Picture of Bonhill logo

BONH Bonhill News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer CyclicalsHighly SpeculativeMicro CapValue Trap

REG - Bonhill Group PLC - Final Results

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20230608:nRSH0173Ca&default-theme=true

RNS Number : 0173C  Bonhill Group PLC  08 June 2023

08 June 2023

Bonhill Group plc

("Bonhill", the "Company" or the "Group")

Final Results
 

Bonhill Group Plc (AIM: BONH), announces its audited final results for the
year ended 31 December 2022 ("FY22").

 

Financial Highlights

 

·    Revenue down 9% to £14.9 million (2021: £16.4 million)

·    Adjusted EBITDA loss of £1.4million down from a break even position
in 2021

·    Gross profit down by 12% to £10.8 million (2021: £12.3 million) due
to change in product mix; gross margin decreased to 73% (2021: 75%)

·    Operating loss £6.2 million (2021: operating loss of £8.3 million)

·    Successful fundraising in May 2022, boosting cash by a net £1.0
million

·    Cash at 31 December 2022 at £1.3 million (2021: £1.4 million),
which includes £0.6 million of borrowings. As at 31 May 2023, cash was £3.4
million.

 

*note under IFRS5, all figures are classed as being from discontinued
operations, and should be read as such, even when not particularly specified

 

Operational Highlights

 

·      Company announced in August 2022, that it had successfully
disposed of the Business Solutions and Governance division to Stubben Edge
Group Limited for cash consideration of £0.7 million

·      Announcement of strategic review and formal sale process made in
October 2022

 

Post Year End Highlights

 

·      The successful sale of the UK assets and trade and the full Asia
business to the Mark Allen Group (MAG) in February 2023 for cash consideration
of £6.5 million

·      Announcement of exchange of contracts with Key Media Limited in
May 2023 for conditional cash consideration of $4.1 million for the assets and
trade of the US business

·      Company has announced in its shareholder circular its intention
to complete a tender offer as soon as possible, and to return the majority of
the remaining cash in the business to shareholders

 

 

For further enquiries please contact:

 

 Bonhill Group plc
 Jonathan Glasspool, Non-executive Chairman                        +44 (0)20 7638 6378

 Sarah Thompson, Chief Financial Officer

 Shore Capital (Financial Adviser, Nominated Adviser and Broker)
 Tom Griffiths/David Coaten                                        +44 (0)20 7408 4050

 

For more information visit www.bonhillplc.com.

 

 

Chairman's statement

 

2022 was a pivotal year for Bonhill which started with a fundraise and a
change of leadership, leading to the implementation of a strategic review and
a formal sale process announced in October 2022.

As a Group, Bonhill has struggled to bounceback in a post-COVID world.  The
purchase of Investment News in July 2018 was, with hindsight, a disastrous
time for a small UK B2B publisher to be spending $27m of shareholders' money
on a US company with a significant percentage of its income from events.  The
US media market has proven to be the graveyard for many a UK media company
assuming that success in the UK can be repeated in the ruthlessly competitive
US market.  Bonhill proved that it was no exception to this rule.

Furthermore, as a small microcap with little working capital, Bonhill has also
struggled to justify the costs of public listing, and to find the cash to make
the investments necessary to improve its services to customers.  These
customers are rightly demanding a much more sophisticated level of audience
data than Bonhill's systems allowed, especially in the USA.  And Bonhill
lacks the economies of scale to make such investments in systems work.

Despite the best efforts of the global team and the considerable number of
structural and cost-saving changes put in place this year, the Board decided
that it was in the shareholders' best interests to explore different avenues
for the future of the company, especially given the ongoing demands for
investment in the business.

Group Financial Performance

Please note, under IFRS 5, all financials are classified as discontinued
operations for the year ended 31 December 2022 and as such, any trading or
profit and loss numbers for the year should be read accordingly.

Revenue for the year ended 31 December 2022 (the "Year") was £14.9 million
(2021: £16.4 million). As has been seen in previous years, the Company
delivered a slightly stronger second half of the Year ("H2") with £7.6
million of revenue, compared to £7.3 million reported in the first half
("H1"), and EBITDA loss for the Year of £(1.4) million (2021: £0.0 million
break even). Overall, the Group saw gross margins at 73%, a 2% reduction on
last year.

