Level 2

Company Announcements

Final Results

Related Companies

RNS Number : 3692I
Journey Group PLC
25 March 2015
 

25 March 2015

Embargoed 0700hrs

Journey Group plc

Annual Results

for the year ended 31 December 2014

Journey Group plc ("Journey Group" or the "Group"), a leading provider of catering services and in-flight products to the international airline and travel industries, today announces its results for the year ended 31 December 2014.

 

Financial Highlights:

 

·       Revenue of £39.1m (2013: £40.3m), with 2% growth in US dollar terms to $64.3m (2013: $62.9m).  

·       Profit before tax from continuing operations up 10% to £2.02 million  (2013: £1.83m).

·       Basic earnings per share from continuing operations of 11.54p (2013: 8.29p).

·       Net cash at 31 December 2014 of £4,279,000 (2013: £4,410,000).

·       Final dividend increased 10% to 1.65p per share, making total dividend of 3.025p per share (2013: 2.75p).

 

Operational Highlights:

 

·       Launched a fifth international flight with United Airlines in the fourth quarter .

·       Increased number of customer contracts and broadened product & service offerings.

Stephen Yapp, Executive Chairman commented:

"2014 has seen another strong performance in the U.S. with continued profit progression and cash generation. Our strategy of focusing and driving growth through the U.S. Air Fayre division is beginning to deliver near term opportunities, in replicating our successful business model across the U.S.

It's against this backdrop that your Board remains confident in our ability to deliver continued shareholder value".

 

 

For further information please contact: 

Stephen Yapp

Alison Whittenbury

Journey Group plc 

Tel: +44 (0) 20 8744 7080

info@journeygroup.plc.uk 

N+1 Singer (Nominated Advisor & Broker)

Jonny Franklin-Adams

Emily Watts

Tel: +44 (0) 20 7496 3000

 

 

 

EXECUTIVE CHAIRMAN'S LETTER TO SHAREHOLDERS

INTRODUCTION

 

Journey Group has had a successful 2014 delivering a third year of profit progression whilst maintaining a strong net cash position and strategically extending its customer relationships. The results were in line with expectations despite the currency impact due to the adverse US dollar rate fluctuations during the year.

 

Financial Highlights:

 

·       Revenue of £39.1m (2013: £40.3m), with 2% growth in US dollar terms to $64.3m (2013: $62.9m).  

·       Profit before tax from continuing operations up 10% to £2.02 million  (2013: £1.83m).

·       Basic earnings per share from continuing operations of 11.54p (2013: 8.29p).

·       Net cash at 31 December 2014 of £4,279,000 (2013: £4,410,000).

·       Final dividend increased 10% to 1.65p per share, making total dividend of 3.025p per share (2013: 2.75p).

 

Operational Highlights:

 

·       Launched a fifth international flight with United Airlines in the fourth quarter .

·       Increased number of customer contracts and broadened product & service offerings.

 

 

MARKET CONDITIONS

 

As expected, 2014 continued the growth trend for the global airline industry which generated net profits of $19.9bn exceeding the initial forecasts from IATA (which represents some 240 airlines accounting for 84% of total air traffic). Forecasts for 2015 show profits rising further to $25bn with improved margins.  This mirrors the confidence of airline CFOs in the growth of passenger numbers whilst IATA reports that the heads of cargo expect cargo growth at the fastest rate since 2010. Recently some of the largest US airlines, the Group's key market, have posted results with margins not seen since 9/11.  It is against this improving industry backdrop that Journey Group is encouraged by the prospects for the Group's services.

 

 

RESULTS

 

The results for the year were as follows:

 

Year to 31 December

2014

2013

2014

2013


$'000

$'000

£'000

£'000

Continuing operations





Revenue

64,253

62,962

39,064

40,282

 

EBITDA

4,755

4,212

2,894

2,696

Depreciation and amortisation

(1,371)

(1,259)

(835)

(805)

Operating profit

3,384

2,953

2,059

1,891






Finance costs

(65)

(97)

(40)

(63)

Profit before tax from continuing operations

3,319

2,856

2,019

1,828






Income tax expense

(806)

(1,213)

(485)

(777)

2,513

1,643

1,534

1,051






Discontinued operations





(Loss)/profit from discontinued operations

-

(1,471)

-

(941)

Profit attributable to equity shareholders

2,513

172

1,534

110

Basic earnings per share from continuing operations



11.54p

8.29p

Diluted earnings per share from continuing operations



11.54p

7.23p

 

 

The Group delivered a substantial improvement in profitability, with Profit Before Tax growing 16%, in US dollar terms. However, due to the weakening of sterling against the US dollar, growth in Profit Before Tax in sterling was reduced to 10%. A substantial majority of the Group's revenues (and costs) are US dollar based and represents the principal operating currency.

