RNS Number:5806K
Exploration Co PLC
30 April 2003



THE EXPLORATION COMPANY p.l.c.



CHAIRMAN'S STATEMENT

results for the year ended 31 December 2002



Total net assets at market value or Directors valuation show a decrease of
#3,599,207 compared to last year.

The Group profit before tax, including #292,090 (#1,255,901 for 2001) share of
profit, after interest payable, applicable to Associated Undertakings, was
#2,049,125 for 2002 against a loss of #75,552 for 2001. Group net assets, taking
investments at market value, were #37,324,826 (equal to 310p per stock unit)
against #40,924,033 for 2001 (340p per stock unit) a decrease of 8.79%, compared
to a fall of 25.03% for the FTSE All Share Index over the same period.



Evasive action was taken in the first half of last year, which avoided some of
the severe declines that occurred through to the lows of early October, on both
sides of the Atlantic. This has been coupled with redemptions of several of our
Loan notes received in exchange for takeovers in earlier years. Christmas also
came early in the form of the sale, at a most attractive price, of a long-held
commercial property, significantly in excess of its most-recent valuation. It
would be unrealistic to expect such largesse to be repeated, although low equity
valuations in the U.K. are beginning to attract predators at the present time.
Our goal, in the unappealing environment that confronts us, is to garner income
from safe sources, even at seemingly unattractive fixed rates as bonds appear to
present, whilst protecting ourselves from an expected decline in Sterling.
Preservation of capital remains top priority, as we are not believers in the
Second Coming of a Financial Saviour, or anything similar to the absurdities
seen at the start of this Millennium. Our sound Smaller Company stocks will, we
believe, improve our profitability over the medium term.



Last year's Corporate horrors, typified by Enron's accounting shenanigans
abetted by their auditors, helped precipitate the decline in markets which
continued until early in October, after which a rally ensued until early
December. Much comment has been made about the rewards for failure, and little
seems to have changed in this regard. We cannot help feeling, nonetheless, that
the Higgs report will do little to enhance the efficacy of boards and the
performance of the companies which comply, especially where the executive
management has embarked on a policy which destroys shareholder value. The former
mainstays of many portfolios, including our own, such as Invensys (what price
another foolish name, oh for British Tyre and Rubber), ICI, Cable and Wireless,
have left the loyalists in despair. Fortunately the Bonds of countries such as
Switzerland, New Zealand and Australia, and perversely for ourselves, German
Bunds, are lining up with comfortable yields of the Hardy and Hansons and James
Halsteads of this world to help tide us over whatever discomfort the Bear market
may bring. We have, in addition to our overseas Bond portfolio, established an
exposure to the underwriting cycle, with its substantial rises in premium
income, over a range of Lloyd's vehicles, and are looking for an improved risk/
reward ratio in this area.



As the drums of war fade into the distance, leaving the detritus of weaponry,
edifices, and reputations, it would be churlish indeed not to salute our own
Prime Minister for his forthright and consistent stand in pursuing the overthrow
of the Iraqi leader, and more importantly maintaining the tradition of alliance
with the United States, so sadly spurned by the French and Germans, not to
mention many of his own party. We have hoped in the past for a more forthright
pursuit of British interests, and reiterate our concern and disappointment that
the murderous Mugabe escapes unscathed whilst retaining his knighthood, and
enjoying the distasteful obsequiousness of President Chirac, eager to assert
French influence in Central Africa and lay claim to the diamond wealth
sequestrated by the Zimbabwean dictator and his henchmen.



We are hugely heartened and in awe of the quality and bravery of our own
soldiers, as exemplified by the words of Lt. Col Tim Collins to his 1st
Battalion of the Royal Irish: "If you are ferocious in battle, remember to be
magnanimous in victory. Iraq is steeped in history. It is the site of the Garden
of Eden, of the Great Flood and the birthplace of Abraham. Tread lightly there.
You will see things that no man could pay to see and you will have to go a long
way to find a more decent, generous and upright people than the Iraqis. You will
be embarrassed by their hospitality even though they have nothing. Don't treat
them as refugees for they are in their own country. Their children will be poor,
in years to come they will know that the light of liberation in their lives was
brought by you.... As for ourselves, let's bring everyone home and leave Iraq a
better place for us having been there."


We must sincerely hope that the sacrifice many have made can achieve for Iraq
what liberation of the Falklands brought to Argentina with the demise of the
junta, but also that co-operation with the new government can start immediately,
to the mutual advantage of both nations.


