Picture of Leeds logo

LDSG Leeds News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsSpeculativeMicro CapValue Trap

REG - Leeds Group PLC - Final Results & Notice of AGM

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20231024:nRSX0284Ra&default-theme=true

RNS Number : 0284R  Leeds Group PLC  24 October 2023

Date: 24 October 2023

 

 

Leeds Group plc

("Leeds Group" or "the Group")

Final Results for the year ended 31 May 2023

and Notice of AGM

 

Leeds Group announces its audited final results of the Group for the year to
31 May 2023 and that its Annual General Meeting will be held at 2.15pm on 22
November 2023 at the Radisson Blu Hotel, Chicago Avenue, Manchester Airport,
M30 3RA.

 

Strategic Report

 

Chairman's Statement

 

It has been yet another challenging year for the Group.

 

The textile markets in Germany and other European countries have, over the
past few years been negatively affected by the Covid-19 pandemic and the
consequences of the Russian armed aggression in Ukraine.  Both situations
severely affected consumer confidence which has now been further impacted by
high inflation and increased interest rates. Margins are low at the commodity
end of the market and it is clear that the market as a whole would benefit
from some degree of consolidation. Against this background, Group trading has
continued to struggle.

 

As previously communicated it became clear to Hemmers management last autumn,
that its retail subsidiary KMR could not continue to operate and Hemmers'
management made the decision to place it into an insolvency process, which was
accepted by the German Courts on 7 October 2022.  The insolvency process is
ongoing. Full control passed to the insolvency administrator on 1 January 2023
and at that point KMR ceased to be a subsidiary within the Group. However,
Hemmers are still exposed to a loan guarantee in relation to KMR and this has
been provided for in the financial statements.

 

The Group's focus is now solely to return Hemmers to profitability. Hemmers
management will continue to assess the cost base to make sure it aligns with
the reduced sales levels and look to make efficiencies wherever they can to
ensure Hemmers is as competitive as it can be in the marketplace. The
Directors will continue to look at all options available to the Group to
maximise shareholder value.

 

Finance and Operating Review

 

Group highlights

 

·      Group revenue for all operations in the year was £27,817,000
(2022: £29,590,000).

·      Group operating loss was £509,000 (2022: loss £2,990,000 which
included an impairment charge of £1,662,000).

·      The interest charge was £384,000 (2022: £255,000) reflecting
higher interest rates.

·      Group loss before tax was £893,000 (2022: loss
£3,245,000).

·      The tax credit in the year was £53,000 (2022: charge £4,000).

·      Total loss per share was 3.1p (2022: loss per share 11.9p).

 

Hemmers

Hemmers is an international business engaged in designing, importing,
warehousing, and wholesaling of fabrics from its base in Germany.  The
markets in Germany and other European countries have over the past few years
been affected by the Covid-19 pandemic and the conflict in Ukraine and more
recently by high inflation and high interest rates. Management have made
significant reductions in the cost base and will continue to align costs with
sales levels and look to make efficiencies wherever they can to ensure Hemmers
is as competitive as it can be in the marketplace.

 

External sales increased slightly in the year to £24,290,000 (2022:
£23,998,000).  The gross contribution percentage increased to 35% (2022:
34%) and the gross profit increased to £5,156,000 (2022: £4,440,000).
Hemmers reported a loss before interest of £248,000 (2022: loss £415,000)
after exceptional consultancy charges of £403.000. External interest has
increased to £337,000 (2022: £162,000) due to increased interest rates.

 

Hemmers bank debt, net of cash, increased in the year to £6,046,000 (2022:
£5,643,000).  The bank debt is secured on the assets of Hemmers.

 

 

 

 

KMR

On 7 October 2022, the German Courts accepted Hemmers' management decision to
place its subsidiary KMR into an insolvency process.  As a result of the
insolvency, an impairment charge of £1,662,000 was recognised in last year's
accounts with the assets relating to the KMR retail shops being written down
to a £nil net book value. Full control passed to the insolvency administrator
on 1 January 2023 and at that point KMR ceased to be a subsidiary within the
Group. The results for KMR are only consolidated for the 7 months to 31
December 2022 and are reported as a discontinued operation in these financial
statements.