 

The Board has therefore come to the view that in future, reporting will be denominated in US dollars. For comparison purposes 2014 has been stated in both sterling and US dollars. 

 

In US Dollars:

Revenue grew by 2% which related to growth in the US Division. EBITDA increased significantly by 13% to $4,755,000 with the EBITDA margin improving to 7.4% from 6.7% in the previous year. Depreciation and amortisation rose 8.8% to $1,371,000 mainly due to additional trucks purchased to service the new contract with JetBlue out of LAX.  The net result was a strong growth in operating profit of 14.6% to $3,384,000. Profit Before Tax from continuing operations improved by 16% to $3,319,000, up from $2,856,000 in the previous year.

 

In Sterling:

In reported sterling terms revenue decreased by 3%. EBITDA increased by 7% when reported in sterling, to £2,894,000. Depreciation and amortisation rose 3.7% to £835,000 and operating profits of £2,059,000 reflected  9% growth on the prior year. Finance costs fell 37% due to the termination of an invoice discount facility in May 2013, offset by an increase in lease interest relating to the new trucks purchased under a finance lease. Profit Before Tax from continuing operations improved by 10% to £2,019,000 compared to £1,828,000 for the previous year.

 

The income tax expense was £485,000 compared to a charge of £777,000 in the previous year. The effective tax rate has been significantly reduced to 24.0%, from 42.5% in the previous year (which substantially reflected the rate of tax in the US of 40%). This tax reduction stems from reduced profits chargeable to tax in the US Division as a result of renewed intra-group patent royalty arrangements, some of which related to 2013 and the Directors expect the future normalised tax rate to be in the order of 32%.

 

Basic earnings per share from continuing operations was 11.54 pence compared with 8.29 pence last year, an increase of 39% reflecting both the increase in operating profits and the reduction in tax charges.

 

Net cash amounted to £4,279,000 comprising cash of £5,379,000 offset by finance leases of £1,100,000. This compares to a previous year net cash figure of £4,410,000 (cash of £5,207,000 and finance lease debt of £797,000). Net cash decreased by £131,000, being the net effect of several significant cash inflows and outflows. Cash inflows were generated from operating activities of £2,462,000, plus deferred disposal proceeds of £518,000 (MNH disposal in December 2013) and the cash received from the exercise of warrants of £250,000. The significant cash outflows included £1,183,000 returned to shareholders through share buy backs and dividends, cash settlement related to the exercise of share options and the related tax liabilities of £1,027,000, capital expenditure of £219,000, mainly related to truck purchases in the US Division and corporation tax paid of £444,000. In order to reduce administrative costs, your Board has decided to move to a single final dividend payment from 2015 onwards, maintaining the policy of a progressive dividend policy for the year as a whole.

 

 

DIVIDENDS

 

The Group paid an interim dividend of 1.375 pence per share in November 2014 and the Board is recommending a final dividend for the year of 1.65 pence per share, bringing the total to 3.025 pence for the year and representing a 10% increase over the previous year. The total dividend is covered 3.8 times by basic earnings per share from continuing operations. If approved by shareholders, the ex-dividend date will be 2 April 2015 and the dividend will be paid on 1 May 2015 to shareholders who are on the register as at the close of business on 7 April 2015. As noted above, your Board has decided to move to a single final dividend in future.

 

 

US DIVISION

 

Year to 31 December

2014

2013

2014

2013


$'000

$'000

£'000

£'000

 

Revenue

41,717

40,425

25,371

25,863

EBITDA

3,278

4,122

1,981

2,639

Operating profit

1,992

2,932

1,198

1,878

 

 

The US Division had a good year continuing to deliver operational excellence across all customers and achieving budget in spite of the adverse weather conditions across the USA which caused significant delays and cancellations for all of our customers during the first quarter of the year.

 

The unique business model process which provides a complete chill chain from manufacturing to delivery on-board the aircraft has enabled Air Fayre to service multiple airports from one location. It now services Los Angeles International and Long Beach International as well as outlying regional airports throughout Southern California. In 2014, the Los Angeles operation provided more than 2,180,000 meals and serviced over 90,000 flights with excellent service and outstanding reliability. 