The events in the Middle East have, needless to say, overshadowed and perhaps
masked the gravity of the economic downturn affecting Western economies. It is
important to realise, as it would appear few European politicians are capable of
seeing, that the alliance with the United States has formed the bedrock of
stability and peace in the world for the last 50 years. In a similar way, the
United States economy has become the mainstay of worldwide prosperity.


It is possible that as the fog of fear lifts, and the worst possibilities of
renewed war with unknown weapons dissolve, that a new sense of confidence and
encouragement will emerge, that will help lead the United States and
subsequently the Western world out of recession, or at least prevent the decline
into a "double dip". We do not discount this possibility. We do not however,
consider it the likely outcome, much as we would wish it to be. As Dr.
Richebacher has so succinctly summarised "when consumption is boosted by an
increase in asset values, at the expense of investment and the foreign trade
balance, the net result from a macro perspective is overall impoverishment".



The myth, comforting British and American economists, that rising house prices
and continuing consumer expenditure has benefitted and will further enhance the
well being of their economies is sadly far from the truth. We are firmly of the
opinion that deflation of exalted asset values and earnings ratios has still,
particularly in the United States, far further to go. It has, to date been a
drawn-out decline, and we would consider it likely to continue to be so, with
moments when it would appear that it has at last changed for the better. We
intend, therefore, to keep our powder dry and restrain ourselves, as far as
possible, from over exposure to the market, except where we see convincing
value, either through the cushion of an asset value substantially in excess of
the share price, or, and preferably in conjunction with, a high and maintainable
dividend yield.



The British economy, whilst apparently more reasonably priced than that of the
States, faces the disagreeable prospect of rapidly rising State spending, led by
a Chancellor showing scant regard for the travails of industry or the wealth
creators. His attempt to raise tax from the expatriate community of foreigners
living and plying their trade in Britain is likely to lead to their departure.
The egregious 'You need a relationship with the workplace' Mr. Clarke decries
erudition and contemplation, whilst attempting to impose on our universities the
debasement of talent by mediocrity. The raft of regulations is already leading
to the demise of many smaller companies, which were and whose survivors remain,
the backbone of the British economy. The suzerainty of Brussels, and its
stifling diktats, are more suited to the quasi-state structures prevailing in
its mainstays, France and Germany. Even our artistic triumphs succumb to this
nihilistic regime, such as the cast iron lampposts adorning the Embankment, and
St. Pancras's fine windows, on the absurd premise that their heat retention does
not comply with newly imposed standards.



The successful British entrepreneur, who stands stalwartly at the base of
British industry, is in many cases unable to cope with the compliance costs of
conforming with the increasingly complex regimes. Farming is a case in point;
Defra, led by the incomparably incompatible Mrs. Beckett, with her extraordinary
and naive reliance on, and obsequious deference to, any scientific mumbo-jumbo
emanating from Brussels, is, at its behest, introducing a new regime which will
undoubtedly lead to the demise of Farming as we now know it. Subsidies will be
paid on the basis of acreage, rather than production. An industry once at the
forefront of scientific advances, animal husbandry and innovation, will atrophy
and die, with incalculable consequences for the countryside and those who have
laboured in it over the generations: all this to help a few Polish peasants, but
primarily the farmers of France and Germany.



We are equally disheartened by the Chancellor's insatiable appetite for our cash
to fund his NHS coffers, an impossible and unending task, that is at present
only achieving inflation in the wages of the many staff there employed. The
success in alienating British business achieved by Gordon Brown is only matched
by that of Ken Livingstone, with his enormously costly-to-collect congestion
charge, which however agreeable for the cyclist in its consequences, is surely
eliminating the sparkle from Central London, so essential for a capital City
depending on confidence and je ne sais quoi. It took a long time for Carnaby
Street and its environs to recover its vibrancy once the Beatles broke up.
Already a considerable body of evidence shows how badly West End shops are
suffering.



On the sporting front, we have the absurd spectacle of the destruction of
Wembley's Twin Towers in order to spend #750m on a stadium to serve the pinnacle
of a game whose grass-roots are being so badly starved that our finest
footballers are made to look pedestrian by the thoroughbreds of Real Madrid.
Perhaps the Irish breeders will rectify the situation.