 

The loss for the 7-month period before interest for the year was £32,000
(2022: loss £2,277,000 for 12 months) and the loss after interest was
£79,000 (2022: loss £2,370,000). During the year, KMR's freehold property
was sold for £521,000 realising a profit on sale of £139,000. The Group made
a net gain of £138,000 on the transfer of its assets to the insolvency
administrator.

 

Fixed Assets

The net book amount of tangible fixed assets is £6,487,000 (2022:
£7,335,000). Capital additions in the year amounted to £51,000 (2022:
£447,000). During the year, KMR's freehold property was sold for £521,000
realising a profit on sale of £139,000.

 

The net book value of right-to-use assets is £207,000 (2022: £170,000).
These relate to car leases, of which there were £142,000 additions during the
year (2022: £45,000).

 

Working Capital and Cash Flow

Net debt decreased from £6,381,000 to £5,812,000 in the year. Net cash
generated in the year at average exchange rates was £1,892,000 (2022: used
£344,000). Working capital, which comprises inventories, trade and other
receivables and trade and other payables, decreased in the year by £2,239,000
(2022: increased by £1,139,000) mainly due to lower levels of stock as there
was no KMR stock this year. Loan repayments of £539,000 (2022: £708,000)
have been made this year. There were no new loans taken out in the year (2022:
£2,835,000).

 

Lease liability repayments (including interest) of £698,000 (2022:
£1,059,000) were made in the year.

 

The Group continues to carefully monitor its working capital requirements to
ensure it operates within its current banking facilities.

 

Net Asset Value

Net assets decreased in the year by £738,000 as follows:

 

                          Net assets  Per share

                          £000        pence

 At 31 May 2022           11,177      40.9
 Loss after tax           (840)         (3.1)
 Translation differences  102         0.4

 At 31 May 2023           10,439      38.2

 

Debt Profile

The funding policy of the Group continues to match its funding requirements in
a cost-effective fashion with an appropriate combination of short and
longer-term debt. Property investments have been financed by long term loans
at fixed interest rates between 1.05% and 1.65%.  Working capital finance,
when required, is via short term loans of three months currently attracting
interest at rates of between 1.5% and 3%.  Bank debt in the subsidiary is
secured by charges on inventories, receivables and property and is without
recourse to the Parent Company.

 

Principal risks and uncertainties

 

The Board has identified the main categories of business risk in relation to
the Group's strategic aims and objectives, and has considered reasonable steps
to prevent, mitigate and manage these risks.  The principal risks identified
are as follows:

 

 

 

Funding risk

The Group has a combination of short-term borrowing facilities and longer-term
loan agreements secured on Group assets. The Group remains dependent upon the
support of these funders and there is a risk that failure in a company to meet
banking covenants could have implications for the Group. Borrowing facilities
are monitored regularly and the facilities agreed are more than needed for the
Group's requirements.  The Group has close working relationships with their
current funders but believe alternative banking funders could be secured if
required.

 

Hemmers has a maximum working capital facility of €11m, restricted to the
borrowing base which is calculated as 70% of eligible inventory and 80% of
eligible debtors. In the financial year 2023, this resulted in average
availability of €8.4m (2022: €7.7m) with a range of €7.2m to €10.0m
(2022: €6.5m to €8.8m) and minimum headroom of €1.0m (2022: €3.2m) in
the year. In the forecast period to 31 May 2025, the estimated availability
range is €7m to €8.8m and the minimum headroom €0.3m. The facility is
committed until 31 May 2024. Hemmers also has another working capital facility
of €1m secured on working capital which was fully drawn at the year end. The
facilities are uncommitted, but the bank is obliged to give reasonable notice
of any change.

 

The Directors consider that there will be sufficient headroom available within
the Hemmers working capital facility and, therefore, the Directors are of the
opinion that it is appropriate to apply the going concern basis of preparation
to the financial statements.

 

However, the Directors acknowledge that the volatile global situation could
have an impact on the future trading result of Hemmers and in turn could
affect the ability of the Group to meet its forecasts and therefore comply
with banking covenants in downside scenarios. In addition, the Group has
borrowing facilities which are due for renewal within one year of the date of
approval of these financial statements, which the Group relies on to operate
as a going concern. The Directors will look to renew the existing facilities
when they are due for renewal, although acknowledge the conditions noted above
give rise to a material uncertainty around the going concern of the Group.

