REG - Everyman Media Grp - Interim Results

Everyman MediaAnnouncement

23/09/2021 07:00

RNS Number : 6740M
  
Everyman Media Group PLC
  
23 September 2021
  
 

23 September 2021
Everyman Media Group PLC
("Everyman" or the "Group")
 
Interim Results
Growing trading momentum; positive outlook with pipeline of committed new sites
 
Everyman Media Group PLC, the independent, premium cinema group, reports its unaudited interim results for the 26 weeks ended 1 July 2021, and provides an update on trading post-period end.
 
Highlights
 
Building momentum in admissions 
·    Admissions between re-opening on 17 May and the period end were ahead of management expectations, at 66% of 2019 levels
·    Since capacity restrictions were lifted on 21 July, admissions growth has risen to 80% of 2019 levels (as at 16 September), despite being against a particularly strong comparative film slate 
·    Very strong film slate in Q4 expected to drive further admissions growth
Performance indicators encouraging since reopening1
·    Average ticket price has increased by 5% due to ticket type mix and modest inflation-related increases
·    Average food and beverage ('F&B') spend of £8.88, up 37% on the same period last year, driven by roll out of hand-held ordering units and kitchen upgrades
Quality estate with new site roll-out recommenced 
·    Current estate of 35 sites and 117 screens, as at 23 September 2021, with all fully open since 17 May 2021 (except Belsize Park closed for refurbishment)
·    Committed pipeline for 2021/22 of 6 new venues, with Borough Market due to open in December 2021 
Significant liquidity headroom and positive EBITDA re-established
·    Significant remaining headroom with bank net debt at the half year of £11.9m (H1 2020: £4.3m, full year to 31 December 2020: £8.7m)
·    Cash balance of £1.7m as at 1 July 2021 (H1 2020: £5.7m, full year to 31 December 2020: £0.3m), demonstrating continued careful cash management. Since the period end £0.5m of RCF has been repaid, undrawn facility of £27m remains (H1 2019 £19m)
·    Returned to profit and cash generation on re-opening, which has continued each month since
 
Performance review for the 26 weeks ended 1 July 2021
 
·    Revenue of £7.7m (H1 2020: £15.0m), impacted by Covid-19 related temporary closure for the first 20 weeks of 2021, venues re-opened 17 May but with social distancing rules 
·    Adjusted EBITDA2 loss of £1.4m (H1 2020: £0.5m profit), significantly impacted by the closures
·    Operating loss of £7.7m (H1 2020: £12.3m loss)
 
 
1The average ticket price has been adjusted to remove the benefit of VAT being 5% in the period compared with 20% in H1 2020. The unadjusted average ticket price was £12.77. The spend per head has been adjusted to remove Deliveroo income and the impact of VAT being 5% on certain items in the period compared with 20% in H1 2020. The unadjusted spend per head was £12.82. These adjustments have been made to provide a like for like comparison with H1 2020
2Adjusted for pre-opening costs, acquisition expenses, depreciation, amortisation, share based payments and costs incurred directly related to Covid-19 . IFRS 16 has been applied. 
 
Alex Scrimgeour, Chief Executive of Everyman Media Group PLC, said:
 
"Whilst the reporting period was challenging, with our venues closed for 20 weeks, the actions we took at the start of the pandemic and throughout have ensured we are now in a strong position to take advantage of the recovery.
We have been encouraged with trading since re-opening on 17 May  and are looking forward to a strong film slate in the last quarter of 2021. It has been a pleasure to welcome back our staff and see our customers enjoying all the aspects of the great night out that Everyman delivers. Our customers and in particular our members remain highly engaged, demonstrating that we have maintained exceptional brand loyalty throughout the period by keeping a constant dialogue with them.
Despite some challenges remaining ahead, we are confident in our business model and that customers will continue to return to Everyman in ever increasing numbers over time. We have had significant support from all our key stakeholders for which we are very grateful. We remain confident in the Everyman brand and our ability to navigate out of recovery and back to growth. "
 
 




For further information, please contact:
 




Everyman Media Group plc


Tel: 020 3145 0500




Alex Scrimgeour, Chief Executive


 




Elizabeth Lake, Chief Financial Officer


 




 


 




Canaccord Genuity Limited (NOMAD and Broker)


Tel: 020 7523 8000




Bobbie Hilliam


 




Richard Andrews


 




Georgina McCooke


 




 


 




Alma PR (Financial PR Advisor)


Tel: 020 3405 0205




Susie Hudson


 




Joe Pederzolli


 




Harriet Jackson


 




 
The information communicated in this announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) No. 596/2014 as it forms part of United Kingdom domestic law by virtue of the European Union (Withdrawal) Act 2018 (as amended) ("UK MAR").
 
