RNS Number:9836P
Reflex Group PLC
19 September 2003




                                REFLEX GROUP PLC

                                 INTERIM REPORT

                     FOR THE SIX MONTHS ENDED 30 JUNE 2003



CHAIRMAN'S STATEMENT



RESULTS


The results for the Reflex Group PLC ("Reflex") for the six months ended 30 June
2003 (and comparatives) show a loss attributable to shareholders of #359,000.
This compares with a loss of #79,000 for the corresponding period ended 30 June
2002.


The Group's business continues to be the operation of the Motorcise chain of
Healthy Living Centres. The Group currently operates 32 outlets.


Turnover in the first six months of 2003 was #1,589,000 which is #486,000 less
than the turnover for the first six months of 2002, reflecting the difficult
trading conditions currently being experienced in the sector.


The loss for the six-month period represents a loss of 0.28 pence per ordinary
share compared to a loss of 0.06 pence per ordinary share for the six month
period ending 30 June 2002.


Consolidated net assets as at 30 June 2003 amounted to #1,482,000 with cash at
bank of #174,000.


I wish to thank Ian Salkeld, who is retiring from the Board as of today's date,
for all his support to the Group since he first joined the Board as a
non-executive director in February 1997.




OUTLOOK


The Group continues to experience difficult trading conditions. It has recently
completed a cost reduction program and, for the moment, has put a hold on
opening further centres. Joint venture possibilities are being assessed.


Tony Kilduff


Chairman


19 September 2003





                          CONSOLIDATED PROFIT AND LOSS ACCOUNT

                           FOR THE PERIOD ENDED 30 JUNE 2003


                                                                                                      
                                                                   Unaudited          Unaudited 6                Audited
                                                              6 months ended         months ended                   Year
                                                                     30 June              30 June                  ended
                                                                        2003                 2002            31 December
                                                                                                                    2002
                                                                       #000s                #000s                  #000s

Turnover                                                               1,589                2,075                  4,066

Cost of Sales                                                              0                    0                   (53)

Gross Profit                                                           1,589                2,075                  4,013

Operating expenses, net                                              (1,938)              (2,191)                (4,285)

Operating (loss) and                                                   (349)                (116)                  (272)
(Loss) on Ordinary Activities before Interest

Interest, net                                                           (10)                  (3)                   (12)

(Loss) on Ordinary Activities before Taxation                          (359)                (119)                  (284)

Taxation                                                                   0                   40                     69

(Loss) Attributable to Group Shareholders                              (359)                 (79)                  (215)

(Losses) per Ordinary Share                                          (0.28)p              (0.06)p                (0.17)p







                           CONSOLIDATED BALANCE SHEET

                                                                                                                 Audited
                                                                     Unaudited           Unaudited           31 December
                                                                       30 June             30 June
                                                                          2003                2002                  2002
                                                                         #000s               #000s                 #000s
Fixed Assets
Intangible assets                                                          163                 225                   200
Tangible assets - Gym fixtures and fittings and                          3,799               4,027                 4,010
equipment
                                                                         3,962               4,252                 4,210
Current Assets
Stock                                                                       87                  62                    87
Debtors                                                                    301                 296                   248
Cash at bank and in hand                                                   174                 430                    84

                                                                           562                 788                   419
Creditors (Amounts falling due within one year)                        (2,288)             (2,479)               (2,037)

Net Current Liabilities                                                (1,726)             (1,691)               (1,618)
Creditors(Amounts falling due after more than one year)                  (311)                                     (307)
                                                                                             (150)
Provisions for liabilities and charges                                   (443)               (422)                 (444)

Total Assets                                                             1,482               1,989                 1,841


Capital and Reserves
Called up share capital                                                  4,932               4,932                 4,932
Share premium account                                                    6,062               6,074                 6,062
Profit and loss account                                                (9,512)             (9,017)               (9,153)

Shareholders' Funds - all equity                                         1,482               1,989                 1,841