 

The Air Fayre team worked together with United Airlines in the first part of 2014 as they changed their processes and married policies and procedures to complete the final stages of its merger with Continental Airlines. In the last quarter of 2014, United Airlines added its fifth international flight out of LAX servicing Melbourne Australia.

 

Mid way through the year, Air Fayre was also awarded a further JetBlue service contract operating out of LAX and launched the airline's premium "Mint Service", a unique tapas-based offering. This has been very well received by JetBlue customers and demonstrates the broadened service offering now being provided by Air Fayre.

 

Revenue increased by 3% to $41,717,000. EBITDA is shown to have decreased by 20% which is due to increased patent royalty charges from within the Group. The royalty charge in 2014 increased to $1,643,000 (2013; $341,000). The charge for depreciation increased by 8% to $1,286,000, which was mostly due to the additional trucks purchased to service the new contract with JetBlue. Operating profit decreased by 32% to $1,992,000, again due to the increased group royalty charges this year.

 

PRODUCTS DIVISION

 

Year to 31 December

2014

2013

2014

2013


$'000

$'000

£'000

£'000

Revenue

 

22,536

22,537

13,693

14,419

EBITDA

540

741

329

474

Operating profit

455

672

277

430

 

 

The Products Division has had a good second half of the year bringing it in line with expectations and continues to reshape itself alongside its market place.

 

Revenue was flat in underlying US dollar terms, at $22,536,000. However, in reported sterling figures, there was a decrease of 5%. Gross margin decreased marginally to 23%, from 24% previously, due to recent lower margin contracts. EBITDA fell by $201,000 or 27% to $540,000. The resulting operating profit decreased by 32% to $455,000.

 

 

CENTRAL COSTS

 

Year to 31 December

2014

2013

2014

2013


$'000

$'000

£'000

£'000

 

Central income/(costs)

937

(651)

584

(417)

 

 

There has been a reduction in underlying central costs after the departure of directors, David Young and Carl Fry during 2014. Additionally, a higher rate of divisional charges together with increased patent royalty fees has resulted in increased income for 2014, leaving head office in a net income position of £584,000 compared to a net cost position previously of £417,000.

 

 

BOARD CHANGES

 

As previously announced, during the year Alison Whittenbury joined the Board as Chief Financial Officer succeeding Carl Fry who stepped down from the role in July and David Young resigned from the Board in April. 

In January 2015, Christopher Mills joined the Board as a non-executive director replacing Max Lesser. Christopher is the Chief Executive of Harwood Capital LLP, the largest shareholder of Journey Group Plc and his wealth of public company experience will be valuable as we continue to implement our strategy for growth. On behalf of the Board, I would like to thank Max for his contribution to the Group's development and success over the last two years.

 

TEAM

 

The results achieved over this and recent years are a testament to our excellent management team and people, many of whom are industry experts in their respective fields. I would like to thank all of our people for their ongoing commitment and hard work which provides the Group's customers with outstanding customer service and enables the Group to meet the challenges of growth.

 

 

OUTLOOK  

2014 has seen another year of strong performance in the US with continued profit progression and cash generation. Our strategy of focusing and driving growth through the US Air Fayre division is beginning to deliver near term opportunities, in replicating our successful business model across the US.

It's against this backdrop that your Board remains confident in our ability to deliver continued shareholder value.

 

 

Stephen Yapp

Executive Chairman

24 March 2015

 

 

CONSOLIDATED INCOME STATEMENT

 

 



2014

2013

For the 12 months to 31 December


£'000

£'000

 

Continuing operations




Revenue


39,064

40,282

Cost of sales


(28,838)

(29,626)

Gross profit


10,226

10,656

Operating and administrative costs


(8,167)

(8,765)

Operating profit


2,059

1,891

Finance costs


(40)

(63)

Profit before tax from continuing operations


2,019

1,828

Income tax expense


(485)

(777)

Profit after tax from continuing operations


1,534

1,051

 

Discontinued operations




Loss from discontinued operations


-

(941)

Profit attributable to equity shareholders


1,534

110

Earnings per share from continuing and discontinued operations




Basic


11.54p

0.87p

Diluted


11.54p

0.76p

Earnings per share from continuing operations




Basic


11.54p

8.29p

Diluted


11.54p

7.23p

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

 