About Everyman Media Group PLC:
 
Everyman is the fourth largest cinema business in the UK by number of venues, and is a premium, high growth leisure brand. Everyman operates a growing estate of venues across the UK, with an emphasis on providing first class cinema and hospitality. 
 
Everyman is redefining cinema. It focuses on venue and experience as key competitive strengths, with a unique proposition:
·    Intimate and atmospheric venues, which become a destination in their own right 
·    An emphasis on a strong quality food and drink menu prepared in-house 
·    A broad range of well-curated programming content, from mainstream and independent films to theatre and live concert streams, appealing to a diverse range of audiences
·    Motivated and welcoming teams
 
For more information visit http://investors.everymancinema.com/
 
Chief Executive's Statement
 
The first half of 2021 was a challenging period due to the continued impact of the pandemic and the resulting restrictions to trading. That said, we were delighted to open our doors again from 17 May, with all restrictions removed from 21 July onwards.
 
Since 17 May, attendance has been growing steadily, and we have seen numerous titles generating excitement; from Nomadland and Black Widow to A Quiet Place Part II. In line with Everyman's commitment to innovative and unique programming, during the period we also held a live nationwide stream of a performance from Celeste, followed by a screening of her film, Celeste: On with the show. Additionally, we are pleased to be building a reputation for hosting significant film premiers with partners such as Amazon Prime, Jaguar, Universal Film and Lionsgate amongst others.
I have now been with Everyman for just over eight months and am very pleased to say my time with the business has cemented everything I believed about it before joining. We have an excellent brand, a unique offering and significant scope for expansion.  
 
Returning and building our team
 
During the period we have welcomed back our staff, most of whom were on furlough until the end of April, and it has been a pleasure to witness their commitment to providing excellent service to all our customers. I would like to thank all our staff for the loyalty and dedication they have shown through some very difficult times.
 
Maggie Todd joined the Board as an independent non-executive Director on 15 July, having been Vice President of Communications at Disney working in both Europe and LA, and brings with her a wealth of experience working with Disney and its associated brands.
 
Enhancing the Everyman experience
 
We have used the period of closure to our advantage in terms of a programme of minor kitchen upgrades and relatively small refurbishments. Kitchen upgrades have been made in 22 venues, with ordering, payment and kitchen technology upgrades in all 35 venues. We have successful lunched a new seafood range with additions to the offering including the shrimp burger and tempura prawns.
 
Already we are seeing the benefits from this investment in both spend per head and customer feedback.
 
Extending the estate
 
We currently have an estate of 35 sites and 117 screens, as at 23 September 2021. All have been fully open since 17 May 2021, except Belsize Park which has been closed for refurbishment, and is re-opening at the end of September 2021.
 
Demonstrating our confidence in Everyman's prospects, we have now returned to building our roll-out pipeline, with a committed pipeline for 2021/22 of 6 new venues and a further single new venue in 2023. The first of these to open will be Borough Market (London), due to open in December 2021.
 
Performance Review
 
The Group uses the key performance indicators of Admissions, Box office average ticket and Food & beverage spend per head in addition to total revenue, to monitor the progress of the Group's activities.
 
For clarity, we have also shown the indicators for the full period, despite the fact that the figures have been impacted by the closure of our venues for much of the period. 
 
 




 


 


26 weeks
ended
1 July 2021
(6 weeks open)


26 weeks
ended
2 July 2020
(11 weeks open)


Year
ended
31 December 2020
 




Admissions


-66%


                                284,245


828,945


1,197,248




Box office average ticket


+5%


£11.18*


£10.61


£11.90








Food & beverage spend per head




 


+37%


£8.88**


£6.49


£7.89




*Average ticket price has been adjusted to reflect the reduction in VAT from 20% to 5% when compared to H1 2020.
**Spend per head has been adjusted to reflect the reduction in VAT from 20% to 5% across certain items and to remove Deliveroo income to enable like for like comparison with H1 2020.
 
It is important to note that Admissions between re-opening on 17 May and the period end were ahead of management expectations, at 66% of 2019 levels.
 
Average ticket price has increased by 5%, due to ticket type mix and modest inflation-related increases.
 
Adjusted spend per head has grown by 37% due to the roll out of hand-held ordering devices and kitchen upgrades.
 
Trading post-period end and Outlook
 
Since full reopening on 21 July, we have been very encouraged by a strong recovery in admission levels, with interest generated across all venues and excellent customer feedback. Admission levels since the 21st July have reached 80% of 2019 levels up to 16th September, exceeding management expectations and signalling the sustained consumer demand for a premium cinema experience. Highlights since re-opening have included the Everyman 'Summer Love' film festival at King's Cross, the Everyman Music Film Festival and an international screening of Cinderella.
 
