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!

Interim Report to 30 September 2015

16th Mar 2016 07:01

RNS Number : 2158S
Snacktime PLC
16 March 2016
 

 

 

SnackTime plc ("the Company")

 

16 March 2016

 

 

Interim Results

 

SnackTime plc today announces its interim results for the six month period ended 30 September 2015.

 

 

FINANCIAL HIGHLIGHTS

 

- Turnover decreased by 6.2% to £7,984,874 (H1 2015: £8,515,941)

 

- Gross Profit decreased 1% to £4,761,761 (H1 2015: £4,802,278)

 

- Operating profits before depreciation and amortisation (EBITDA) decreased 2.6% to £385,901

(H1 2015: £396,279)

 

- Operating losses before amortisation decreased by 40% to £224,593 (H1 2015: loss £376,199)

 

- Losses for the period decreased by 2% to £688,670 (H1 2015: loss of £700,044)

 

- Cash inflow after exceptional costs decreased to £219,819 (H1 2015: inflow £323,602)

 

- Net cash from operating activities increased to £568,302 (H1 2015: outflow of £330,450)

 

 

For further information:

 

SnackTime plc

Jeremy Hamer, Chairman 0208 879 8300

Michael Maltby, Interim CFO

 

Stockdale Securities Ltd.

Tom Griffiths 020 7601 6100

Richard Johnson

 

SNACKTIME PLC

Chairman's statement

period ended 30 September 2015

 

 

I have pleasure in presenting the unaudited financial results of SnackTime plc for the six months ended 30 September 2015. As a result of the delayed publication of our audited accounts to 27 March 2015 much of the information that follows has already been announced.

 

Financials

 

The key financial results were:

 

Turnover decreased by 6.2% to £7,984,874 (H1 2015: £8,515,941);

 

Gross Profit decreased 1% to £4,761,761 (H1 2015: £4,802,278), while gross margin increased to 59.6% (H1 2015: 56.4%), primarily reflecting improvements in negotiated pricing with suppliers;

 

Distribution and administration overheads fell slightly to £4,375,860 (H1 2015: £4,405,999);

 

Operating profit before depreciation and amortisation (EBITDA) decreased 2.6% to £385,901 (H1 2015: £396,279);

 

Exceptional items increased to £170,517 (H1 2015: £82,043), representing in particular the costs associated with restructuring the vending division that was largely completed during the period;

 

Loss for the period of decreased by 2% to £688,670 (H1 2015: loss of £700,044);

 

Cash inflow after exceptional costs decreased to £219,819 (H1 2015: inflow £323,602);

 

Net cash from operating activities increased to £568,302 (H1 2015 outflow £330,450);

 

Purchase and refurbishment of vending equipment increased to £549,995 ((H1 £110,043) in part reflecting the ability of the Company to offer Unicum equipment on a free on loan basis in large NHS tenders;

 

Overall gross borrowings reduced by 30% to £4,324,865 (H1 2015: £6,167,252).

 

As the benefits of the operational changes discussed below are implemented, and as the improved supplier negotiations, and the reduced interest burden resulting from the restructuring of the balance sheet (see Post Balance Sheet Events) work there way through into the business, we expect to see an on-going improvement in operating cash generation in future periods that will provide a platform for the return to growth of the Company.

 

Re-financing

 

In May 2015, £100,000 was raised through the placing of 1 million new shares at 10 pence per share with certain directors and senior management of the Company. These proceeds went directly to reduce the balance of our bank loan.

 

Post Balance Sheet Events

 

In December 2015 it was announced that the Company had raised approximately £3,024,645 through the issue of 40,746,451 new shares. Of the total, £1,050,000 was subscribed for by new and existing investors at 5 pence per share to provide working capital for the Group, with the balance raised through the conversion of loan notes and other creditor balances at 10 pence per share to strengthen the Group's balance sheet.

 

In February 2016, the Company announced the conversion of a further £57,290 of loan notes at 10 pence per share. Of the original £1,622,456 of redeemable or convertible loan notes with maturities in either 2015 or 2018 all but £80,166 have now been converted to equity, together with any accrued but unpaid interest and redemption premium.