2014

2013

For the 12 months to 31 December

£'000

£'000

Profit attributable to equity shareholders

1,534

110

Other comprehensive income



Items that will be reclassified subsequently to profit or loss:



Exchange differences on translating foreign operations

362

(196)

Exchange differences on dissolution and disposal of overseas subsidiaries

-

(4)

Other comprehensive income, net of tax

362

(200)

Total comprehensive income attributable to the equity shareholders

1,896

(90)

 

 

CONSOLIDATED BALANCE SHEET

 



2014

2013

As at 31 December


£'000

£'000

Assets




Non-current assets




Property, plant and equipment


4,141

3,987

Goodwill


2,518

2,518

Intangible assets


82

59

Deferred tax


-

85



6,741

6,649

Current assets




Inventories


478

623

Trade and other receivables


3,275

3,656

Other short-term financial assets


-

518

Prepayments


164

154

Current income tax


362

13

Cash and short-term deposits


5,379

5,207



9,658

10,171





Total assets


16,399

16,820

Equity and liabilities




Equity attributable to equity shareholders of the parent




Issued share capital


3,450

3,200

Merger reserve


1,521

1,521

Foreign currency translation reserve


(1,012)

(1,374)

Retained earnings


6,823

7,499

Total equity


10,782

10,846

Non-current liabilities




Deferred tax liability


282

-

Interest bearing loans and borrowings


788

602

 

Current liabilities


1,070

602

Trade and other payables


4,215

5,163

Current income tax


20

14

Interest bearing loans and borrowings


312

195



4,547

5,372





Total liabilities


5,617

5,974





Total equity and liabilities


16,399

16,820

                                                                                                                                          

 

CONSOLIDATED CASH FLOW STATEMENT

 



2014

2013

For the 12 months to 31 December


£'000

£'000

Net cash flows from operating activities




Continuing operations




Profit after tax from continuing operations


1,534

1,051

Depreciation and amortisation


835

805

Exchange difference on dissolution of overseas subsidiary


-

(24)

Finance costs


40

63

Income tax expense


485

777

Decrease in inventories


145

271

Decrease/(increase) in trade and other receivables


371

(354)

(Decrease) in trade and other payables


(948)

(236)

Cash flows generated from continuing operations


2,462

2,353

Discontinued operations




Cash generated in discontinued operations


-

8

Cash flows generated from operations


2,462

2,361

Interest paid


(40)

(71)

Income taxes paid


(444)

(55)

Net cash flows generated from operating activities


1,978

2,235

Cash flows from investing activities




Continuing operations




Purchase of property, plant and equipment


(219)

(102)

Purchase of intangible assets


(50)

(12)

Cash flows generated from continuing operations


(269)

(114)

 

Discontinued operations




Cash used in discontinued operations


-

(48)

Disposal of subsidiary company


518

441



518

393





Net cash flows used in investing activities


249

279

Cash flows from financing activities




Continuing operations




Proceeds from issue of shares


250

102

Dividends paid


(382)

(480)

Share buy back


(801)

-

Cash settlement on exercise of share options


(1,027)

-

Payment of finance lease obligations


(213)

(138)

Net cash flows generated from/(used in) financing activities


(2,173)

(516)

Net increase in cash and cash equivalents


1,998

Net foreign exchange difference


118

(148)

Cash and cash equivalents at beginning of year


5,207

3,357

Cash and cash equivalents at end of year


5,379

5,207

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 


Issued

share

capital

£'000

Merger

reserve

 £'000

Foreign currency translation reserve

£'000

Retained earnings

 £'000

 

 

Total

 equity*

£'000

At 1 January 2013

3,098

1,521

(1,174)

7,869

11,314

Issue of ordinary shares

102

-

-

-

102

Dividends

-

-

-

(480)

(480)

Transactions with owners

102

-

-

(480)

(378)

Profit attributable to equity shareholders

-

-

-

110

110

Other comprehensive income:






Exchange differences on translating






foreign operations

-

-

(196)

-

(196)

Exchange differences on dissolution






and disposal of overseas subsidiaries

-

-

(4)

-

(4)

Total comprehensive income

-

-

(200)

110

(90)

At 31 December 2013

3,200

1,521

(1,374)

7,499

10,846

Issue of ordinary shares

250

-

-

-

250

Share buy back

-

-

-

(801)

(801)

Exercise of share options

-

-

-

(1,027)