We anticipate that the strong slate expected in Q4, including the new Bond film, together with further innovative programming, will drive further growth in this figure.
 
We look to the future with optimism. Whilst challenges remain ahead, the Group has coped robustly thus far and is in a good position to return to growth. We have a healthy balance sheet, new openings in the pipeline, have proven the strength of our offering and taken a very pleasing share of the UK box office across a variety of titles.  We look forward to welcoming more and more customers to an Everyman over time.
 
 
Alex Scrimgeour

Chief Executive

23 September 2020
 
 
 
Chief Financial Officer's Statement
 
Revenue and Operating Profit
 
The first half of 2021 was severely impacted by the government-mandated closure of all venues from the beginning of the period until 17 May 2021. 
 
As a result, revenue for the period was down 49% on the same period last year to £7.6m (2 July 2020: £15.0m, full year to 31 December 2020: £24.2m). All venues were closed for 20 weeks in this period, in H1 2020 they were closed for 15 weeks, with the first two months of 2020 showing year on year growth of 47% due to the exceptional film slate.
 
The reported gross profit margin was 62% in the period, slightly ahead of the prior year due to the temporary reduction in VAT, offset by a reduction in high margin advertising and sponsorship revenue.
 
Included within other operating income of £3.7m is government support through the Job Retention Scheme (JRS) of  £2.8m and the Business Support Grants (BSG) of £0.9m. 
 
The Group's adjusted operating loss before depreciation, amortisation, pre-opening expenses, other exceptional Covid-19 related costs and revenue, and share-based payments was £1.4m (2 July 2020: £0.5m profit, full year to 31 December 2020: £1.1m loss).  
 
Operating expenses were £16.1m (H1 2020 £24.9m). The expense has reduced significantly because the H1 2020 expenses included the following costs directly attributable to Covid-19: 
 




 


£'000




Asset impairment


5,635




Costs associated with exiting future venues


1,382




Total


7,017




 
In addition, overheads are lower in H1 2021 due to savings in payroll, property and other administration costs (£2.2m). These savings are partly offset by an increase in Share Based Payments of £0.5m due to the issue of share options to senior management, and depreciation (£0.1m). 
 
The Board has reviewed the impairment review completed for the year ended 31 December 2021 and has concluded that whilst management estimates have improved, there is still sufficient uncertainty to keep the provision at the same level of £5.6m and the Board will review again in December 2021 when more data will be available since re-opening. 
 
Everyman has also taken advantage of the extension to the amendment to IFRS16 Covid-19 related rent concessions. Where the rent concession is a direct consequence of the Covid-19 pandemic, the revised consideration for the lease is substantially the same or less, the reduction affects only payments originally due on or before 30 June 2022 and there were no other substantive changes to the lease then the concessions can be credited to the profit and loss rather than a lease modification. This has resulted in a one-off credit of £411k in the period.
 
During the 26 week period, the business benefited from a number of areas of government support. Job Retention Scheme (JRS) income was £2.8m, Business Support Grants of £0.9m, rates savings of £0.6m and VAT benefits of £0.8m.
 
Net finance costs
 
The Group's net bank interest payable was £88k in H1 2021 in line with H1 2020.
 
The Group's non-cash finance charge in H1 2021 was £1.3m (H1 2020 £1.2m) and is interest charges relating to the unwinding of the IFRS 16 lease liability in the period.
 
Loss before Taxation
 
The Group generated a loss for the period of £8.9m (2 July 2020 £11.7m, full year to 31 December 2020 £20.5m). 
 
Taxation
 
The effective tax rate is lower than the standard rate of corporation tax for the six-month period ended 1 July 2021 due to the effect of deferred tax arising from the valuation of share options (both exercised and unexercised).
 
Share based payments
 
The share-based payment expense for the period was £1.1m (1 July 2020: £0.6m, full year to 31 December 2020: £0.7m) reflecting share option incentives provided to the Group's management and employees. The higher charge in H1 2021 arises primarily due to the growth share scheme put in place for Alex Scrimgeour, CEO.
 
Cash flows
 
Cash flow continued to be significantly impacted by the Lockdown which resulted in no sales activity from 1 January 2021 to 16 May 2021. Management continued to focus on a robust approach to cash management during this period, with all suppliers and landlords contacted again to reduce costs and or/extend payments terms, having been contacted previously in 2020 when the first lockdown was implemented. 
 
