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- Replacement

30th Apr 2012 18:36

RNS Number : 4114C
Flying Brands Limited
30 April 2012
 



30th April 2012

Flying Brands Limited (the "Company" or the "Group")

Annual Results Announcement - Replacement

For The Year Ended 30th December 2011

Please find enclosed financial information from the the Annual Report and Accounts.

We announced on 27th April 2012 that we had obtained shareholder approval for the disposal of our Gifts Division and the disposal of our Garden Bird Supplies, Garden Centre Online and Listen2 businesses. We expect to complete these disposals shortly and will announce their completion in due course. After completion of these disposals, the remaining business of the Group will comprise the freehold property at Retreat Farm, the Growing and Live Dispatch business ("GLD") based at Retreat Farm and the Gardening Direct retail business. Currently, the Board is in discussions with a number of prospective purchasers of the Gardening Direct retail business. It is not our current intention to sell either Retreat Farm or the GLD business. We will update shareholders on the progress of discussions for the sale of Gardening Direct at the latest by the date of release of our Interim Announcement and it is our intention at that time to update shareholders on the future of the Group as a whole.

Today we are releasing our annual results for the year ended 30thDecember 2011. A copy of the full text of our Annual Report and financial statements, including the Chairman's Statement and Business Review is attached to this announcement.

In our Annual Report we announce that we have embarked on a restructuring programme to cut central overheads to a level more appropriate to our reduced operational size and that we expect to have reduced costs significantly by the end of the first half of 2012. As a first step we have entered into a contract with Promotional Logistics Limited (trading as Prolog) for the outsourcing of our remaining call centre activities with effect from early June 2012. The proposed closure of our call centre will also enable us to close our Chelmsford Head Office and we have exercised the break clause in our lease and will be vacating these premises in late June 2012.

Finally, we have agreed an overdraft facility of £0.25m with Barclays Bank which will provide the Group with additional short-term working capital should this be required to enable us to continue to operate Gardening Direct in the usual course.

For further information, please contact:

Flying Brands Limited

01245 228 300

Stephen Cook, Chief Executive

Stuart Dootson, Finance Director

Singer Capital Markets Limited

020 3205 7500

Claes Spang

Nick Donovan

Smithfield Consultants

020 7360 4900

John Kiely

 

Chairman's statement

 

In our half yearly report we announced that the first half of 2011 had been a very difficult one for Flying Brands as a result of poor trading performance across all our brands and the consequent need to renegotiate our banking arrangements. These difficulties continued into the second half of the year and it became apparent that the downturn in trading meant that the Company could no longer service its then level of borrowings and that this meant in turn that it could not finance its ambitions for the gifts and gardening businesses. In addition, we recognised that the working capital position of the Company had become uncomfortably stretched and that we needed to cut significantly the cash outflows from the business. Our working capital difficulties were further exacerbated as a number of significant trade creditors reduced substantially the amount of credit they were prepared to allow the Company.

We therefore embarked on a strategy to cut our bank borrowing, reduce our level of trade creditors and exit those businesses that we felt we could no longer adequately support. This resulted in a number of actions.

First, we renegotiated the terms of our investment in Dealtastic so that we had no future funding commitments.

Second, we sold our glasshouse premises at Meadow Springs for £1.225m and part of our premises at Retreat Farm for £2.1m. The proceeds of these sales were used mainly to repay bank borrowing of £2.85m and £0.25m of the £1.25m still owed to the vendors of Flowers Direct.

Third, we reviewed our plans for the Gifts division and concluded that the Company no longer had the financial resources to implement its strategy of investing in new areas of corporate and third party business to compensate for declining sales in its traditional "boxed flowers" business. Accordingly we agreed to sell our Gifts division to Interflora® British Unit for a gross consideration of £2.4m.

Fourth, we agreed to sell our Garden Bird Supplies, Garden Centre Online and Listen2 businesses for a gross consideration of £0.8m. Garden Bird Supplies has suffered from a significant increase in competition in its sector coupled with steep rises in the price of the commodities making up its products and will in future require a considerable investment in marketing to restore it to its previous levels of profits. We took the view that this business should therefore be sold along with Garden Centre Online and Listen2.

After completion of these disposals, the business of the Company will comprise the freehold property at Retreat Farm, the Growing and Live Dispatch business ("GLD") based at Retreat Farm and the Gardening Direct retail business. The Board is currently in discussions with a number of prospective purchasers of the retail business. It is not our current intention to sell either Retreat Farm or GLD.

We have also embarked on a restructuring programme to reduce central overheads to a level more appropriate to our slimmed down business and we expect to have reduced overheads very significantly by the end of the first half of 2012.

We expect to be in a position to update shareholders on the progress of the discussions for the sale of Gardening Direct before the end of June 2012 and it is our intention at that time to update shareholders on the future of the Company as a whole.

 

Tim TrotterChairman27th April 2012

Business review

 

To the members of Flying Brands Limited

 

Cautionary statement

This business review has been prepared solely to provide additional information to shareholders to assess the Company's strategies and the potential for those strategies to succeed.

The business review contains certain forward looking statements. These statements are made by the Directors in good faith based on the information available to them up to the time of their approval of this report and such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any such forward looking information.

 

This business review has been prepared for the Group as a whole and therefore gives greater emphasis to those matters which are significant to Flying Brands Limited and its subsidiary undertakings when viewed as a whole.

 

The Group's restructuring

During the course of this financial year the Directors have reviewed the Group's operations. They established that after heavy trading losses were incurred in its Gifts division, the Group was not in a position to make the investment necessary to bring this division back into profitability. In light of this, the decision was made to sell this division. As outlined in note 33 to financial statements, this was concluded on 21st February 2012 with a disposal to Interflora®.

Following the Interflora® transaction, the Directors determined that the retail business of the Group was of insufficient size to make it financially viable. In view of this the Directors concluded that the most appropriate way to enhance shareholder value was to embark upon a disposal strategy for all the Group's retail brands.

As outlined in note 33, the Group agreed to sell GBS, GCO and L2 to a subsidiary of the MBL Group PLC on 30th March 2012. This disposal leaves only the GD brand remaining. The Directors are negotiating with a number of interested parties and believe that a disposal of GD can be achieved by 28th December 2012.

 

The Group's future business model

Following the completion of all of the disposals outlined in the section above, the Group will retain the GLD business based at the freehold Retreat Farm site in Jersey, and will focus on supplying live product to retailers engaged in the sale of bedding out plant and shrubs. The financial impact of the disposal on the performance in 2011 is detailed in note 32.

 

Review of the Group's progress

During the year, the Group saw a material downturn in the level of its sales activity across all brands. This coupled with the failed investment in Dealtastic lead to its divestment of surplus land assets to repay its bank borrowings. The lack of available cash to invest in marketing of the Group's brands compounded the problem in sales leading to the Group incurring substantial operating losses. At this point, the Directors concluded that the Group must embark on a disposal strategy to realise shareholder value from its brands and reduce the operating model to a point where it could eventually breakeven. To this end the Directors have negotiated two disposals - that of the Gifts division and that of GBS/GCO/L2 and are negotiating a third disposal - that of GD. Following the completion of this final disposal the Group will be left with the GLD business and the freehold property at Retreat Farm, from which it trades.

 

Objectives:

·; The Directors aim to stabilise the remaining business.

·; The Group aims to return to profitability and positive cash flow.

·; The Directors aim to seek alternative opportunities in which to invest the Group's capital.

 

The primary elements of the Board's strategy to achieving the objectives are as follows:

·; Complete the agreed disposals as speedily and cost effectively as possible;

·; review the activities of the GLD operation to optimise production/ trading performance;

·; locate alternative investments sympathetic to the historical focus of the Group.

Results for the 2011 financial year

A summary of the key financial results is set out in the table below and discussed in the summary across the page. For explanation of abbreviations see definitions on the inside front cover.

 

Reportable segment (loss)/profit is (loss)/profit before interest, tax and impairment of goodwill and intangible assets and other one-off charges. This is reconciled to the consolidated income statement in note 4.1 (a).

 

Revenue

Gross profit

Reportable segment (loss)/profit

2011

2010

2011

2010

2011

2010

£'000

£'000

£'000

£'000

£'000

£'000

Garden:

 

Continuing:

GLD

5,052

6,043

1,041

1,612

Discontinued:

GD

4,244

5,335

713

1,069

GBS

2,805

3,871

612

1,156

GCO

1,510

419

44

57

Total Garden division

13,611

15,668

2,410

3,894

(723)

1,342

Gifts:

 

Discontinued:

FF

6,038

7,747

1,109

1,062

FD

3,467

2,179

663

401

DA and concessions

527

234

184

140

Total Gifts division

10,032

10,160

1,956

1,603

(1,438)

(808)

Entertainment:

 

Discontinued:

L2

1,333

1,731

270

428

(35)

100

Other:

 

Discontinued:

Greetings Direct

190

478

150

351

147

371

Dealtastic

859

-

(262)

-

(745)

-

Benham

-

1,665

-

551

-

84

Group total

26,025

29,702

4,524

6,827

(2,794)

1,089

 

Summary by division

 

Gardening

GD -

Suffered from a loss in turnover during 2011 due to a shrinking database of customers and a shortage of available cash to invest in marketing.

GLD -

The reduction in GD turnover had a consequent negative impact on the revenue of the GLD business thus reducing its production efficiency and gross profit.

GBS -

Similar to GD, the underlying customer base has declined owing to the lack of available cash to invest in marketing. Added to this, the year of 2011 did not experience any especially cold periods. These periods of cold weather have historically had a positive impact on sales. Typically cold weather reduces the ability of birds to locate food in their natural environment and increases their dependency on food provided by humans. In turn, this increases demand for GBS product.

GCO -

This brand saw an increase in sales activity (though the 2010 comparative only covered 4 months) but this was at the expense of overall gross profit.

 

Gifts -

 

DAFFFD

 

 

}-

 

The performance of this division at a gross profit level has improved when compared to 2010 although the 2010 performance was subdued due to the delivery problems caused by the snow pre-Christmas 2010. However, the increase in the operating cost base resulted in an overall deterioration in contribution to the Group.

Entertainment

L2 -

 

The falloff in turnover and commensurate reduction in gross profit is attributable primarily to the reduction in the customer database.

OtherGreetings -Direct 

During the year the Group realised the remainder of its inventory relating to this business. The decision to discontinue the operations was taken during 2009.

Dealtastic -

This revenue relates to sales made by Dealtastic during the period prior to its ultimate disposal and whilst it was a subsidiary of the Group. The gross loss from trading was a contributory factor to the decision of the Board to dispose of the trade and assets of this investment during 2011.

 

 

Interest

The net interest cost for the Group for the year was £0.1m (2010: £0.1m).

 

Loss before tax

Group loss before tax (excluding losses arising from discontinued activities) for the year was £3.2m (2010: £3.7m), this loss includes a profit on disposal of property (net of costs) of £0.7m.

 

Taxation

Taxation was £0.1m for the year, £0.1m higher than the year before. This higher charge reflects adjustments to previous years' tax estimates.

 

Earnings per share

Basic and diluted loss per share for the year was 32.6p (2010: 1.4p).

 

Dividend and dividend policy

The Directors will not be proposing a final dividend with respect to the financial year ended 30th December 2011 (2010: £0.2m). During the course of this financial year no interim dividend was paid (2010: £0.4m) but a final dividend with respect to the financial year ended 31st December 2010 was paid of £0.2m (2010: £nil).

 

Financial position

The Group's balance sheet as at 30th December 2011 can be summarised as set out in the table below:

Assets

 

£'m

Liabilities

£'m

Net assets

£'m

£'000

£'000

£'000

Property, plant and equipment

3,551

-

3,551

Goodwill and intangible assets

-

-

-

Other non-current assets and liabilities

-

-

-

Current assets and liabilities (including held for sale)

4,449

(5,247)

(798)

Deferred tax

155

-

155

Total before net debt

8,155

(5,247)

2,908

Net debt

-

-

-

Total as at 30th December 2011

8,155

(5,247)

2,908

Total as at 31st December 2010

19,085

(9,172)

9,913

 

 

Financial position…(continued)

 

The main movements in net assets during the year were as follows:

 

(i) Losses incurred in the Gifts division and the other divisions (reduction in net assets of £2.8m);

 

(ii) the disposal of the freehold properties in Jersey (reduction in property, plant and equipment of £2.4m);

 

(iii) the impairments against goodwill and intangible assets (reduction in net assets of £5.5m);

 

(iv) repayment of bank debt (reduction in liabilities of £2.9m); and

 

(v) revaluation of Retreat Farm (increase in net assets of £1.5m).