 

Details of these subscriptions are available on our website (www.snacktime.com)

 

Strategy

The focus has continued to be on stabilising sales, improving operations, reducing costs while refinancing the business. The vending market remains very competitive with evermore retail operations offering hot drinks in

particular throughout the 24 hour day, resulting in an annual volume decline of c.5% as reported recently by the AVA (Automatic Vending Association). But despite this additional competition, new vending opportunities arise continuously as existing 3 and 5 year contracts come to an end, alongside new commercial facilities opening

regularly. There remains considerable opportunity. Our operated machine base is now stabilising and with an improved and more efficient operating platform we are dealing better with the challenges that taking on new business presents. The key elements of our strategy are as follows:-

 

Technology. We have been successful in gaining multiple public sector contracts by offering the very latest innovations the industry has to offer. Telemetry, NFC payments and smart phone loyalty applications are now a standard part of such offerings.

 

A strengthening Franchise network - with the support of our key brand partners Mars, Walkers and Coca Cola we can offer an attractive franchise proposition with strong growth potential to the right franchisee. Our increasingly professional franchise support team should allow us to expand our network for several years to come by attracting franchisees who themselves are committed to growing their own businesses.

 

The vending division is concentrating on public sites with higher footfall, city centres and building activity around existing sites. Density of operation is a significant contributor to profitability. Our exclusive range of Unicum vending equipment is providing us a unique offering for our customers.

 

Drinkmaster is now seeing a key shift in its core product and market. New Seal Cup sales have overtaken those of the Drink Pac with considerable growth expected in export markets. The New Seal Cup is seen as an ideal on the go or retail convenience solution. Notably, we are now starting to see exports develop which will provide additional significant opportunities for growth.

 

Operations

 

Once again during this 6 months under review, a total review of support, sales and field structures has taken place. This has begun to drive another round of efficiencies and cost reductions, the full benefit of which will be seen during 2016. Our purchasing function has played a key role in the last 12 months in reducing costs, improving the quality of our products and maintaining supplier relationships through difficult times.

 

The 3 key depots in London, Blackburn and Corby (including Newport) have each been given greater autonomy and authority to provide the service their customers need locally. Behind the scenes they are soon to be driven as individual profit centres. City centre and public sites have been a particular focus with some notable wins in the NHS more recently. Service remains key to a customer renewing their contract at the end of its term with greater attention being given to the levels of machine functionality, presentation and hygiene.

 

The Franchise Network has remained largely stable operating 80 areas nationally. 15 sales were made during 2015 on the back of some well executed sales and marketing activity, although many of these sales were replacing a departing franchisee. A new role of Franchise Business Development Manager was also added to the structure to allow more support for a new franchisee to ensure they are meeting their year 1 business plans. There remain 40 further areas of the country that could support a franchisee providing the growth opportunity for the future.

 

Drinkmaster sales fell further after March 2015 due to the shake-up in their betting sector customers. More recently they are beginning to recover again due to the growth of New Seal Cup sales opening up export markets in particular. This new product is being focused on export, vending, retail and travel markets each of which has the potential to grow the revenue base and ensure there is less reliance on the gaming sector.

 

People

 

In November 2015 Mark Stone tendered his resignation and will leave the Company in April 2016. I would like to thank Mark for his contribution to the Group during a difficult period.

 

Tim James left the Board in November 2015 following 6 challenging years as our CFO. I would like to thank him also for his support and significant contribution to the Group. From December 2015 Michael Maltby has assumed responsibility as Interim CFO and Company Secretary.

 

Finally I would again like to thank all of our staff, new and continuing, who have supported us through another period of intense change.

 

Current Trading & prospects

 

The environment for the Group continues to be challenging and we remain focussed on delivering consistent quality products while managing costs, from "clean, full and working" machines, whenever a purchase is desired (24 hour unmanned retailing). That said, we are convinced that the winners in the vending sector will be those who can harness new technologies such as wave and pay and telematics, where the active involvement of Uvenco provides us with a competitive advantage. With this in mind, we are encouraged by current trading and look forward to the future with increasing confidence.