Net cash generated from operating activities was £0.3m (2 July 2020 cash outflow: £4.4m, full year to 31 December 2020 cash outflow: £5.4m). 
 
Net cash outflows for the period, before financing, were £0.3m (1 July 2020: £4.4m outflow, full year to 31 December 2020: £5.4m). Capex additions in the period were significantly lower than H1 2020 at £1.1m (H1 2020: £6.4m).  At the start of the pandemic, all new venue projects were either deferred or exited where possible to conserve cash, hence the lower level of investment in H1 2021. 
 
Cash held at the end of the period was £1.7m (2 July 2020: £5.7m, 31 December 2020: £0.3m).  The Group has access to a £40m facility of which £13.5m was drawn by the end of the period.
 
Since the period end a further £0.5m of the RCF has been repaid, bringing the amount drawn down to £13m. 
 
Elizabeth Lake

CFO

23 September 2021
 
Consolidated statement of profit and loss and other comprehensive income for the period ended 1 July 2021 (unaudited)




 


 


 


 


 


Six-month period ended


Six-month period ended


Year
ended




 


 


 


 


 


1 July


2 July


31 December




 


 


 


 


 


2021


2020


2020




 


 


 


 


Note


£000


£000


£000




 


 


 


 


 


 


 


 




Revenue


4


7,652


15,006


24,224




Cost of Sales


 


(2,900)


(5,727)


(9,147)




 


 


 


 


 


 


 


 




Gross profit


 


4,752


9,279


15,077




 


 


 


 


 


 


 


 




Covid-19 government support


 


3,733


3,327


6,062




Impairment of goodwill, property, plant and machinery


 


-


(5,635)


(5,635)




Administrative expenses


 


(16,143)


(19,241)


(34,764)




 


 


 


 


 


 


 


 




Operating loss


 


(7,658)


(12,270)


(19,260)




 


 


 


 


 


 


 


 




Financial expenses


 


(1,528)


(1,480)


(2,911)




 


 


 


 


 


 


 


 




Loss before taxation


 


(9,186)


(13,750)


(22,171)




Tax credit


5


132


2,031 


1,693




 


 


 


 


 


 


 


 




Loss for the period


 


(9,054)


(11,719)


(20,478)




 


 


 


 


 


 


 


 




Other comprehensive loss for the period
 


 


-
 


(26)


(7)




 


 


 


 


 


 


 


 




Total comprehensive loss for the period


 


(9,054)


(11,745)


(20,485)




 


 


 


 


 


 


 


 




Basic loss per share (pence)


6


(9.99)


(18.86)


(23.99)




 


 


 


 


 


 


 


 




Diluted loss per share (pence)


6


(9.99)


(18.86)


(23.99)




 


 


 


 


 


 


 


 




All amounts relate to continuing activities.


 


 


 


 




 


 


 


 


 


 


 


 




Non-GAAP measure: adjusted profit from operations


 


 


 




 


 


 


 


 


 


 


 




Adjusted profit/(loss) from operations


(1,407)


539


(1,091) 




Before:


 


 


 


 


 




Depreciation and amortisation


 


(5,248)


(5,159) 


(10,502)




Disposal of property, plant and equipment


 


(8)


(100)


(862)




Pre-opening expenses


(12)


(266)


(419)




Costs related to COVID 19*


(265)


-


(255)




Lease termination costs


-


(1,382)


(625)




COVID-19 related rent concessions


411


376


813




Impairment of fixed assets


-


(5,635)


(5,635)




Share-based payment expense


(1,129)


(630)


(671)




Option-based social security


-


(13)


(13)




Operating (loss)/profit


(7,658)


(12,270)


(19,260)




 


 


 


 


 


 


 


 




*Includes legal and professional, HR and other one-off expenses incurred as a result of the pandemic
Consolidated balance sheet at 1 July 2021 (unaudited)




 


 


 


 


 


 


 




 


 


 


 


 


 


 


Registered in England and Wales
08684079


 




 


 


 


 


 


 


 


 




 


 


 


 


 


 
1 July


2 July
2020


 31 December




 


 


 


 


 


2021


Restated*


2020




 


 


 


 


Note


£000


£000


£000




 


 


 


 


 


 


 


 




Assets


 


 


 


 




Non-current assets


 


 


 


 




Property, plant and equipment
 


 


78,825


 82,399 


 81,565 




Right-of-use assets


 


54,368


 56,733 


 55,446 




Intangible assets


 


9,188


 9,090 


 9,140 




Deferred tax assets


 


145


617


63




Trade and other receivables


 


265


 173 


 173 




 


 


142,791


149,012 


146,387 




Current assets


 


 


 


 




Inventories


 