(1,027)

Dividends

-

-

-

(382)

(382)

Transactions with owners

250

-

-

(2,210)

(1,960)

Profit attributable to equity shareholders

-

-

-

1,534

1,534

Other comprehensive income:






Exchange differences on translating






foreign operations

-

-

362

-

362

Total comprehensive income

-

-

362

1,534

1,896

At 31 December 2014

3,450

1,521

(1,012)

6,823

10,782

* Total equity is all attributable to shareholders of the parent

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

1. CORPORATE INFORMATION

 

The consolidated financial statements of Journey Group plc and its subsidiary companies (the "Group") for the year ended 31 December 2014 were authorised for issue in accordance with a resolution of the Directors on 24 March 2015 and the balance sheet was signed on the Board's behalf by Stephen Yapp. Journey Group plc is a public limited company incorporated and domiciled in England & Wales. The Company's shares are publicly traded on the AIM market of the London Stock Exchange.

 

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

i. Basis of preparation and statement of compliance

 

The financial information contained in this preliminary announcement does not constitute the Group's statutory financial statements for the year ended 31 December 2014 or 2013, but is derived from these financial statements. The financial statements for the year ended 31 December 2013 have been delivered to the Registrar of Companies

 

Journey Group plc has prepared its consolidated financial statements in accordance with International Financial Reporting Standards as adopted by the European Union ("IFRS"). The financial statements have been prepared on an historical cost basis. The consolidated financial statements are presented in sterling and are rounded to the nearest thousand (£'000) except where otherwise indicated. The financial statements for the year ended 31 December 2014 will be forwarded to the Registrar of Companies following the Company's Annual General Meeting. The Auditors have reported on these financial statements; their reports were unqualified and did not contain statements under Section 498(2) or (3) of the Companies Act 2006

 

Significant judgements and estimates

In preparing the financial statements the Directors are required to make judgements and estimates in applying accounting policies. The Directors did not consider any significant judgements have been made. The most significant area where estimates have been made is as follows:

 

Estimates

·      In conducting the annual impairment test of goodwill, various significant assumptions have been made in arriving at the recoverable amounts of cash generating units.

 

 

Going concern

The Directors have reviewed the Group's budgets and forecasts for the coming 12 months, which have been prepared with appropriate regard to the current macroeconomic environment and the conditions in the principal markets served by the Group. As a result, and taking into consideration the Group's financial position, including its net funds, and its principal risks and uncertainties, at the time of approving these financial statements, the Directors consider that the Group has sufficient financial resources to continue in operational existence for the foreseeable future and, therefore, that it is appropriate to adopt the going concern basis in preparing these financial statements.

 

 

3. SEGMENTAL REPORTING

 

The Group is organised into two primary segments, the Products and the US Divisions. These reportable segments are the strategic divisions for which financial information is provided to the chief operating decision maker. The Products Division provides a broad range of travel supplies predominately to the international travel industry on a global basis. The US Division is a supplier of catering and beverages to the domestic and international travel industry within the United States of America.

 

Segment revenues, expenses and results include transfers and transactions between segments. Such transactions are accounted for at competitive market prices which would be charged to unaffiliated clients for similar goods. All inter-segment transactions are eliminated on consolidation. Segment revenues are based on the country of domicile of the customer; information is not available to produce segment revenues based on sales by destination.

 

Segment assets include all operating assets used by a segment and consist principally of operating cash, receivables, prepayments, inventories, goodwill and property, plant and equipment, net of allowances and provisions. Where allocation of assets across segments is not possible, they are classified as unallocated corporate assets. Segment non-current assets comprise fixed assets and goodwill and are based on the location of the assets and operations. Segment liabilities include all operating liabilities and consist principally of finance leases, accounts payable, social security and other taxes, and accrued liabilities. Where allocation of liabilities across segments is not possible, such liabilities are classified as unallocated corporate liabilities. Segment assets and liabilities do not include receivable or payable balances in respect of income taxes.

 

The Group had two customers (2013: one customer), who accounted for revenues of £26.5 million (2013: £22.8 million), which amounts to more than 10% of Group revenues. Of these revenues £21.5 million (2013: £22.8 million) arose in the US Division and £5.0 million (2013: £nil) arose in the Products Division.