 

Market risk

There is always the ongoing threat of reduced market demand.  This has been
seen this year and the Group continues to strive to combat the reduced demand
by looking at other markets both domestically and internationally and looking
at expanding its product ranges.  The commercial risks of operating in the
highly competitive European fabric market are limited by the fact that Hemmers
has a wide range of suppliers, and no customer accounts for more than 5% of
revenues.

 

Foreign exchange risk

Most fabric purchased by Hemmers is paid for in US dollars, while the Euro is
the principal currency in which Hemmers sells its product. The Euro/dollar
rate is of greater significance to Leeds Group than the strength of Sterling.
The Hemmers' management continue to manage this transactional currency risk by
a combination of forward exchange contracts with reputable banks and sales
price increases where necessary.

 

Audit Opinion

As set out in note 7 of this announcement below, the Independent Auditor's
Report on the Annual Report and Financial Statements for the year ended 31 May
2023 was qualified on the basis that they were unable to obtain sufficient
audit evidence in respect of the subsidiary KMR and its performance, as stated
within the Consolidated Statement of Comprehensive Income under discontinued
operations. Except for the qualification noted above the Independent Auditor's
Report on the Annual Report and Financial Statements for the year ended 31 May
2023 did not contain a statement under section 498(2) of the Companies Act
2006 or section 498(3).

 

In auditing the financial statements for the year ended 31 May 2023, the Group
Auditors have concluded that the Directors' use of the going concern basis of
accounting in the preparation of the financial statements is appropriate.
However, the Independent Auditor's Report draws attention to note 2 in the
Group financial statements (note 1 of this announcement below) which states
that the Group and Parent Company incurred substantial losses during the year
and that the Group and Parent Company's operational existence is dependent on
the continued support from the Group's bank facilities and the eventual return
to profitability. The impact of this gives rise to a material uncertainty
around the going concern of the Group. The auditor's opinion is unqualified
and not modified in respect of this matter.

 

The strategic report was approved by the Board of Directors on 23 October 2023
and signed on its behalf by:

 

 

 

 

 

Jan G Holmstrom

Non-Executive Chairman

Consolidated Statement of Comprehensive Income
for the year ended 31 May 2023

 

                                                                              Year ended 31 May 2023                                                         Year ended 31 May 2022
                                                                              Discontinued               Continuing                 Total                    Discontinued  Continuing   Total

                                                                              operations                 operations                                          operations    operations

                                                                              £000                       £000                       £000                     £000          £000         £000

 Revenue                                                                      3,527                      24,290                     27,817                   5,592         23,998       29,590

 Cost of sales                                                                (3,249)                    (19,134)                   (22,383)                 (4,551)       (19,570)     (24,121)
 Gross profit                                                                 278                        5,156                      5,434                    1,041         4,428        5,469
 Distribution costs                                                           (690)                      (1,513)                    (2,203)                  (1,082)       (1,401)      (2,483)
 Impairment of assets

Gain on discontinued operations

 Administrative costs                                                         -                          -                          -                        (1,662)       -            (1,662)

                                                                              138                        -                          138                      -             -            -

                                                                              225                        (4,274)                    (4,049)                  (606)         (3,855)      (4,461)
 Total administrative costs                                                   363                        (4,274)                    (3,911)                  (2,268)       (3,855)      (6,123)
 Other income                                                                 17                         154                        171                      32            115          147
 Loss from operations                                                         (32)                       (477)                      (509)                    (2,277)       (713)        (2,990)
 Finance expense                                                              (47)                       (337)                      (384)                    (93)          (162)        (255)

 Loss before tax                                                              (79)                       (814)                      (893)                    (2,370)       (875)        (3,245)

 Tax credit/(charge)                                                          -                          53                         53                       -             (4)          (4)

 Loss for the year attributable to the equity holders of the Parent Company

                                                                              (79)                       (761)                      (840)                    (2,370)       (879)        (3,249)

 Other comprehensive profit/(loss)
 Translation differences on foreign operations

                                                                              15                         87                         102                      (22)          (113)        (135)

 Total comprehensive loss for the year attributable to the equity holders of
 the Parent Company

                                                                              (64)                       (674)                       (738)                   (2,392)       (992)        (3,384)

 

 

There is no tax effect relating to other comprehensive income/(loss) for the
year. Amounts included in other comprehensive income/(loss) may be
reclassified subsequently as profit or loss.

