REG - Cake Box Holdings - Half Year Results

Cake Box HoldingsAnnouncement

25/11/2019 07:05

RNS Number : 4436U
Cake Box Holdings PLC
25 November 2019
 


Cake Box Holdings plc
("Cake Box", "the Company" or "the Group")
 
Unaudited Half Year Results for the six months ended 30 September 2019
 
Continued financial, operational and strategic progress
 
Cake Box Holdings plc, the specialist retailer of fresh cream cakes, today announces its half year results for the six months ended 30 September 2019 (H1 FY20).
 
Financial Highlights
 




 


Half year


Half year


Change




 


ended


ended


 




 


30 September 2019


30 September 2018


 




Revenue


£8.77m


£8.28m


+6%




Gross profit


£3.95m


£3.67m


+8%




EBITDA*


£1.97m


£2.18m


-9%




Pre-tax profit


£1.74m


£1.37m


+27%




Adjusted pre-tax profit


£1.74m


    £1.97m**


-12%




Net cash


£1.50m


£0.80m


+85%




Earnings per share


3.67p


2.85p


+30%




Adjusted earnings per share


3.67p


   4.35p**


-16%




Interim dividend declared


1.60p


1.20p


+33%




 
* EBITDA is calculated as operating profit before depreciation
**H1 FY19 figure is calculated after adjusting for AIM listing costs of £599k but has not been adjusted to reflect that it only includes c.3 months of additional PLC costs post admission to AIM on 27 June 2018.
 
·    Group revenue up 6.0% to £8.8m (H1 FY19: £8.3m)
·    Gross margin improved to 45.0% (H1 FY19: 44.3%)
·    EBITDA down 9.0% to £1.97m (H1 FY19: £1.97m) reflecting additional plc costs for only 3 months in prior year period, reversal of anticipated H1/H2 weighting of store openings compared to prior year and further investment in the business
·    Interim dividend up 33% to 1.60p (H1FY19: 1.20p) reflecting strong cash generation with cash from operations of £1.85 million (H1 FY19: £1.01 million)
·    Strong balance sheet at period end with £1.50 million net cash (30 September 2018: £0.80 million)
 
Operational highlights
·    122 franchise stores in operation as at 30 September 2019
·    Nine new franchise stores added in the period (H1 FY19: 15 new franchise stores) and on track for full year franchise store openings target, which will be H2 weighted
·    Successful launch of new product ranges including red velvet cakes
·    New Bradford warehouse and distribution facility in operation
 
Our Franchisee Store highlights
·    Like-for-like sales growth of 6.9% in franchise stores (H1 FY19: 4.4%)
·    Franchisee total turnover up by 26% to £17.8 million (H1 FY19: £14.1 million)
·    Franchisee online sales up 32% to £2.64 million (H1 FY19: £1.99 million)
 
Sukh Chamdal, Chief Executive Officer, commented:
 
"During the period our focus has been on the consolidation of our strategy as we continue to grow the business through rolling out new stores, improving our customer offer and expanding our customer base, which is attracted to our unique, egg-free proposition. Our continued momentum has again led to a good financial performance during the half.
 
"We have added nine stores to our portfolio during the half year, have a good pipeline for the remainder of the second half and are on track to achieve our store openings target for the year.
 
"Trading during the first eight weeks of the second half has been encouraging and we have already opened five new stores, including our first in Wales.
 
"With initiatives continuing apace to enhance our product offer, and with strengthened operational capabilities through our new warehouse and distribution facilities, we remain on track for another year of growth."
 
 
For further information, please contact:
 




Cake Box Holdings plc
Sukh Chamdal, CEO
Pardip Dass, CFO
 


+44 (0) 20 8443 1113




Shore Capital (Broker and NOMAD)
Stephane Auton
Patrick Castle
James Thomas
 


+44 (0) 20 7408 4090




MHP Communications (Financial PR)
Oliver Hughes
Simon Hockridge
Charlie Barker
Pete Lambie
 


+44 (0) 20 3128 8570




 
Operational Review
Results overview
 
This has been another positive six months for the Group and we've seen continued momentum in our second year as a listed business as we continue to drive organic growth through our existing franchise store estate, whilst opening more new stores in areas where Cake Box does not currently have a presence.
 