The Pensions Crisis, which is devastating the prospects of a whole generation of
imminent retirees, received its greatest impetus from the Chancellor's removal
of the tax credit to pension funds. The collapse of equity prices has magnified
this malicious and ill-conceived act. The Commons Pension Committee, with its
head firmly rooted in the sand, speaking from the security of its index-linked
citadel, dismisses use of the term 'crisis', whilst the Government initiates
additional measures to exacerbate the situation, like most earlier amendments.
The medicine, however unpalatable, is that the retirement age will have to be
raised. Fortunately, Britain's position is less unappealing than that of Europe,
with its huge quasi-state-controlled infrastructure and the needs of its former
employees. That will be of little solace to us, if we are dragged into the
single currency.



All these factors could, perhaps, be sustained, in the middle of a conventional
economic cycle. We ourselves are convinced that we are in the.early stages of a
substantial downward economic adjustment, and the "Heavy Pounding" we predicted
last year still has much further to go. We have not removed our flak jackets,
nor our helmets, although like the British Army, we seem to have a mixture of
attire, between khaki and green. We are holding on to our gold stocks and
bullion, even though the highs in the shares attained last June have yet to be
surpassed.



I am indeed grateful that we have a board that has given the executive every
assistance in attempting to benefit shareholders at large. I hope that assets
will continue to be enhanced, within the constraints of the gloomy prognosis I
have outlined above. Over the coming years we hope that our cautious stance will
protect the asset base of your company.



The immediate future is cloudy indeed, and a 4th down year for Western markets
is a distinct possibility. The scintillating victory of the Oxford crew, matched
stroke for stroke by Cambridge, has shown how tenacity, dedication and
determination can triumph over shortcomings in size. We offer our
congratulations to both crews, and coaches, on a devastating display of courage
and endeavour. The newly elected Chancellor of Oxford, fresh from his robust
role in dismantling the Royal Ulster Constabulary, and asserting Europe's
influence on the world stage in its relations with America, may like to observe
that size does not count for everything, even though that has consistently been
the assertion of the Europhiles. Perhaps even he could conclude that a more
buoyant Britain can continue to thrive without the stranglehold of the Brussels
genre of socialism.

My thanks go to our staff: the enthusiastic and able Abbie, preparing to
introduce more Blondes in to England, for which we wish her well; the impeccable
Rosanna and adroit Chris Burman, as well as the various advisers and brokers who
have served us well over the past year.

C. Robin Woodbine Parish

Chairman

30 April 2003



The Director's Report and Financial Statements will be despatched to
shareholders on 2 June 2003 and the Annual General Meeting will be held on 26
June 2003.



The financial information for the preliminary results for the year ended 31
December 2002 are unaudited. The financial information for the preliminary
announcement does not comprise the Company's statutory accounts for the years
ended 31 December 2002 or 31 December 2001. Statutory accounts for the previous
financial year ended 31 December 2001 have been delivered to the Registrar of
Companies.  The auditor's report on those accounts was unqualified and did not
contain any statement under section 237(2) or (3) of the Companies Act 1985.



The Auditors have not reported on the accounts for the year ended 31 December
2002, nor have any such accounts been delivered to the Register of Companies.



Registered office: 41 Cheval Place, London, SW7 1EW.





THE EXPLORATION COMPANY p.l.c.



ACCOUNTING POLICIES





As permitted by The Companies Act 1985, the Directors have adapted the headings
in the consolidated profit and loss account from those prescribed in Schedule 4
in order to better reflect the special nature of the Group's business.



The following accounting policies have been applied consistently except as noted
in 1(b), in dealing with items which are considered material in relation to the
Group's financial statements:



(a) Basis of Accounting

The accounts have been prepared on the historical cost basis of accounting and
in accordance with applicable accounting standards.



(b) Changes in accounting policies

The Group has adopted FRS19 'Deferred Tax' in these financial statements. The
adoption of this standard represents a change in accounting policy and the
comparative figures have been restated accordingly. The adoption of this policy
has increased the tax charge by #474 (2001: decreased #4,074) and decreased
profit for the financial year by #474 (2001: increased #4,074). The Group has
also reclassified short sold investments as a liability on the balance sheet.
This has increased investments and creditors by #5,361,051 (2001: #773,713).



(c) Group Financial Statements

The Group financial statements include those of the wholly-owned Subsidiary,
Group Traders Limited, which is incorporated in England, and the Group's share
of the results of Associated Undertakings based on its effective interest.



(d) Investment Income

Income from investments includes all dividends, rents and interest on
non-government securities, the dates of payment of which fall within the year.
Interest on government securities is accounted for on an accruals basis.