 

Capital structure

The Group has no net bank debt (2010: £0.6m). During the year, the Group's facilities with the Bank were repaid in full. At the present time, the Group retains clearing facilities with its bank along with an overdraft facility of £0.25m.

 

Research and development and capital expenditure

During the year, the Group invested £0.2m in capital expenditure (2010: £0.4m). All items of capital expenditure were incidental to the operations of the Group and none of the expenditure was of a strategic nature. The Group made no investment in research and development during the year (2010: £nil).

 

Cash flow

Net cash outflow for 2011 was £1.7m (2010: £2.0m). This outflow reflects the heavy trading losses incurred in the Gifts division, the disappointing returns from Dealtastic (see notes 30 and 31 for further information on this investment) along with the repayment of bank borrowings. An agreement was signed on 27th April 2012 with the bank for an overdraft facility of £0.25m.

Interest paid resulted in a net outflow of £0.1m which was unchanged from 2010. Net proceeds from disposals of property, plant and equipment were £3.3m (2010: £0.8m).

 

Principal risks and uncertainties

 

The principal risks are those risks that the Board believes the Group faces at the date of this report. They include certain risks relating to the GD business that is the subject of on-going sales discussions.

Risks to the continuing Group post disposal of GD - Operational

 

Issue

Risk

Mitigation

Dependence upon suppliers

 

 

 

The Group purchases products from third parties, generally on a non-exclusive basis. The Group is reliant on a small number of these third party suppliers that provide materials and services which are key to the Group's activities. Although none of these suppliers provide a unique product or service, the termination of any of these supplies, or the failure of the suppliers to supply or deliver their products or services, could delay or restrict the Group's ability to ship its products while the Group seeks to identify and implement suitable alternatives offered by other sources. This may require significant unplanned investments on the part of the Group. In addition, suitable alternatives are limited in number and therefore similar products and services may not be available on commercially reasonable terms, or may be unobtainable.

 

The GLD business sources its raw materials from a comparatively small number of suppliers. However, it retains strong relationships with these suppliers and monitors their financial strength on a regular basis to ensure any change in their status is identified as early as possible. The business retains relationships with other suppliers although it may not have placed business with those suppliers. This ensures alternatives exist for supply and best terms possible are obtained.

 

System failures and breaches of security

 

 

 

 

 

The successful operation of the Group's business depends upon maintaining the integrity of its computer; communication and information technology systems in order to promote its services take orders and fulfil dispatches. However, these systems and operations are vulnerable to damage, breakdown or interruption from events which are beyond the Group's control, such as fire, flood and other natural disasters; power loss or telecommunications or data network failures; improper or negligent operation of the Group's system by employees, or unauthorised physical or electronic access; and interruptions to internet system integrity generally as a result of attacks by computer hackers or viruses or other types of security breaches. Any such damage or interruption could cause significant disruption to the operations of the Group. This could be harmful to the Group's business, financial condition and reputation and could deter current or potential customers from using its services.

There can be no guarantee that the Group's security measures in relation to its computer, communication and information systems will protect it from all potential breaches of security, and any such breach of security could have an adverse effect on the Group's business, results of operations and/or financial condition.

 

The Group maintains adequate IT security and disaster recovery procedures commensurate with its size and complexity. These are maintained and tested at regular intervals.

 

 

Seasonality

 

 

The Group's business is seasonal in nature, being largely determined by the seasons in the gardening market. This may result in peaks and troughs in the Group's trading and cash performance throughout the year.

 

The Group has a very flexible cost base that can increase during seasonal peaks in activity and reduce when sales and activity are low.

Adverse weather conditions

 

 

The Group is dependent on its facility at Retreat Farm in Jersey to grow the majority of its garden stock. If the facility were destroyed or severely damaged as a result of adverse weather then replacement products could not be easily or inexpensively sourced. Adverse weather conditions may also detrimentally affect the Group's trading performance by impeding its ability to successfully deliver products to customers.

 

During times of drought, customers for the Group's products may decide not to purchase due to the increased water demand the nurturing of young plants requires. This could result in depressed sales levels or unsold stock.

 

The Group maintains insurance to cover damage to production facilities or crop loss. However, the nature of production on an island creates an inherent risk that logistic connections to the UK mainland may be lost temporarily. As and when this occurs, the management changes its product despatch profile so that despatch occurs once connections have been restored.

 

 

The Group monitors demand carefully and assesses whether it is in line with that forecast and the proposed "grow plan". In the event that demand is below levels anticipated, operating costs are reduced along with the quantity of plants to be grown.

Crop failure

 

 

 

The Group grows the majority of its plants at its property at Retreat Farm. An outbreak of plant disease at the Retreat Farm property, or a failure in the watering or heating systems, could damage or destroy the Group's crop. Any such damage or destruction would have a negative effect on the Group's business, results of operations and financial condition.

 

The Group maintains insurance cover to mitigate crop loss or disease in crops.

Concentration risk

Immediately following the disposal of the GD business, this will become the principal customer of GLD. This creates a concentration risk.

 

 

The Board has set in motion a plan for the GLD business to become a non-exclusive supplier to many customers engaged in activities similar to those of GD.

 

 

 

 

Liquidity and investments

The Group's net debt position has changed over the year with asset disposals being used to clear secured debt, redeem a small proportion of the loan notes arising from the acquisition of FD and fund operating working capital requirements. These requirements arose primarily due to the Group incurring trading losses that caused several loan covenants to be breached all of which were subsequently waived by the Bank.

 

Post balance sheet events

 

After the year end the following events occurred:

 

(i) The Group entered into a contract to sell its Gifts division to Interflora®. The details of this transaction were contained in a circular sent to the shareholders on 11th April 2012. The disposal generated gross proceeds of £2.4m.

(ii) The Group entered into a contract to sell GBS, GCO and L2 on 30th March 2012. The details of this transaction were contained in a circular sent to the shareholders on 11th April 2012. The transaction generated gross disposal proceeds of £0.8m.

(iii) The Group entered into a revised loan agreement with Palatine on 5th April 2012 to defer payment of the £1.0m owing to it (see note 17) until 31st December 2012, at the latest. Details of this transaction were contained in an announcement to shareholders on 5th April 2012.

(iv) The Group entered into an overdraft facility with the Bank for a total sum of £0.25m. This facility, like all overdraft facilities, is repayable on demand by the Bank.

Principal risks and uncertainties…(continued)

The Group is subject to the following material uncertainties:

(i) Currently the Group has modest banking facilities upon which it can call. In the event of a significant issue arising for which the Group is required to access substantial liquid funds in excess of its overdraft facility, it may not be possible to obtain additional funds as and when required.

(ii) As previously communicated in a circular sent to shareholders on 11th April 2012, the Board stated that without further asset disposals or access to additional banking facilities, the Group may not be able to operate beyond October 2012. To be able to continue operating beyond that date, the Group must either complete the disposal of the GD business or locate alternate sources of finance.

(iii) The Group entered into an agreement with Palatine to defer repayment of its £1m loan until the earlier of the disposal of GD or 31st December 2012. In the event that a disposal of GD is not achieved, it may not be possible for the Group to repay this loan.

(iv) The Board is negotiating with various interested parties who may purchase the business and assets of GD. In the absence of alterative finance, a successful completion of this disposal is required to continue trading and repay the loan to Palatine. In the event this does not happen, then the Board will be forced to seek alternative sources of finance.

 

Key performance indicators

The Board monitors the performance of the Group and implementation of strategy by reviewing monthly management accounts, managers' reports and KPIs. Throughout the year in question the Board monitored the following KPIs:

Number of active customers

2011

2010

Count

Count

Continuing activities:

GLD

2

2

Discontinued activities:

Garden (excluding GLD)

248,000

343,000

Gifts

244,000

286,000

Entertainment

1

25,000

 

 

 

Revenue - online and post & telephone

2011

2010

£'m

£'m

Continuing activities

GLD

-online

1.4

1.6

-post/telephone

3.7

4.4

Discontinued activities:

Garden (excluding GLD)

-online

3.6

3.0

-post/telephone

5.0

6.7

Gifts

-online

6.1

4.9

-post/telephone

3.9

5.3

Entertainment

-online

0.1

0.2

-post/telephone

1.2

1.5

 

Future development

The external economic climate has forced a number of changes on the Group during the year. It has seen a downturn in activity levels in all its brands but particularly in its Gifts division. The Group's borrowings were at such a level that a divestment policy had to be adopted by the Board to fund on-going trading losses and repay loans. This has created a scenario where the remainder of the retail brands within the Group are of insufficient scale to make their continued operation viable.

 

In view of this, the Board has adopted a divestment plan that ultimately will see the Group consist of a growing and live-despatch business based in Jersey. At the point at which the disposal of GD completes, the Directors will reassess the strategic direction of the Group and communicate this to shareholders in the appropriate manner.

 

Significant relationships

The Group has a share option scheme in place to reward and to incentivise the most senior employees. During the year no share options have been exercised and it is doubtful that any of these options will be exercised in the foreseeable future.

 

Going concern basis

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in this review. The financial position of the Group, its cash flows and liquidity position are described in this business review. In addition, notes 2 and 27 to the financial statements include the Group's objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments; and its exposure to credit risk and liquidity risk.

 

As highlighted in note 27 to the financial statements, the Group meets its day to day working capital requirements though its on-going cash flows along with an overdraft facility. The current economic conditions have resulted in declining revenue and profits, and the Directors have subsequently sought to realise value through a series of disposals.

 

The Directors have prepared detailed working capital projections for the Group to support the decision to prepare the financial statements on the going concern basis. The working capital projections include assumptions such as sales demand, the disposal of further assets and the identification and securing of alternative sources of finance where required. However, by their nature, the assumptions are not confirmed and the Group may be unable to realise its assets and discharge its liabilities in the normal course of business. As such there is a material uncertainty in relation to going concern, particularly as to the following:

 

i) Over the level of demand for the Group's products;

ii) The ability of the Group to complete the disposal of the GD business for an adequate consideration before October 2012; and

iii) The ability of the Directors to secure alternative sources of finance in the event that a disposal of GD and the repayment of the Palatine loan cannot be achieved.

Notwithstanding the above, the Board remains confident that a sale of the GD business can be completed in the time available.

 

The Group's forecasts and projections, taking account of the uncertainties described above and reasonably possible changes in trading performance, show that the Group has a reasonable expectation of maintaining sufficient working capital to enable the Group to meet its liabilities as they fall due for the foreseeable future, being a period of not less than 12 months from the date of approval of this report.

 

Thus the Directors continue to adopt the going concern basis of accounting in preparing the annual financial statements.

 

Consolidated income statement

 

52 weeks ended 30th December 2011

52 weeks

52 weeks

ended

ended

30.12.11

31.12.10

Notes

£'000

£'000

Revenue

1.17

5,052

6,043

Cost of sales

(4,011)

(4,431)

Gross profit

1,041

1,612

Profit on sale of properties

673

-

Operating expenses

5

(4,817)

(4,999)

Operating loss

7

(3,103)

(3,387)

Net finance expense

6

(143)

(130)

Loss from associate

14

-

(149)

Loss before tax

(3,246)

(3,666)

Taxation

9

(139)

(52)

Loss from continuing operations

(3,385)

(3,718)

(Loss)/profit from discontinued operations

32

(5,679)

3,324

Loss for the period

(9,064)

(394)

Loss attributable to non - controlling interest

(39)

 -

Loss attributable to the Group

(9,025)

(394)

 

 

Loss per share expressed in pence per share

From continuing operations:

Basic

11

(12.23)

(13.50)

Diluted

11

(12.23)

(13.24)

From continuing and discontinued operations:

Basic

11

(32.61)

(1.43)

Diluted

11

(32.61)

(1.40)

 

Consolidated statement of comprehensive income

 

52 weeks ended 30th December 2011

52 weeks

52 weeks

 

 

ended

ended

 

30.12.11

31.12.10

 

`

£'000

£'000

 

Loss for the period

(9,064)

(394)

 

Other comprehensive income:

 

 

Revaluation of Jersey property

2,344

 -

 

Foreign currency translation differences on foreign operations

 -

44

Total comprehensive loss for the period

(6,720)

(350)

 

Total comprehensive loss attributed to non-controlling interest

(39)

-

 

 

Total comprehensive loss attributable to the Group

(6,681)

(350)

Consolidated balance sheet

 

As at 30th December 2011

 

 

 

 

 

Notes

Assets held for resale30.12.11

£'000

Group

 

30.12.11

 

£'000

Total

30.12.11

£'000

Group

 

31.12.10

 