 

Information by geographical region for 2014

 



Non-current


Revenue

assets


£'000

£'000

United Kingdom

2,277

2,603

United States of America

30,414

4,092

Other

6,373

46


39,064

6,741

Deferred tax

-

-


39,064

6,741

 

Information by geographical region for 2013

 



Non-current


Revenue

assets


£'000

£'000

United Kingdom

3,372

2,574

United States of America

29,649

3,945

Other

7,261

45


40,282

6,564

Deferred tax

-

85


40,282

6,649

 

 

Information by business segment for 2014

 


Products

US



Division

Division

Total


£'000

£'000

£'000

 

Revenue

13,693

25,371

39,064

 

Segment result

277

1,198

1,475

Unallocated corporate income



584

Operating profit



2,059

Finance costs



(40)

Income tax expense



(485)

Profit attributable to equity shareholders



1,534

Segment assets

2,429

10,122

12,551

Unallocated corporate assets



3,848




16,399

Current and deferred income taxes



-

Consolidated assets



16,399

Segment liabilities

1,707

3,353

5,060

Unallocated corporate liabilities and eliminations



255




5,315

Current and deferred income taxes



302

Consolidated liabilities



5,617

Capital expenditure including intangible assets

106

679

785

Depreciation and amortisation

52

783

835

 

 

Information by business segment for 2013

 


Products

US



Division

Division

Total


£'000

£'000

£'000

Continuing operations




Revenue

14,419

25,863

40,282

Continuing operations




Segment result

430

1,878

2,308

Unallocated corporate costs



(417)

Operating profit



1,891

Finance costs



(63)

Income tax expense



(777)

Profit after tax from continuing operations



1,051

 

Discontinued operations




Loss from discontinued operations



(941)

Profit attributable to equity shareholders



110

Segment assets

2,968

9,444

12,412

Unallocated corporate assets



4,310




16,722

Current and deferred income taxes



98

Consolidated assets



16,820

Segment liabilities

(1,693)

(2,843)

(4,536)

Unallocated corporate liabilities and eliminations



(1,424)




(5,960)

Current and deferred income taxes



(14)

Consolidated liabilities



(5,974)

Capital expenditure including intangible assets

20

783

803

Depreciation and amortisation

44

761

805

 

 

4. EXPENSES AND FINANCE COSTS

 

Cost of sales and operating and administrative costs

 


2014

2013


£'000

£'000

Included in cost of sales and operating and administrative costs



Cost of inventories recognised as an expense

21,946

22,681

Depreciation of property, plant and equipment

810

782

Amortisation of intangible assets

25

23

Net foreign exchange (gain)/losses

(20)

56

Operating lease rentals payable

532

603

Fees paid to the Company's auditors:



For the audit of the Company's annual financial statements

32

32

For other services:



The audit of the Company's subsidiaries pursuant to legislation

69

71

Tax services

28

21

 

Finance costs

 


2014

2013


£'000

£'000

Loans and overdrafts

-

33

Finance leases

40

30


40

63

 

 

5. INCOME TAX

 

The major components of income tax expense were as follows:

 


2014

2013


£'000

£'000

Current income tax:



Overseas taxation

135

50

Adjustment to overseas taxation in respect of prior years

-

19


135

69

Deferred income tax:



Current year

350

708


350

708

Income tax expense

485

777

 

The reconciliation of the income tax expense based on the profit before tax at the statutory income tax rate to the income tax expense at the Group's effective income tax rate is as follows:

 


2014

2013


£'000

£'000

Profit before tax

2,019

1,828

UK corporation tax rate

21.50%

23.25%

Income tax expense at UK corporation tax rate

434

425

Tax on overseas earnings at other rates

212

297

Movement in un-provided deferred tax

(162)

35

Others, net

1

20


485

777

Effective tax rate

24.0%

42.5%

 

The movement on the deferred tax asset was as follows:

 


Tax

Accelerated tax

Other timing



losses

depreciation

differences

Total


£'000

£'000

£'000

£'000

At 1 January 2013

968

(349)

145

764

Charge to the income statement

(642)

(24)

(42)

(708)

Exchange adjustment

20

9

-

29

At 31 December 2013

346

(364)

103

85

Charge to the income statement

(311)

40

(79)

(350)

Exchange adjustment

2

(20)

1

(17)

At 31 December 2014

37

(344)

25

(282)

 

The Group has estimated UK tax losses of £8.3 million (2013: £8.3 million) that are available indefinitely for offset against future taxable profits arising from the same trades of the companies in which the losses arose. The Group has also estimated non-trade UK tax losses of £3.5 million (2013: £3.5 million) that are available indefinitely for offset against future non-trading gains. Deferred tax assets have not been recognised in respect of these UK tax losses as there is insufficient certainty of future taxable profits against which to utilise them.