Dividends received as scrip are not accounted for as income and no adjustment is
made to the book value of the relevant investment. The effect, therefore, is to
reduce the unit cost of the shares in the investment concerned.



(e) Investments

Listed investments and investments for which the primary market is a recognised
exchange are stated in the balance sheet at the lower of cost and market value
at the balance sheet date. Unlisted investments are stated at the lower of cost
and Directors' valuation at the balance sheet date. Overseas investments are
translated at the exchange rate ruling at the balance sheet date.



The Company has sold securities and options that it does not own and it will,
therefore, be obliged to deliver such securities at a future date. The Company
records a liability for such transactions. To the extent that an additional
liability arises from a market movement, the loss is recognised as an increase
in provision for diminution in value of investments.



(f) Fixed Assets

The cost of software and office equipment includes purchases at cost, and any
incidental costs of acquisition.



Depreciation is calculated so as to write off the cost of fixed assets, less
their estimated residual values, on a straight-line basis over the expected
useful economic lives of the assets concerned. The principal annual rates used
for this purpose are:



Office equipment and software 33 1/3 %



(g) Deferred Taxation

Provision is made in full for all taxation deferred in respect of timing
differences that have originated but not reversed at the balance sheet date.
Such assets and liabilities are not discounted. No provision is made for
taxation on permanent timing differences. Deferred tax assets are recognised to
the extent that it is more likely than not that they will be recovered.



(h) Pension Costs

The Company contributes to a Self Investing Personal Pension Plan for the
benefit of C. R. W. Parish. The assets of the scheme are held separately from
those of the Company in an independently administered fund. Payments to the
pension scheme are accounted for in the year in which they arise.



(i) Foreign Currency Translation

Transactions in foreign currencies are recorded at the rate ruling at the date
of the transaction. Monetary assets and liabilities denominated in foreign
currencies are retranslated at the rate of exchange ruling at the balance sheet
date. All differences are taken to the profit and loss account.


THE EXPLORATION COMPANY p.l.c.

CONSOLIDATED PROFIT AND LOSS ACCOUNT
for the year ended 31 Dec 2002
                                                                                                     * 
                                                                              Unaudited    (Restated)    
                                                                                 31 Dec        31 Dec    
                                                                                   2002          2001    
                                                                                      #             #    

                Income/(defecit) from investment trading                      2,478,521     (570,011)    
                Management expenses                                             538,615       494,131    
                Operating profit/(loss)                                       1,939,906   (1,064,142)    

                Share of operating profit of associated undertakings            403,355     1,318,270    

                Profit on ordinary activities before interest payable         2,343,261       254,128    

                Interest payable                                                                         
                Group                                                           182,871       267,311    
                Associated undertakings                                         111,265        62,369    
                                                                                294,136       329,680    

                Profit/(loss) on ordinary activities before taxation          2,049,125      (75,552)    

                Taxation                                                                                 
                Group                                                           413,167     (254,278)    
                Associated undertakings                                          88,980       403,275    
                                                                                502,147       148,997    

                Profit/(loss) on ordinary activities after taxation           1,546,978     (224,549)    
                Dividends (net of claimed/forfeited #(177), 2001:#46,999))    1,265,734     1,218,558    
                Retained profit/(loss) for the period                           281,244   (1,443,107)    
                Dividends per stock unit                                         10.50p        10.50p    
                Earnings per stock unit (Basic and diluted)                      12.83p       (1.86)p    
 

                                                                                                                      
  STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES                                                                      
  for the year ended 31 Dec 2002                                                                                      
                                                                                                                    * 
                                                                                            Unaudited   (Restated)    
                                                                                               31 Dec       31 Dec    
                                                                                                 2002         2001    
                                                                                                    #            #    
  Profit/(loss) from ordinary activities after taxation                                     1,546,978    (224,549)    
  Share of own dividend received by Associated Undertakings                                   302,953      389,511    
  Total recognisd gains and losses for the year                                             1,849,931      164,962    
  Prior year adjustment - FRS 19                                                                4,074            -    
  Total gains and losses recognised since last annual report.                               1,854,005      164,962    

  * The 2001 figures have been restated in accordance with changes in accounting 
    policies (see note 1(b)).            
 