 

Jeremy Hamer

 

Chairman

 

Date: 15 March 2016

SNACKTIME PLC

consolidated Statement of comprehensive income

period ended 30 September 2015

 

 

Note

Six months to

Six months to

 

30 September

30 September

 

2015

2014

 

(Unaudited)

(Unaudited)

 

£

£

 

Revenue

7,984,874

8,515,941

 

 

Cost of sales

(3,223,113)

(3,713,663)

 

 

Gross profit

4,761,761

 4,802,278

 

 

Distribution and administration expenses 

(4,375,860)

(4,405,999)

 

Operating Profit before depreciation and amortisation

385,901

 

396,279

 

 

Depreciation

(610,494)

(772,478)

 

 

Operating loss before amortisation

(224,593)

(376,199)

 

 

Amortisation

(105,809)

(120,570)

 

 

Loss before exceptional items and finance costs

(330,402)

 

(496,769)

 

 

Exceptional items

8

(170,518)

(82,043)

 

 

Finance costs

(208,912)

(203,111)

 

 

Loss before tax

(709,832)

(781,923)

 

 

Income tax credit

21,162

81,879

 

 

Loss for the financial period

(688,670)

(700,044)

 

 

-

-

 

 

Total comprehensive income for the period

(688,670)

(700,044)

 

 

Basic loss per share

5

(2.1)p

(3.47)p

 

Diluted loss per share

5

(2.1)p

(3.47)p

 

 

All of the activities of the Company are classed as continuing.

 

The Company has no recognised gains or losses other than the results for the period as set out above.

 

Both the loss and the total comprehensive income for the above periods are attributable in totality to the Equity holders of the Company.

SNACKTIME PLC

consolidated balance sheet

At 30 September 2015

 

Note

30 September

30 September

31 March

2015

2014

2015

(Unaudited)

(Unaudited)

(Audited)

£

£

£

ASSETS

 

Non-current assets

 

Property, plant and equipment

4,745,554

5,500,303

4,802,133

Intangible assets

1,141,124

1,786,511

1,246,932

Deferred tax asset

49,338

56,161

49,656

5,936,016

7,342,975

6,098,721

Current assets

Inventories

905,632

1,257,951

1,122,301

Receivables and prepayments

2,077,336

2,246,558

1,936,606

Cash and cash equivalents

719,028

1,523,490

701,082

3,701,996

5,027,999

3,759,989

TOTAL ASSETS

9,638,012

12,370,974

9,858,710

LIABILITIES

Current liabilities

Trade and other payables

(4,421,889)

(2,838,461)

(3,925,920)

Short term borrowings

(3,197,516)

(4,453,761)

(3,298,089)

Provisions

6

(49,110)

(122,197)

(63,939)

(7,668,515)

(7,414,419)

(7,287,948)

Non-current liabilities

Deferred tax liability

(405,133)

(667,055)

(426,295)

Long-term borrowings

(1,127,349)

(1,713,491)

(1,127,138)

(1,532,482)

(2,380,546)

(1,553,433)

 

 

 

Total liabilities

(9,200,997)

(9,794,965)

(8,841,381)

Net assets

437,015

2,576,009

1,017,329

EQUITY

Equity share capital

662,980

402,980

642,980

Share premium account

10,481,383

8,841,383

10,401,383

Share option reserve

382,918

364,957

374,562

Capital redemption reserve

1,274,279

1,274,279

1,274,279

Merger reserve

-

6,817,754

-

Convertible debt option reserve

147,306

147,306

147,306

Warrant reserve

2,236,130

2,236,130

2,236,130

Retained earnings

(14,747,981)

(17,508,780)

(14,059,311)

TOTAL EQUITY

437,015

2,576,009

1,017,329

SNACKTIME PLC

consolidated cashflow statement

period ended 30 September 2015

 

Six months to

Six months to

30 September

30 September

2015

2014

(Unaudited)

(Unaudited)

Cash flows from operating activities

Loss before taxation

(709,832)

(781,923)

Exceptional items

170,518

82,043

Loss before taxation and exceptional items

(539,314)

(699,880)

Depreciation

610,494

772,478

Amortisation

105,809

120,571

Finance income

-

-

Finance costs

208,912

203,111

IFRS 2 share option charge

8,356

9,365

Loss on disposal of property plant and equipment

(3,920)

-

Operating cashflow pre-exceptional costs

390,337

405,645

Exceptional Items

(170,518)

(82,043)