£'000

Assets

Non - current assets

Goodwill

12

 -

 -

 -

5,410

Intangible assets

12

 -

 -

-

3,307

Property, plant and equipment

13

 -

3,551

3,551

4,467

Investment in associate

14

 -

 -

 -

1

Deferred tax

20

 -

155

155

261

Total non - current assets

 -

3,706

3,706

13,446

Current assets

Goodwill

12

1,242

 -

1,242

 -

Intangible assets

12

1,339

 -

1,339

 -

Property, plant and equipment

13

193

 -

193

 -

Inventory

15

366

250

616

704

Current income tax receivable

 -

 -

 -

233

Trade and other receivables

16

 -

489

489

1,561

Receivable from associate

 -

 -

 -

850

Cash

 -

570

570

2,291

Total current assets

3,140

1,309

4,449

5,639

Current liabilities

Bank loan and overdrafts

18

 -

 -

 -

(2,850)

Current income tax payable

 -

(30)

(30)

 -

Trade and other payables

17

 -

(4,775)

(4,775)

(5,739)

Deferred revenue

26

 -

(442)

(442)

(583)

Total current liabilities

-

(5,247)

(5,247)

(9,172)

Net current (liabilities)/assets

3,140

(3,938)

(798)

(3,533)

Net assets/(liabilities)

3,140

(232)

2,908

9,913

Share capital

21

282

282

Share premium

18,059

18,059

Capital reserve

22

(17)

(17)

Capital redemption reserve

22

22

Treasury shares

22

(840)

(840)

Non - controlling interest

(39)

 -

Revaluation reserve

22

1,484

 -

Retained earnings

(16,043)

(7,593)

Total equity attributable to equity holders of the parent

2,908

9,913

 

The financial statements on pages 32 to 63 were approved by the Board of Directors on 27th April 2012 and signed on its

behalf by:

  

S S Cook S J Dootson

Director Director

 

Consolidated statement of changes in equity

 

52 weeks ended 30th December 2011

 

Share

Share

Revaluation

Capital

Capital

Foreign

Treasury

Retained

Non-

Total

 

capital

premium

reserve

reserve

redemption

exchange

shares

earnings

controlling

equity

 

 

reserve

reserve

interest

 

Notes

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

Balance at 1st January 2010

280

17,916

-

(17)

22

(44)

(840)

(6,756)

-

10,561

 

 

Loss for the period

-

-

-

-

-

-

-

(394)

-

(394)

 

Foreign currency translation differences on foreign operations

-

-

-

-

-

44

-

-

-

44

 

 

Total comprehensive income/(loss)

-

-

-

-

-

44

-

(394)

-

(350)

 

-

 

Transactions with owners recorded directly in equity

 

Employee share incentives

25

-

-

-

-

-

-

-

(8)

-

(8)

 

Deferred tax on employee

 

 

share incentives

20

-

-

-

-

-

-

-

8

-

8

 

Dividends

10

 -

 -

-

 -

 -

 -

-

(443)

-

(443)

 

Shares issued

2

143

-

-

-

-

 -

-

-

145

 

Total transactions with owners

2

143

-

-

-

-

-

(443)

-

(298)

 

 

Balance at 31st December 2010

282

18,059

-

(17)

22

-

(840)

(7,593)

-

9,913

 

 

 

Loss for the period

-

-

-

-

-

-

-

(9,025)

(39)

(9,064)

 

Revaluation of Jersey property

-

-

2,344

-

-

-

-

-

-

2,344

 

Disposal of Jersey property

-

-

(860)

-

-

-

-

860

-

-

 

Total comprehensive income/(loss)

-

-

1,484

-

-

-

-

(8,165)

(39)

(6,720)

 

 

 

Transactions with owners recorded directly in equity

 

Employee share incentives

25

-

-

-

-

-

-

-

(41)

-

(41)

 

Deferred tax on employee

 

 

share incentives

20

-

-

-

-

-

-

-

(22)

-

(22)

 

Dividends

10

-

-

-

-

-

-

-

(222)

-

(222)

 

Total transactions with owners

-

-

-

-

-

-

-

(285)

-

(285)

 

 

Balance at 30th December 2011

282

18,059

1,484

(17)

22

-

(840)

(16,043)

(39)

2,908

 

 

 

 

Consolidated cash flow statement

 

52 weeks ended 30th December 2011

 

 

 

 

52 weeks

52 weeks

 

ended

ended

 

30.12.11

31.12.10

 

Notes

£'000

£'000

 

Loss for the period

(9,064)

(394)

 

Adjustment for:

 

Profit on sale of trade and assets of subsidiary

(13)

(230)

 

 

Profit on sale of property, plant and equipment

(947)

(2)

 

Taxation

139

(104)

 

Loan forgiveness

 

31

(532)

-

 

Loss from associate

 -

149

 

Impairment of goodwill

7

5,574

92

 

Impairment of intangible assets

7

1,391

-

 

Depreciation

7

830

741

 

Amortisation

7

635

387

 

Decrease in inventories

144

1,081

 

Decrease in receivables

330

442

 

Decrease in payables

(810)

(897)

 

Net finance expenditure

6

143

130

 

Share based payments

(41)

(8)

 

Cash (used in)/generated from operations

(2,221)

1,387

 

Interest received

22

9

 

 

Interest paid

(150)

(123)

 

Tax refunded/(paid)

213

(120)

 

Net cash (absorbed in)/ generated from operating activities

(2,136)

1,153

 

Cash flows from investing activities:

 

 

Purchase of property, plant and equipment

13

(166)

(352)

 

Purchases of intangible asset - software

12

(58)

(741)

 

Proceeds from disposal of property, plant and equipment

3,312

752

 

Disposal of trade and assets of a subsidiary

50

 -

 

Acquisition of investment in associate

 -

(150)

 

Acquisition of subsidiaries (net of cash)

30

99

(2,066)

 

Loans to associates

 -

(850)

 

Deferred consideration received on disposal of subsidiary

750

 -

 

Deferred consideration paid on acquisition of subsidiary

(500)

 -

 

Net cash from/(used in) investing activities

3,487

(3,407)

 

Share capital

-

145

 

 

New loans raised

-

1,618

 

Repayment of borrowings

(2,850)

(1,100)

Dividend

10

(222)

(443)

 

 

Net cash (used in)/from financing activities

(3,072)

220

 

Net decrease in cash and cash equivalents

(1,721)

(2,034)

 

Cash and cash equivalents at 1st January 2011/ 2nd January 2010

2,291

4,325

 

Cash and cash equivalents at 30th December 2011/31st December 2010

570

2,291

 

 

 

 

 

1 Summary of significant accounting policies

The principal accounting policies adopted in the preparation of these financial statements are set out below. These policies have been consistently applied to all financial periods presented, unless otherwise stated.

 

1.1 Basis of preparation and going concern basis

Flying Brands Limited (the Company) is a limited liability company incorporated and domiciled in Jersey. The Consolidated financial statements of the Company comprise the Company and its subsidiaries (together referred to as the Group). The accounting policies of the Company are the same as for the Group except where separately disclosed.

 

These consolidated financial statements have been prepared and approved by the Directors in accordance with International Financial Reporting Standards as adopted by the European Union (adopted IFRS).

 

The financial statements have been prepared on a historic cost basis other that for the revaluation of certain properties.

 

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in this review. The financial position of the Group, its cash flows and liquidity position are described in this business review. In addition, notes 2 and 27 to the financial statements include the Group's objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments; and its exposure to credit risk and liquidity risk.

 

As highlighted in note 27 to the financial statements, the Group meets its day to day working capital requirements though its on-going cash flows along with an overdraft facility. The current economic conditions have resulted in declining revenue and profits, and the Directors have subsequently sought to realise value through a series of disposals.

 

The Directors have prepared detailed working capital projections for the Group to support the decision to prepare the financial statements on the going concern basis. The working capital projections include assumptions such as sales demand, the disposal of further assets and the identification and securing of alternative sources of finance where required. However, by their nature, the assumptions are not confirmed and the Group may be unable to realise its assets and discharge its liabilities in the normal course of business. As such there is a material uncertainty in relation to going concern, particularly as to the following:

 

i) Over the level of demand for the Group's products;

 

ii) The ability of the Group to complete the disposal of the GD business for an adequate consideration before October 2012; and

 

iii) The ability of the Directors to secure alternative sources of finance in the event that a disposal of GD and the repayment of the Palatine loan cannot be achieved.

 

Notwithstanding the above, the Board remains confident that a sale of the GD business can be completed in the time available.

 

The Group's forecasts and projections, taking account of the uncertainties described above and reasonably possible changes in trading performance, show that the Group has a reasonable expectation of maintaining sufficient working capital to enable the Group to meet its liabilities as they fall due for the foreseeable future, being a period of not less than 12 months from the date of approval of this report.

 

Thus the Directors continue to adopt the going concern basis of accounting in preparing the annual financial statements.

 

The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain financial assets and liabilities. A summary of the more important Group accounting policies follow, together with an explanation of where changes have been made to previous policies on the adoption of new accounting standards in the period.

 

The preparation of financial statements in conformity with adopted IFRSs requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of sales and expenses during the reporting period. Although these estimates are based on management's best knowledge of the amount, event or action, actual results ultimately may differ from those estimates.

 

1.2 Basis of consolidation

Subsidiaries are all entities over which the Group has the power to govern the financial and operating policies so as to obtain benefits from its activities generally accompanying a shareholding of more than one half of the voting rights.

 

The purchase method of accounting is used to account for the acquisition of subsidiaries by the Group. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the acquisition. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair value at the acquisition date, irrespective of the extent of any minority interest. The excess of the cost of acquisition over the fair value of the Group's share of the identifiable assets, liabilities and contingent liabilities acquired is recorded as goodwill. The results of the subsidiary undertakings acquired or disposed of during the period are included in the Consolidated Income Statement from the date that control commences until the date control ceases.

 

Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

 

1.3 Segment reporting

An operating segment is a component of the Group that engages in business activity from which it may earn revenues and incur expenses, including revenues and expenses that relate to transactions with and of the Group's other components. All operating segments' operating results, for which discrete financial information is available, are reviewed regularly by the Group's Board to make decisions about resources to be allocated to the segment and assess its performance.

 

1.4 Foreign currency transactions

Foreign currency transactions are translated into the functional currency using the exchange rate prevailing at the date of the transaction. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at the period end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the consolidated income statement.

 

1.5 Business combinations

Acquisitions of subsidiaries and businesses are accounted for using the acquisition method. The consideration for each acquisition is measured at the aggregate of the fair values (at the date of exchange) of assets given, liabilities incurred or assumed, and equity instruments issued by the Group in exchange for control of the acquirer. Acquisition-related costs are recognised in profit or loss as incurred.

 

Where applicable, the consideration for the acquisition includes any asset or liability resulting from a contingent consideration arrangement, measured at its acquisition-date fair value. Subsequent changes in such fair values are adjusted against the cost of acquisition where they qualify as measurement period adjustments (see below). All other subsequent changes in the fair value of contingent consideration classified as an asset or liability are accounted for in accordance with relevant IFRSs. Changes in the fair value of contingent consideration classified as equity are not recognised.

 

Where a business combination is achieved in stages, the Group's previously-held interests in the acquired entity are remeasured to fair value at the acquisition date (i.e. the date the Group attains control) and the resulting gain or loss, if any, is recognised in profit or loss. Amounts arising from interests in the acquiree prior to the acquisition date that have previously been recognised in other comprehensive income are reclassified to profit or loss, where such treatment would be appropriate if that interest were disposed of.

 

The acquirer's identifiable assets, liabilities and contingent liabilities that meet the conditions for recognition under IFRS 3(2008) are recognised at their fair value at the acquisition date, except that:

 

• deferred tax assets or liabilities and liabilities or assets related to employee benefit arrangements are recognised and measured in accordance with IAS 12 Income Taxes and IAS 19 Employee Benefits respectively;

 

• liabilities or equity instruments related to the replacement by the Group of an acquiree's share-based payment awards are measured in accordance with IFRS 2 Share-based Payment; and

 

• assets (or disposal groups) that are classified as held for sale in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations are measured in accordance with that Standard.

 

If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, the Group reports provisional amounts for the items for which the accounting is incomplete. Those provisional amounts are adjusted during the measurement period (see below), or additional assets or liabilities are recognised, to reflect new information obtained about facts and circumstances that existed as of the acquisition date that, if known, would have affected the amounts recognised as of that date.

 

The measurement period is the period from the date of acquisition to the date the Group obtains complete information about facts and circumstances that existed as of the acquisition date, and is subject to a maximum of one year.

 

1.6 Investments in associates

An associate is an entity over which the Group has significant influence and that is neither a subsidiary nor an interest in a joint venture. Significant influence is the power to participate in the financial and operating policy decisions of the investee but is not control or joint control over those policies.