470


 420 


 381 




Trade and other receivables


 


2,928


 3,685 


 2,645 




Cash and cash equivalents


 


1,665


 5,660 


 328 




 


 


5,063


 9,765 


 3,354 




Total assets


 


147,854


158,777 


 149,741 




 


 


 


 


 




Liabilities


 


 


 


 




Current liabilities


 


 


 


 




Other interest-bearing loans and borrowings


 


48


 56 


 43 




Trade and other payables


 


11,832


 9,332 


 9,476 




Lease liabilities


 


3,057


 5,076 


 2,641 




Corporation tax liabilities


 


-


215


-




 


 


14,937


 14,679 


12,160 




Non-current liabilities


 


 


 


 




Other interest-bearing loans and borrowings


 


13,500


 10,000 


 9,000 




Other payables


 


8


 - 


 - 




Other provisions


 


1,010


1,027


1,035




Lease liabilities


 


73,556


 72,199 


 75,367 




 


 


88,074


 83,226


85,402 




Total liabilities


 


103,011


97,905  


 97,562 




 


 


 


 


 




Net assets


 


44,843 


 60,872 


52,179  




 


 


 


 


 




Equity attributable to owners of the Company


 


 


 


 




Share capital


 


9,223


 9,110 


9,110




Share premium


 


57,064


 57,038 


57,038




Merger reserve


 


11,152


 11,152 


11,152




Forex reserve


 


(6)


1


(6)




Retained earnings


 


(32,590)


 (16,429)


(25,115)




Total equity


 


44,843


 60,872


52,179



 
 
 
 
 
 
 
 
 
 



 
 
*See note 2 for details regarding the restatement

 
Consolidated statement of changes in equity for the period ended 1 July 2021 (unaudited)




 


 


 


 


 
 
Share


 
 
Share


 
 
Merger


 
 
Forex


 
 
Retained


 
 
Total




 


 


 


 


capital


Premium


reserve


Reserve


earnings


equity




 


 


 


Note


£000


£000


£000


£000


£000


£000




 


 


 


 


 


 


 


 


 


 




Balance at 2 January 2020 - restated*


 


7,352


41,920


11,152


1


(5,221)


55,204




Loss for the period


 


-


-


-


-


(11,719)


(11,719)




Retranslation of foreign currency denominated subsidiaries


 


-


-


-


-


(26)


(26)




Shares issued in the period


 


1,758


15,813


-


-


-


17,571




Share issue expenses


 


-


(695)


-


-


 


(695)




Share-based payments


 


-


-


-


-


630


630




Tax on share-based payments


 


-


-


-


-


(93)


(93)




Total transactions with owners of the parent


 


1,758


15,118


-


-


537


17,413




 


 


 


 


 


 


 


 


 


 




Balance at 2 July 2020 - restated*


 


9,110


57,038


11,152


1


(16,429)


60,872




 


 


 


 


 


 


 


 


 


 




Balance at 3 July 2020


 


9,110


57,038


11,152


1


(16,429)


60,872




Loss for the period


 


-


-


-


-


(8,759)


(8,759)




Retranslation of foreign currency 
 


 


-


-


-


(7)


26


19




Tax on share based payments


 


-


-


-


-


6


6




Share- based expenses


 


-


-


-


-


41


41




Total transactions with owners of the parent


 


-


-


-


-


47


47




 


 


 


 


 


 


 


 


 


 




Balance at 31 December 2020


 


9,110


57,038


11,152


(6)


(25,115)


52,179




 


 


 


 


 


 


 


 


 


 




Practical Expedient adjustment


 


 


 


 


 


417


417




 


 


 


 


 


 


 


 


 


 




Balance at 1 January 2021


 


9,110


57,038


11,152


(6)


(24,698)


52,596




Loss for the period


 


-


-


-


-


(9,054)


(8,892)




Retranslation of foreign currency denominated subsidiaries


 


-


-


-


-


33


33




Shares issued in the period


 


113


26


-


-


-


139




Share issue expenses


 


-


-


-


-


-


-




Share-based payments


 


-


-


-


-


1,129


1,129




Tax on share-based payments


 


-


-


-


-


-


-




Total transactions with owners of the parent


 


113


26


-


-


1,129


1,268




 


 


 


 


 


 


 


 


 


 




Balance at 1 July 2021


 


9,223


57,064


11,152


(6)


(32,590)


44,843



 
 
 
 
 
 
 
 
 
 
 



 
*See note 2 for details regarding the restatement 

 
Consolidated cash flow statement for the period ended 1 July 2021 (unaudited)




 


 


 


 


 


1 July


2 July


31 December


 




 


 


 


 


