revenues have continued to increase, up 258% to £7,696,000 (2010: £2,151,000). Although a loss of £5,613,000 was incurred, this was after a number of significant one-off charges and costs as detailed in the financial statements. Net debt was £1,291,000 compared to £419,000 at December 2010. Importantly, we have since the year end secured the support of investors who, with the board, see exciting prospects in the businesses going forward.

Investments

Shareholders are aware of the purchase of assets of the Clarkson Hill Group (in administration) in December 2010 by Merchant House Financial Services Limited ('MHFS'), our Independent Financial Advisor business. This came with a pipeline receivable of £2,710,000 which was recognised in the December 2010 accounts and reported last year, although these monies were received during 2011. Furthermore, during the year under review, MHFS incurred a loss of £2,447,000 before a subsidy from Merchant House Group. This loss is largely the result of the costs related to the complex process of arranging for the authorisation of the new advisors, during which, they were unable to operate and write business. For most advisers, this lasted until March or April 2011, and for some until May and even June 2011. There was also a considerable one-off investment in training, compliance and additional support required at the time. Had the business operated during that period, much of the loss could have been mitigated. For example, during the first three months of 2011, the average gross income for MHFS was £20,000 whilst in June 2011, after all advisors had been authorised, income was £740,000. During this time, a team of some 120 advisors and the staff were not earning fees and had to be supported by additional and exceptional expense by MHFS and the Group. As shareholders can see, this amount accounts for a considerable proportion of the Group loss for the year being reported. However, following a year of restructuring and investment, the directors view this business with more confidence.

2011 also saw investment in new teams: PYXMarkets, the new binary options trading business, a new foreign exchange trading business and additional senior marketing staff for the existing structured products business.

 Growth

 There has been considerable growth in the principal businesses during the year under review. Sales of structured products grew by 116% with gross sales of £22,862,000 (2010: £10,540,000). MHFS increased client numbers by 36% or 11,000 (to a total of 42,000) and assets under influence by 30% or some £100m.

 Assets under management in the asset management business grew by 25% from around US$36.2m to almost US$45.3m.

 Current trading

2012 has seen revenues continue to rise, and new funding has been secured. The second tranche subscription of loan notes by Beia Capital Limited has been completed and FSA approval has been received for the £400,000 placing of new ordinary shares with Beia Investment Partners LLP, as announced on 26 June 2012, which is expected to be completed in the next few weeks. The Company is also in advanced discussions to secure further investment into the business, which may include a standby equity distribution agreement.

The interim results for the six months to 30 June 2102 are expected to be published early next month and will provide shareholders with a full update on the period under review. Accordingly, trading in the Company's ordinary shares on AIM will remain suspended pending release of the interim results.

As has been the case for all companies in the last few years, the markets and environment remain challenging and cash flow is tight and is being monitored by the Directors which underscores the accomplishment of such growth for 2011 and for which I would like to thank the whole team.

J Holmes

Chairman

 

 

Consolidated income statement

For the year ended 31 December

2011

2010

£

£

Revenue

7,696,738

2,151,181

Cost of sales

(7,451,698)

(610,867)

Gross profit

245,040

1,540,314

Surplus of fair value over purchase cost

-

1,915,026

Sales and marketing expenses

(7,482)

Administrative expenses

(4,336,148)

(2,631,377)

Impairment of associate

-

Other operating income

146,792

116,481

Unrealised (loss)/gain on current asset investments

-

(4,463)

Disposal of non controlling interest

10,749

-

Impairment loss on investments

(500,000)

-

(Loss)/Profit from operations

(4,441,049)

935,981

Finance expense

(719,974)

(7,507)

Investment income

193,461

96,482

Share of loss of equity-accounted investees (net of tax)

(665,490)

665,490

(Loss)/Profit Before Taxation

(5,633,052)

1,690,446

Income tax expense

19,493

(80,756)

(Loss)/Profit for the financial period

(5,613,559)

1,609,690

Attributable to:

Owners of the Company

(5,547,545)

1,609,690

Non-controlling interests

(66,014)

-

(5,613,559)

1,609,690

(Loss)/Profit per share (pence) including share of associates' results

Basic

(0.26p)

0.38p

Diluted

(0.16p)

0.07p

(Loss)/profit per share (pence) excluding share of associates' results

Basic

(0.23p)

0.22p

Diluted

(0.14p)

0.04p

 