As a result, we've delivered another good financial performance with revenue growing by 6% and an increase in our gross margin to 45.0% (H1 FY19: 44.3%). As we anticipated, adjusted pre-tax profits reduced during the period compared to H1 FY19. This reflects that H1 FY19 only included three months of additional plc costs (compared to six in this period) and also the H1 weighting of new franchise store openings in FY19 with 15 opening in H1 FY19 compared to nine in the first half of this financial year. As described below, we expect this year to be H2 weighted for new franchise store openings and we are on track to reach our store opening target for the year.
 
              In addition, we have continued to invest in the future growth of the business during the half. This has included adding headcount to our marketing and finance functions and making good progress towards the opening of our new warehouse and distribution centres, which will deliver efficiencies when they become operational. Our results continue to demonstrate the growing appeal of the Cake Box brand and unique customer offer, combined with the financial strength of the Group and the strong cash generative nature of our business model.
 
Encouragingly, our franchisees achieved like-for-like sales of +6.9% despite the challenging retail conditions, with total franchisee sales rising to £15.1m for the half year, an increase of 7%. Within this, we also saw franchisee online sales growth of +32% as customers increasingly enjoy the convenience of our click-and-collect offer. 
 
Store openings
 
Nine new franchise stores were opened during the period, bringing the total number of stores to 122 30 September 2019. Recent store openings included Dartford, Slough Centre and our third store in Derby. Our new franchise stores continue to deliver strong returns for our franchisees. Post the period end, Cardiff opened its doors to customers in October 2019 and is our first store to be opened in Wales. We are also trialing a 'pop-up kiosk' concept in shopping centres, and initial results are encouraging.
 
This performance further demonstrates our successful business model through which new stores typically reach a break-even or profitability within the first day of trade. We have a strong pipeline of new franchise stores for the second half of the year and are on track to open more stores in the second half compared to the first half, to reach our target of new store openings for the year.
 
Online
 
During the year we saw continuing strong growth in franchisee online sales which were up 32% to £2.85 million (H1 FY19: £1.99 million). Online sales are processed centrally through the Group's website with orders fulfilled through our franchise estate. Franchise revenue from online sales is included in franchisee turnover totaling £15.1 million (H1 FY19: £14.1 million).
 
Products
 
We have successfully introduced a number of new products to our range during the period. This included the launch of red velvet cakes which have been particularly well-received by customers across our store network. These are individually and expertly decorated by our in-store designers.  New products create a real buzz with both new and existing customers, who are excited by our evolving range. We are currently trialing a varied offering of premium cupcakes at a number of stores and if successful they will be rolled out to the rest of the franchise network.
 
New Warehouse and Distribution Centres
As announced in our final results in June we have completed the purchase of two additional warehouse and distribution centres, located in Bradford and Coventry. Bradford is now operational, and Coventry should be operational by the end of this financial year.  As well as acting as a distribution centre, we have installed some sponge production capability at the new sites which will enable us to reduce our existing distribution costs and provide a back up to our production facility in Enfield.
 
Balance Sheet and Cashflow
We have a strong balance sheet with £3.22 million of cash as at 30 September 2019 (30 September 2018: £2.40 million). Net cash as at 30 September 2019 was £1.5m (H1 FY19: £0.8m).
 
Operating cash flow for the period increased to £1.85 million from £1.01 million in the same period in 2018 further highlighting the cash generative nature of our business.
 
Dividend
In line with our progressive dividend policy to reflect the cash generation and earnings of the Group, today we are declaring an interim dividend of 1.6 pence per share representing an increase of 33% from last year. The Company intends that the total dividend for the year (and future years) will be split by one third for the first six months of the year to two thirds for the year end respectively. The interim dividend will be paid on 20th December 2019 to those shareholders on the register at the close of business on 6th December 2019. The ex-dividend date is therefore 5th December 2019.
Outlook
 
Trading during the first eight weeks of the second half has been encouraging and we have already opened five new franchise stores, including our first in Wales, and remain on track for our full year franchise store openings target.
 
The Group is well placed for further progress and the Board remains confident of another successful year of growth.
 