                                                                                                                      
  THE EXPLORATION COMPANY p.l.c.                                                                                      
  BALANCE SHEETS                                                                                                      
  at 31 Dec 2002                                                                                                      
                                                                           Group                       Company          
                                                                                      *                               * 
                                                                 Unaudited   (Restated)         Unaudited   (Restated)
                                                                    31 Dec       31 Dec            31 Dec       31 Dec
                                                                      2002         2001              2002         2001
                                                                         #            #                 #            #
  Fixed Assets                                                                                                        
  Office equipment & software                                        5,192        3,171             5,192        3,171
  Subsidiary Company                                                     -            -             2,747        2,747
  Associated Undertakings                                        6,708,618    6,787,247           181,752      181,752
                                                                 6,713,810    6,790,418           189,691      187,670
  Current assets                                                                                                      
  Investments                                                   17,180,186   17,210,917        11,819,135   17,210,917
  Debtors                                                        6,613,328      743,456         6,613,328      743,456
  Cash and bank balances                                            35,295       52,176            35,295       52,176
                                                                23,828,809   18,006,549        18,467,758   18,006,549
  Creditors: amounts falling due                                                                                      
  within one year:                                              10,612,708    5,451,253         6,396,339    6,595,935

  Net current assets                                            13,216,101   12,555,296        12,071,419   11,410,614

  Total assets less current liabilities                         19,929,911   19,345,714        12,261,110   11,598,284
  Net Assets                                                    19,929,911   19,345,714        12,261,110   11,598,284

  Capital and reserves                                                                                                
  Called up share capital                                          602,646      602,646           602,646      602,646
  Share premium                                                      6,017        6,017             6,017        6,017
  Profit and loss account                                       19,321,248   18,737,051        11,652,447   10,989,621

  Shockholders' funds (Equity)                                  19,929,911   19,345,714        12,261,110   11,598,284

  Market value of investments                                                                                         
  Listed                                                        25,660,734   27,553,126        25,660,734   27,553,126
  Unlisted                                                       2,857,900    3,413,895         2,857,900    3,413,895
  Property                                                               -      285,833                 -      285,833
                                                                28,518,634   31,252,854        28,518,634   31,252,854

  Short sold investments                                       (5,217,225)    (867,239)       (5,217,225)    (867,239)
                                                                23,301,409   30,385,615        23,301,409   30,385,615

  Group net assets at market value                              37,324,826   40,924,033                               

  The potential corporation tax liability if the Group's net assets were realised at their market valuation or at     
  Directors' valuation would be approximately #7,176,000 calculated at the rate of 30%.                               

  Group net assets (at market value) per stock unit           310p          340p                                      

  * The 2001 figures have been restated in accordance with changes in accounting policies (see note 1(b)).            
 

                                                                                                           
              THE EXPLORATION COMPANY p.l.c.                                                               
              CONSOLIDATED CASHFLOW STATEMENT                                                              
              for the year ended 31 Dec 2002                                                               
                                                                                   Unaudited               
                                                                                      31 Dec         31 Dec
                                                                                        2002           2001
                                                                                           #              #
              Net cash (outflow)/inflow from operating activities                  (942,696)      1,466,178
              Dividends received from associated undertakings                        584,692        584,692
              Returns on investments and servicing finance                         (177,871)      (265,555)
              Taxation                                                               472,501        261,122
              Capital expenditure and management of non-liquid resources           1,742,692        415,351
              Equity dividends paid                                              (1,265,734)    (1,580,146)
              Net inflow before management of liquid resources                       413,584        881,642
              Management of liquid resources                                       (439,355)        507,042
              (Decrease)/increase in cash in the year                               (25,771)      1,388,684


              THE EXPLORATION COMPANY p.l.c.                                                               
              RECONCILIATION OF OPERATING PROFIT TO OPERATING CASH FLOWS
              for the year ended 31 Dec 2002                                                               
                                                                                   Unaudited               
                                                                                      31 Dec         31 Dec
                                                                                        2002           2001
                                                                                           #              #
              Operating profit/(loss)                                              1,939,906    (1,064,142)
              Depreciation                                                             3,389         10,839
              Increase/(decrease) in provision for diminution in investments       (718,264)      1,135,437
              (Profit)/loss on investments realised                                (640,239)        438,108
              Currency translation (losses)                                           80,488        281,400
              (Increase)/decrease in debtors                                     (6,351,184)      1,126,054
              Increase/(decrease) in creditors                                     4,743,208      (461,518)
              Net cash (outflow)/inflow from operating activities                  (942,696)      1,466,178