 


2021


2020


2020


 




 


 


 


 


Note


£000


£000


£000


 




Cash flows from operating activities


 


 


 


 


 




(Loss) for the period


 


 (9,054) 


 (11,719) 


 (20,478) 


 




Adjustments for:


 


 


 


 


 




Financial expenses


 


1,528


1,480


2,911


 




Income tax credit


5


 (132)


 (2,031) 


 (1,693) 


 




Operating loss


 


 (7,658) 


 (12,270) 


 (19,260) 


 




 


 


 


 


 


 




Depreciation and amortisation


 


 5,248 


5,159 


 10,502 


 




Impairment of goodwill, property, plant and equipment and right-of-use assets


 


-


5,635


5,635


 




Loss on disposal of property, plant and equipment


 


 8 


 830 


 862 


 




Transfer of property, plant and equipment to profit and loss


 


 - 


 - 


 - 


 




Rent concessions


 


(411)


(376)


(813)


 




Equity-settled share-based payment expenses


 


 1,129 


 537 


 671 


 




 


 


(1,684) 


 (485) 


 (2,403)


 




Changes in working capital


 


 


 


 


 




Decrease/(increase) in inventories


 


 (89) 


 87


 126


 




Decrease/(increase) in trade and other receivables


 


 (49)


 777


 1,818


 




(Decrease)/increase in trade and other payables


 


 2,124


(4,798) 


 (4,935) 


 




Net cash (used in) generated from operating activities


 


 302 


 (4,419)


 (5,394) 


 




 


 


 


 


 


 


 




Cash flows from investing activities


 


 


 


 


 




Acquisition of property, plant and equipment


 


 (777)


 (6,143)


 (8,074)


 




Acquisition of intangible assets


 


(277)


(271)


(470)


 




 


 


 


 


 


 




Net cash used in investing activities


 


 (1,054)


  (6,414)


 (8,544)


 


 




 


 


 


 


 


 


 




Cash flows from financing activities


 


 


 


 


 


 




Proceeds from the issuance of ordinary shares


 


 50 


 16,876 


16,876


 


 




Proceeds from bank borrowings


 


 6,000 


 6,000 


10,000


 


 




Repayment of bank borrowings


 


 (1,500)


(10,000)


(15,000)


 


 




Lease payments - interest


 


(1,257)


(284)


(2,493)


 




Lease payments - capital


 


(956)


(116)


(473)


 




Landlord capital contributions


 


-


-


1,625


 




Capitalised finance expenses


 


-


-


17


 




Loan arrangement fees


 


-


-


(136)


 




Interest paid


 


 (248)


 (228)


(378)


 




 


 


 


 


 


 




Net cash generated from financing activities


 


2,089 


12,248


 10,038


 




 


 


 


 


 


 




Exchange (loss)/gain on cash and cash equivalents


 


- 


(26)


(43)


 




Cash and cash equivalents at the beginning of the period


 


328


4,271


4,271


 




 


 


 


 


 


 




Net increase/(decrease) in cash and cash equivalents 
 


 


1,337


1,389


(3,943)


 




Cash and cash equivalents at the end of the period


 


 1,665


5,660


328


 




 


 


 


 


 



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



 
 
 
 
 
Notes to the financial statements
 




1


General information


 


 


 


 




 


Everyman Media Group PLC and its subsidiaries (together, 'the Group') are engaged in the ownership and management of cinemas in the United Kingdom. Everyman Media Group PLC (the Company) is a public company limited by shares domiciled and incorporated in England and Wales (registered number 08684079). The address of its registered office is Studio 4, 2 Downshire Hill, London NW3 1NR.




 




 




 


 


 


 


 


 


 


 


 




2


Basis of preparation and accounting policies


 


 


 




 


These condensed interim financial statements of the Group for the period ended 02 July 2021 have been prepared using accounting policies consistent with UK adopted International Financial Reporting Standards (IFRSs) in conformity with the requirements of the Companies Act 2006. The same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in the Group's latest audited financial statements for the year ended 31 December 2020. 




 




 




 




 




 


 


 


 


 


 


 


 


 




 


The financial statements presented in this report have been prepared in accordance with IFRSs applicable to interim periods. However, as permitted, this interim report has been prepared in accordance with the AIM Rules for Companies and does not seek to comply with IAS34 "Interim Financial Reporting".




 




 


 


 


 


 


 


 


 


 




 


These condensed interim financial statements have not been audited, do not include all of the information required for full annual financial statements and should be read in conjunction with the Group's statutory consolidated annual financial statements for the year ended 31 December 2020. The auditor's opinion on these financial statements was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under s498(2) or s498(3) of the Companies Act 2006.
 