Operating cash flow post-exceptional costs

219,819

323,602

Decrease in inventories

216,669

25,579

(Increase)/Decrease in trade and other receivables

(140,413)

453,893

Increase/(Decrease) in trade and other payables

495,968

(981,866)

(Decrease) in provisions

(14,829)

(49,032)

Cash generated/(used) from operations

777,214

(227,824)

Interest paid

(208,912)

(102,626)

Income Taxes paid

-

-

Net cash from operating activities

568,302

(330,450)

Cash flows from investing activities

Purchase of property, plant and equipment

(549,995)

(110,043)

Interest received

-

-

Net cash used in investing activities

(549,995)

(110,043)

Cash flows from financing activities

New loans/(Payments) of long-term borrowings

(180,943)

(410,000)

Shares issued in period

100,000

570,000

Net Payments of finance lease liabilities

(65,194)

(54,907)

Net cash (used)/received in financing activities

(146,137)

105,093

Net (decrease) in cash and cash equivalents

(127,830)

(335,400)

Cash and cash equivalents at 28 March/1April

184,071

320,140

Cash and cash equivalents at end of period

56,241

(15,260)

SNACKTIME PLC

consolidated statement of changes in equity

period ended 30 September 2015

 

 

 

Convertible

Share

Capital

Share

Share

debt option

option

redemption

Merger

Warrant

Retained

Total

capital

premium

Reserve

reserve

reserve

reserve

Reserve

earnings

Equity

£

£

£

£

£

£

£

£

£

Balance at 1 April

2014

326,980

8,347,383

147,306

355,592

1,274,279

6,817,754

2,236,130

(16,808,736)

2,696,688

Loss for the period

-

-

-

-

-

-

-

(700,044)

(700,044)

Shares issued

76,000

494,000

-

-

-

-

-

-

570,000

Share options expense

-

-

-

9,365

-

-

-

-

9,365

Balance at 30 September 2014

 

 

402,980

 

8,841,383

 

147,306

 

364,957

 

1,274,279

 

6,817,754

 

2,236,130

 

(17,508,780)

 

2,576,009

Carried forward

402,980

8,841,383

147,306

364,957

1,274,279

6,817,754

2,236,130

(17,508,780)

2,576,009

SNACKTIME PLC

consolidated statement of changes in equity

period ended 30 September 2015

 

 

Convertible

Share

Capital

Share

Share

debt option

option

Redemption

Merger

Warrant

Retained

Total

capital

premium

Reserve

reserve

Reserve

reserve

Reserve

earnings

Equity

£

£

£

£

£

£

£

£

£

Balance at

30 September

2014 brought forward

402,980

8,841,383

147,306

364,957

1,274,279

6,817,754

2,236,130

(17,508,780)

2,576,009

Loss for the period

-

-

-

-

-

-

-

(3,368,285)

(3,368,285)

 

Issue of shares

 

240,000

 

 

1,560,000

 

 

-

 

-

 

-

 

-

 

-

 

 

 

1,800,000

 

Release of merger reserve

 

-

 

-

 

-

 

-

 

-

 

(6,817,754)

 

-

 

6,817,754

 

-

Share options expense

-

-

-

9,605

-

-

-

-

9,605

Balance at 31 March

2015

642,980

10,401,383

147,306

374,562

1,274,279

-

2,236,130

(14,059,311)

1,017,329

Loss for the period

-

-

-

-

-

-

-

(688,670)

(688,670)

Shares issued

20,000

80,000

-

-

-

-

-

-

100,000

Share options expense

-

-

-

8,356

-

-

-

-

8,356

 

 

 

 

 

 

 

 

 

Balance at

30 September 2015

662,980

10,481,383

147,306

382,918

1,274,279

-

2,236,130

(14,747,981)

437,015

SNACKTIME PLC

NOTES TO THE interim FINANCIAL STATEMENTS

period ended 30 september 2015

 

 

1. General Information

 

SnackTime plc is a public limited company incorporated in England and Wales under the Companies Act 2006 (registered number 06135746). The Company is domiciled in the United Kingdom and its registered address is 17 Rufus Business Centre, Ravensbury Terrace, London, SW18 4RL. The Company's shares are traded on the AIM market of the London Stock Exchange.