From a cash perspective this continued to be the biggest focus for the finance
team but with multiple years of EBITDA losses and a working capital calendar
that was heavily skewed towards the back end of the year, some help was needed
to be able to maintain the day-to-day obligations. As such, a successful
fundraise was completed in April 2022 raising a net cash sum of £1.0 million.
Additionally, the company secured a short-term loan in the second half of the
year with Rockwood Strategic Plc of £0.8 million, of which, £0.6 million was
drawn down by 31 December 2022.  Since the year end this loan facility was
increased to £1.0 million, fully utilised and then repaid in full on 1 March
2023. These measures meant that the cash balance at the year end was £1.3
million (2021: £1.4 million) with a net cash position (excl. finance leases)
of £0.6m (2021: £1.3 million).

Divisional updates

Business Solutions and Governance

Following the management changes announced in April 2022, the Board conducted
a review of the Group and its constituent businesses. As a result, the Board
resolved to dispose of the Company's BSG division so that the Company could
focus purely on financial services (being approximately 85 per cent of the
business).

The Company further announced in August 2022, that it had successfully
disposed of the division to Stubben Edge Group Limited for cash consideration
of £0.7 million for the core trade and assets of the division. The sale was
also expected to enable the Group to achieve approximately £0.6 million in
annual cost savings from streamlining central support headcount, reduced
office space and lower IT costs.

A 6 month Transitional Services Agreement was put in place at the point of
sale to support the financial and technology departments post-acquisition.
This ended on 28 February 2023.

2022 was a better year for the UK business as it started to see a return to
live events. This really gathered pace in H2. Unfortunately we did need to run
through some credits from COVID cancelled events and our margins were hit as
some events were slightly sub scale, but events revenue increased
considerably. In Asia lockdown didn't end fully until late in 2022 so events
revenues saw no improvement. This upswing was partly offset by a generally
poor performance in media. Macro economic factors meant that asset managers
were reluctant to release discretionary marketing spend. Large outflows from
investment funds were seen across the board which also impacted market
confidence.

 

ESG (Environmental, Social and Governance) has been one of our great success
stories in recent years but again here we saw a decline in support as
responsible investing took a backseat behind returns. Our attempt to get
traction for ESGClarity in the US was met with resistance and we had less
success tempting asset managers to tell their ESG story. An area of success
and growth was in video. The London office created a video suite and quickly
earned a reputation for creating cost effective content packages and this
revenue stream grew steadily throughout 2022.

Financially, FSUE managed to maintain its revenue at £6.3 million (same as in
2021) but EBITDA went from £0.6 million in 2021 to £0.1 million in 2022 due
to increased supplier costs. Additionally, there was a big shift in product
mix with 42% of revenue coming from events in the year which average a gross
margin of 60% (2021: 35% of revenue) and 40% coming from digital which
averages 97% margin (2021: 48% of revenue). Lack of cash was a major stumbling
block for the UK business. Our relationship with suppliers was badly affected
and the business suffered from a lack of confidence and appetite for risk for
new ventures.

Following discussions with major shareholders, it was announced in October
2022 that the Company was undergoing a strategic review and a formal sale
process. The successful sale of the UK assets and trade and the full Asia
business to the Mark Allen Group (MAG) was announced in February 2023 for cash
consideration of £6.5 million. At this point, Patrick Ponsford transferred
across to the Mark Allen Group and resigned from his positions as Chief
Executive Office and Executive Director of Bonhill Group Plc. The Brands that
have moved over as part of the sale including Portfolio Advisor, Expert
Investor and Fund Selector Asia are well-established and long-trusted and it's
encouraging that they have been sold to a vibrant independent company that can
better support and grow them in the future.

Financial Services US ("FSUS")

For InvestmentNews, 2022 was a year in which we strengthened both our
editorial and sales teams.  Staff members came back to InvestmentNews in this
year as they witnessed the momentum and success we built in 2022. We launched
or further built initiatives in custom content and research, video, webinars
and IN GameDay and INASDAQ. All of this was against the poorest performing
Wall Street since the Great Recession. The fundamental improvements and new
launches in 2022 ensure a bright and prosperous future for the InvestmentNews
platform.