Restatement of accounting for leases
 




Restatement of prior year reported numbers


As previously reported 
2 July 2020


Restatement 1


Restatement 2


Restated 2 July 2020




 




 


£'000


£'000


£'000


£'000




Group Statement of Changes in Equity - Profit for the period


(11,745)


 


 


(11,745)




 


 


 


 


 




Balance Sheet


 


 


 


 




Right-of-use assets


57,125


(1,023)


631


56,733




Current Lease liabilities


(5,041)


(35)


-


(5,076)




Other provisions


-


-


(1,027)


(1,027)




Lease liabilities


(73,304)


1,105


-


(72,199)




Retained earnings


(16,080)


46


(395)


(16,429)




 


 


 


 


 




Net Assets and Total Equity


61,221


46


(395)


60,872




 
 
 
 
 
 
 
 
Restatement 1
For the Kings Cross venue, a length of lease of 25 years had been used to calculate the transition to IFRS16 on 2 January 2019. The length of the lease is 15 years and therefore the right of use asset,
 lease liability, depreciation and finance charge have been recalculated to correct the figures from 1 January 2019 when IFRS16 was adopted.
 
The result was a reduction in the right of use asset of £1,023,000 and a corresponding reduction in the lease liability of £1,070,000. This also gave rise to an increase in the depreciation charge within administrative expenses of £36,000 and a reduction in the finance charge of £82,000. Therefore, the net impact was an increase in profit of £46,000 in 2019. This restatement was reported in the 31 December 2020 financial statements.
 
Restatement 2
Under the terms of the Group's leases an estimated dilapidations provision should have been accounted for to recognise the potential future liability at the point of signing the leases. Correcting for this omission has given rise to a prior year adjustment.
 
There are two elements to the provision. For leases where there is a strip out clause, the cost of stripping out at the end of the lease has been estimated and discounted using the appropriate risk-free rate of 1.03%.
 
This has given rise to an adjustment in the balance sheet as at 2 July 2020 of £631,000 to create the provision with the corresponding debit going to Right of use assets. In addition, the Group has a number of full repairing leases and a provision of £395,000 has been made for those venues in the balance sheet as at 2 July 2020, with the debit going to retained earnings. The overall restatement in the balance sheet as at 2 July 2020 is shown above. This restatement was reported in the 31 December 2020 financial statements.
 
Going Concern
As part of the adoption of the going concern basis, Everyman continues to consider the uncertainty caused by the Covid-19 pandemic. The Group's financing arrangements include a £25m rolling credit facility (RCF), and a government backed Coronavirus Large Business Interruption Loan Scheme ("CLIBILS") RCF of £15m, both repayable on or before 15 January 2024. As at 1 July 2021 the Group had drawn £13.5m of this facility and had cash of £1.7m, therefore the net debt position (including bank interest payable) was £11.9m, with the undrawn facility at £28.1m.
 
The facility has a liquidity and EBITDA covenant both of which have significant headroom and will be reviewed again in May 2022. The Board has reviewed forecast scenarios and believes the business can operate with sufficient headroom. 
 
The Boards latest forecasts are based on a scenario where the business remains open and assumes reduced admissions around 80% of pre-pandemic levels. In this scenario the Group maintains significant headroom in it's banking facilities.
 
The Board has also considered a severe but plausible downside scenario where all venues are required to close for 2 months during Autumn/Winter 2021 as part of a circuit break to contain a resurgence of the virus or its variants. Under this scenario the Group forecast continued compliance with banking covenants and sufficient liquidity.
 
Therefore the Board consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements.
 




 




 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3
 




 




 


 
 
 
 
 


 


 


 


 


 


 


 








4




 


Revenue


 


 


 


Six-month period


Six-month period


 
Year ended




 


 


 


 


 


 


ended 1 July


ended 2 July


31 
December




 


 


 


 


 


 


2021


2020


2020




 


 


 


 


 


 


£000


£000


£000




 


 


 


 


 


 


 


 


 




 


Film and entertainment


 


3,631


8,792


13,565




 


Food and beverages


 


3,643


5,381


9,447




 


Other income


 


378


833


1,212




 


 


 


 


 


 


7,652


15,006


24,224




 
In addition, other operating income was received, furlough income (£2.8m) and income from business support grants (£0.9m).