 

 

Loss per share attributable to the equity holders of the Company

 

                                                 Year ended       Year ended

                                                 31 May 2023      31 May 2022

 Basic and diluted total loss per share (pence)  3.1p             11.9p

 

 

 

Consolidated Statement of Financial Position
at 31 May 2023

                                           31 May 2023   31 May 2022

                                           £000                                     £000
 Assets
 Non-current assets
 Property, plant, and equipment            6,487         7,335
 Right-of-use assets                       207           170
 Intangible assets                         46            52

 Total non-current assets                  6,740         7,557

 Current assets
 Inventories                               8,218         11,994
 Trade and other receivables               3,199         2,864
 Tax recoverable                           -             13
 Cash on demand and on short term deposit  234           471

 Total current assets                      11,651        15,342

 Total assets                              18,391        22,899

 Liabilities
 Non-current liabilities
 Loans and borrowings                      (544)         (836)
 Lease liabilities                         (112)         (1,165)

 Total non-current liabilities             (656)         (2,001)

 Current liabilities
 Trade and other payables                  (1,353)       (3,065)
 Loans and borrowings                      (5,502)       (5,671)
 Lease liabilities                         (97)          (885)
 Provisions                                (344)         (100)

 Total current liabilities                 (7,296)       (9,721)

 Total liabilities                         (7,952)       (11,722)

 TOTAL NET ASSETS                          10,439        11,177

 

 Capital and reserves attributable to

 equity holders of the Company
 Share capital                         3,279   3,279
 Capital redemption reserve            1,113   1,113
 Foreign exchange reserve              2,152   2,050
 Retained earnings                     3,895   4,735

 TOTAL EQUITY                          10,439  11,177

 

The financial statements were approved and authorised for issue by the Board
of Directors on 23 October 2023 and were signed on behalf of the Board by:-

 

 

 

 

 

Jan G Holmstrom

Non-Executive Chairman

Consolidated Cash Flow Statement

for the year ended 31 May 2023
                                                                       Year ended        Year ended

                                                                       31 May 2023       31 May 2022

                                                                       £000              £000
 Cash flows from operating activities
 Loss for the year                                                     (840)             (3,249)
 Adjustments for:
 Government assistance credit                                          (59)              (119)
 Depreciation of property, plant, and equipment                        608               735
 Impairment of property, plant, and equipment                          -                 42
 Depreciation of right-of-use assets                                   103               827
 Impairment of right-of-use assets                                     -                 1,620
 Amortisation of intangible assets                                     6                 5
 Finance expense - interest on bank loans                              347               179
 Finance expense - interest lease liabilities                          37                76
 Gain on sale of property, plant, and equipment                        (142)             -
 Loss on sale of right-of-use assets                                   3                 -
 Gain on discontinued operations                                       (138)             -
 Tax (credit)/charge                                                   (53)              4

 Cash from operating activities before changes in working capital and
 provisions

                                                                       (128)             120
 Decrease/(increase) in inventories                                    2,744             (1,818)
 (Increase) in trade and other receivables                             (404)             (43)
 (Decrease)/increase in trade and other payables                       (101)             722

 Cash generated from/(used in) operating activities                    2,111             (1,019)
 Tax (paid)/received                                                   (32)              114

 Net cash flows generated from/(used in) operating activities          2,079             (905)
 Investing activities
 Purchase of property, plant, and equipment                            (51)              (447)
 Proceeds from the sale of fixed assets                                521               -

 Net cash generated from/(used in) investing activities                470               (447)
 Financing activities
 Bank borrowings drawn                                                 -                 2,835
 Bank borrowing disposed of                                            868               -
 Bank borrowings repaid                                                (539)             (708)
 Repayment of principal on lease liabilities                           (661)             (983)
 Repayment of interest on lease liabilities                            (37)              (76)
 Bank interest paid                                                    (347)             (179)
 Government assistance received                                        59                119

 Net cash (used in)/generated from financing activities                (657)             1,008