CAKE BOX HOLDINGS PLC
UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2019
 
 




 


 


6 months to

30 September 

2019


 


6 months to

30 September 

2018


 


12 months to

31 March

2019




 


 


(unaudited)


 


(unaudited)


 


(audited)




 


Note


£


 


£


 


£




Revenue


3


8,767,072


 


8,283,338


 


16,908,999




Cost of sales


 


(4,816,299)


 


(4,616,474)


 


(9,189,297)




Gross profit


 


3,950,773


 


3,666,864


 


7,719,702




Administrative expenses


 


(2,184,828)


 


(1,680,671)


 


(3,742,684)




Fair value movements


 


-


 


-


 


444,148




Other operating income


 


-


 


-


 


27,719




Operating profit


 


1,765,945


 


1,986,193


 


4,448,885




Exceptional items


5


-


 


(598,645)


 


(598,645)




Net finance costs


 


(25,434)


 


(18,919)


 


(41,534)




Profit before income tax


 


1,740,511


 


1,368,629


 


3,808,706




Income tax expense


 


(272,259)


 


(228,613)


 


(806,290)




PROFIT AFTER INCOME TAX


 


1,468,252


 


1,140,016


 


3,002,416




 


 


 


 


 


 


 




OTHER COMPREHENSIVE INCOME FOR THE PERIOD


 


 


 


 


 


 




Other comprehensive income


 


-


 


-


 


-




 


 


 


 


 


 


 




TOTAL COMPREHENSIVE PROFIT FOR THE PERIOD


 


1,468,252


 


1,140,016


 


3,002,416




 


 


 


 


 


 


 




 


 


 


 


 


 


 




EARNINGS PER SHARE


   


 


 


 


 


 




Basic


6


3.67p


 


2.85p


 


7.51p




Diluted


6


3.67p


 


2.85p


 


7.51p




 
 
CAKE BOX HOLDINGS PLC
UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2019
 




 


 


30 September 2019
(Unaudited)


30 September 2018
(Unaudited)


31 March
2019
(audited)




                                                           


Note


£


£


£




ASSETS                                                     


 


 


 


 




Non-current assets


 


 


 


 




Investment property


 


-


342,629


-




Property, plant and equipment


 


5,558,155


3,620,035


5,047,791




Trade and other receivables


 


18,226


130,112


52,861




 


 


5,576,381


4,092,776


5,100,652




Current assets


 


 


 


 




Inventories


 


1,153,213


800,866


909,716




Trade and other receivables


 


1,569,812


1,649,810


1,532,487




Cash and cash equivalents


 


3,223,701


2,401,318


3,082,044




Non-current assets held for sale


 


-


-


649,998




 


 


5,946,726


4,851,994


6,174,245




 


 


 


 


 




TOTAL ASSETS


 


11,523,107


8,944,770


11,274,897




 


 


 


 


 




EQUITY AND LIABILITIES


 


 


 


 




Share capital and reserves


 


 


 


 




Issued share capital                                


6


400,000


400,000


400,000




Capital redemption reserve


 


40


40


40




Revaluation reserve


 


455,422


455,422


455,422




Share option reserve


 


64,958


-


-




Retained earnings


 


6,276,164


4,385,512


5,767,912




TOTAL EQUITY


 


7,196,584


5,240,974


6,623,374




 


 


 


 


 




Current liabilities


 


 


 


 




Trade and other payables


 


1,979,040


1,646,620


1,531,887




Short-term borrowings


 


167,754


176,544


212,183




Current tax payable


 


552,794


339,591


747,473




 


 


2,699,588


2,162,755


2,491,543




Non-current liabilities


 


 


 


 




Borrowings


 


1,505,982


1,399,728


1,937,577




Deferred tax liabilities


 


120,953


141,313


222,403




 


 


1,626,935


1,541,041


2,159,980




 


 


 


 


 




TOTAL LIABILITES


 


4,326,523


3,703,796


4,651,523




 


 


 


 


 




TOTAL EQUITY & LIABILITIES


 


11,523,107


8,944,770


11,274,897




 


 


 


 


 




 
 
CAKE BOX HOLDINGS PLC
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2019
 
 




   


Share
capital
 
 
£


Capital redemption reserve
 
 
£


 Share option

reserves
 
£


Revaluation reserve
 
 
£


Retained earnings
 
 
£


Total
 
 
 
£




Balance at 1 April 2018


160


40


-


455,422


4,205,336


4,660,958




Total comprehensive income


-


-


-


-


1,140,016


1,140,016




Share bonus issue


399,840


-


-


-


(399,840)


-




Dividends paid


-


-


-


-


(560,000)


(560,000)




Balance at 30 September 2018


400,000


40


-


455,422


4,385,512


5,240,974




Total comprehensive income


-


-


-


-


1,862,400


1,862,400




Dividends paid


-


-


-


-


(480,000)


(480,000)




Balance at 31 March 2019


400,000


40


-


455,422


5,767,912


6,623,374




Total comprehensive income


-


-


 
-


-


1,468,252


1,468,252




Share based payments


-


-


53,732


-


-


53,732




Deferred tax on share based payments


-


-


11,226


-


-


11,226




Dividends paid


-


-


 
-


-


(960,000)