 

The principal activities of the Group is the sale and operation of hot drink and snack vending machines, the operation of free on loan vending machines via a franchise division and the production and supply of "in-cup" drinks and associated equipment.

 

2. Basis of accounting

 

These interim financial statements for the period ended 30 September 2015 have been prepared in accordance with International Financial Reporting Standards (IFRS). The Group financial statements consolidate the financial statements of the Company and its subsidiary undertakings. The merger method of accounting has been adopted, following a group reconstruction involving SnackTime plc and SnackTime UK Limited. The acquisition of Snack in a Box Limited was accounted for using acquisition accounting in accordance with IFRS 3 "Business Combinations". The acquisition of Vendia UK Limited was accounted for using acquisition accounting in accordance with IFRS 3 "Business Combinations".

 

All companies in the Group use sterling as presentational and functional currency.

 

The information presented within these interim financial statements is in compliance with IAS 34 'Interim Financial Reporting'. This requires the use of certain accounting estimates and requires that management exercise judgement in the process of applying the Company's accounting policies. The areas involving a high degree of judgement or complexity, or areas where the assumptions and estimates are significant to the interim financial statements are disclosed below.

 

SnackTime UK Limited has elected not to apply IFRS 3, Business Combinations retrospectively to past business combinations prior to the date of transition.

 

The financial information contained in this report, which has not been audited, does not constitute statutory accounts as defined by Section 434 of the Companies Act 2006. The Company's statutory financial statements for the period ended 27 March 2015, prepared under IFRS will be filed imminently with the Registrar of Companies.

 

The auditors' report for the 2015 financial statements was qualified but did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006. The qualification can be read in Report and Consolidated Financial Statements for the period ended 27 March 2015 that is available on the web site (www.snacktime.com).

 

 

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 principal areas where judgement was exercised is as follows:

 

- Property, plant and equipment includes the value of the vending machine estate. The Directors annually assess both the residual value of these assets and the expected useful life of such assets.

 

- The Directors have estimated the useful economic lives of intangible assets. The economic lives and the amortisation rates are reviewed annually by the directors.

 

- The Group receives branding fees to contribute to the installation and refurbishment of vending machines. The Directors are required to assess the amounts receivable at each reporting date and whether all the conditions have been met to enable these to be recognised.

 

- Sales from vending machines are recognised at the point of sale to the customer. At each year end, the Directors are required to make an estimate of sales where the vending machine has not been emptied or inspected at the year-end date.

 

- The convertible loan notes have been split between the debt and equity element in accordance with IAS 32. This requires calculating the present value of the debt element using an effective interest rate. 12% was assumed to be an effective interest rate that would be charged on a similar loan by a third party.

 

4. REVENUE

 

Revenue is measured by reference to the fair value of consideration received or receivable by the group for goods and services supplied, excluding VAT and trade discounts. Revenue for goods sold from vending machines is recognised at the date of sale. Revenue in respect of installation and refurbishment of branded vending machines is recognised at the date of installation or refurbishment. Franchising fees are recognised when the franchisee starts trading. Managed estate sales are recognised in full once the customer has taken over operation of the machine.

 

5. Loss/EARNINGS PER SHARE

 

Earnings per share is calculated on the basis of profit for the period after tax, divided by the weighted average number of shares in issue for the period ended 30 September 2015 of 32,843,003 (30 September 2014 - 20,149,014).

 

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all potential dilutive ordinary shares. Potential dilutive ordinary shares arise from share options and warrants. For these, a calculation is performed to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the exercise price attached to outstanding share options. Thus the dilutive weighted average number of shares considers the number of shares that would have been issued assuming the exercise of the share options. If these are proved to be anti-dilutive (increase the potential earnings per share) they are omitted from the calculation.

 

 

Period ended 30 September 2015

Period ended 30 September 2014

(Loss)

(£)

Weighted average no. of shares

Amount per share (pence)

(Loss)

(£)

Weighted average no. of shares

Amount per share (pence)

(Loss) attributable

to ordinary

Shareholders

(688,670)

32,843,003

(2.10)

(700,044)

20,149,014

(3.47)

Dilutive effect of

convertible loan note*

 

-

 

-

 

-

 

-

 

-

 

-

Share options*

-

-

-

-

-

-

Dilutive effects of warrants*

 

-

 

-

 

-

 

-

 

-

 

-

Diluted earnings

per share*

(688,670)

32,843,003

(2.10)

(700,044)

20,149,014

(3.47)

 

* The incremental shares from assumed conversion are not included in the current year's calculation of diluted earnings per share as their inclusion would increase earnings per share and the effect would be anti-dilutive as explained above.

