13 September
2016
Ensor Holdings
PLC
("Ensor", the
"Group" or the "Company")
Interim results
for the four months to 31 July
2016
Chairman’s Statement
I thought that this would be an appropriate moment to give you
an Ensor update, particularly as there have been a number of
significant events since our year-end last March.
As previously advised, we are currently in the process of
selling our subsidiary companies, land holdings and other assets of
the Group. The aim is to realise value which is to be returned to
shareholders and this process is now at an advanced stage.
In July this year we successfully completed the sale of two
businesses, Technocover Limited and OSA Door Parts Limited. Both
businesses were sold at a significant premium to their balance
sheet asset values, realising a gain to the Group of £5.9 million.
I would like to say thank you to all those people I have worked
with at Technocover and OSA, for the very successful years
together.
There now remain two Ensor subsidiary companies, Ellard and
Wood’s Packaging, both of which are being actively marketed.
The first four months of trading in this current year, for
Ellard and Wood’s, is ahead of the result at the same time last
year. We are cautiously optimistic for the full year, but remain
constantly aware of the impact of exchange rates on our costs. We
are working hard to maintain margins in a competitive market and
have been able to offset some of the effects of a weakened pound by
forward buying of currency.
Our 31 July 2016 balance sheet
includes the book values of Ellard, Wood’s, our land holding at
Brackley and over £10m of cash.
As we are unsure when sales of Ellard, Wood’s and the Brackley
land will be completed, we feel that this would be a suitable time
to make an interim capital distribution to shareholders, with a
further capital distribution proposed when they are completed.
However, due to uncertainty over the tax treatment of such a
distribution, we do not propose to do so at this time.
I know this has been an intriguing time for shareholders and
therefore may I thank you for your continued interest.
K A Harrison TD
Chairman
13 September 2016
Consolidated Income
Statement
for the four months ended 31 July
2016
|
|
Unaudited
4 months 31/7/16 |
Unaudited
12 months
31/3/16 |
|
Note |
£’000 |
£’000 |
Continuing operations |
|
|
|
|
|
|
|
Revenue |
|
4,281 |
12,069 |
|
|
|
|
Cost of sales |
|
(3,181) |
(8,720) |
|
|
______ |
______ |
|
|
|
|
Gross profit |
|
1,100 |
3,349 |
|
|
|
|
Administrative expenses |
|
(726) |
(2,149) |
|
|
______ |
______ |
|
|
|
|
Operating profit before
exceptional administrative income |
|
374 |
1,200 |
Exceptional administrative
income: |
|
|
|
Gain on disposal of assets
classified as held-for-sale |
|
- |
785 |
Gain on disposal of fixed
assets |
|
- |
207 |
Gain on disposal of subsidiary
companies |
2 |
5,923 |
168 |
|
|
______ |
______ |
|
|
|
|
Operating profit |
|
6,297 |
2,360 |
|
|
|
|
Finance costs |
|
(23) |
(42) |
|
|
______ |
______ |
|
|
|
|
Profit before tax |
|
6,274 |
2,318 |
|
|
|
|
Income tax expense |
3 |
(70) |
(283) |
|
|
______ |
______ |
|
|
|
|
Profit for the period on
continuing operations |
|
6,204 |
2,035 |
|
|
|
|
Discontinued operations |
4 |
133 |
1,193 |
|
|
______ |
______ |
Profit for the period
attributable to equity shareholders of the parent company |
|
6,337 |
3,228 |
|
|
______ |
______ |
|
|
|
|
Earnings per share |
|
|
|
On ordinary activities excluding
exceptional gains and discontinued operations |
|
0.9p |
2.9p |
On exceptional gains including
taxation |
|
19.8p |
3.9p |
|
|
______ |
______ |
Continuing operations
including taxation |
|
20.7p |
6.8p |
Discontinued operation including
taxation |
|
0.5p |
4.0p |
|
|
______ |
______ |
Earnings per
share |
3 |
21.2p |
10.8p |
|
|
______ |
______ |
|
|
|
|
Consolidated Statement of
Comprehensive Income
|
|
|
|
Profit for the period attributable
to equity shareholders |
|
6,337 |
3,228 |
Actuarial loss |
|
(66) |
(3,462) |
Income tax relating to
components of other comprehensive income |
|
13 |
579 |
|
|
______ |
______ |
Total comprehensive income
attributable to equity shareholders of the parent company |
|
6,284 |
345 |
|
|
______ |
___ __ |
|
|
|
|
|
The results for the year ended 31 March
2016 have been restated as described in note 4.