 

The results and assets and liabilities of associates are incorporated in these financial statements using the equity method of accounting, except when the investment is classified as held for sale, in which case it is accounted for in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations.

 

Under the equity method, investments in associates are carried in the consolidated balance sheet at cost as adjusted for post-acquisition changes in the Group's share of the net assets of the associate, less any impairment in the value of individual investments. Losses of an associate in excess of the Group's interest in that associate (which includes any long-term interests that, in substance, form part of the Group's net investment in the associate) are recognised only to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of the associate.

 

Any excess of the cost of acquisition over the Group's share of the net fair value of the identifiable assets, liabilities and contingent liabilities of the associate recognised at the date of acquisition is recognised as goodwill. The goodwill is included within the carrying amount of the investment and is assessed for impairment as part of that investment. Any excess of the Group's share of the net fair value of the identifiable assets, liabilities and contingent liabilities over the cost of acquisition, after reassessment, is recognised immediately in profit or loss.

 

Where a Group entity transacts with an associate, profits and losses are eliminated to the extent of the Group's interest in the relevant associate.

 

1.7 Property, plant and equipment

All property, plant and equipment is shown at cost less subsequent depreciation and impairment other than properties which are stated at their revalued amounts being fair value at the date of revaluation, less subsequent depreciation. Cost includes expenditure that is directly attributable to the acquisition of the items. Depreciation on assets is calculated using a straight-line method to allocate the cost to each asset less its residual value over its estimated useful life, as follows:

 

%

 

 

Land and buildings

0-4

 

Plant and equipment

10-21

 

 

Computer hardware, included in plant and equipment

20-33.33

Motor vehicles, including tractors

15-25

 

 

 

Freehold land is not depreciated.

 

From 2nd July 2011 the Group changed its accounting policy for property, plant and equipment, adopting the revaluation model for land and buildings. Management takes the view that this policy provides reliable and more relevant information because it deals more accurately with the components of property, and is based on up-to-date values. In addition management has revised the useful economic lives of the buildings to 25 years from the date of revaluation, as this is the best estimate for the remaining lives. The policy has been applied prospectively from 2nd July 2011 because it was not practicable to estimate the effects of applying the policy either retrospectively or prospectively from any earlier date. Accordingly, the adoption of the new policy has no effect on prior years. The effect on the current year is to increase the carrying amount of property on 2nd July 2011 by £2,344,000; create a revaluation surplus on 2nd July 2011 of £2,344,000; decrease depreciation expense by £38,000: and reduce profit on disposal of property by £874,000. Since the revalued properties are is located in Jersey, there was no effect on either deferred tax provision or tax expense. The assets' residual values and useful lives are reviewed and adjusted if appropriate, at each Balance sheet date. Gains and losses on disposals are determined by comparing proceeds with the carrying amount and are included in the consolidated income statement.

Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. All other costs including repairs and maintenance are charged to the Consolidated Income Statement during the financial period in which they are incurred.

 

1.8 Goodwill and intangible assets

(a) Goodwill

Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the net identifiable assets of the acquired subsidiary at the date of acquisition. Goodwill on acquisition of subsidiaries is included in intangible assets. Goodwill is not amortised, but is tested annually for impairment and carried at cost less accumulated impairment losses. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold. Goodwill is allocated to cash generating units for the purposes of impairment testing.

 

(b) Intangibles - trademarks

Trademarks obtained on the acquisition of subsidiaries are shown at fair value. They have a definite useful life and are carried at fair value at the date of acquisition less accumulated amortisation. Amortisation is calculated using the straight-line method to allocate the cost of the trademarks over their estimated useful lives.

 

(c) Intangibles - customer lists

Customer lists obtained on the acquisition of subsidiaries are shown at fair value. They have a definite useful life and are carried at fair value at the date of acquisition less accumulated amortisation. Amortisation is calculated using the reducing balance method based on the estimated annual attrition rate percentages.

 

(d) Software

Computer software and associated development costs that generate economic benefits beyond one year are capitalised as an intangible asset and amortised on a straight line basis between three and five years depending on the estimated useful economic life.

 

(e) Flowers Direct relay network

The Group acquired the rights to manage a substantial linked (relay) network of florist shops when it acquired Flowers Direct. This network enables the Group to deliver florist and same day delivered bouquets and represents a substantial amount of the turnover of the Flowers Direct business. This has therefore been recognised as an intangible asset. The value of this asset will be amortised based on the anticipated decline in the number of florists annually on a reducing balance method.

 

1.9 Impairment

 

(a) Financial assets

A financial asset is assessed at each reporting date to determine whether there is any evidence that it is impaired. A financial asset is considered impaired if objective evidence indicates that one or more events have had a negative effect on the estimated future cash flows of that asset. Individual significant financial assets are tested for impairment on an individual basis. The remaining financial assets are assessed collectively in groups that share similar credit risk characteristics. All impairment losses are recognised in the consolidated income statement.

 

(b) Non-financial assets

The carrying amounts of the Group's non-financial assets are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset's recoverable amount is estimated. For goodwill and intangible assets that have indefinite lives or that are not yet available for use, the recoverable amount is estimated at each reporting date. The recoverable amount of an asset is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risk specific to the asset. The goodwill acquired in a business combination, for the purpose of impairment testing, is allocated to cash-generating units that are expected to benefit from the synergies of the combination. An impairment loss is recognised if the carrying amount of an asset exceeds its recoverable amount. Impairment losses are recognised in the consolidated income statement. An impairment loss in respect of goodwill is not reversed irrespective of whether that loss is recovered subsequently. In respect of other assets, impairment losses recognised in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset carrying amount does not exceed the carrying amount that would have been determined if no impairment loss had been recognised.

 

1.10 Financial assets

All financial assets are recognised and derecognised on a trade date where the purchase or sale of a financial asset is under a contract whose terms require delivery of the financial asset within the timeframe established by the market concerned, and are initially measured at fair value, plus transaction costs, except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value. Financial assets are classified into the following specified categories: financial assets 'at fair value through profit or loss' (FVTPL), 'held-to-maturity' investments, 'available-for-sale' (AFS) financial assets and 'loans and receivables'. The classification depends on the nature and purpose of the financial assets and is determined at the time of initial recognition.

 

1.11 Non-current assets held for sale

Non-current assets (and disposal groups) classified as held for sale are measured at the lower of carrying amount and fair value less costs to sell. Non-current assets and disposal groups are classified as held for sale if their carrying amount will be recovered through a sale transaction rather than through continuing use. This condition 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.

 

When the Group is committed to a sale plan involving loss of control of a subsidiary, all of the assets and liabilities of that subsidiary are classified as held for sale when the criteria described above are met, regardless of whether the Group will retain a non-controlling interest in its former subsidiary after the sale.

 

1.12 Inventories

Inventories are stated at the lower of cost and net realisable value. Cost is determined on a first in first out basis and includes transport and handling costs. Net realisable value is the price at which inventory can be sold in the normal course of business after allowing for the costs of realisation. Provision is made where necessary for obsolete, slow moving or defective inventories.

 

1.13 Trade receivables

Trade receivables are recognised initially at amortised cost, which is the fair value of consideration receivable and is adjusted for provision or 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 the monies due. The amount of the provision is recognised in the consolidated income statement immediately.

 

1.14 Cash and cash equivalents

Cash and cash equivalents includes cash in hand, deposits held at call with banks and other short-term highly liquid investments with maturities of three months or less. Bank overdrafts that are repayable on demand and form an integral part of the Group's cash management are included as a component of cash and cash equivalents for the purpose of the consolidated cash flow statement.

Notes to the financial statements…(continued)

 

1 Summary of significant accounting policies…(continued)

 

1.15 Bank borrowings

Interest-bearing loans and overdrafts are recorded at the proceeds received, net of direct issue costs. Finance charges, including premiums payable on settlement or redemption and direct issue costs, are accounted for on an accruals basis using the effective interest rate method and are added to the carrying amount of the instrument to the extent that they are not settled in the period in which they arise.

 

1.16 Share capital

Ordinary shares

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of Ordinary shares and share options are recognised as a deduction from equity, net of any tax effects.

 

Repurchase of share capital (treasury shares)

When share capital recognised as equity is repurchased, the amount of the consideration paid, including directly attributable costs, net of any tax effects, is recognised as a deduction from equity. Repurchased shares are classified as treasury shares and are presented as a deduction from total equity. When treasury shares are sold or reissued subsequently, the amount received is recognised as an increase in equity, and the resulting surplus or deficit on the transaction is transferred to/from retained earnings.

 

Share-based payments

The Group provides share-based payment arrangements to certain employees. These are equity-settled arrangements and are measured at fair value (excluding the effect of non-market based vesting conditions) at the date of grant. The fair value is expensed on a straight line basis over the vesting period. The amount recognised as an expense is adjusted to reflect the actual number of shares or options that will vest.

 

The fair values of the share-based payment arrangements are measured as follows:

 

·; Long Term Incentive Plan (EPS based) - using the Monte Carlo model;

·; Long Term Incentive Plan (Total Shareholder Return basis) - using a pricing model adjusted to reflect Total Shareholder Return market-based performance conditions;

 

See note 25 for a further description of the share-based payment plans.

 

1.17 Revenue recognition

Revenue represents the invoiced value of goods supplied and is stated net of VAT and any trade discounts. Revenue is recognised at the date of despatch of goods to customers. Provision is made for refunds in the period the goods are despatched. Provision is made for expected returns or bad debts of continuity products. Credit card commission and the cost of overseas bouquets are treated as cost of sales. Commission income is recognised on completion of transmission of orders between network florists. Interest income is recognised using an accrual based method.

 

1.18 Leases

Leases where the lessor retains substantially all the risks and rewards of ownership are classified as operating leases. Rentals payable under operating leases are taken to the consolidated income statement on a straight-line basis over the lease term.

 

Leases in which the lessee assumes substantially all the risks and rewards of ownership are classified as finance leases. Upon initial recognition the leased asset is measured at an equal amount to the lower of its fair value and the present value of the minimum lease payments. Subsequent to initial recognition, the asset is accounted for in accordance with the accounting policy applicable to that asset.

 

Minimum lease payments made under finance leases are apportioned between the finance expense and the reduction of the outstanding liability. The finance expense is allocated to each period during the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

1.19 Dividend distribution

Dividend distribution to the Company's shareholders is recognised as a liability in the Group's financial statements in the period in which the dividends are approved.

 

1.20 Taxation

Income tax payable is provided on taxable profits using tax rates enacted or substantively enacted at the balance sheet date.

 

Deferred taxation 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. Deferred tax is determined using tax rates (and laws) that have been enacted or substantively enacted at the balance sheet date and are expected to apply when the related balance sheet tax asset is realised or the deferred liability is settled. Deferred income tax assets are recognised to the extent that it is possible that future taxable profit will be available against which temporary differences can be utilised. Income tax is recognised in the consolidated income statement except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.

 

1 Summary of significant accounting policies…(continued)

 

1.21 Pensions

The Group makes contributions to some employees' and Directors' personal pension defined contribution schemes. These payments are accounted for on an accruals basis.

 

1.22 Financial instruments

(a) Financial guarantee contracts

Where Group companies enter into financial guarantee contracts to guarantee the indebtedness of other companies within the Group, the Group considers these to be insurance arrangements, and accounts for them as such. In this respect, the Group treats the guarantee contract as a formal contingent liability until such time as it becomes probable that the Company will be required to make a payment under the guarantee.

 

(b) Non-derivative financial instruments

Non-derivative financial instruments comprise investments in equity and debt securities, trade and other receivables, cash and cash equivalents, loans and borrowings and trade and other payables.

 

Non-derivative financial instruments are recognised initially at fair value plus, for instruments not at fair value through profit or loss, any directly attributable transaction costs. Subsequent to initial recognition non-derivative financial instruments are measured as described below.

 

1.23 Termination benefits

Termination benefits are recognised as an expense when the Group is demonstrably committed, without realistic possibility of withdrawal, to a formal detailed plan to terminate employment before the normal retirement date, or to provide termination benefits as a result of an offer made to encourage voluntary redundancy, and the Group has created a valid expectation in those affected that it will carry out that plan.

 

1.24 Adoption of new and revised IFRS

The following new and revised Standards and Interpretations have been adopted in the current period. Their adoption has not had any significant impact on the amounts reported in these financial statements but may impact the accounting for future transactions and arrangements.