Revenue for FSUS reduced to $8.8 million in 2022 (2021: $10.1 million) as we
saw a continued decline in both print and digital product streams. There was
also a reduction in events revenue as we struggled to get the level of
expected delegates. This resulted in a reduction of gross profit to $6.3
million (2021: $7.6 million). To help mitigate the impact of this, the Company
looked to flex the workload of current employees and only backfill in critical
roles. This resulted in lower staff costs of $0.6 million, however this was
not enough to offset the loss. It became clear that Bonhill couldn't support
InvestmentNews due to cash restraints and this all factored into the decision
to proceed down the sale route.

Post Year end

Since the year end it was announced that the Company was in advanced talks
with a buyer for the US business and InvestmentNews brand. We were pleased to
exchange contracts with Key Media Limited on 24 May 2023 for a cash
consideration of $4.1 million. Key Media is a global publishing company that
is well placed, both in terms of culture and platforms, to fully embrace
InvestmentNews and help it on its journey back to growth and profitability.

Now the formal sale process is concluded, the Company has announced in its
shareholder circular its intention to complete a tender offer as soon as
possible, and to return substantially all of the remaining cash in the
business to shareholders. After this point, the Company will purely consist of
shells and dormant subsidiaries now the assets and trade have all been sold,
so it is expected that the Company will enter a voluntary liquidation process.

Lastly, I'd like to thank our staff on both sides of the Atlantic for their
patience and fortitude as we went through the sale process.  However
excellent the assets that Bonhill owned, and however promising their future
now is under new ownership, it has not been an easy time for our team as they
have endured the uncertainties of a sale.

 

My sincerest thanks to them all.

Jonathan Glasspool

 

Consolidated statement of comprehensive income

for the year ended 31 December 2022

 

                                                                  Notes

                                                                         Year ended 31 December   Year ended 31 December

                                                                         2022                     2021

                                                                         £'000                    £'000
 Revenue                                                          2      14,913                   16,360
 Cost of sales                                                           (4,071)                  (4,064)
 Gross Profit                                                            10,842                   12,296
 Operating Expenses                                               3      (12,263)                 (12,272)
 Adjusted EBITDA                                                         (1,421)                  24

 Amortisation of lease asset                                      15     (634)                    (673)
 Internal amortisation and impairment                             10     (4,137)                  (7,463)
 Depreciation                                                     11     (119)                    (130)
 Share based payments                                             19     97                       (87)
 Gain/loss on disposal                                                   589                      -
 Restructuring costs                                              3      (544)                    -

 Operating Loss                                                          (6,169)                  (8,329)
 Finance costs                                                    7      (102)                    (146)
 Loss before tax                                                         (6,271)                  (8,475)
 Tax                                                              8      (280)                    395
 Loss for the period                                                     (6,551)                  (8,080)

 Other comprehensive income:
 Items that may be reclassified subsequently to profit or loss:
 Exchange differences on translating foreign operations                  596                      129

 Total comprehensive loss for the year                                   (5,955)                  (7,951)
 Basic loss per share attributable                                9      (5.49)p                  (8.2)p

to the owners of the parent
 Diluted loss per share attributable to the owners of the parent  9      (5.49)p                  (7.24)p

 

 

Consolidated statement of financial position

as at 31 December 2022

 

                                                    Notes  31 December  31 December

                                                           2022         2021

                                                           £'000        £'000
 Non-current assets
 Goodwill                                           10     -            4,810
 Other intangible assets                            10     -            6,624
 Property, plant and equipment                      11     -            103
 Deferred tax asset                                 8      -            292
 Right-of-use asset                                 15     -            2,140
                                                           -            13,969

 Current assets
 Trade and other receivables                        13     2,071        3,288
 Cash and cash equivalents                                 1,270        1,372
 Goodwill                                           10     3,548        -
 Property, plant and equipment                      11     54           -
 Right-of-use asset                                 15     2,174        -
 Current tax asset                                         53           -
 Assets held for sale                               10     4,509        -
                                                           13,679       4,660

 Total assets                                              13,679       18,629

 Non-current liabilities
 Deferred tax liability                             8      -            (348)
 Borrowings                                         16     -            (81)
 Lease financial liability                          15     -            (1,686)
                                                           -            (2,115)

 Current liabilities
 Trade and other payables                           14     (2,935)      (3,366)
 Borrowings                                         16     (690)        (19)
 Lease financial liability                          15     (2,316)      (619)
 Deferred tax liability                             8      (308)        -
 Current tax liability                              8      -            (1)
                                                           (6,249)      (4,005)