Consolidated Statement of Financial Position
at 31 July 2016
|
|
Unaudited
31/7/16 |
Audited
31/3/16 |
|
|
£’000 |
£’000 |
ASSETS |
|
|
|
Non-current assets |
|
|
|
Property, plant & equipment |
|
402 |
520 |
Intangible assets |
|
1,074 |
1,074 |
Deferred tax asset |
|
485 |
590 |
|
|
______ |
______ |
|
|
|
|
Total non-current assets |
|
1,961 |
2,184 |
|
|
______ |
______ |
Current assets |
|
|
|
Assets held for sale |
|
530 |
530 |
Assets of disposal group held for
sale |
|
- |
7,252 |
Inventories |
|
2,390 |
2,382 |
Trade and other receivables |
|
3,669 |
4,359 |
Cash and cash equivalents |
|
10,764 |
1,536 |
|
|
______ |
______ |
|
|
|
|
Total current assets |
|
17,353 |
16,059 |
|
|
______ |
______ |
|
|
|
|
Total assets |
|
19,314 |
18,243 |
|
|
______ |
______ |
LIABILITIES |
|
|
|
Non-current liabilities |
|
|
|
Borrowings |
|
- |
(1,065) |
|
|
______ |
______ |
|
|
|
|
Total non-current
liabilities |
|
- |
(1,065) |
|
|
______ |
______ |
Current liabilities |
|
|
|
Borrowings |
|
- |
(795) |
Liabilities of disposal group held
for sale |
|
- |
(2,803) |
Current income tax liabilities |
|
(73) |
(73) |
Trade and other payables |
|
(1,775) |
(2,325) |
|
|
______ |
______ |
|
|
|
|
Total current
liabilities |
|
(1,848) |
(5,996) |
|
|
______ |
______ |
|
|
|
|
Total liabilities |
|
(1,848) |
(7,061) |
|
|
______ |
______ |
|
|
|
|
|
|
|
|
NET ASSETS |
|
17,466 |
11,182 |
|
|
______ |
______ |
|
|
|
|
EQUITY |
|
|
|
Share capital |
|
3,082 |
3,082 |
Share premium |
|
552 |
552 |
Retained earnings |
|
13,832 |
7,548 |
|
|
______ |
______ |
Total equity attributable to
equity shareholders of the parent company |
|
17,466 |
11,182 |
|
|
______ |
______ |
|
|
|
|
Consolidated Statement of Changes in Equity
for the four months ended 31 July
2016
Attributable to equity shareholders of the parent company
|
Issued
Capital |
Share
Premium |
Revaluation
Reserve |
Retained
Earnings |
Total
Equity |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
|
|
|
|
|
Balance at 1 April 2016 |
3,082 |
552 |
- |
7,548 |
11,182 |
Total comprehensive income |
|
|
|
6,284 |
6,284 |
|
______ |
______ |
______ |
______ |
______ |
|
|
|
|
|
|
Balance at 31 July 2016 |
3,082 |
552 |
- |
13,832 |
17,466 |
|
______ |
______ |
______ |
______ |
______ |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 April 2015 |
3,082 |
552 |
140 |
7,676 |
11,450 |
Total comprehensive income |
- |
- |
- |
345 |
345 |
Dividends paid |
- |
- |
- |
(613) |
(613) |
Transfer of surplus to retained
earnings on disposal of properties |
|
|
(140) |
140 |
- |
|
______ |
______ |
______ |
______ |
______ |
|
|
|
|
|
|
Balance at 31 March 2016 |
3,082 |
552 |
- |
7,548 |
11,182 |
|
______ |
______ |
______ |
______ |
______ |
|
|
|
|
|
|
Consolidated Cash Flow Statement
for the four months ended 31 July
2016
|
Unaudited
4 months
31/7/16 |
Audited
12 months
31/3/16 |
|
|
|
Cash flows from operating
activities |
|
|
Profit for the period attributable
to equity shareholders |
6,337 |
3,228 |
Cash benefit of profits transferred
with disposals |
(179) |
- |
Depreciation charge |
45 |
662 |
Finance costs |
23 |
42 |
Income tax expense |
105 |
584 |
Profit on disposal of subsidiary
companies |
(5,923) |
(168) |
(Profit)/loss on disposal of
property, plant & equipment |
(3) |
(191) |
Gain on disposal of assets
classified as held for sale |
- |
(785) |
Amortisation of intangible
asset |
8 |
33 |
|
_______ |
_______ |
|
|
|
Operating cash flow before
changes in working
capital |
413 |
3,405 |
(Increase)/decrease in
inventories |
(447) |
424 |
(Increase)/decrease in
receivables |
217 |
1,179 |
Increase/(decrease) in payables |
(48) |
(1,907) |
|
_______ |
_______ |
|
|
|
Cash generated from
operations |
135 |
3,101 |
Interest paid |
(23) |
(42) |
Income taxes paid |
- |
(561) |
|
_______ |
_______ |
|
112 |
2,498 |
|
|
|
Pension fund deficit payment |
- |
(5,601) |
|
_______ |
_______ |
|
|
|
Net cash generated from/(used in)
operations |
112 |
(3,103) |
|
_______ |
_______ |
Cash flows from investing
activities |
|
|
Proceeds from disposal of property,
plant & equipment |
25 |
926 |
Proceeds from sale of assets held
for sale |
- |
2,968 |
Proceeds from sales of subsidiaries,
net of deferred consideration and associated costs |