Consolidated and Company statement of financial position

At 31 December

Group

Company

Group

Company

2011

2011

2010

2010

£

£

£

£

ASSETS

Non-current Assets

Property, plant and equipment

13,429

13,429

17,230

17,230

Investment in group undertakings

-

650,000

665,490

641,001

Trade and other receivables

-

1,230,013

-

-

13,429

1,893,442

682,720

658,231

Current Assets

Trade and other receivables

3,055,260

468,613

3,434,083

2,020,391

Cash and cash equivalents

141,801

16,368

309,376

4,160

Investments

2,847

2,847

502,847

2,847

Total current assets

3,199,908

487,828

4,246,306

2,027,398

TOTAL ASSETS

3,213,337

2,381,270

4,929,026

2,685,629

EQUITY AND LIABILITIES

Current Liabilities:

Loans and borrowings

661,646

156,385

185,200

185,200

Trade and other payables

3,897,496

2,296,143

2,933,425

1,872,586

4,559,142

2,452,528

3,118,625

2,057,786

Non-current liabilities:

Loans and borrowings

199,866

78,928

123,957

123,957

Subordinated loan

100,000

-

100,000

-

299,866

78,928

223,957

123,957

Equity and Reserves

Called up share capital

867,592

867,592

613,342

613,342

Shares to be issued

12,235

12,235

57,857

57,857

Convertible loan notes

471,572

471,572

293,043

293,043

Share premium

4,143,810

4,143,810

2,139,775

2,139,775

Retained Earnings

(7,065,118)

(5,645,395)

(1,517,573)

(2,600,131)

Equity attributable to equity holders of the parent

(1,569,909)

(150,186)

1,586,444

503,886

Non-controlling interest

(75,763)

-

-

-

Total Equity

(1,645,672)

(150,186)

1,586,444

503,886

TOTAL EQUITY AND LIABILITIES

3,213,336

2,381,270

4,929,026

2,685,629

 

Statement of changes in equity

Year ended 31 December 2011

Attributable to owners of the Company

Group

Non- Controlling interest

Convertible Loan Note

Share Capital

Share Premium

Retained earnings

Total

Total Equity

£

£

£

£

£

£

£

Balance at 1 January 2010

18,682

542,350

1,031,924

(3,127,263)

(1,534,307)

-

(1,534,307)

Total Comprehensive Income for the year

-

-

-

1,609,690

1,609,690

-

1,609,690

Movement in equity

274,361

-

-

-

274,361

-

274,361

274,361

-

-

1,609,690

1,884,051

1,884,051

Transactions with owners recorded directly in equity:

Share issue

-

70,992

719,015

-

790,007

-

790,007

Shares to be issued

-

57,857

388,836

-

446,693

-

446,693

-

128,849

1,107,851

-

1,236,700

-

1,236,700

Balance at 31 December 2010

293,043

671,199

2,139,775

(1,517,573)

1,586,444

-

1,586,444

Disposal of non controlling interest

-

-

-

-

-

-

-

Total Comprehensive Income for the year

-

-

-

(5,547,545)

(5,547,545)

(66,014)

(5,613,559)

Movement in equity component of Loan Note

178,529

-

-

-

178,529

-

178,529

Pre-acquisition losses

-

-

-

-

-

(10,749)

(10,749)

178,529

-

-

(5,547,545)

(5,369,016)

(76,763)

(5,445,779)

Transactions with owners recorded directly in equity:

Share Capital

-

-

-

-

-

1,000

1,000

Shares issued

-

208,628

2,004,035

-

2,212,663

-

2,212,663

-

208,628

2,004,035

-

2,212,663

1,000

2,213,663

Balance at 31 December 2011

471,572

879,827

4,143,810

(7,065,118)

(1,569,909)

(75,763)

(1,645,672)

 

Company

Convertible Loan Note

Share Capital

Share Premium

Retained Earnings

Total

£

£

£

£

£

Balance at 1 January 2010

18,682

542,350

1,031,924

(3,146,907)

(1,553,951)

Total Comprehensive Income for the year

-

-

-

546,776

546,776

Movement in Equity

274,361

-

-

-

274,361

274,361

-

-

546,776

821,137

Transactions with owners recorded directly in equity:

Share issue

-

70,992

719,015

-

790,007

Shares to be issued

-

57,857

388,836

-

446,693

-

128,849

1,107,851

-

1,236,700

Balance at 31 December 2010

293,043

671,199

2,139,775

(2,600,131)

503,886

Total Comprehensive Income for the year

-

-

-

(3,045,264)

(3,045,264)

Movement in Equity

178,529

-

-

-

178,529

178,529

-

-

(3,045,264)