 

6. DISCONTINUED OPERATIONS

 

In the prior year, the Group disposed of its investment in MNH Sustainable Cabin Services Ltd on 29 November 2013 to MNH Grp Ltd and, accordingly, the results of its operations have been treated as discontinued operations. Revenue and expenses of MNH Sustainable Cabin Services Ltd have been removed from the results of continuing operations and are shown as a single line item on the face of the income statement as discontinued operations. The operating results of the discontinued operations were as follows:

 


2014

£'000

2013

£'000

 

Revenue

-

5,558

Cost of sales

-

(4,112)

 

Gross profit

-

1,446

Operating and administrative costs

-

(1,270)

 

Operating profit before exceptional loss on disposal

-

176

Exceptional loss on disposal

-

(1,064)

 

Operating loss

-

(888)

Tax expense

-

(53)

 

Net loss from discontinued operations

-

(941)

 

The prior year exceptional loss on disposal comprised total consideration of £900,000 less goodwill of £1,442,000, net assets sold of £443,000, directly attributable disposal costs of £59,000 and transfer from foreign currency translation reserve of £20,000. At 31 December 2013 there was outstanding deferred consideration of £400,000 plus a further £118,000 due to the Group in respect of the settlement of former inter-company balances and terms agreed with the purchaser in relation to debt and working capital.

 

7. EARNINGS PER SHARE

 

The basic earnings per share from continuing and discontinued operations is calculated by dividing the profit attributable to equity shareholders (numerator) by the weighted average number of ordinary shares in issue during the year (denominator). The basic earnings per share from continuing operations is calculated by dividing the profit after tax from continuing operations (numerator) by the weighted average number of ordinary shares in issue during the year (denominator). The basic loss per share from discontinued operations is calculated by dividing the loss from discontinued operations (numerator) by the weighted average number of ordinary shares in issue during the year (denominator). The diluted earnings per share is calculated using the same numerator with the denominator adjusted for the dilutive effects of share options and warrants.

 


2014

2013

 

Profit table

£'000

£'000

Profit attributable to equity shareholders

1,534

110

 

Loss from discontinued operations

-

941

 

Profit from continuing operations

1,534

1,051

 

 

The weighted average diluted number of shares in issue in the previous year includes warrants outstanding over 999,277 ordinary shares and 855,935 ordinary shares that would have been issuable under the management incentive scheme  had all participants exercised their options based on the share price at the year end date of 145.50 pence. All these warrants and share options have been exercised during the current year.

 

Weighted average number of shares in issue

2014

2013

For basic earnings per share

13,288,918

12,683,069

For diluted earnings per share

13,288,918

14,538,281

 


2014

2013

 

Earnings per share table

Pence

Pence

Basic earnings per share



 

From continuing and discontinued operations

11.54

0.87

 

From continuing operations

11.54

8.29

 

From discontinued operations

-

(7.42)

 

Diluted earnings per share



 

From continuing and discontinued operations

11.54

0.76

 

From continuing operations

11.54

7.23

 

From discontinued operations

-

(6.47)

 

 

 

8. DIVIDENDS PAID AND PROPOSED

 

A final dividend of 1.5 pence per share in respect of the year ended 31 December 2013 amounting to £199,480 was paid on 27 June 2014. An interim dividend of 1.375 pence per share in respect of the year ended 31 December 2014 amounting to £182,856 was paid on 3 November 2014. A final dividend of 1.65 pence per share has been recommended by the Board in respect of the year ended 31 December 2014 amounting to £223,307 based on the issued share capital at 31 December 2014. If approved by shareholders, it will be paid on 1 May 2015 to shareholders who are on the register as at the close of business on 7 April 2015.