 

IFRS 1 (amended)

First time adoption of International Financial Reporting Standards

IAS 24 (amended)

Related Party Disclosures

IAS 32 (amended)

Classification of Rights Issues

IFRIC 14 (amended)

Prepayments of a minimum funding requirement

IFRIC 19

Extinguishing financial liabilities with equity instruments

Improvements to IFRSs (May 2010)

 

At the date of authorisation of these financial statements, the following Standards and Interpretations which have not yet been applied in these financial statements were in issue but not yet effective (and in some cases, had not yet been adopted by the EU):

 

IFRS 1 (amended)

Severe Hyperinflation and Removal of Fixed Dates for First-time Adopters

IFRS 7 (amended)

Disclosures - Transfers of Financial Assets

IFRS 9

Financial Instruments

IFRS 10

Consolidated Financial Statements

IFRS 11

Joint Arrangements

IFRS 12

Disclosure of Interests in Other Entities

IFRS 13

Fair Value Measurement

IAS 1 (amended)

Presentation of Items of Other Comprehensive Income

IAS 12 (amended)

Deferred Tax: Recovery of Underlying Assets

IAS 19 (revised)

Employee Benefits

IAS 27 (revised)

Separate Financial Statements

IAS 28 (revised)

Investments in Associates and Joint Ventures

 

The Directors anticipate that the adoption of the Standards and Interpretations listed above in future periods will have no material impact on the financial statements of the Group.

 

Notes to the financial statements…(continued)

 

2 Financial risk and credit management

The Group has exposure to the following risks from its use of financial instruments:

 

(a) Credit risk

 

(b) Liquidity risk

 

(c) Market risk

 

This note presents information about the Group's exposure to each of the above risks, the Group's objectives, policies and processes for measuring and managing risks and the Group's management of capital. Further quantitative disclosures are included throughout these consolidated financial statements.

 

The Board of Directors has overall responsibility for the establishment and oversight of the Group's risk management framework.

 

The Group's risk management policies are established to identify and analyse the risks faced by the Group, to set appropriate risk limits and controls, and to monitor risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and the Group's activities.

 

The Group Audit Committee oversees how management monitors compliance with the Group's risk management policies and procedures and reviews the adequacy of the risk management framework in relation to the risks faced by the Group.

 

(a) Credit risk

Credit risk is the risk of financial loss to the Group if a customer fails to meet its contractual obligations, and arises principally from the Group's receivables from customers.

 

Trade and other receivables

The Group's exposure to credit risk is influenced by the type of customer the Group contracts with. The Group is exposed to a high number of low value receivables from retail customers. The Group assesses the risk of these customers by applying historical trends to the likely event of these customers defaulting. Impairment to the value of this receivable is applied in line with the historical trends identified and any changes in risk to the portfolio of the debt.

 

(b) Liquidity risk

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group's approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Group's reputation. During the latter part of 2011, the Group repaid all its bank borrowings leaving it without committed banking facilities. The strategy of the Directors (outlined earlier) is designed to address the risk that the Group has insufficient liquid resources to satisfy its requirements.

 

(c) Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will affect the Group's income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return.

 

Currency risk

The Group is exposed to currency risk on sales and purchases that are denominated in a currency other than the respective functional currencies of the Group entities, primarily the Euro and US Dollar. The risks in the period to 30th December 2011 were minimal. The Group currently does not hedge any of its currency exposure due to the minimal impact of these currencies and will not need to do so in the foreseeable future following the decision to close all its overseas operations.

 

Interest rate risk

The Group has no floating rate loans. Thus the Group has no exposure to interest rate risk.

 

Capital management

The Board's policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain future development of the business. The Directors monitor the return on capital, which the Group defines as net operating income divided by total shareholders' equity. The Board also monitors the level of dividends to ordinary shareholders.

 

From time to time the Group purchases its own shares on the market; the timing of these purchases depends on market prices. Primarily the shares are intended to be used for issuing shares under the Group's share option programme. Buy and sell decisions are made on a specific transaction basis by the Board of Directors; the Group does not have a defined share buy-back plan.

 

There were no changes in the Group's approach to capital management during the year.

 

Neither the Company nor any of its subsidiaries are subject to externally imposed capital requirements.

 

 

 

3 Critical accounting estimates and judgements

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

 

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 period are discussed below.

 

(a) Estimated impairment of goodwill and intangible assets

The Group tests annually, whether goodwill and intangible assets have suffered any impairment this is in accordance with the accounting policy stated in note 1.9. The valuation of cash generating units has been based on recoverable amounts. It is possible that the recoverable amounts estimated for the intangible software assets may be inaccurate as the period over which the Group will benefit from these assets may be shorter than estimated. In this event an impairment will be required.

 

(b) Discontinued operations

The Directors have assumed for the purposes of presenting the financial information contained in this report, that the business and assets relating to the Gardening Direct brand will be sold in the 12 months ending 28th December 2012. In the event that the Directors conclude that such a disposal cannot be completed by that date, they will revisit this conclusion. Until completion of a sale, the business will continue to be operated as a going concern.

 

(c) Deferred tax assets

The Directors have included within the consolidated balance sheet a deferred asset of £155,000. Given the Group's strategy of divestment of assets to enhance shareholder value, it is probable that a number of capital gains will be crystallised on disposal during the foreseeable future. The Group is carrying a significant value of capital losses forward which will be used to relieve any capital gains on disposal. As such the Directors have concluded that the likely value of the deferred tax asset is fairly stated at £155,000.

 

(d) Going concern basis of preparation

The Directors decision to prepare these accounts on a going concern basis is based on assumptions which are discussed innote 1.1 and in the business review on page 13.

 

(e) Change in accounting policy re valuation of properties

The Directors have assessed that the adoption of a policy of revaluation of the Group's property assets better reflects the financial position of the Group. The valuation was made on the basis of market value and details of the valuation are disclosed in note 13. Such a valuation necessarily involves estimation and the carrying value of the assets under this policy may change significantly based on market conditions in the next financial period.

Notes to the financial statements…(continued)

 

4 Segmental analysis

The Directors have taken the decision to market for sale all the brands owned by the Group. This includes the reportable divisions of Garden, Gifts and Entertainment. Once this disposal programme is complete, the one remaining trading asset in the Group will be a growing and live despatch business based in Jersey.

 

The three reportable segments, as described below, are the Group's strategic business units. Subject to the disposal programme these business units offer different products and services and are managed separately because they require different business strategies.

 

For each strategic business unit the Group's Board continues to review high level internal management reports on a monthly basis. The following summary describes the operations in each of the Group's reportable segments:

 

Garden

 -

home shopping retailer selling gardening products including bedding plants, garden hardware and wild bird food.

Gifts

 -

home shopping retailer selling floral bouquets and pot plants delivered as gifts.

Entertainment

 -

home shopping retailer selling audio books, memorabilia, music and DVDs.

 

The Group reported on Greetings Direct and Dealtastic separately as these had been abandoned or discontinued during the period.

 

The accounting policies of the reportable segments are the same as described in note 1. Information regarding the results of each reportable segment is included below. Performance is measured based on segment profit before interest and tax, as included in the internal management reports that are reviewed by the Group's Board.

 

Segment profit is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain segments relative to other entities that operate within these sectors. Inter-segment pricing is determined on an arm's length basis.

 

4.1 Segmentation by primary divisions

(a) Segment results

52 weeks ending 30th December 2011

Garden

Gifts

Entertainment

GreetingsDirect

Dealtastic

Total

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

13,611

10,032

1,333

190

859

26,025

Reportable segment profit/(loss) before interest and tax

(723)

(1,438)

(35)

147

(745)

(2,794)

Redundancy and reorganisation

(61)

One-off acquisition costs

(46)

Impairment of goodwill

(5,574)

Impairment of intangible assets

(1,391)

Profit on sale of trade and assets

13

Profit on sale of property

673

Banking arrangement fee

(134)

Third party loan write back

532

Interest payable

(165)

Interest receivable

22

(8,925)

Taxation

(139)

Loss for the period

(9,064)

Loss from continuing operations

(3,385)

Loss from discontinued operations

(5,679)

Depreciation

(487)

(292)

(51)

 -

-

(830)

Amortisation of intangible assets

(195)

(426)

(14)

 -

-

(635)

 

 

 

4 Segmental analysis…(continued)

Included within discontinued activity of the Garden division is the plant growing business in Jersey. This activity is being retained by the Group but no income is shown as it sells all its production intra-group and then this is on-sold to third party customers. As such, the revenue from the growing operation has been removed by way of consolidation adjustment historically.

 

52 weeks ended 31st December 2010

 

Garden

Gifts

Entertainment

Greetings Direct

Benham

Total

 

Direct

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

Revenue

15,668

10,160

1,731

478

1,665

29,702

 

 

Reportable segment profit/(loss)

 

before interest and tax

1,342

(808)

100

371

84

1,089

 

 

Redundancy and reorganisation

(168)

 

One-off acquisition costs

(247)

 

 

Impairment of goodwill

(92)

 

Loss from associate

(149)

 

Profit from sale of trade and assets

107

 

Fair value stock write down

(903)

 

 

Interest payable

(144)

 

 

Interest receivable

9

 

(498)

 

Taxation

104

 

 

Loss for the period

(394)

 

 

Loss from continuing operations

(3,718)

 

Profit from discontinued operations

3,324

 

 

Depreciation

(458)

(187)

(73)

 -

(23)

(741)

 

Amortisation of intangible assets

(134)

(247)

(5)

 -

(1)

(387)

 

 

 

 

52 weeks ended 30th December 2011

 

Garden

Gifts

Entertainment

GreetingsDirect

 

Dealtastic

Total

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

Reportable segment assets

4,099

2,506

500

-

 -

7,105

 

Other assets

1,050

 

Consolidated total assets

8,155

 

Reportable segment liabilities

(304)

(1,086)

(7)

(45)

 -

(1,442)

 

Other liabilities

(3,805)

 

 

Consolidated total liabilities

(5,247)

 

Capital expenditure on property, plant

 

and equipment

127

38

1

-

-

166

 

Expenditure on software (intangibles)

26

29

3

-

 -

58

 

 

 

 

52 weeks ended 31st December 2010

 

Garden

Gifts

Entertainment

GreetingsDirect

 

Benham

Total

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Reportable segment assets

7,676

5,516

989

18

 -

14,199

 

 

Other assets

4,886

 

 

Consolidated total assets

19,085

 

 

Reportable segment liabilities

(363)

(4,448)

(10)

(83)

 -

(4,904)

 

 

Other liabilities

(4,268)

 

 

 

 

Consolidated total liabilities

(9,172)

 

 

Capital expenditure on property, plant

 

 

and equipment

203

131

18

 -

 -

352

 

 

Expenditure on software (intangibles)

319

370

52

 -

 -

741

 

 

 

 

Notes to the financial statements…(continued)

 

4 Segmental analysis…(continued)

 

4.2 Segmentation by geographical area

 

52 weeks

52 weeks

 

 

ended

ended

 

30.12.11

31.12.10

Revenue by customer geographical area

 

£'000

£'000

 

Jersey, Channel Islands

65

69

 

United Kingdom

25,756

29,107

 

 

Australasia

110

110

 

Europe

44

169

Rest of World

50

247

 

 

26,025

29,702

 

 

 

 

Non - current assets* by geographical area

 

 

Jersey, Channel Islands

3,405

11,411

 

United Kingdom

146

1,774

 

 

3,551

13,185

 

 

* Not including deferred tax asset of £155,000 (31st December 2010: £261,000).

 

There is no external customer who accounts for more than 10% of revenue for the Group inclusive of revenue from discontinued operations. For continuing operations all revenue is derived from intercompany transactions.

 

 

 

5 Operating expenses

 

52 weeks

52 weeks

 

ended

ended

 

 

30.12.11

31.12.10

 

£'000

£'000

 

Administrative expenses

4,817

4,999

 

 

 

Selling and distribution costs have been reclassified to discontinued operations as they relate solely to brands where a sale has been concluded or the directors believe that a sale will be concluded by the 28th December 2012.

 

 

 

6 Net finance expense

 

52 weeks

52 weeks

 

ended

ended

 

 

30.12.11

31.12.10

 

£'000

£'000

 

Interest receivable

22

9

 

Interest payable on bank and other loans

(165)

(139)

 

 

Net finance expense

(143)

(130)

 

 

 

 

 

 

7 Operating loss

Continuing

Discontinued

52 weeks

Continuing

Discontinued

52 weeks

 

 

ended

ended

 

30.12.11

31.12.10

 

Notes

£'000

£'000

 

The following items have been included in arriving at operating loss

 

 

Depreciation charge: Property, plant and equipment

712

118

830

723

18

741

 

Amortisation of intangible assets

-

635

635

-

387

387

 

 

Impairment of intangible assets

-

1,391

1,391

-

-

-

 

Profit on sale of plant and equipment

(10)

-

(10)

(2)

-

(2)

 

Hire of land and buildings under operating lease

164

94

258

177

96

273

 

Cost of inventories recognised as an expense

1,740

8,051

9,791

1,844

7,863

9,707

 

Redundancy and restructuring costs

61

-

61

168

-

168

 

Legal costs associated with acquisitions

46

-

46

183

-

183

Professional costs associated with disposal of property

274

-

274

-

-

-

 

Profit on disposal of property (note 13)

(947)

-

(947)

-

-

-

 

 

Staff costs (see note 8)

2,661

2,878

5,539

2,828

2,715

5,543

 

Impairment of goodwill (see note 12)

-

5,574

5,574

-

92

92

Reorganisation cost associated with acquisitions

-

-

-

64

-

64

 

 

Auditors remuneration has been included in arriving at operating loss as follows:

 

Fees payable to the Company's current auditor and their associates for the audit of the Company's annual financial statements

 

60

-

60

-

-

-

 

 

Fees payable to the Company's current auditor and their associates for the audit of the Company's subsidiaries

80

-

80

-

-

-

 

Fees payable to the Company's previous auditor and their associates for the audit of the Company's subsidiaries.