(2,866,735)

Transactions with owners recorded directly in equity:

Share issue

-

208,628

2,004,035

-

2,212,663

Balance at 31 December 2010

471,572

879,827

4,143,810

(5,645,395)

(150,186)

 

Consolidated and Company cash flow statement

For the year ended 31 December

2011

2010

Group

Company

Group

Company

£

£

£

£

Reconciliation of operating loss to net cash flow from operating activities

Operating (loss)/profit

(4,441,049)

(2,800,492)

935,981

554,282

Decrease/(Increase) in trade & other receivables

378,823

321,764

(3,122,639)

(1,995,002)

Increase in trade & other payables

990,113

449,599

1,239,464

285,035

Depreciation

8,239

8,239

5,414

5,414

Impairment of investment

500,000

-

-

-

Unrealised loss/(gain) on current asset investments

-

-

4,464

4,463

Disposal of non controlling interest

(10,749)

-

-

-

Tax repayable

19,493

-

-

-

Net cash (outflow)/inflow from operating activities

(2,555,130)

(2,020,889)

(937,316)

(1,145,808)

Investing Activities

Financial income

193,461

17,096

96,482

-

Sales of investments

1,000

1,000

-

-

Purchase of plant & equipment

(4,438)

(4,438)

(20,800)

(20,800)

Investment in subsidiary

-

(9,999)

-

-

Net cashflow from investing activities

190,023

3,659

75,682

(20,800)

Financing activities

Proceeds from share issue

2,212,663

2,212,663

790,008

790,008

Loan proceeds

1,391,247

275,000

417,000

417,000

Loans repaid

(518,862)

(28,815)

(59,800)

(59,800)

Loan notes converted to ordinary shares

(141,500)

(141,500)

-

-

Financial expense

(719,974)

(261,867)

(7,507)

(7,507)

Net cash inflow from financing activities

2,223,574

2,055,481

1,139,701

1,139,701

Increase/(decrease) in cash & cash equivalents

(141,533)

38,251

278,067

(26,907)

 

Reconciliation of net cash flow to movement in net debt

2011

2010

Group

Company

Group

Company

£

£

£

£

Increase/(decrease) in cash in the period

(141,533)

38,250

278,067

(26,907)

Cash inflow from issue of loan note

(1,391,247)

(275,000)

(417,000)

(417,000)

Loan note repaid

518,862

28,815

59,800

59,800

Loan notes converted to ordinary shares

141,500

141,500

223,000

223,000

Movement in year

(872,418)

(66,435)

143,867

(161,107)

Net (debt) brought forward

(418,866)

(624,083)

(562,733)

(462,976)

Net (debt) carried forward

(1,291,284)

(690,518)

(418,866)

(624,083)

 

Analysis of changes in cash and cash equivalents and net(debt)

Group

At 1 January 2011

Cashflows

Other non cash changes

At 31 December 2011

£

£

£

£

Cash at bank and in hand

309,376

(167,575)

-

141,801

Bank overdraft

(26,042)

26,042

-

-

Cash and cash equivalents

283,334

(141,533)

-

141,801

Debt due within one year:

Secured loan notes

(160,200)

18,815

-

(141,385)

Unsecured loan notes

(442,000)

(265,000)

141,500

(565,500)

Other unsecured loans

(100,000)

(626,200)

-

(726,200)

Net debt

(418,866)

(1,013,918)

141,500

(1,291,284)

 

Company

At 1 January 2011

Cashflows

Other non cash changes

At 31 December 2011

£

£

£

£

Cash at bank and in hand

4,160

12,208

-

16,368

Bank overdraft

(26,042)

26,042

-

-

Cash and cash equivalents

(21,882)

38,250

-

16,368

Debt due within one year:

Secured loan notes

(160,200)

18,815

-

(141,385)

Unsecured loan notes

(442,000)

(265,000)

-

(707,000)

Other unsecured loans

-

-

141,500

141,500

Net debt

(624,082)

(207,935)

141,500

(690,517)

Notes

 

The financial information set out above does not constitute the Group's statutory accounts for the years ended 31 December 2011 or 2010, but is derived from those accounts. Statutory accounts for 2010 have been delivered to the registrar of companies, and those for 2011 will be delivered in due course. The auditors have reported on those accounts; their reports (i) were unqualified), (ii) except as noted below did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

The audit report on the accounts for 2011 includes an Emphasis of Matter paragraph regarding the disclosures in the accounts about the ongoing applicability of the going concern basis in preparing those accounts. 