 

 

6. PROVISIONS

 

Onerous contracts

Legal

dispute

Leasehold dilapidations

Total

£'000

£'000

£'000

£'000

 

At 1 April 2014

-

167,209

3,283

170,492

Additions in the period

8,894

24,217

33,111

Released in the period

-

(139,664)

-

(139,664)

At 31 March 2015

8,894

27,545

27,500

63,939

Additions in the period

-

-

-

Released in the period

(8,894)

(5,935)

 

(14,829)

At 30 September 2015

-

21,610

27,500

49,110

Due within one year or less

-

21,610

27,500

49,110

Due after more than one year

-

-

-

-

-

21,610

27,500

49,110

 

 

Leasehold dilapidations - Provision is made for the estimated cost of refurbishing properties in line with the requirements of the various leases, prior to returning them to the landlord. The exact amount may vary as final necessary repairs are determined. Provisions are also made for related professional fees.

 

Onerous contracts - Provision is made for the onerous element of property lease rentals in respect of vacated premises. The exact amount may vary should the group secure a sub-let for the properties or utilise them in the business

 

Legal dispute - a provision was made for the costs of a legal claim made by a former franchisee owner

 

 

7. segment information

 

The Group has three main reportable segments:

 

- Specialist drinks - The manufacture and sale of single portion beverages called 'Drinkpacs' together with the sale of associated food and drink products.

 

- Franchising - The marketing and franchising of operations in the provision of snack solutions.

 

- Vending - Vending activities.

 

 

Factors that management used to identify the Group's reportable segments

 

The Group's reportable segments are strategic business units that offer different products and services. They are managed separately because each business requires different technology and marketing strategies.

 

Measurement of operating segment profit or loss, assets and liabilities

 

The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies.

 

The Group evaluates performance on the basis of profit or loss from operations but excluding non-recurring profits/losses, such as goodwill impairment, and the effects of share-based payments.

 

Inter-segment sales are priced on the same basis as sales to external customers, with an appropriate discount being applied to encourage use of group resources at a rate acceptable to local tax authorities. This policy was applied consistently throughout the period.

 

Segment assets exclude tax assets and assets used primarily for corporate purposes. Segment liabilities exclude tax liabilities. Loans and borrowings are allocated to the segments based on relevant factors (e.g. funding requirements). Details are provided in the reconciliation from segment assets and liabilities to the group position.

 

6 months ended 30 September 2015

 

 

 

 

 

 

Specialist drinks

Franchising

Vending

Total

 

£

£

£

£

 

 

 

 

 

Revenue

 

 

 

 

Total revenue

1,173,183

772,899

6,333,129

8,279,211

Inter-segmental revenue

-

-

(294,337)

(294,337)

 

 

 

 

 

 

 

 

 

 

Group's revenue per consolidated statement of comprehensive income

1,173,183

772,899

6,038,792

7,984,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

94,638

22,869

492,987

610,494

Amortisation

19,921

29,525

56,363

105,809

 

 

 

 

 

 

 

 

 

 

Operating profit/(loss) before exceptional items

(9,038)

227,931

(105,680)

113,213

 

 

 

 

 

 

 

 

 

 

Exceptional items

 

 

 

(170,518)

Head office costs

 

 

 

(435,259)

Share-based payments

 

 

 

(8,356)

Finance expense

 

 

 

(208,912)

 

 

 

 

 

 

 

 

 

 

Group loss before tax

 

 

 

 

 

 

 

 

(709,832)

 

 

 

6 months ended 30 September 2014

 

 

 

 

 

 

Specialist drinks

Franchising

Vending

Total

 

£

£

£

£

 

 

 

 

 

Revenue

 

 

 

 

Total revenue

1,538,755

796,104

6,657,284

8,992,143

Inter-segmental revenue

-

-

(476,202)

(476,202)

 

 

 

 

 

 

 

 

 

 