-

-

-

86

-

86

 

Total audit fees payable to the Group's auditors

140

-

140

86

-

86

 

Fees payable to the Company's previous auditor and their associates for other services to the Group

 

Taxation compliance service

16

-

16

16

-

16

 

Audit related assurance services

10

-

10

10

-

10

 

Corporate finance services

75

-

75

-

-

-

 

Other taxation advisory services

22

-

22

-

-

-

 

 

Total

123

-

123

26

-

26

 

 

Notes to the financial statements(continued)

 

8 Employee information

 

The average monthly number of employees (including Executive Directors) was:

52 weeks

52 weeks

 

 

ended

ended

 

30.12.11

31.12.10

 

count

count

 

 

 

Sales

87

82

 

Production

49

44

Administration

71

77

 

207

203

 

 

£'000

£'000

 

Staff costs (for the above employees)

 

Wages and salaries

5,094

5,052

 

Share based payments (credit)

(41)

(8)

 

 

Social security costs

412

394

Pension contributions to employees' defined contribution schemes

74

105

 

 

5,539

5,543

 

 

9 Taxation

52 weeks

52 weeks

 

ended

ended

 

30.12.11

31.12.10

 

£'000

£'000

 

Current tax

 

Jersey income tax

12

15

 

 

UK corporation tax

-

66

 

Under provision in previous periods

43

87

 

Total current tax

55

168

 

 

 

Deferred tax

Charge/ (credit) to the income statement (see note 20)

84

(116)

 

 

Total tax on profit

139

52

 

 

 

 

 

9 Taxation…(continued)

In March 2011, the UK Government announced a reduction in the standard rate of UK corporation tax to 26% effective 1st April 2011. This rate reduction was substantively enacted in March 2011. The rate applied to UK current tax provisions is an effective rate of 26.5%.

 

In March 2012, the UK Government announced the main rate of UK corporation tax would reduce to 24% with effect from 1st April 2012, with subsequent 1% reductions annually to 22% by April 2014. These changes were substantively enacted on 26th March 2012.

 

The effect of these tax rate reductions on the deferred tax balance will be accounted for in the period in which the tax rate reductions are substantively enacted.

 

 

 

The tax assessed for the period is different from the standard rate of income tax, as explained below:

52 weeks

52 weeks

 

 

ended

ended

 

30.12.11

31.12.10

 

£'000

£'000

 

Loss before tax

(3,246)

(3,666)

 

Loss before tax multiplied by the standard rate of Jersey income tax of 0%

-

-

 

Adjustments to tax in respect of prior periods

43

(98)

 

 

Adjustments in respect of foreign tax rates

84

135

 

Other

12

15

 

Tax charge for period

139

52

 

 

 

 

10 Dividends

52 weeks

52 weeks

 

 

ended

ended

 

30.12.11

31.12.10

 

 

£'000

£'000

 

Dividends on equity shares

 

Interim dividend of nil (2010: 1.6p) per Ordinary share

-

443

 

Final dividend for 2010 proposed in March 2011 agreed at AGM in April 2011 at 0.8p (2010: nil)

222

-

 

 

222

443

 

 

 

The Directors are not proposing a final dividend in respect of the financial period ended 30th December 2011.

Notes to the financial statements(continued)

 

11 Earnings per share

Basic

 

Basic earnings per share is calculated by dividing the (loss)/profit attributable to the equity holders of the Company by the weighted average number of Ordinary shares in issue during the period, excluding Ordinary shares purchased by the Company and held as treasury shares (note 22).

Basic

52 weeks ended 30.12.11

52 weeks ended 31.12.10

Continuing operations

Discontinued operations

Continuing and discontinued operations

Continuing operations

Discontinued operations

Continuing and discontinued operations

(Loss)/profit attributable to equity holders of the Company (£'000)

(3,385)

(5,640)

(9,025)

(3,718)

3,324

(394)

Weighted average number of shares in issue, less

weighted average number of treasury shares ('000)

 27,671

 27,671

 27,671

 27,546

27,546

27,546

Basic (loss)/earnings per share (pence)

(12.23)

(20.38)

(32.61)

(13.50)

12.07

(1.43)

 

 

Diluted

 

Diluted earnings per share are calculated by adjusting the weighted average number of Ordinary shares outstanding to assume conversion of all dilutive potential Ordinary shares. The Company has one category of dilutive potential Ordinary shares: LTIP awards.

 

The calculation is performed for the LTIP awards to determine the number of Ordinary shares that could have been acquired at fair value (determined as the average market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share awards. 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 awards.

 

For the purposes of calculating diluted earnings per share the LTIP share awards have been assumed to be non-dilutive as the terms of the LTIP are not likely to be satisfied in the foreseeable future.

 

 

52 weeks ended 30.12.11

52 weeks ended 31.12.10

Diluted

Continuing operations

Discontinued operations

Continuing and discontinued operations

Continuing operations

Discontinued operations

Continuing and discontinued operations

(Loss)/profit attributable to equity holders of the Company (£'000)

(3,385)

(5,640)

(9,025)

(3,718)

3,324

(394)

Weighted average number of shares in issue ('000)

27,671

27,671

27,671

27,546

27,546

27,546

Adjustment for options ('000)

-

 -

 -

544

544

544

Weighted average number of ordinary shares for diluted earnings per share ('000)

27,671

27,671

27,671

28,090

28,090

28,090

Basic earnings per share (pence)

(12.23)

(20.38)

(32.61)

(13.24)

11.84

(1.40)

 

 

 

12 Goodwill and intangible assets

Florist network

Software

Trade marks

Customer lists

Total intangibles

Goodwill

£'000

£'000

£'000

£'000

£'000

£'000

The Group

Cost

At 1st January 2010

-

368

431

1,472

2,271

15,463

Additions

-

741

-

-

741

-

Acquisitions

1,618

439

-

100

2,157

1,620

Disposals

-

-

-

(45)

(45)

-

At 31st December 2010

1,618

1,548

431

1,527

5,124

17,083

Additions

-

58

-

-

58

-

Acquisitions

-

-

-

-

-

1,406

At 30th December 2011

1,618

1,606

431

1,527

5,182

18,489

Amortisation and impairment

At 1st January 2010

-

-

238

1,237

1,475

11,581

Amortisation charge for the period

94

132

56

105

387

-

Impairment charge for the period

-

-

-

-

-

92

Disposals

-

-

-

(45)

(45)

-

At 31st December 2010

94

132

294

1,297

1,817

11,673

Amortisation charge for the period

152

345

56

82

635

-

Impairment charge for the period

987

255

31

118

1,391

5,574

At 30th December 2011

1,233

732

381

1,497

3,843

17,247

Carrying amount

At 30th December 2011

385

874

50

30

1,339

1,242

At 31st December 2010

1,524

1,416

137

230

3,307

5,410

At 1st January 2010

-

368

193

235

796

3,882

Carrying amount at 30th December 2011 comprises:

Non-current assets

-

-

-

-

-

-

Assets held for resale

385

874

50

30

1,339

1,242

 

Software

Operational software is the asset used in the Group to operate, inter alia, the Gardening Direct brand and forms £1,166,000 of the cost and the whole of the carrying amount of the software category. It has been reclassified as an asset held for disposal as the Directors expect it to form part of the disposal of that brand owing to its key operational functionality in the continuing trading of that business.

 

With the exception of the operational software, all intangible assets formed part of the disposals to Interflora® and MBL Group as outlined in note 33. As such they have been written down to their recoverable amounts.

 

Goodwill

As outlined in note 33, since the balance sheet date, the Group has entered into two disposal arrangements to sell the business and asset of the Gifts Division to Interflora® and GBS, GCO and L2 to a subsidiary of MBL Group. In view of these disposals, the Directors have written down the value of goodwill associated with these cash generating units, which relate to the different divisions of the business, to their recoverable amounts. The recoverable amounts are calculated as fair value less costs of disposal and are based on the sale agreements. This is summarised as follows:

 

GBS

 

£'000

Gifts

 

£'000

GCO

 

£'000

Dealtastic

 

£'000

Entertainment

 

£'000

Group

 

£'000

Carrying value at 31st December 2010

3,382

1,417

203

 -

408

5,410

Additions

 -

 -

 -

1,406

 -

1,406

Impairment

(3,082)

(625)

(143)

(1,406)

(318)

(5,574)

Carrying value at 30th December 2011

300

792

60

 -

90

1,242

Notes to the financial statements…(continued)

 

13 Property, plant and equipment

Land and buildings

Plant and equipment

Motor vehicles

Total

£'000

£'000

£'000

£'000

The Group

Cost or valuation

At 1st January 2010

6,736

9,557

167

16,460

Additions

 -

352

 -

352

Acquisition of subsidiary

 -

73

 -

73

Disposal of business

 -

(450)

(3)

(453)

Disposals

 -

 -

(13)

(13)

At 31st December 2010

6,736

9,532

151

16,419

Additions

 -

166

 -

166

Disposals

(2,413)

(1,920)

(48)

(4,381)

Elimination on revaluation

(3,367)

-

-

(3,367)

Revaluation

2,344

 -

 -

 2,344

At 30th December 2011

3,300

7,778

103

11,181

Comprising:

At cost

3,679

7,778

103

11,560

At valuation 2011

(379)

 -

 -

(379)

3,300

7,778

103

11,181

Accumulated depreciation and impairment

At 1st January 2010

2,953

8,556

113

11,622

Charge for the period

283

437

21

741

Disposal of business

 -

(395)

(3)

(398)

Disposals

 -

 -

(13)

(13)

At 31st December 2010

3,236

8,598

118

11,952

Charge for the period

232

588

10

830

Disposals

(46)

(1,901)

(31)

(1,978)

Elimination on revaluation

(3,367)

-

-

(3,367)

At 30th December 2011

55

7,285

97

7,437

Carrying amount

At 30th December 2011

3,245

493

6

3,744

At 31st December 2010

3,500

934

33

4,467

At 1st January 2010

3,783

1,001

54

4,838

Carrying amount at 30th December 2011 comprises:

Non - current assets

3,245

300

6

3,551

Assets held for resale

 -

193

-

193

At 30th December 2011

3,245

493

6

3,744

 

Land and buildings were revalued at 28th June 2011 by CB Richard Ellis Limited, independent valuers not connected with the Group, on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

At 30th December 2011, had the land and buildings other than investment property of the Group been carried at historical cost less accumulated depreciation and accumulated impairment losses, their carrying amount would have been approximately £1,737,000 (31st December 2010: £3,500,000).

 

The revaluation surplus is disclosed in note 22. The revaluation surplus arises in a subsidiary and cannot be distributed to the parent due to legal restrictions in the country of incorporation.

 

On 6th December 2011 the Group sold a glasshouse, office and staff accommodation for £3,325,000. The property had a net book value of £2,378,000 and a profit on disposal of £947,000 was generated (see note 7). Had the property been carried at historical cost less accumulated depreciation and accumulated impairment losses, the net book value would have been £1,503,000 and a profit on disposal of £1,822,000 would have been generated.

 

At 30th December 2011, the Group has entered into contractual commitments for the acquisition of property, plant and equipment amounting to £28,000 (31st December 2010: £43,000).

14 Associate

30.12.11

31.12.10

£000

£000

Amounts relating to associate

Total assets

 -

211

Total liabilities

 -

(2,198)

Net assets

 -

(1,987)

Group's share of net assets of associate

 -

(497)

Total revenue

 -

559

Loss

 -

(595)

Group's share of loss of associate

 -

(149)

 

The associate at 31st December 2010 was the Dealtastic Group as described in note 31.