 Total liabilities                                         (6,249)      (6,120)

 Net assets                                                7,430        12,509

 Equity
 Share capital                                      18     1,193        986
 Share premium account                              18     2,525        1,759
 Share-based payment reserve                        19     249          346
 Merger reserve                                            1,976        1,976
 Other reserves                                            104          104
 Retained earnings                                         1,330        7,881
 Foreign exchange reserve                                  50           (543)
 Total equity attributable to owners of the parent         7,430        12,509

 

 

Consolidated statement of changes in equity

for the year ended 31 December 2022

 

                                                        Share     Share     Share-    Merger    Other      Retained   Foreign    Total

                                                        capital   premium   based     reserve   reserves   earnings   exchange   £'000

                                                        £'000     £'000     payment   £'000     £'000      £'000      reserve

                                                                            reserve                                   £'000

                                                                            £'000
 Balance as at 31 December 2020                         986       1,759     245       1,976     104        16,011     (672)      20,409
                                                        -         -         -         -         -
 Loss for the period                                    -         -         -         -         -          (8,080)    -          (8,080)
 Other comprehensive income                             -         -         -         -         -          -          129        129
 Total comprehensive loss for the period                -         -         -         -         -          (8,080)    129        (7,951)

 Transactions with owners in their capacity as owners:
 Share option charge                                    -         -         101       -         -          -          -          101
 Other movements                                        -         -         -         -         -          (50)       -          (50)
 Balance as at 31 December 2021                         986       1,759     346       1,976     104        7,881      (543)      12,509

 Loss for the year                                      -         -         -         -         -          (6,551)    -          (6.551)
 Other comprehensive income                             -         -         -         -         -          -          596        596
 Total comprehensive loss for the year                  -         -         -         -         -          (6,551)    596        (5,955)

 Transactions with owners in their capacity as owners:
 Issue of share capital                                 207       932       -         -         -          -          -          1,139
 Share issue costs                                      -         (166)     -         -         -          -          -          (166)
 Share option charge                                    -         -         (97)      -         -          -          -          (97)
 Balance as at 31 December 2022                         1,193     2,525     249       1,976     104        1,330      53         7,430

 

 

Consolidated statement of cash flows

for the year ended 31 December 2022

 

                                                             Year ended    Year ended

                                                             31 December   31 December

                                                             2022          2021

                                                             £'000         £'000
 Cash generated from operations                              (797)         426
 Interest paid                                               (93)          (123)
 Taxation paid                                               (17)          476
 Net cash (used in) / generated from operating activities    (907)         779

 Investing activities
 Purchases of property, plant and equipment                  (67)          (49)
 Purchases of intangible assets                              -             (24)
 Restructuring costs                                         46
 Net cash used in investing activities                       (21)          (73)

 Financing activities
 Proceeds from issue of ordinary shares                      973           -
 Repayment of borrowings                                     (19)          (988)
 Lease repayments                                            (616)         (629)
 Government (C-19 & PPP) funding received                    -             920
 Borrowings received                                         600           50
 Net cash generated from / (used in) financing activities    938           (647)

 Foreign exchange revaluation loss                           (112)         (30)

 Net (decrease)/ increase in cash and cash equivalents       (102)         29
 Cash and cash equivalents at the beginning of the period    1,372         1,343
 Cash and cash equivalents at the end of the period          1,270         1,372

 

The Group consists of entities with functional currencies of GBP, USD, SGD and
HKD.

 

 

Notes to the cash flow statement

 

Reconciliation of loss after tax to cash flows used in operations

 

                                                           Group                       Company
                                                           Year ended    Year ended    Year ended    Year ended

                                                           31 December   31 December   31 December   31 December

                                                           2022          2021          2022          2021

                                                           £'000         £'000         £'000         £'000
 Loss after tax                                            (6,551)       (8,080)       (6,827)       (8,080)
 Adjustments for:
 Tax                                                       280           (395)         -             (395)
 Finance costs                                             102           146           23            146
 Amortisation and impairment                               4,771         8,135         6,316         8,135
 Depreciation of property, plant and equipment             119           130           23            130
 Share-based payment charge                                (97)          101           (97)          101
 PPP loan forgiveness                                      -             (931)         -             (931)
 Gain on disposal                                          (589)         -             -             -
 Restructuring costs                                       544           -             189           -
 Operating cash flows before movements in working capital  (1,421)       (894)         (373)         (894)

 Movement in receivables                                   1,565         1,308         3             1,308
 Movement in payables                                      (941)         12            (183)         12
 Movement in intragroup transactions*                      -                           (390)
 Cash flows generated from / (used in) operations          (797)         426           (945)         426

 

*On 1 January 2022 the assets and trade of Bonhill Group Plc were transferred
to Bonhill Media UK Limited.