5




 


Taxation


 


 


 


Six-month period


Six-month period


 
Year ended




 


 


 


 


 


 


ended 1 July


ended 2 July


31 
December




 


 


 


 


 


 


2021


2020


2020




 


 


 


 


 


 


£000


£000


£000




 


 


 


 


 


 


 


 


 




 


Current tax


 


 


 


-


(67)


-




 


Adjustments in prior years


 


-


(9)


(180)




 


 


 


 


 


 


-


58


(180)




 


Deferred tax (credit)/expense


 


 


 


 




 


Origination and reversal of temporary differences


104


(3,341)


(2,156)





 


Adjustments in respect of prior years


25


1,131


432




 


Effect of tax rate change


(261)


-


211




 


Deferred tax not previously recognised


-


121


-




 


Total tax (credit)/charge


(132)


(2,031)


(1,693)




 


 


 


 


 


 


 


 


 




 


The reasons for the difference between the actual tax charge for the period and the standard rate of corporation tax in the United Kingdom applied to the loss for the period are as follows:




 




 


 


 


 


 


 


 


 


 




 


Reconciliation of effective tax rate


 


Six-month period


Six-month period


Year ended




 


 


 


 


 


 


ended 1 July


ended 2 July


31 December




 


 


 


 


 


 


2021


2020


2020




 


 


 


 


 


 


£000


£000


£000




 


 


 


 


 


 


 


 


 




 


(Loss) before taxation


 


(9,186)


(13,750)


(22,171)




 


 


 


 


 


 


 


 


 




 


Tax at the UK corporation tax rate of 19%


(1,745) 


(2,565)


(4,212)




 


 


 


 


 


 


 


 


 




 


Permanent differences (expenses not deductible for tax purposes)


422


165


1,104




 


Deferred tax not previously recognised


 


-


1,266


33




 


Impact of difference in overseas tax rates


-


-


71




 


De-recognition of losses


1,885


-


700




 


Other short term timing differences


31


(1,163)


-




 


Effect of change in expected future statutory rates on deferred tax


(261)


266


211




 


Impact of a drop in share-based payments intrinsic value


(489)


-


150




 


Other


-


-


(3)




 


Adjustment in respect of previous periods


25


-


253




 


Total tax (credit)


(132)


(2,031)


(1,693)




 


 


 


 


 


 


 


 


 




 


A reduction to 17% (effective 1 April 2020) was substantially enacted on 6 September 2016. In March 2020, this was reversed so 19% was used from December 2020 onwards.
 
 




 




6


Earnings per share


 


 


 


Six-month period


Six-month period


 
Year 
ended




 


 


 


 


 


 


ended 1 July


ended 1 July


31 
December




 


 


 


 


 


 


2021


2020


2020




 


 


 


 


 


 


£000


£000


£000




 


 


 


 


 


 


 


 


 




 


(Loss) used in calculating basic and diluted earnings per share


(9,054)


(11,719)


(20,478)




 


 


 


 


 


 


 


 


 




 


Number of shares (000's)


 


 


 


 




 

 


Weighted average number of shares for the purpose of basic earnings per share


90,597


62,131


85,372




 


 


 


 


 


 


 


 


 




 


Number of shares (000's)


 


 


 


 




 


Weighted average number of shares for the purpose of diluted earnings per share


90,597


63,234


85,372




 


 


 


 


 


 


 


 


 




 


Basic earnings per share (pence)


 


(9.99)


(18.86)


(23.99)




 


 


 


 


 


 


 


 


 




 


Diluted earnings per share (pence)


 


(9.99)


(18.86)


(23.99)




 


 


 


 


 


 


 


 


 




 


Basic earnings per share amounts are calculated by dividing net profit/(loss) for the period attributable to Ordinary equity holders of the parent by the weighted average number of Ordinary shares outstanding during the year.




 




 


 


 


 


 


 


 


 


 




 


The Company has 7.5m potentially issuable shares (H1 2020: 5.5m) all of which relate to the potential dilution from the Group's share options issued to the Directors and certain employees and contractors, under the Group's incentive arrangements. In the current period these options are anti-dilutive as they would reduce the loss per share and so haven't been included in the diluted earnings per share.




 




 


 


 


 


 


 


 


 


 




7


IFRS 16 Covid-19 Related Rent concessions Amendment


 




 


Implementation of IFRS16 Leases accounting standard in the period


 




 


The Group has adopted the amendment to IFRS 16 that provides an optional practical expedient for lessees from assessing whether a rent concession related to Covid-19 is a lease modification. Where the rent concession is a direct consequence of the Covid-19 pandemic, the revised consideration for the lease is substantially the same or less, the reduction affects only payments originally due on or before 30 June 2022 and there were no other substantive changes to the lease then the concessions can be credited to the profit and loss rather than a lease modification. 




 




 




 




 


 


 


 


 


 


 


 


 




 

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.

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.
 
  END
 
 
IR SEFFMEEFSELU