 Net increase/(decrease) in cash and cash equivalents                  1,892             (344)
 Translation loss on cash and cash equivalents                         (3)               (2)
 Cash and cash equivalents at the beginning of the year                126               472
 Cash and cash equivalents disposed of                                    (1,781)                                  -

 Cash and cash equivalents at the end of the year                      234               126

 Cash on demand or on short term deposit                               234               471
 Bank overdrafts                                                       -                 (345)
 Cash and cash equivalents at the end of the year                      234               126

 

 

 

 

Consolidated Statement of Changes in Equity

for the year ended 31 May 2023

 

                                     Share capital  Capital redemption reserve  Foreign exchange reserve  Retained earnings  Total

                                                    £000                            £000                                     equity

                                     £000                                                                 £000

                                                                                                                                  £000

 At 31 May 2021                      3,279          1,113                       2,185                     7,984                    14,561

 Loss for the year                   -              -                           -                         (3,249)                 (3,249)

 Other comprehensive loss            -              -                           (135)                     -                   (135)

 Total comprehensive loss            -              -                           (135)                     (3,249)            (3,384)

 At 31 May 2022                      3,279          1,113                       2,050                     4,735              11,177

 Loss for the year                   -              -                           -                         (840)              (840)

 Other comprehensive income          -              -                           102                       -                   102

 Total comprehensive income/(loss)   -              -                           102                       (840)               (738)

 At 31 May 2023                      3,279          1,113                       2,152                     3,895              10,439

 

The following describes the nature and purpose of each reserve within equity:

 

 Reserve                      Description and purpose

 Share capital                The nominal value of issued ordinary shares in the Company.

 Capital redemption reserve   Amounts transferred from share capital on redemption of issued shares.

 Treasury share reserve       Cost of own shares held in treasury.

 Foreign exchange reserve     Gains/(losses) arising on retranslation of the net assets of overseas
                              operations into sterling.

 Retained earnings            Cumulative net gains/(losses) recognised in the consolidated statement of
                              comprehensive income after deducting the cost of cancelled treasury shares.

 

Notes

 

1.      Basis of preparation

 

The Group financial statements have been properly prepared using the
recognition and measurement principles of United Kingdom adopted International
Financial Reporting Standards ("UK adopted IFRS").

 

Going Concern

When considering its opinion about the application of the going concern basis
of preparation of the financial statements the Directors have given due
consideration to:

·    The performance of the Group in the last financial year and the
robustness of forecasts for the next 24 months, which return the Group to
profit.

·    The financing facilities available to the Group and the circumstances
in which these could be limited or withdrawn.

 

 

 

 

 

Financial performance and forecasts

Forecasts have been prepared for the 24-month period to May 2025 which
indicate a return to modest profit over that period. The Company has
sensitised these forecasts for a reduction in revenues for Hemmers and the
banking facilities remain adequate.  The Directors are of the opinion that
this is a reasonable worst case, and the currently available facilities would
be sufficient in this scenario.

 

For purposes of the going concern assessment, the Group make estimates of
likely future cash flows which are based on assumptions given the
uncertainties involved. The key assumptions include (i) No significant
deterioration in general market conditions; (ii) No significant customer loss;
(iii) No significant increase in raw material prices (iii) Continued support
of lenders. These assumptions are made by management based on recent
performance, external forecasts and management's knowledge and expertise of
the cashflow drivers. Management continually monitors the Group's cash
balances and forecasts cash flows, including stress testing in respect of the
timing of those cash flows.

 

Financing facilities

The operating business of the Group, Hemmers which is located in Germany.
The Parent Company, which has no borrowing facilities, is located in the UK.
Hemmers has four sources of funding:

 

·    Term loans which have funded property purchases. These are repayable
in instalments over the term as detailed in note 6. They are secured over the
associated properties and that security could be called in the event that the
business defaulted on repayment.

·    A maximum working capital facility of €11m, restricted to the
borrowing base which is calculated as 70% of eligible inventory and 80% of
eligible debtors. In the financial year 2023, this resulted in average
availability of €8.4m (2022: €7.7m) with a range of €7.2m to €10.0m
(2022: €6.5m to €8.8m) and minimum headroom of €1.0m (2022: €3.2m) in
the year. In the forecast period to 31 May 2025, the estimated availability
range is €7m to €8.8m and the minimum headroom €0.3m. The covenants on
this facility are an equity ratio which must exceed 50% of gross assets at the
financial year end and profit for the previous six months to exceed
€121,000.  At 31 May 2023, the ratio was 52% and the previous six months
profit was €347,000. The facility is committed until 31 May 2024.