Notes to the financial statements

 

1. Basis of preparation

The financial statements of Bonhill Group plc have been prepared in accordance
with International Financial Reporting Standards as adopted by the United
Kingdom and IFRIC interpretations (IFRS) and the Companies Act 2006 applicable
to companies reporting under IFRS. The financial statements have been prepared
under the historical cost convention.

The preparation of financial statements in conformity with IFRS requires the
use of certain critical accounting estimates. It also requires management to
exercise its judgement in the process pf applying the accounting policies.

 

The auditor's reports on the accounts for the year ended 31 December 2022 and
for the year ended 31 December 2021 were unqualified, did not draw attention
to any matters by way of emphasis, and did not contain a statement under
498(2) or 498(3) of the Companies Act 2006.

 

On 10 October 2022, the Group announced a Strategic Review and Formal Sale
Process of the business. Details of this process can be found in the
Chairman's statement on page 3. As such, management have not deemed it
appropriate to prepare the accounts on a going concern basis due to the
intention to cease trading under Bonhill Group Plc in 2023. Instead, the
accounts have been prepared on a "break-up" basis. Both the sales of the
UK/Asia and US business were asset sales and therefore the only assets with a
book value that were purchased were intangible assets (customer relationships
and brand). As such, these items have been reclassified in the Balance Sheet
at 31 December 2022 to current assets - "assets held for sale". All other
non-current assets and non-current liabilities have been reclassified as
"current". Under IFRS 5, all operations of the business, both in the financial
statement and notes on pages 31 to 52, are classed as discontinued. It is the
intention of the Board to enter into a members' voluntary liquidation post
returning substantially all of the remaining funds to shareholders, subject to
shareholder approval.

 

2. Segmental analysis

For executive management purposes, there are three distinct segments for
reporting; Financial Services UK & EMEA ("FUSE"/"UK&Asia") and
Financial Services US ("FSUS"/"InvestmentNews") and Corporate (being the costs
of the Plc in addition to Shared Services and all costs not specifically
attributable to one of the other two segments.

 

                                           Year ended    Year ended

                                           31 December   31 December

                                           2022          2021

                                           £'000         £'000
 Analysis of revenue by core propositions
 Business information                      9,271         10,277
 Live events                               4,936         5,263
 Data and insight                          706           820
 Total revenue                             14,913        16,360

 Analysis of revenue by country
 United Kingdom                            6,651         7,727
 North America                             7,204         7,377
 Asia Pacific                              1,058         1,256
 Total revenue                             14,913        16,360

 

 Year ended 31 December 2022            FSUE     FSUS     BSG/Corporate  Total

                                        £'000    £'000    £'000          £'000
 Reportable segmental income statement
 Revenue                                6,282    7,204    1,426          14,913
 Adjusted EBITDA                        346      (669)    (1,097)        (1,421)
 Adjusted operating profit/(loss)       294      (4,990)  (929)          (5,625)
 Statutory operating profit/(loss)      197      (4,990)  (1,376)        (6,169)
 Statutory profit/(loss) before tax     196      (5,896)  (571)          (6,271)

 

 

 Year ended 31 December 2021            FSUE     FSUS     BSG/Corporate  Total

                                        £'000    £'000    £'000          £'000
 Reportable segmental income statement
 Revenue                                6,336    7,377    2,647          16,360
 Adjusted EBITDA                        566      564      (1,107)        23
 Adjusted operating loss                302      (6,966)  (1,665)        (8,329)
 Statutory operating loss               302      (6,966)  (1,665)        (8,329)
 Statutory loss before tax              299      (7,840)  (934)          (8,475)

 

3. Operating loss

 

(a) Operating loss for the year has been arrived at after charging the
following items:

 

                                                                      Note  Year ended         Year ended

                                                                            31 December 2022   31 December

                                                                            £'000              2021 (restated)