(960,000)




Balance at 30 September 2019


400,000


40


64,958


455,422


6,276,164


7,196,584 






CAKE BOX HOLDINGS PLC
UNAUDITED CONSOLIDATED CASH FLOW STATEMENT
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2019
 
 




 


 


6 months to
30 September 2019
(unaudited)


6 months to
30 September 2018
(unaudited)


12 months to
31 March 2019
(audited)




 


 


£


£


£




Cash from operating activities:


 


 


 


 




Profit before income tax


 


1,740,511


1,368,629


3,808,706




Adjusted for:


 


 


 


 




Depreciation


 


201,037


198,381


430,676




Loss/(Profit) on disposal of tangible fixed assets


 


188,003


-


(3,222)




(Increase) in inventories


 


(243,497)


(91,654)


(200,504)




(Increase) in trade and other receivables


 


(2,690)


(220,134)


(25,254)




Increase in trade and other payables


 


447,154


153,579


38,541




Net fair value gain


 


-


-


(444,148)




Finance income


 


(7,491)


(2,542)


(6,981)




Cash generated by operations


 


2,323,027


1,406,259


3,597,814




 


 


 


 


 




Finance costs


 


                   32,925


                   21,461


             48,515




Grant of share options


 


53,732


 


 




Taxation paid


 


(557,162)


(408,545)


(497,250)




                                                                                          Net cash inflow from operating activities


 


 
1,852,522


 
1,019,175


 
3,149,079




 


 


 


 


 




Cash flows from investing activities


 


 


 


 




Sale of investment properties


 


                 -


                 -


             140,000                




Sale of property, plant and equipment


 


23,962


-


-




Sale of assets held for sale


 


649,998


-


-




Purchase of property, plant and equipment


 


(923,367)


(477,896)


(567,154)




Purchases of assets under construction


 


-


-


(1,570,793)




Interest received


 


7,491


2,542                


                 6,981




                                                                                          Net cash flows used in investing activities


 


 
(241,916)


 
(475,354)


 
(1,990,966)




 


 


 


 


 




Cash flows from financing activities:


 


 


 


 




 


 


 


 


 




New borrowings


 


-


-


870,000




Repayment of borrowings


 


(476,024)


(52,606)


(329,983)




Repayment of finance leases


 


-


(14,093)


(33,228)




Dividends paid


 


(960,000)


(560,000)


(1,040,000)




Interest paid


 


(32,925)


(21,461)


(48,515)




 
Net cash flows used in financing activities


 


 
(1,468,949)


 
(648,160)


 
(581,726)




 
Net increase/(decrease) in cash and cash equivalents


 


 
141,657


 
(104,339)


 
576,387




 


 


 


 


 




Cash and cash equivalents brought forward


 


3,082,044


2,505,657


2,505,657




 
Cash and cash equivalents carried forward


 


 
3,223,701


 
2,401,318


 
3,082,044




 
For the purposes of the cash flow statement, cash and cash equivalents comprise the following:
 




Cash at bank and in hand


3,223,701


2,401,318


3,082,044




 


 


 


 




 
 
 
 
CAKE BOX HOLDINGS PLC
NOTES TO THE INTERIM ACCOUNTS
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2019
 
1.     Notes to the Interim Report
 
Basis of preparation
The consolidated half-yearly financial statements do not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. The statutory accounts for the year ended 31 March 2019 have been filed with the Registrar of Companies at Companies House. The auditor's report on the statutory accounts for the year ended 31 March 2019 was unqualified and did not contain any statements under Section 498 (2) or (3) of the Companies Act 2006.
 
The published financial statements for the year ended 31 March 2019 were prepared in accordance with International Financial Reporting Standards as adopted for use in the EU ("IFRS").
 
The consolidated annual financial statements of Cake Box Holdings Plc for the year ended 31 March 2020 will be prepared in accordance with IFRS. Accordingly, these interim financial statements have been prepared using accounting policies consistent with those which will be adopted by the Group in the financial statements for the year ended 31 March 2020 but do not contain all the information necessary for full compliance with IFRS.
 
None of the standards, interpretations and amendments effective for the first time from 1 January 2019, including IFRS 16, have had a material effect on the historical financial information.
 
The consolidated half-yearly financial statements for the six months to 30 September 2019 have not been audited or reviewed by auditors, pursuant to the Auditing Practices Board guidance on Review of Interim Financial Information.
 