11,403 |
1,275 |
Acquisition of property, plant &
equipment |
(84) |
(674) |
|
_______ |
_______ |
|
|
|
Net cash generated from investing
activities |
11,344 |
4,495 |
|
_______ |
_______ |
Cash flows from financing
activities |
|
|
Equity dividends paid |
- |
(613) |
Funding received under new finance
leases |
- |
241 |
Amounts repaid in respect of finance
leases |
(219) |
(44) |
New bank loans |
- |
2,000 |
Bank loan repayments |
(1,962) |
(472) |
|
_______ |
_______ |
|
|
|
Net cash generated from/(used in)
financing activities |
(2,181) |
1,112 |
|
_______ |
_______ |
|
|
|
Net increase in cash and cash
equivalents |
9,275 |
2,504 |
|
|
|
Cash and cash equivalents at
beginning of period |
1,489 |
(1,015) |
|
_______ |
_______ |
|
|
|
Cash and cash equivalents at end of
period |
10,764 |
1,489 |
|
________ |
________ |
Notes to the Interim Report
1. Basis of
preparation
The statutory accounts for the year ended 31 March 2016, prepared under IFRS, have been
delivered to the Registrar of Companies and received an unqualified
audit report.
The unaudited results for the four months ended 31 July 2016 have been prepared in accordance the
same accounting policies as are disclosed in those statutory
accounts, other than the departure from International Financial
Reporting Standards (“IFRSs”) detailed below, which has been made
in order to enhance the information available to shareholders in
this instance. The unaudited results do not constitute
statutory accounts within the meaning of Section 435 of the
Companies Act 2006.
The interim report has not been prepared in accordance with
IAS34, “International Financial Reporting” in that it does not
contain full disclosure of accounting policies and does not detail
compliance with other standards:
1.1
Definition of discontinued operations
Certain
of the disposals of subsidiaries made in this period and the prior
year do not fulfil the strict requirements of IFRS 5 for
classification as discontinued operations, because of their size in
relation
to
the rest of the group. However, we have elected to present
these businesses as discontinued, in both periods, in order that
the continuing operations of the group are comparable and show the
results
for only those businesses that remain within the group’s control at
the period end.
2. Gain on disposal
of subsidiary companies
The gains in the current period relate to the proceeds from the
sales of the company’s subsidiaries, Technocover Limited and OSA
Door Parts Limited, less the carrying values of the investments and
costs of realisation. The gain in the year ended 31 March 2016 relates to the disposal of the
company’s subsidiary, Ensor Building Products Limited.
3. Income tax
expense
The income tax expense is
calculated using the estimated tax rate for the year ended 31 March
2017. Tax has not been provided against the exceptional gains
on disposals of subsidiaries because such gains are exempted under
the Substantial Shareholdings Exemption granted by the Taxation of
Chargeable Gains Act 1992.
4. Discontinued
operations
The results for the year ended 31 March
2016 have been restated to treat the results of the
subsidiaries disposed of since 1 April
2015 as discontinued, regardless of their treatment in the
statutory accounts for the year ended 31
March 2016. The subsidiaries concerned are Ensor Building
Products Limited, Technocover Limited and OSA Door Parts
Limited.
For this reason, the Consolidated Income Statement is described
as unaudited as the comparative figures do not agree to the audited
financial statements for the year ended 31
March 2016. However the profit for the period attributable
to equity shareholders of the parent company agrees in total to the
audited financial statements.
5. Earnings per share
The calculation of earnings per share for the period is based on
the profit for the period divided by the weighted average number of
ordinary shares in issue, being 29,895,976 (year ended 31 March 2016: 29,895,976). There were no
financial instruments in existence in either of these periods that
would serve to dilute the shareholdings.
Enquiries
Ensor Holdings PLC: Roger
Harrison / Marcus Chadwick -
0161 945 5953
Stockdale Securities Ltd: Robert
Finlay / Rose Ramsden - 020
7601 6100