                                                                                               £'000
 Depreciation of property, plant and equipment                        11    112                130
 Amortisation of purchased or internally generated intangible assets  10    1,311              1,271
 Impairment of intangible assets                                      10    2,826              6,191
 Lease amortisation                                                   15    634                673
 Foreign exchange (gain) or loss                                            (199)              13
 Operating lease rentals in respect of land and buildings                   35                 32
 Staff costs                                                          5     8,086              9,127
 Directors' remuneration                                              6     628                482
 Events costs                                                               2,193              2,108
 Print/digital related costs                                                1,610              1,727
 Grant income related to COVID-19                                           (16)               (931)
 Gain/loss on disposal                                                      (589)              -
 Other costs                                                                3,911              3,876
 Adjusted operating costs                                                   20,541             24,689
 Adjusting items                                                            544                -
 Statutory operating costs                                                  21,085             24,689

 

Other costs include freelancers, contractors, distribution costs, technology
costs, travel expenses, marketing costs and professional fees.

 

(b) During the year, the following services were obtained from the Group's
auditor as detailed below:

 

                                                                               Year ended    Year ended

                                                                               31 December   31 December

                                                                               2022          2021

                                                                               £'000         £'000
 Audit services
 - Recurring fees payable to Company auditor for the audit of parent Company   110           80
 and consolidated accounts
 - Additional fees payable in relation to non-recurring audit work             -             1
 Other services
 Fees payable to the Company's auditor and its associates for other services:
 - The audit of Company's subsidiaries                                         -             53

 

The disclosure of the auditor's remuneration stated above relates to the
Company's auditor, Cooper Parry Group Limited.

 

(c) Adjusting items

In the year ended 31 December 2022, the Group incurred £0.5m of cost which
the Directors believe should be disclosed as adjusting items (2021: £0).
These costs directly relate to the disposal of the BSG division, the strategic
review and the formal sale process. Adjusted results are prepared to provide
additional relevant information on our future or past performance where
equivalent information cannot be presented using financial measures under
IFRS.

 

                        Year ended    Year ended

                        31 December   31 December

                        2022          2021

                        £'000         £'000
 M&A related costs      544           -
 Total                  544           -

 

4. Reconciliation of Adjusted EBITDA to statutory earnings

Earnings before interest, depreciation and amortisation ("EBITDA") is a
measure of earnings and cash generative capacity. Adjusted EBITDA, which
excludes non-recurring items, is a non-GAAP financial measure which
facilitates an understanding of underlying earnings and cash generative
capacity. A reconciliation of Adjusted EBITDA to statutory earnings is set out
below.

 

                               Year ended    Year ended

                               31 December   31 December

                               2022          2021

                               £'000         £'000
 Adjusted EBITDA               (1,421)       23
 Adjusting items               (544)         -
 EBITDA                        (1,965)       23
 Depreciation                  (119)         (130)
 Amortisation and impairment   (4,771)       (8,135)
 Gain on disposal              589           -
 Share option (charge)/credit  97            (87)
 Operating loss                (6,169)       (8,329)
 Net finance costs             (102)         (146)
 Loss before tax               (6,271)       (8,475)
 Taxation                      (280)         395
 Loss after tax                (6,551)       (8,080)

 

5. Earnings per share

 

(a) Basic earnings per share

Basic loss per share is calculated by dividing the loss attributable to owners
of the parent by the weighted average number of ordinary shares in issue
during the year.

Based on statutory earnings

                                                      Year ended    Year ended

                                                      31 December   31 December

                                                      2022          2021

                                                      £'000         £'000
 Loss attributable to owners of the parent            (6,551)       (8,080)
 Weighted average number of ordinary shares in issue  119,268,534   98,585,692
 Basic loss per share (pence per share)               (5.49)p       (8.20)p

 

 Based on adjusted earnings                           Year ended    Year ended

                                                      31 December   31 December

                                                      2022          2021

                                                      £'000         £'000
 Loss attributable to owners of the parent            (6,007)       (8,080)
 Weighted average number of ordinary shares in issue  119,268,534   98,585,692
 Basic loss per share (pence per share)               (5.04)p       (8.20)p

 

(b) Diluted earnings per share

Diluted earnings per share is calculated by adjusting the weighted average
number of ordinary shares outstanding to assume conversion of all dilutive
potential ordinary shares. As the company is loss-making in the year, any
share options would be anti-dilutive and therefore diluted EPS is the same as
basic EPS.