Group's revenue per consolidated statement of comprehensive income

1,538,755

796,104

6,181,082

8,515,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

99,000

195,410

478,068

772,478

Amortisation

29,577

37,391

53,603

120,571

 

 

 

 

 

 

 

 

 

 

Operating profit/(loss) before exceptional items

(35,822)

84,609

(131,270)

(82,483)

 

 

 

 

 

 

 

 

 

 

Exceptional items

 

 

 

(82,043)

Head office costs

 

 

 

(404,921)

Share-based payments

 

 

 

(9,365)

Finance expense

 

 

 

(203,111)

 

 

 

 

 

 

 

 

 

 

Group loss before tax

 

 

 

(781,923)

 

 

 

 

 

 

6 months ended 30 September 2015

 

 

 

 

 

Specialist drinks

Franchising

Vending

Head office

Total

 

£

£

£

£

£

 

 

 

 

 

 

Additions to non-current assets

7,202

-

540,593

2,200

549,995

 

 

 

 

 

 

 

 

 

 

 

 

Reportable segment assets

971,536

305,631

6,977,234

1,334,273

9,588,674

 

 

 

 

 

 

 

 

 

 

 

 

Tax assets

-

-

49,338

-

49,338

 

 

 

 

 

 

 

 

 

 

 

 

Total group assets

971,536

305,631

7,026,572

1,334,273

9,638,012

 

 

 

 

 

 

 

 

 

 

 

 

Reportable segment liabilities

(505,448)

(394,748)

(4,486,981)

(1,538,690)

(6,925,867)

 

 

 

 

 

 

 

 

 

 

 

 

Loans and borrowings (excluding leases and overdrafts)

 

 

 

 

(1,869,997)

Deferred tax liabilities

 

 

 

 

(405,133)

 

 

 

 

 

 

 

 

 

 

 

 

Total group liabilities

 

 

 

 

 

 

 

 

 

 

(9,200,997)

 

 

 

 

6 months ended 30 September 2014

 

 

 

 

 

Specialist drinks

Franchising

Vending

Head office

Total

 

£

£

£

£

£

 

 

 

 

 

 

Additions to non-current assets

84,351

-

25,692

-

110,043

 

 

 

 

 

 

 

 

 

 

 

 

Reportable segment assets

 

 

 

 

 

 

2,164,000

582,336

7,581,333

1,987,144

12,314,813

 

 

 

 

 

 

Tax assets

 

 

 

 

 

 

6,000

39,139

11,022

-

56,161

 

 

 

 

 

 

Total group assets

 

 

 

 

 

 

2,170,000

621,475

7,592,355

1,987,144

12,370,974

 

 

 

 

 

 

Reportable segment liabilities

 

 

 

 

 

 

(461,383)

(324,908)

(3,440,254)

(2,097,172)

(6,323,717)

 

 

 

 

 

 

Loans and borrowings (excluding leases and overdrafts)

 

 

 

 

(2,804,193)

Deferred tax liabilities

 

 

 

 

(667,055)

 

 

 

 

 

 

 

 

 

 

 

 

Total group liabilities

 

 

 

 

(9,794,965)

 

 

 

 

 

 

 

8. EXCEPTIONAL COSTS

 

 

6 months ended 30 September 2014

 

 

 

 

 

Total

Provision of items from prior periods

Cash paid to 30 Sept 2014

Future cash impact

 

£

£

£

£

 

 

 

 

 

Redundancy and other costs relating to reorganisation

56,495

-

56,495

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs relating to legal and associated

25,548

-

25,548

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total exceptional costs

82,043

-

82,043

-

 

 

 

 

 

 

 

 

 

 

 

6 months ended 30 September 2015

 

 

 

 

 

Total

Provision of items from prior periods

Cash paid to 30 Sept 2015

Future cash impact

 

£

£

£

£

 

 

 

 

 

Redundancy and other costs relating to reorganisation

146,722

-

146,722

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs relating to legal and associated

23,796

-

23,796

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total exceptional costs

170,518

-

170,518

-

 

 

 

 

 

 

 

 

 

 

 

Copies of this half yearly financial report are available on the Company's website www.snacktime.com

 

 

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

Related Shares:

Uvenco Uk
FTSE 100 Latest
Value8,554.80
Change23.19