The consolidated half-yearly financial statements have been prepared under the going concern assumption and historical cost convention as modified by fair value for investment property and property, plant and equipment.
 
Basis of consolidation
The Group consolidated half-yearly financial statements consolidates the company and its subsidiaries. All intra-group transactions, balances, income and expenses are eliminated on consolidation.
 
 
2.     Changes in accounting policies and disclosures
 
IFRS 16 'Leases'
The Group has applied this accounting standard from 1 April 2019 and has adopted the modified retrospective approach to its adoption which would result in any adjustments for contracts in progress at 1 April 2019 being made to opening retained earnings at that date. 
 
The Group acts as a lessee and lessor but will not be required to recognise operating leases on the balance sheet when the new standard is implemented. The leases are expected to fall under the short term lease exemption criteria.
 
 
3.     Segment reporting
 




Components reported to the chief operating decision maker, the board of directors, are not separately identifiable. The group makes varied sales to its customers, but none are a separately identifiable component. The following information is disclosed:




 


 


 


 




 


6 months to
30 September 2019
(unaudited)


6 months to
30 September
2018
(unaudited)


12 months to
31 March
2019
(audited)




 
 


£


£


£




Sale of goods


7,823,424


6,687,900


14,121,607




Sale of services


934,848


1,535,038


2,787,392




Rental of properties


8,800


60,400


27,719




 


8,767,072


8,283,338


16,936,718




 


 


 


 




 
4.     Dividends
 




 


6 months to

30 September 2019


6 months to

30 September 2018


12 months to

31 March

2019




 


(unaudited)


(unaudited)


          (audited)




 


£


£


£




Dividends paid


960,000


560,000


1,040,000




 


 


 


 




Interims dividends of 1.6p (H1 FY19 1.2p per share) were declared.






5.     Exceptional items
 




 


6 months to

30 September 2019


6 months to

30 September 2018


12 months to

31 March

2019




 


(unaudited)


(unaudited)


          (audited)




 


£


£


£




AIM listing costs


-


598,645


598,645 






6.     Share Capital






 


6 months to

30 September 2019


6 months to

30 September 2018


12 months to 

 31 March

2019




 


(unaudited)


(unaudited)


(audited)




 


 


 


 




 


£


£


£




 


 


 


 




40,000,000 Ordinary shares of £0.01 each


400,000


400,000


400,000




 
 
On 4 June 2018 a bonus issue was made in the proportion of 2,500 shares for every 1 existing Ordinary share held. Immediately after the bonus issue the 100 billion £0.000004 Ordinary shares in issue were consolidated into 40,000,000 ordinary shares of £0.01 each. No amendment to the rights and restrictions as set out in the Company's articles of association were made.
 
On the 24 July 2019, the Group granted share options under two schemes for 688,036 shares with an exercise price of either £1.65 or £0.01 per share. The options' vesting conditions are based on financial performance over three years. The Black-Scholes model was used to determine the value of these options at the reporting date.
 
Earnings per share
 
The basic earnings per share is calculated by dividing the earnings attributable to equity shareholders by the weighted average number of shares in issue. In calculating the diluted earnings per share, share options outstanding have been taken into account where the impact of these is dilutive.






 


6 months to

30 September 2019


6 months to

30 September 2018


12 months to

31 March

2019




 


(unaudited)


(unaudited)


(audited)




 


£


£


£




 


 


 


 




Basic earnings per share


3.67p


2.85p


7.51p




Diluted earnings per share


3.67p


2.85p


7.51p




 
Excluding exceptional AIM listing costs                                      




Basic earnings per share


3.67p


4.35p


7.90p




Diluted earnings per share


3.67p


4.35p


7.90p




 
7.     Share Options
The directors confirm that the Company granted share options under two schemes during the period as previously announced; the Company's Enterprise Management Incentive Scheme ("EMI scheme") and the (Unapproved) Employee Share Option Scheme (the "Share Option Scheme").
Under the Share Option Scheme, a total of 423,485 options were granted to Sukh Chamdal, Chief Executive Officer, Pardip Dass, Chief Financial Officer and Dr Jaswir Singh, Chief Operating Officer, as set out below:-




Director


Options granted under the Share Option Scheme




Sukh Chamdal


266,667




Pardip Dass


23,485




Dr Jaswir Singh


133,333




Under the EMI Scheme, a total of 151,515 options were granted to Pardip Dass and a further 113,400 options in aggregate were granted to other employees




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 or visit www.rns.com.
 
END
 
 
IR LLFLFLELSFIA