17th Dec 2010 09:28
TRICOR PLC (the "Company")
Unaudited Interim Accounts for the period ended 30 September 2010
CHAIRMAN'S STATEMENT
Results
The Group turnover was £1,106,000 and the operating loss for the period was £288,000.
Outlook
The Company is continuing its diversification into the environmental assets market, where several opportunities are being evaluated.
The Company is expecting to present it's claim against HMRC at a tribunal hearing in early 2011.
In the meantime we continue to explore further business opportunities.
L.E.V. Knifton
Executive Chairman
16 December 2010
Tricor Plc:
Lawrence van Kampen-Brooks CEO / MD Telephone - +44 207 099 7703
|
|
Nominated Adviser: ZAI Corporate Finance Ltd Richard Morrison/ Sarang Shah Tel +44 207 060 2220
|
|
TRICOR PLC | ||||||||
Consolidated Statement of Comprehensive Income for the six months ended 30 September 2010 | ||||||||
Six months to 30 September 2010 Unaudited | Six months to 30 September 2009 Unaudited | Year ended 31 March 2010Audited | ||||||
£'000s | £'000s | £'000s | ||||||
Turnover | 1,106 | 132 | 848 | |||||
Cost of Sales | (1,093) | (113) | (843) | |||||
──────── | ──────── | ──────── | ||||||
Gross Profit | 13 | 19 | 5 | |||||
Administrative expenses | (301) | (166) | (324) | |||||
──────── | ──────── | ──────── | ||||||
Operating Loss | (288) | (147) | (319) | |||||
Finance costs | - | (202) | (165) | |||||
──────── | ──────── | ──────── | ||||||
Loss before tax | (288) | (349) | (484) | |||||
Income tax charges | - | - | - | |||||
──────── | ──────── | ──────── | ||||||
Loss for the period from continuing operations attributable to shareholders | (288) | (349) | (484) | |||||
═══════ | ═══════ | ═══════ | ||||||
Loss per share - pence | (0.01) | (0.04) | (0.04) | |||||
The group's turnover and operating loss arise from continuing operations.
There were no recognised gains or losses other than those recognised in the income statement above.
TRICOR PLC | ||||||||
Consolidated Statement of Financial Position as at 30 September 2010 | ||||||||
30 September 2010Unaudited | 30 September 2009Unaudited | 31 March 2010Audited | ||||||
£'000s | £'000s | £'000s | ||||||
Assets | ||||||||
Non-current assets | ||||||||
Property, Plant & Equipment | 10 | 8 | 8 | |||||
Intangible assets | 65 | - | 45 | |||||
──────── | ──────── | ──────── | ||||||
75 | 8 | 53 | ||||||
──────── | ──────── | ──────── | ||||||
Current assets | ||||||||
Inventories | - | 6 | - | |||||
Trade and other receivables | 1,283 | 1,447 | 1,375 | |||||
Cash and cash equivalents | 69 | 21 | 190 | |||||
──────── | ──────── | ──────── | ||||||
1,352 | 1,474 | 1,565 | ||||||
──────── | ──────── | ──────── | ||||||
Total assets | 1,427 | 1,482 | 1,618 | |||||
═══════ | ═══════ | ═══════ | ||||||
Equity and liabilities | ||||||||
Capital and reserves | ||||||||
Share capital | 3,215 | 3,060 | 3,173 | |||||
Share premium | 48,645 | 48,303 | 48,517 | |||||
Merger reserve | 324 | 324 | 324 | |||||
Share based payment reserve | 59 | - | 59 | |||||
Retained earnings | (52,671) | (52,275) | (52,383) | |||||
──────── | ──────── | ──────── | ||||||
Total equity | (428) | (588) | (310) | |||||
──────── | ──────── | ──────── | ||||||
Non current liabilities | ||||||||
Other loans | 1,560 | 145 | 1,560 | |||||
──────── | ──────── | ──────── | ||||||
1,560 | 145 | 1,560 | ||||||
──────── | ──────── | ──────── | ||||||
Current liabilities | ||||||||
Trade and other payables | 295 | 1,218 | 193 | |||||
Interest bearing loan | - | 652 | 175 | |||||
Bank overdraft | - | 55 | - | |||||
──────── | ──────── | ──────── | ||||||
295 | 1,925 | 368 | ||||||
──────── | ──────── | ──────── | ||||||
Total liabilities | 1,855 | 2,070 | 1,928 | |||||
──────── | ──────── | ──────── | ||||||
Total equity and liabilities | 1,427 | 1,482 | 1,618 | |||||
═══════ | ═══════ | ═══════ | ||||||
TRICOR PLC | ||||||||||
Consolidated Statement of Cash Flows for the six months ended 30 September 2010 | ||||||||||
Six months to 30 September 2010 Unaudited | Six months to 30 September 2009 Unaudited | Year ended 31 March 2010Audited | ||||||||
Note | £'000 | £'000 | £'000 | |||||||
Net cash utilised by operating activities | 4 |
(269) |
(160) |
(111) | ||||||
──────── | ──────── | ──────── | ||||||||
Investing activities | ||||||||||
Purchases of plant and equipment | (2) | (1) | (1) | |||||||
──────── | ──────── | ──────── | ||||||||
Net cash from investing activities | (2) | (1) | (1) | |||||||
──────── | ──────── | ──────── | ||||||||
Cash flows from financing activities | ||||||||||
New loan | 150 | - | 1,650 | |||||||
Proceeds on issue of shares | - | 111 | 136 | |||||||
Repayment of loan | - | - | (1,500) | |||||||
──────── | ──────── | ──────── | ||||||||
Net cash from financing activities | 150 | 111 | 286 | |||||||
──────── | ──────── | ──────── | ||||||||
Net cash inflow/(outflow) | (121) | (50) | 174 | |||||||
Cash and cash equivalents at start of period |
190 |
16 |
16 | |||||||
──────── | ──────── | ──────── | ||||||||
Cash and cash equivalents at end of period | 69 | (34) | 190 | |||||||
═══════ | ═══════ | ═══════ | ||||||||
TRICOR PLC | ||||||
Consolidated Statement of changes in equity for the six months ended 30 September 2010 | ||||||
Six months to 30 September 2010 Unaudited | Six months to 30 September 2009 Unaudited | Year ended 31 March 2010 Audited | ||||
£'000s | £'000s | £'000s | ||||
At beginning of period | (310) | (590) | (590) | |||
Deficit for the period | (288) | (349) | (484) | |||
Subsidiary's prior year losses | - | - | 27 | |||
Issue of share capital | 170 | 351 | 678 | |||
Share based payment | - | - | 59 | |||
────── | ─────── | ────── | ||||
At end of period | (428) ═════ | (588) ══════ | (310) ═════ |
TRICOR PLC
Notes to the Interim Report
1. Significant Accounting Policies
These accounts have been prepared in accordance with International Financial Reporting Standards and on the historical cost basis, using generally recognised accounting principles. Consistent with those used in the annual report and accounts for the year ended 31 March 2010.