6. Called up share capital

Issued and fully paid ordinary shares of 1p each

 

                                Number       £'000
 As at 1 January 2021           98,585,692   986
 As at 1 January 2022           98,585,692   986
 Shares issued during the year  20,682,842   207
 As at 31 December 2022         119,268,534  1,192

 

Issue of shares

Across April and May 2022 20,682,842 shares were issued with an aggregate
premium of £931,635, less placing expenses of £165,780, which produced a net
premium of £765,855.

Rights of shares

Dividends and income - Ordinary shares are entitled to receive dividends as
approved by the Board of Directors.

Voting rights - Ordinary shares are entitled to one share per vote at General
Meetings. Deferred shares cannot be transferred.

Distribution - Upon liquidation of the Company, once all liabilities have been
met, ordinary shareholders will receive the value paid up per share plus
£100.

The Company has granted options to subscribe for ordinary shares of 1p each,
as follows:

                                                                     Number of shares for which rights are exercisable
 Grant date  Subscription price per share  Period within which       31 December                31 December

                                           options are exercisable   2022                       2021
 16.08.2018  80.0p                         16/08/2021 - 16/08/2028   -                          14,880
 16.08.2018  80.0p                         16/08/2022 - 16/08/2028   -                          14,882
 16.08.2018  1.0p                          16/08/2021 - 16/02/2022   -                          451,000
 16.08.2018  1.0p                          16/08/2022 - 16/02/2023   376,000                    451,000
 26.10.2021  1.0p                          25/10/2023 - 25/10/2030   4,624,775                  6,010,000
 26.10.2021  1.0p                          25/10/2024 - 25/10/2030   4,624,775                  6,010,000
 07.10.2022  1.0p                          07/10/2024 - 07/10/2032   6,000,000                  -
                                                                     15,625,550                 12,951,762

 

During the 12-month period, 3,326,212 share options were forfeited or
cancelled (12 months ended 31 December 2021: 1,500,000). 6,000,000 share
options were issued due to the introduction of the new EMI
scheme.

Share premium

The share premium account shows the amount subscribed for share capital in
excess of nominal value, net of share issue costs.

                                                                                £'000
 Share premium as at 31 December 2021                                           1,759
 Subscription of share capital in excess of nominal value (net of issue costs)  766
 Share premium as at 31 December 2022                                           2,525

 

Merger reserve

Consideration for the acquisition of Last Word Media included £2.0m of
shares. The Group applied merger relief under the UK Companies Act s615 and so
the value of the shares issued as consideration above their nominal value is
included in a merger reserve.

7. Events after the reporting date

Since the year end there have been several key activities to note.

 

Firstly, the UK assets and trade as well as the business and share capital of
Last Word Media Asia (Pte) Limited and Last Word Media (HK) Limited were sold
to the Mark Allen Group for a total consideration of £6.5m. This deal
included the transfer of the UK office lease and as such, both the lease asset
and lease liability were derecognised at the point of completion. Also at the
point of completion Patrick Ponsford transferred over to the Mark Allen Group
and resigned from his role as Chief Executive Officer and Director of Bonhill
Group Plc.

 

The Rockwood loan facility was increased to £1.0m (from the £0.6m agreed
before the year end) and was fully drawn down by February 2023. Upon
completion of the above deal, the consideration funds were partly used to
repay this loan in full on 1(st) March 2023.

Additionally, the sale of the US assets and trade have been sold to Key Media
for a conditional cash consideration of $4.1m. Key Media did not want to
assume the New York office lease and as such we are in negotiations with the
landlord to agree an early settlement figure which will be split 50:50 with
Key Media. Once agreed and completed, the lease asset and lease liability will
be derecognised in the accounts. At the point of completion John French will
transfer over to Key Media and resign from his role as Chief Executive Officer
of InvestmentNews and Director of Bonhill Group Plc.

The Company has announced in its shareholder circular its intention to
complete a tender offer as soon as possible, and to return substantially all
of the remaining cash in the business to shareholders. After this point, the
Company will purely consist of shells and dormant subsidiaries once the assets
and trade have all been sold, so it is expected that the Company will enter a
voluntary liquidation process.

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  MSCFRMRTMTIMBMJ

Recent news on Bonhill

See all news