              ANALYSIS OF CASH FLOW                                                                        
              for the year ended 31 Dec 2002                                                               
                                                                                   Unaudited               
                                                                                      31 Dec         31 Dec
                                                                                        2002           2001
                                                                                           #              #
              Dividends received from associated undertakings                                              
              Dividends received from associated undertakings                        584,692        584,692

              Returns on investments and servicing finance                                                 
              Interst paid                                                         (177,871)      (265,555)

              Taxation                                                                                     
              UK Corporation tax refunded                                            472,501        289,113
              Overseas tax paid                                                            -       (13,574)
              UK tax witheld                                                               -       (14,417)
              Net cash inflow                                                        472,501        261,122

              Capital expenditure and management of non-liquid resources                                   
              Purchase of fixed assets                                               (5,409)        (4,757)
              Purchase of unlisted securities                                      (562,793)      (151,488)
              Sale of unlisted securities                                          1,190,263        571,596
              Sake of property                                                     1,120,631              -
              Net cash inflow                                                      1,742,692        415,351

              Equity dividend paid                                                                         
              Dividend paid                                                      (1,265,734)    (1,580,146)

              Management of liquid resources                                                               
              Purchases of Investments                                          (25,970,287)   (14,972,670)
              Sales of investments                                                25,530,932     15,479,712
              Net cash (outflow)/inflow                                            (439,355)        507,042
 

                                                                                                         
              THE EXPLORATION COMPANY p.l.c.                                                             

              ANALYSIS AND RECONCILIATION OF NET FUNDS                                                   
              for the year ended 31 Dec 2002                                                             
                                                                         1 Jan    Unaudited        31 Dec
                                                                          2002    Cash flow          2002
                                                                             #            #             #
              Cash and bank balances                                    52,176     (16,881)        35,295
              Overdrafts and deal funding                          (3,245,422)      (8,891)   (3,254,313)
                                                                   (3,193,246)     (25,772)   (3,219,018)
              Current asset investments                             17,210,917     (30,731)    17,180,186
              Less: unlisted securities and property               (1,930,626)      530,071   (1,400,555)
                                                                    15,280,291      499,340    15,779,631
              Net funds                                             12,087,045      473,568    12,560,613


                                                                                  Unaudited              
                                                                                     31 Dec        31 Dec
                                                                                       2002          2001
                                                                                          #             #
              (Decrease)/increase in cash in year                                  (25,772)     2,162,397
              Cash outflow from increase in liquid resources                       (30,731)   (3,393,659)
              Cash inflow from decrease in non-liquid resources                     530,071       341,183
              Change in net funds resulting from cash flows                         473,568     (890,079)
              Net funds at 1 January                                             12,087,045    12,977,124
              Net funds at 31 December                                           12,560,613    12,087,045
 

                                                                                                        
              PROFIT AND LOSS ACCOUNT                                                                 
              for the year ended 31 Dec 2002                                                          
                                                                                 Associated             
                                                                                Undertaking        Total
                                                                            #             #            #
                Group                                                                                   
                Balance 1 January 2002 - as previously reported    12,128,840     6,604,137   18,732,977
                Prior year adjustment - FRS19                           2,716         1,358        4,074
                Balance 1 January 2002 - as restated               12,131,556     6,605,495   18,737,051
                Retained profit/(loss) for the year                   662,826     (381,582)      281,244
                Share of dividends from the Company                         0       302,953      302,953
                Balance 31 December 2002                           12,794,382     6,526,866   19,321,248

                Company                                                                                 
                Balance 1 January 2002 - as previously reported    10,986,905                 10,986,905
                Prior year adjustment - FRS19                           2,716                      2,716
                Balance 1 January 2002 - as restated               10,989,621                 10,989,621
                Retained profit for the year                          662,826                    662,826
                Balance 31 December 2002                           11,652,447                 11,652,447
 

                                                                                                   
                RECONCILIATION OF SHAREHOLDERS FUNDS                                           
                                                                            Unaudited              
                                                                               31 Dec        31 Dec
                                                                                 2002          2001
                                                                                    #             #
                    Profit/(loss) from ordinary activities                  1,546,978     (224,549)
                    Dividends                                             (1,265,734)   (1,218,558)
                    Share of own company dividend                             302,953       389,511
                                                                              584,197   (1,053,596)
                    Opening Shareholder funds - as previously reported     19,341,640    20,399,310
                    Prior year adjustment - FRS19                               4,074             -
                    Opening Shareholder funds                              19,345,714    20,399,310
                    Closing Shareholder funds - as restated                19,929,911    19,345,714
 


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

FR URRVRORRSOAR