This interim report for the six months to 30 September 2010, which complies with IAS 34, was approved by the Board on 16 December 2010.
Except as described below, the accounting policies applied are consistent with those of the annual financial statements for the year ended 31 March 2010, as described in those annual financial statements.
The following new standards and amendments to standards are mandatory for the first for the financial year beginning 1 April 2010:
·; IFRS 3 (revised), 'Business combinations' and consequential amendments to IAS 27, 'Consolidated and separate financial statements', IAS 28, 'Investments in associates' and IAS 31, 'Interests in joint ventures', effective prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after 1 July 2009. Management is assessing the impact of the new requirements regarding acquisition accounting, consolidation and associates on the group. The group does not have any joint ventures.
The revised standard continues to apply the acquisition method to business combinations, with some significant changes. For example, all payments to purchase a business are to be recorded at fair value at the acquisition date, with contingent payments classified as debt subsequently re-measured through the statement of comprehensive income. There is a choice on an acquisition-by-acquisition basis to measure the minority interest in the acquiree either at fair value or at the minority interest's proportionate share of the acquiree's net assets. All acquisition-related costs should be expensed. The group will apply IFRS 3 (revised) to all business combinations from 1 January 2010.
·; IFRIC 17, 'Distributions of non-cash assets to owners', effective for annual periods beginning on or after 1 July 2009. This is not currently applicable to the group, as it has not made any non-cash distributions.
·; IFRIC 18, 'Transfers of assets from customers', effective for transfers of assets received on or after 1 July 2009. This is not relevant to the group, as it has not received any assets from customers.
TRICOR PLC
Notes to the Interim Report (continued...)
2. Segmental Analysis
The geographical segment consists of United Kingdom only; there is also no segmental area of operations.
3. Loss per Share pence
| Six months to 30 September 2010 |
| Six months to 30 September 2009 |
| Year ended 31 March 2010 |
|
|
|
|
|
|
Earnings per ordinary shares: |
|
|
|
|
|
Basic and diluted | (0.01p) |
| (0.04p) |
| (0.04p) |
| ═════ |
| ═════ |
| ═════ |
The loss per ordinary share is based on the group's loss for the period of £288,000 (30 September 2009 - £349,000; 31 March 2010 - £484,000) and a basic and diluted weighted average number of shares in issue of 2,630,398,830 (30 September 2009 - 932,237,238; 31 March 2010 - 1,270,864,822).
4. Reconciliation of operating loss to net cash outflow from operating activities.
Six months to 30 September 2010 Unaudited | Six months to 30 September 2009 Unaudited | Year ended 31 March 2010Audited | |||
£'000s | £'000s | £'000s | |||
Loss for the period | (288) | (147) | (583) | ||
Adjustments for : | |||||
| |||||
Depreciation of property, plant and equipment | - | 1 | 1 | ||
Amortisation of intangibles | - | - | 59 | ||
| ─────── | ─────── | ─────── | ||
Operating cash flow before movement in working capital | (288) | (146) | (523) | ||
(Increase)/decrease in inventories | - | - | 6 | ||
(Increase)/decrease in receivables | (7) | (185) | (14) | ||
Increase/(decrease) in payables | 26 | 171 | 420 | ||
─────── | ─────── | ─────── | |||
Cash generated/ (Net cash outflow) from operating activities | (269) | (160) | (111) | ||
═════ | ═════ | ═════ |
TRICOR PLC
Notes to the Interim Report (continued...)
5. Called up Share Capital
The issued share capital as at 31 March 2010, per the audited accounts was 2,293,084,232 Ordinary Shares of 0.01p each.
On 5 May 2010, the company issued the final 200,000,000 ordinary shares due under the Exclusivity Agreement signed on 1 February 2010.
On the same day, convertible loan notes totalling £150,000 were converted at the subscription price of £0.07p for 214,285,714 ordinary shares.
6. The unaudited results for period ended 30 September 2010 do not constitute statutory accounts within the meaning of Section 435 of the Companies Act 2006. The comparative figures for the year 31 March 2010 are extracted from the statutory financial statements which have been filed with the Registrar of Companies and which contain an unqualified audit report with an emphasis of matter paragraph on the going concern basis of accounting and did not contain statements under Section 498 to 502 of the Companies Act 2006.
7. Copies of this interim statement are available from the Company at its registered office at Finsgate, 5-7 Cranwood Street, London, EC1V 9EE. The interim statement will also be available on the company website www.tricorplc.co.uk.
Related Shares:
Tricor