                            CONSOLIDATED CASH FLOW STATEMENT

                           FOR THE PERIOD ENDED 30 JUNE 2003


                                                                     Unaudited            Unaudited              Audited
                                                                      6 months       6 months ended                 Year
                                                                         ended              30 June                ended
                                                                       30 June                 2002     31 December 2002
                                                                          2003
                                                                         #000s                #000s                #000s

Net Cash Inflow/(Outflow) from Operating Activities                         78                   85                 (83)
                                                                                                                    (12)
Returns on Investments and Servicing of Finance                           (10)                  (3)

Taxation                                                                  (33)                    -                 (25)
Capital expenditure and financial investment                              (44)                 (57)                (290)
Acquisitions and disposals                                                   0                 (20)                 (71)

Cash (Outflow)/Inflow before Finance                                       (9)                    5                (481)
Financing - Capital element of finance payments                           (39)                 (13)                  164

(Decrease) in Cash in the Period                                          (48)                  (8)                (317)

Reconciliation of Net Cash Flow to Movement in Net
(Debt)/Funds
(Decrease) in Cash in the Period                                          (48)                  (8)                (317)
Cash (inflow) from financing                                                 -                    -                (200)
Cash outflow from finance leases                                            39                   13                   24

Movement in Net Funds in the Period                                        (9)                    5                (493)
Net Funds, beginning of period                                           (427)                   66                   66

Net Funds, end of period                                                 (436)                   71                (427)







                     STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES

                          FOR THE 6 MONTHS ENDED 30 JUNE 2003


                                                                   Unaudited             Unaudited               Audited
                                                                    6 months              6 months            Year ended
                                                               ended 30 June         ended 30 June                31-Dec
                                                                        2003                  2002                  2002
                                                                       #000s                 #000s                 #000s

(Loss) attributable to Group Shareholders                              (359)                  (79)                 (215)
Exchange adjustments                                                       0                     0                     0
                                                                       (359)                  (79)                 (215)





                   RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS

                          FOR THE 6 MONTHS ENDED 30 JUNE 2003


                                                                 Unaudited             Unaudited               Audited
                                                                  6 months              6 months            Year ended
                                                             ended 30 June         ended 30 June                31-Dec
                                                                      2003                  2002                  2002
                                                                     #000s                 #000s                 #000s
At 1 January 2003                                                    1,841                 2,068                 2,068
Total (losses) for the period                                        (359)                  (79)                 (215)
Issue of shares                                                          0                     0                  (12)
At 30 June 2003                                                      1,482                 1,989                 1,841


                                        TAXATION


                                                        Unaudited             Unaudited               Audited
                                                         6 months              6 months            Year ended
                                                    ended 30 June         ended 30 June                31-Dec
                                                             2003                  2002                  2002
                                                            #000s                 #000s                 #000s
Prior year adjustment: current tax                              0                    40                  (29)
Prior year adjustment: deferred tax                             0                     -                  (40)
                                                                0                    40                  (69)







                        NOTES TO THE INTERIM RESULTS





 1. Accounting policies. The interim results have been prepared on the same basis
    and using the same accounting policies as those used in the preparation of
    the statutory accounts for the year ended 31 December 2002.


 2. Currency. Following the acquisition of Fitness & Leisure Group (trading as
    Motorcise) in September 2001, all Group activity has been in pounds sterling
    and these unaudited accounts have been prepared in sterling. Comparative
    figures for the six months to 30 June 2002 are also in sterling.


 3. The Interim financial statements do not constitute statutory financial
    statements within the meaning of Section 19 of the Companies Act 1986. The
    financial information for the year to 31 December 2002 has been extracted
    from the statutory accounts for the year then ended which have been filed
    with the Registrar of Companies. The audit report on these accounts was
    unqualified.


 4. Earnings per share. The calculation of earnings per share is based on the
    results for the period divided by the weighted average number of shares in
    issue, being 130,261,771 ordinary shares of Euro0.06 each.


 5. Additional Information. These results were announced to AIM and will be
    posted on 24 September 2003 to all shareholders on the register at 19
    September 2003. Copies of this interim report are available from the
    company's registered office at 19 Elgin Road, Ballsbridge, Dublin 4.




19 September, 2003


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

IR UKRNRONRKAAR