 

15 Inventories

30.12.11

31.12.10

 

 

£'000

£'000

 

Raw materials

151

573

 

Goods for resale

349

57

 

 

Growing stock

116

74

 

616

704

 

 

16 Trade and other receivables

30.12.11

31.12.10

 

 

£'000

£'000

Amounts falling due within one year:

 

Other receivables

4

243

 

 

Trade receivables

164

312

 

Deferred consideration receivable on disposal of Benham

-

750

 

Prepayments

321

256

 

489

1,561

 

 

 

Trade receivables

The majority of the trade receivables' balance relates to balances held with florist and corporate customers of the Gifts division. None of the balances are large on an individual basis and where possible collection is made by direct debit. The Group monitors on a monthly basis the receivable balance and makes impairment provisions when debt reaches a certain age. There are no significant known risks at 30th December 2011.

 

The ageing of trade receivables at the reporting date was:

Gross

Impairment

Gross

Impairment

 

 

30.12.11

30.12.11

31.12.10

31.12.10

£'000

£'000

£'000

£'000

 

 

Not past due

114

-

292

-

 

Past due 0-30 days

33

4

-

 

More than 30 days past due

112

(95)

46

(30)

 

Total

259

(95)

342

(30)

 

 

 

The movement in the allowance for impairment in respect of trade receivables during the period was as follows:

£'000

£'000

Balance at 31st December 2010/1st January 2010

30

25

Impairment loss charged

65

5

Balance at 30th December 2011/ 31st December 2010

95

30

Notes to the financial statements…(continued)

 

17 Trade and other payables

30.12.11

31.12.10

£'000

£'000

Trade payables and accruals

3,775

4,268

Loan note payable on acquisition of Flowers Direct

1,000

1,471

4,775

5,739

 

The loan note is payable to Palatine LLP and relates to deferred consideration due following the acquisition of Flowers Direct in 2010. The original agreement was for this debt to be repaid by 30th August 2011. Since then a number of interim deferrals in repayment have been agreed resulting in a final agreement being reached with Palatine and this is covered in note 33.

 

 

18 Bank loans and overdraft

 

30.12.11

31.12.10

£'000

£'000

Bank loans

 -

2,850

All loans and overdrafts were UK £-Sterling denominated.

 

On 7th July 2010 the Group rearranged its loan finance facilities with Barclays Wealth, a subsidiary of Barclays Bank PLC, arranging a £3,000,000 facility repayable over 3 years in 12 quarterly instalments, two instalments of £150,000 followed by ten of £270,000. The facility (secured against the Group's assets and in particular the freehold properties in Jersey) was used to repay the outstanding balances of the existing loans, of £1,381,000 and provide additional funds of £1,618,000 to fund the acquisition of the trade and assets of Flowers Direct. This loan carried a floating interest rate of 2.25% above LIBOR.

 

As a result of the poor trading performance of the Group in the period to 31st December 2010 the Group breached the net debt covenant test associated with the new loan facility. The Group approached Barclays Wealth with a proposal to repay £600,000 of the loan in March 2011 reducing the repayment on the 10 remaining payments to £210,000. As a result Barclays Wealth waived the breach of covenant.

 

Due to the trading performance of the Group, it breached its banking covenants when tested in April and July 2011. The Group obtained a waiver from Barclays Wealth for the breach of covenant on 28th July 2011. The Group also had its debt service covenant for the second half of 2011 and financial year 2012 reset with the net debt service covenant and net interest covenant being replaced with an absolute EBITDA and cash test.

 

The new covenant tests had been breached in the quarter ended 30th September 2011 when tested in October 2011. On 2nd November 2011 Barclays Wealth agreed to waive the breach of covenant.

 

On 8th July 2011, the Group arranged with Barclays Wealth an overdraft facility of £800,000. This remained in place until 31st December 2011. The interest rate on the overdraft was set at 4% above LIBOR and was secured against the Group's freehold property in Jersey. An arrangement fee of £104,000 was paid.

 

On 28th October 2011 Barclays Wealth agreed to increase the overdraft facility to £1,475,000 until the proceeds of the sale of the properties (see note 13) had been received. A further arrangement fee of £30,000 was paid.

 

On 6th December 2011 the Group repaid in full the amounts outstanding on the loan agreement with Barclays Wealth totalling £1,470,000.

At the balance sheet date, the Group had no committed overdraft facilities.

 

 

 

19 Subsidiaries

 

Name of Company

Proportion owned

Operating Status

Place of incorporation

Benham Collectors Club

100%

Ceased Trading Sep10

Jersey

Flying Flowers International

100%

Non-trading

Jersey

Flying Brands Holdings (UK) PLC

100%

Non-trading

UK

FF UK Ltd

100%

Non-trading

UK

Flying Flowers Properties

100%

Non-trading

Jersey

Garden Bird Supplies

100%

Trading

UK

Flying Flowers (Jersey) Ltd

100%

Trading

Jersey

Garden Centre Online Ltd

100%

Trading

UK

Arrossisca Ltd

100%

Trading

UK

Dealtastic Holdings Ltd

80%

Non-trading

Jersey

The Bellbourne Group

100%

Dormant

UK

Fresh Flower Supplies

100%

Dormant

UK

Bellbourne Properties

100%

Dormant

UK

Flying Flowers (UK)

100%

Dormant

UK

Collect Direct

100%

Dormant

UK

Benham Covers Ltd

100%

Ceased Trading Sep10

UK

Victory Cards

100%

Dormant

UK

Benham (A Buckingham)

100%

Dormant

UK

DPA Direct Ltd

100%

Trading

UK

Gardening Direct

100%

Dormant

UK

Flying Brands Ltd

100%

Dormant

UK

New Growth

100%

Dormant

UK

Greetings Direct Pty Ltd

100%

Dormant

Australia

Greetings Direct Ltd

100%

Dormant

UK

Greetings Direct International Ltd

100%

Dormant

Malta

Greetings Direct LLC

100%

Liquidated Feb10

USA

Greetings Direct (NZ) Ltd

100%

Liquidated Jul10

New Zealand

Greetings Made Easy Ltd

100%

Dormant

UK

Cards4Free Ltd

100%

Dormant

UK

Cards for all Occasions Ltd

100%

Dormant

UK

Easy Greetings Ltd

100%

Dormant

UK

Dealtastic Ltd

80%

Ceased Trading Jul11

Jersey

Promomachine Ltd

80%

Ceased Trading Jul11

Jersey

Promomachine UK Ltd

80%

Ceased Trading Jul11

UK

Vitabits Ltd

40%

Ceased Trading Jul11

Jersey

 

 

20 Deferred tax

Deferred tax is calculated in full on temporary differences under the liability method using a tax rate of between 0% and 26% (31st December 2010: 0-28%) depended on the locality of the future charges/credits.

 

 

30.12.11

31.12.10

 

£'000

£'000

 

 

Deferred tax asset

 

At 31st December 2011 / 1st January 2010

261

153

 

 

(Charged)/ credited to the Income Statement (see note 9)

(84)

116

 

Charged to discontinued operations

-

(16)

(Charged)/ credited to reserves in respect of LTIP awards

(22)

8

 

 

At 30th December 2011/31st December2010

155

261

 

 

 

The deferred tax asset is in respect of timing differences relating to capital allowances. There are no deferred tax liabilities.

 

The Directors have not recognised any deferred tax asset in respect of further unutilised UK tax losses of £2,160,000 (31st December 2010: £590,000), capital losses of £1,134,000 (31st December 2010: £1,134,000) and connected party capital losses of £8,226,000 (31st December 2010: £8,226,000). At this stage insufficient certainty exists as to the generation of future profits to utilise these losses within the foreseeable future.

Notes to the financial statements…(continued)

 

21 Called-up share capital

 

30.12.11

31.12.10

 

£'000

£'000

 

 

Authorised

 

35,000,000 Ordinary shares of 1p each

350

350

 

 

Allotted, called up and fully paid

 

28,073,735 (31st December 2010: 28,073,735) Ordinary shares of 1p each

281

281

 

 

"A" Shares in Flying Brands Holdings (UK) PLC

28,073,735 (31st December 2010: 28,073,735) Ordinary shares of 0.005p each

1

1

 

282

282

 

 

 

22 Reserves

 

Capital reserve

The capital reserve of the Group comprises a premium of £104,000 which was written off in 1988 on the purchase of the minority interest in the subsidiary company, Retreat Farm (1988) Limited, (now Retreat Farm Limited and formerly Flying Flowers (Jersey) Limited), and the assignment of a loan in 1982 of £87,000.

 

Revaluation reserve

On the 30th June 2011 the property at Retreat Farm was revalued and a revaluation reserve was created.

 

£'000

 

 

 

Balance at 31st December 2010

 -

 

 

Revaluation increase on land and buildings

2,344

 

Disposal of Jersey property

(860)

 

Balance at 30th December 2011

1,484

 

 

 

This property is situated in Jersey and owned by a Jersey company. As such, on an ultimate disposal no capital gains will be payable as this tax does not exist in Jersey.

 

 

Treasury shares

30.12.11

31.12.10

£'000

£'000

Investment at cost - own shares

452,323 Ordinary shares (31st December 2010: 452,323)

of 1p each in Flying Brands Limited

840

840

 

These shares are held in an ESOP trust and are all under option to employees and form part of the options/awards described in the Remuneration Committee report and note 25 to the financial statements. All dividends are waived whilst the shares are held in the ESOP trust. The shares are netted off against shareholders' equity. These shares continue to have voting rights whilst held in trust.

 

 

 

 

 

23 Operating lease commitments

 

Financial commitments

At 30th December 2011 the Group had total commitments under non-cancellable operating leases as follows:

 

 

As at 30.12.11

As at 31.12.10

Land and buildings

Motor Vehicles

Total

 

Land and buildings

Motor Vehicles

Total

£'000

£'000

£'000

£'000

£'000

£'000

Within 1 year

165

51

216

232

-

232

More than 1 year and not later than 5 years

-

56

56

109

-

109

165

107

272

341

-

341

 

 

24 Contingent liabilities

 

All Jersey and UK based Group companies have given unlimited guarantees to Barclays Bank PLC or its subsidiaries where appropriate (the "Bank") in respect of facilities provided to the Group. However as discussed in note 18, the Group has no direct obligation to the Bank though there are a number of contingent liabilities (for example BACS facilities) in existence. The Directors have taken the view that the probability of crystallisation in the foreseeable future is remote.

 

The Company provided a guarantee in respect of a property leased by Benham Covers Limited. The use of this property has passed to the purchasers of the trade and assets of that business. However, the landlord of the property refused to consent to a change of guarantor. The guarantee expired in September 2011 and therefore the Directors consider the probability of economic outflow to be remote.

 

A subsidiary of the Company (DPA Direct Limited) has provided a guarantee, supported by a bank bond from Barclays Bank PLC, to The National Newspapers' Safe Home Ordering Protection Scheme Limited. During the course of this financial year the guarantee extended to £0.5m. Since the year end the guarantee has been reduced to £0.1m.

 

 

Notes to the financial statements…(continued)

 

25 Share based payments

 

Total shareholder return basis

During the period ended 30th December 2011 the Group made no awards under the Group's Long Term Incentive Plan. The awards previously issued are shown in the table below. The performance criteria associated with the exercise of these awards are based on a total shareholder return methodology. The awards will only vest if the performance criteria are met. To date 211,166 of the April 2009 awards, all the awards issued in November 2009 and 153,333 of the awards issued in September 2010 have lapsed. The vesting conditions are disclosed in the Remuneration Committee report.

 

The principal assumptions used in arriving at the valuation are summarised below:

 

Award

Award

Award

 

April 2009

August 2009

September 2010

 

 

Grant date

24/04/09

26/08/09

30/09/10

 

Share price at grant

£0.49

£0.77

£0.59

 

 

Exercise price

Nil

Nil

Nil

 

Number of employees

5

1

2

 

Shares under option

704,510

175,000

273,333

 

Vesting period (years)

3

3

3

 

Expected volatility

49.56%

54.01%

55.55%

 

Option life (years)

3

3

3

 

Expected life

3

3

3

 

Risk free rate

2.29%

2.09%

1.06%

 

Expected dividends expressed as a dividend yield

8%

nil

6.77%

 

Fair value per option

£0.26

£0.64

£0.36

 

Valuation model

Monte Carlo

Monte Carlo

Monte Carlo

Simulation

Simulation

Simulation

 

 

 

 

The expected volatility is based on historical volatility over a term commensurate with the expected life of each option, calculated separately for each grant. The expected life is the average expected period to exercise. The risk-free rate of return is the implied yield of zero-coupon government bonds with a remaining term equal to the expected life. A credit of £41,000 (31st December 2010: credit of £8,000) relating to employee share-based payment plans has been taken in the Consolidated Income Statement in the period.