 

The financial statements include the following notes:

 

Going concern

The financial statements have been prepared on a going concern basis, which contemplates continuity of normal business activities and the realisation of assets and settlement of liabilities in the ordinary course of business. In applying the going concern basis, the directors have considered the current financial position of the Group and Company, its trading prospects and the funding provided by Beia Capital Limited, an investor in the Company. They have considered all of the above factors in relation to a period of at least the next 12 months. Taking all these factors into account, the directors have concluded that it remains appropriate to prepare the financial statements on a going concern basis. This indicates the existence of material uncertainty which may cast significant doubt about the company's ability to continue as a going concern. The financial statements do not include the adjustments that would result if the company was unable to continue as a going concern.

(Loss)/earnings per share

 

 

 

The (loss)/profit per share has been calculated by dividing the loss for the year after taxation, including share of associates' losses of £665,490 (2010: profit of £665,490) attributable to the equity holders of the Company of £(5,547,545) (2010: £1,609,690) by the weighted average number of ordinary shares in issue at the year end of 2,157,289,310 (2010: 424,618,438).

Diluted (loss)/profit per share has been calculated using the weighted average number of ordinary shares in issue at the year end, diluted for the effect of loan conversion rights, convertible preference shares and warrants. There were unexercised loan conversion rights, convertible preference shares and warrants on 1,375,535,419 shares in existence at the year end (2010: 1,777,797,247) in addition to the weighted average number of ordinary shares in issue at the year end of 2,157,289,310 (2010: 424,618,438).

 

The (loss)/profit per share has been calculated by dividing the loss for the year after taxation, excluding share of associates' losses of £665,490 (2010: profit of £665,490) attributable to the equity holders of the Company of £(4,882,055) (2010: £944,000) by the weighted average number of ordinary shares in issue at the year end of 2,157,289,310 (2010: 424,618,438).

Diluted (loss)/profit per share has been calculated using the weighted average number of ordinary shares in issue at the year end, diluted for the effect of loan conversion rights, convertible preference shares and warrants. There were unexercised loan conversion rights, convertible preference shares and warrants on 1,375,535,419 shares in existence at the year end (2010: 1,777,797,247) in addition to the weighted average number of ordinary shares in issue at the year end of 2,157,289,310 (2010: 424,618,438).

Subsequent events

 

A total of 1,213,412,693 ordinary shares of 0.01p have been issued since the year end for a total consideration of £856,500.

On 23 February 2012, the Company agreed to terminate its Shareholder Agreement of 28th November 2006 with Industrial Investment Group Limited, disposing of its 49% stake in Merchant House Finance Limited for £1.

On 9th May 2012, the Company subscribed for 50,000,000 ordinary shares of 0.5p each in Merchant Capital Ltd for a consideration of £250,000 payable in cash.

On 19 June, the Company entered into an agreement with Beia Capital Limited("BCL") whereby the Company will seek to issue and BCL will seek to place for subscription £1,350,000 nominal value secured non-convertible loan notes 2017 in the Company. The interest rate is negotiable and will be announced when agreed. If not subscribed for in full, BCL will either subscribe for the shortfall itself or be obliged to make a loan to the Company for the shortfall. £675,000 was subscribed for on 31 July 2012

On 26 June 2012, the Company issued, subject to FSA approval, 1,000,000,000 new ordinary shares of 0.01 pence each at 0.04 pence per share ("Placing Shares") to Beia Investment Partners LLP ("Beia"). FSA approval was gained on 22 August.

On 3 July 2012 Beia subscribed for a 5-year convertible loan note for £250,000 with a 6.5 per cent. coupon, convertible at the option of the noteholder at 0.04 pence at any time until 10 May 2017. The loan notes are secured by way of a debenture dated 3 July 2012 and transferable. The notes, loan made by BCL and the 6.5 per cent. convertible loan notes will rank pari passu as secured obligations of the Company unless the Company, BCL and Beia agree otherwise.

Annual Report

A copy of the Annual Report and Financial Statements for the year ended 31 December 2011 will be posted to shareholders shortly and will be available on the Company's website, www.merchanthousegroup.com.

For further information:

Merchant House Group plcJames Holmes, ChairmanChristopher Day, CEO+44 (0) 20 3544 4793

Allenby Capital LimitedJeremy Porter / James Reeve+44 (0) 20 3328 5656

 

 

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

Related Shares:

MHG.L
FTSE 100 Latest
Value8,275.66
Change0.00