 

 

9. GOODWILL AND INTANGIBLE ASSETS

 


Software

Purchased


products

goodwill


£'000

£'000

At 1 January 2013, net of amortisation and impairment

71

3,960

Additions at cost

50

-

Disposal of subsidiary

(32)

(1,442)

Amortisation charge

(30)

-

At 31 December 2013, net of amortisation and impairment

59

2,518

Additions at cost

50

-

Amortisation charge

(25)

-

Exchange adjustment

(2)

-

At 31 December 2014, net of amortisation and impairment

82

2,518

At 1 January 2013



Cost

90

22,910

Accumulated amortisation

(19)

-

Accumulated impairment losses

-

(18,950)

Net carrying amount

71

3,960

At 1 January 2014



Cost

100

21,468

Accumulated amortisation

(41)

-

Accumulated impairment losses

-

(18,950)

Net carrying amount

59

2,518

At 31 December 2014



Cost

152

21,468

Accumulated amortisation

(70)

-

Accumulated impairment losses

-

(18,950)

Net carrying amount

82

2,518

 

Part of these software products assets form security under the terms of an unlimited debenture.

 

Purchased goodwill is not amortised and is tested annually for impairment. The disposal of goodwill during 2013 relates to the disposal of MNH Sustainable Cabin Services Ltd.

 

 

10. INVENTORIES

 


2014

2013


£'000

£'000

Goods for resale

478

623

 

During the year, £15,000 was credited (2013: credit of £40,000) to the income statement in respect of a reduction in obsolete and slow moving inventories.

 

Part of these assets form security under the terms of an unlimited debenture.

 

 

11. SHARE CAPITAL AND RESERVES

 

Share capital

 

Issued and fully paid

Par value

Number

£'000

 

At 1 January 2013

 

1 pence

309,780,243

3,098

Effect of share consolidation


(297,389,033)

-

Exercise of warrants

25 pence

408,155

102

At 31 December 2013

25 pence

12,799,365

3,200

Exercise of warrants

25 pence

999,277

250

 

At 31 December 2014

 

25 pence

13,798,642

3,450

 

The Company had warrants as at 31 December 2013 outstanding over 999,277 ordinary shares of 25 pence each with a subscription price of 25 pence per share. During the year all of these warrants were exercised for a total subscription price of £249,819. During the previous year the Company consolidated its ordinary share capital on the basis of 1 new ordinary share of 25 pence each for every 25 existing ordinary shares of 1 pence each.

 

 

12. RELATED PARTY DISCLOSURE

 

Compensation of key management personnel (including directors):

 


2014

2013


£'000

£'000

Short-term employee benefits

1,426

1,990

Post-employment benefits

44

34

Payments to amend directors' service agreements

-

100

Termination payments

272

-

Gain on exercise of share options

1,181

-


2,923

2,124

 

On 29 November 2013 the Company disposed of its investment in MNH Sustainable Cabin Services Ltd to MNH Grp Ltd, a company in which Mr Stephen Yapp is a director and shareholder. During the year, income amounting to £113,000 (2013: £nil) has been received from MNH Sustainable Cabin Services Ltd in respect of products supplied. At 31 December 2014 there was no outstanding balance owed by MNH Sustainable Cabin Services Ltd to the Group. At 31 December 2013 there was outstanding deferred consideration of £400,000 plus a further £118,000 due to the Group in respect of the settlement of former intercompany balances and terms agreed with the purchasers in relation to debt and working capital.

 

During the year a subsidiary company provided services to Altitude plc, a company in which Mr Stephen Yapp is a director, amounting to £27,000. At 31 December 2014, there was outstanding receivable of £nil (2013: £8,000).

 

During the year Mr Stephen Yapp, Mr Graham Bird and Mr Dimitri Goulandris who are Directors of the Company, received dividends in respect of their holdings in the ordinary shares of the Company amounting to, respectively, £7,695, £245 and £8,583 (2013: £10,307, £189 and £12,183).

 

13. ADDITIONAL CASH FLOW INFORMATION

 


1 January


Exchange

31 December


2014

Cash flow

differences

2014


£'000

£'000

£'000

£'000

Cash and cash equivalents

5,207

416

(244)

5,379

Finance leases

(797)

(303)

-

(1,100)

Net funds

4,410

113

(244)

4,279


1 January


Exchange

31 December


2013

Cash flow

differences

2013


£'000

£'000

£'000

£'000

Cash and cash equivalents

3,357

1,998

(148)

5,207

Finance leases

(246)

(551)

-

(797)

Net funds

3,111

1,447

(148)

4,410

 

14  ANNUAL ACCOUNTS

 

The annual report and financial statements will be available from the Company's website at www.journeygroup.plc.uk and its registered office:

 Building One,

 The Square,

 Southall Lane,

 Southall

 UB2 5NH

 

 

END


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

Top of Page