 

 

26 Deferred revenue

 

30.12.11

31.12.10

£'000

£'000

Arising from customer prepayments

442

583

 

The deferred revenue arises as a result of payments received from customers for goods before the associated order is despatched. The revenue will be recognised when the goods are despatched.

 

 

 

 

27 Financial instruments

 

Note 2 to the financial statements details the Group's policy for the holding and issuing of financial instruments. IFRS requires numerical disclosures in respect of financial assets and liabilities and these are set out below.

Fair value of financial assets and liabilities

Valuation,

Book value

Fair value

Book value

Fair value

 

methodology

30.12.11

30.12.11

31.12.10

31.12.10

 

and hierarchy

£'000

£'000

£'000

£'000

 

 

Financial assets

 

Cash and cash equivalents

(a)

570

570

2,291

2,291

 

Loans and receivables, net of impairment

(a)

168

168

1,305

1,305

 

 

738

738

3,596

3,596

 

 

 

Financial liabilities

 

Floating rate bank loan

(b)

-

-

(2,850)

(2,850)

 

 

Trade and other payables

(a)

(4,775)

(4,775)

(5,739)

(5,739)

 

Total at amortised cost

(4,775)

(4,775)

(8,589)

(8,589)

 

 

 

Valuation, methodology and hierarchy

 

(a) The carrying amounts of trade and other receivables, trade and other payables which are stated at book value, all have the same fair value due to their short-term nature.

 

(b) As at 31st December 2010 the same calculation was performed on the floating rate bank loan and there was no material difference between the book and the fair value of this liability.

 

 

Credit risk

Credit risk is the risk that counterparties to financial instruments do not perform their obligations according to the terms of the contract or instrument. The Group is exposed to counterparty credit risk when dealing with its customers and certain financing activities.

 

The immediate credit exposure of financial instruments is represented by those financial instruments that have a net positive fair value by counterparty at 30 December 2011. The Group considers its maximum exposure to be:

 

 

30.12.11

31.12.10

 

 

£'000

£'000

 

Financial assets

 

Cash and cash equivalents

570

2,291

 

 

Loans and receivables, net of impairment

168

1,305

 

738

3,596

 

 

 

All cash balances and short-term deposits are held with an investment grade bank who is our principal banker (Barclays Bank PLC). Although the Group has seen no direct evidence of changes to the credit risk of its counterparties, the current focus on financial liquidity in all markets has introduced increased financial volatility. The Group continues to monitor the changes to its counterparties' credit risk.

 

 

Liquidity risk

Liquidity risk is the risk the Group will encounter difficulty in meeting its obligations associated with financial liabilities as they fall due. The Finance Director is responsible for monitoring and managing liquidity and ensures that the Group has sufficient liquid resources to meet unforeseen and abnormal requirements. The current forecast suggests that the Group has sufficient liquid resources.

 

Available liquid resources and cash requirements are monitored by the use of detailed cash flow and profit forecasts these are reviewed at least quarterly, or more often as required.

Notes to the financial statements…(continued)

 

27 Financial instruments…(continued)

 

The following are the contractual maturities of financial liabilities:

 

Carrying

Contractual

6 months

6 to 12

1 to 2

2 to 5

 

30th December 2011

amount

cash flows

or less

months

years

years

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Non - derivative financial liabilities

 

Trade and other payables

4,775

4,775

4,775

 -

 -

 -

 

 

4,775

4,775

4,775

 -

 -

 -

 

 

Carrying

Contractual

6 months

6 to 12

1 to 2

2 to 5

 

31st December 2010

amount

cash flows

or less

months

years

years

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Non - derivative financial liabilities

 

Secured bank loans

2,850

2,850

2,850

 -

 -

 -

 

 

Trade and other payables

5,739

5,739

4,268

1,471

 -

 -

 

8,589

8,589

7,118

1,471

 -

 -

 

 

 

Included within trade and other payables is £1,000,000 due to Palatine and to be paid on 3rd January and 31st January 2012. An agreement was reached with Palatine to delay this payment which is detailed in note 33.

 

Cash flow management

The Group produces an annual budget which it updates quarterly with actual results and forecasts for future periods for profit and loss, balance sheet and cash flows. The Group uses these forecasts to report against and monitor its cash position. If the Group becomes aware of a situation in which it would exceed its current available liquid resources it would apply mitigating actions involving reduction of its cost base. The Group would also employ working capital management techniques to manage the cash flow in periods of peak usage. During the 12 months under review where this situation has occurred, the Group has negotiated extended payment terms with its suppliers and utilised other working capital management techniques.

 

The Group has a seasonal cash flow and has less excess cash in the second half of the year. The Group is expecting to complete the disposal of the Gardening Direct brand before 28th December 2012. On this basis, it will have sufficient liquid resources to meet its forecasted needs including the repayment to Palatine.

 

Currency risk

The Group currently has minimal exposure to foreign currency and thus does not engage in any hedging activity. The Group liquidated its overseas subsidiaries during 2010 and therefore has no exposure to foreign exchange gains or losses.

 

Interest rate risk

30.12.11

31.12.10

 

 

£'000

£'000

 

Variable rate instruments

 

Financial liabilities

 -

(2,850)

 

Cash

570

2,291

 

 

 

The impact on profit and equity of a 100 basis points increase in the interest rates would be nil as the Group has no variable rate instruments (31st December 2010: decrease both by £5,000).

 

 

 

28 Pension arrangements

 

For many employees the Group makes contributions to personal defined contribution schemes based on a fixed percentage of those employees' basic remuneration (see note 8). There are no defined benefit pension arrangements in place for any employees employed by the Group during the 12 months under review.

 

 

29 Related party

 

Mr T H S Trotter is Chairman of Smithfield Consultants Limited, who was paid £20,432 (52 weeks ended 31st December 2010: £21,334) during the period for financial public relations consultancy services of which £5,100 was outstanding at the balance sheet date (31st December 2010: £nil)

 

Key management is defined as the Board. For further information see the Remuneration Committee report.

 

The Group started using in 2008 a new Web platform for its internet transactions from eCommera, a venture in which West Coast Capital has a material financial interest. The cost of this service in the 52 weeks ended 30th December 2011 was £194,000 (52 weeks ended 31st December 2010: £349,000) of which £9,900 was outstanding at the balance sheet date (31st December 2010: £nil).

 

 

30 Acquisition of the majority shareholding in Dealtastic Holdings Limited

 

On 26th October 2010, the Group acquired a 50% holding in Dealtastic Holdings Limited. Dealtastic Holdings Limited owns 50% of the shares in a group of trading companies Dealtastic, Promomachine and Promomachine UK Limited (the Dealtastic Group). These companies were internet start - up businesses retailing discounted goods and were purchased in order to improve the Group's internet presence. The Group's 50% shareholding in the Dealtastic Group was acquired for £150,000.

 

The Group also invested £850,000 in the form of a loan to fund start - up costs and initial promotional activity. The Group's share of the loss in the period ended 31st December 2010 was £149,000.

 

On 20th January 2011 (with an effective date of 1st January 2011) the Group acquired a further 30% of the share capital of Dealtastic Holdings Limited, taking its ownership share to 80%. At the same time Dealtastic Holdings Limited acquired a further 50% of Dealtastic and Promomachine that it did not own. The Group therefore acquired a controlling interest in the Dealtastic Group of 80%, with the remaining 20% owned by Mr Jonathan Ruff.

 

The consideration payable for the additional 30% was contingent on the Dealtastic Group's performance in the 12 months to 31st December 2011. The maximum consideration was £1,100,000 if profits of £760,000 were achieved. The consideration was to be paid in Flying Brands Limited Ordinary shares at a price of £0.75 per share. The contingent consideration payable to the vendor of Dealtastic was fair valued and agreed to be £nil. Subsequent to this, the Group agreed to dispose of the trade and assets of Dealtastic on 26th July 2011 (see note 31).

 

The consideration paid and goodwill arising on this transaction is shown below.

 

Consideration and goodwill

£'000

Cash paid

 -

Fair value of contingent consideration

 -

Fair value of share in associate

 -

Total consideration

 -

Fair value of net liabilities acquired

(1,406)

Goodwill

1,406

This goodwill represented the anticipated future profits of the acquisition and was later impaired, see note 12.

 

 

Notes to the financial statements…(continued)

 

30 Acquisition of the majority shareholding in Dealtastic Holdings Limited…(continued)

 

The net liabilities acquired are shown below:

Balance sheet

Fair value adjustments

Adjustedbalance sheet

£'000

£'000

£'000

Stock

91

(34)

57

Prepayments

21

(13)

8

Cash

99

-

99

Trade payables

(145)

-

(145)

Other payables

(45)

-

(45)

Loans to minority interests

(1,168)

636

(532)

Loans to other subsidiary undertakings

(848)

-

(848)

Fair value of net liabilities acquired

(1,995)

589

(1,406)

 

The stepped acquisition method has been used and therefore as a result a loss on the write off of the investment in associate of £1,000 has been recognised in the consolidated income statement.

 

On acquiring the additional 30% of Dealtastic Holdings Limited, Mr Ruff waived £636,000 of loans outstanding to him. No minority interest was recognised in the Group's balance sheet due to the fair value balance sheet at acquisition having net liabilities of £1,406,000.

 

31 Disposal of the trade and assets of Dealtastic

 

The Directors decided that Dealtastic could no longer be funded from the Group's available cash flow. On 26th July 2011 the Group sold the trade and assets (including the remaining inventory and website) of the Dealtastic business to Click Marketing Specialists Limited for a cash consideration of £50,000 along with a 25% stake holding in the successor venture. As part of a deferred consideration agreement, the Group will be paid 100% of the first £200,000 and 50% of the next £300,000 of profit before tax generated by the successor venture.

 

As Dealtastic was not consolidated into the Group's financial statements in 2010 there is no impact on comparatives. The discontinued operation in 2010 related to the Benham operation.

 

Results of operations from the discontinued operations of Dealtastic

52 weeks ended 30.12.11

£'000

Revenue

859

Expenses

(1,604)

Impairment of goodwill

(1,406)

Loan forgiveness

532

Results from operating activities

(1,619)

Income tax

-

Results from operating activities, net of tax

(1,619)

Gain on sale of discontinued operation

13

Net loss attributable to discontinued operations of Dealtastic

(1,606)

 

52 weeks

ended

30.12.11

£'000

Net cash flow used in operating activities

(777)

Net cash from disposal proceeds

50

Net cash flow for the year

(727)

 

 

31 Disposal of the trade and assets of Dealtastic…(continued)

 

Cash flow from discontinued operations of Dealtastic

Effect of disposal on the financial position of the Group was as follows:

£'000

Goodwill

(532)

Stock

(37)

Accruals and other payables

532

Net assets

(37)

Consideration

50

Profit on disposal of discontinued operations

13

 

32 Results of all discontinued operations

 

During the course of the financial year under review, it became apparent to the Directors that the size and scale of the Group was such that it was unable to compete effectively in the markets in which it had chosen to specialise. This issue, coupled with a down turn in activity levels across all the Group's brands, has led the Board to adopt a divestment strategy that has resulted in the disposal of some of its retail activities. The remaining retail activities will be sold within the next 12 months. Further information relating to agreements entered into after the year end can be found in note 33.

 

The results of operations in these discontinued brands, including the operations of Dealtastic are as follows:

 

52 weeks ended30.12.11

52 weeks ended 31.12.10

£'000

£'000

Revenue

20,973

23,659

Expenses

(21,623)

(20,506)

Impairment of goodwill

(5,574)

(92)

Loan forgiveness

532

-

Results from operating activities

(5,692)

3,061

Income tax

-

156

Results from operating activities, net of tax

(5,692)

3,217

Gain on sale of discontinued operation

13

230

Disposal costs

-

(123)

Net (loss)/profit attributable to discontinued operations

(5,679)

3,324

 

 

 

33 Post balance sheet events

 

After the year end the following events occurred:

The Group entered into a contract to sell its Gifts division to Interflora®. The details of this transaction were contained in a circular sent to the shareholders on 11th April 2012. The disposal generated gross proceeds of £2.4m.

The Group entered into a contract to sell GBS, GCO and L2 on 30th March 2012. The details of this transaction were contained in a circular sent to the shareholders on 11th April 2012. The transaction generated gross disposal proceeds of £0.8m.

The Group entered into a revised loan agreement with Palatine on 5th April 2012 to defer payment of the £1.0m owing to it (see note 17) until 31st December 2012, at the latest. Details of this transaction were contained in an announcement to shareholders on 5th April 2012.

The Group entered into an overdraft facility with the Bank for a total sum of £250,000. This facility, like all overdraft facilities, is repayable on demand by the Bank.

 

 

 

 

 

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

Related Shares:

IQ-AI
FTSE 100 Latest
Value8,474.74
Change-133.74