·    A further working capital facility of €1m secured on working
capital which was fully drawn at the year end. The facilities are uncommitted,
but the bank is obliged to give reasonable notice of any change.

·    A €3m Parent Company loan which is currently subordinated to the
working capital facility.

 

The Directors consider there will be sufficient headroom available in the
Hemmers working capital facility and, therefore, the Directors are of the
opinion that it is appropriate to apply the going concern basis of preparation
to the financial statements.

 

However, the Directors acknowledge that the volatile global situation could
have an impact on the future trading result of Hemmers and in turn could
affect the ability of the Group to meet its forecasts and therefore comply
with banking covenants in downside scenarios. In addition, the Group has
borrowing facilities which are due for renewal within one year of the date of
approval of these financial statements, which the Group relies on to operate
as a going concern. The Directors will look to renew the existing facilities
when they are due for renewal, although acknowledge the conditions noted above
give rise to a material uncertainty around the going concern of the Group.

 

2.      Dividends

 

The Directors do not recommend the payment of a dividend in 2023 (2022:
£nil).

 

3.      Loss per share

 

                                    Year ended 31 May 2023
 Loss per share                     Discontinued    Continuing               Total

                                        operations      operations              Group

 Numerator
 Total loss for the year                  £79,000                   £761,000                  £840,000
 Denominator
 Weighted average number of shares    27,320,843                27,320,843                27,320,843

 Basic and diluted loss per share          0.3p                         2.8p                     3.1p

 

                                    Year ended 31 May 2022
 Loss per share                     Discontinued      Continuing                  Total

                                         operations       operations                Group

 Numerator
 Total loss for the year               £2,370,000                      £879,000                  £3,249,000
 Denominator
 Weighted average number of shares    27,320,843                   27,320,843                   27,320,843

 Basic and diluted loss per share          8.7p                            3.2p                        11.9p

 

Since there are no outstanding share options, there is no difference between
basic and diluted earnings per share.

 

4.      Discontinued operations

 

On 7 October 2022, the German Courts accepted Hemmers' management decision to
place its subsidiary KMR into an insolvency process.  The insolvency process
is ongoing although full control passed to the insolvency administrator on 1
January 2023 and at that point KMR ceased to be a subsidiary within the Group.
The gain has arisen due to the assets being transferred to the insolvency
administrator and any IFRS adjustments reversed. There was no tax impact on
the gain which arose on transfer.

 

                                          KMR balance sheet at insolvency date  IFRS adj  Total

                                          £000

                                                                                £000       £000

 Fixed assets                             (136)                                 133       (3)
 Current assets less current liabilities  254                                   (213)     41
 Finance lease liability                  -                                     1,360     1,360
 Provision                                -                                     (347)     (347)
                                          118                                   933       1,051

 Cash                                     (1,781)                               -         (1,781)
 Loan                                     868                                   -         868
 Net cash effect                          (913)                                 -         (913)

 (Loss)/gain on transfer                  (795)                                 933       138

 

5.      Segmental information

 

 Year ended 31 May 2023   Discontinued operations  Continuing operations                             Total

                          KMR                      Hemmers         Inter segmental   Parent Company  Group

                                                                   £000              £000

                          £000                        £000                                           £000

 External revenue            3,527                     24,290             -                 -            27,817
 Inter-segmental revenue        3                       416            (419)                -               -
 Cost of sales               (3,252)                 (19,550)           419                 -          (22,383)

 Gross profit             278                      5,156                 -                  -            5,434
 Distribution costs          (690)                    (1,513)             -                 -           (2,203)
 Admin expenses           363                         (4,171)            127            (229)           (3,911)
 Other income                   17                      280             (127)               -           171

 Operating loss           (32)                          (248)      -                  (229)             (509)
 Finance expense                (47)                    (337)            -           -                    (384)
 Internal interest           -                         (208)             -                208               -

 Loss before tax          (79)                          (793)      -                 (21)               (893)

 

 

 At 31 May 2023     Discontinued operations  Continuing operations                  Total

                    KMR                      Hemmers      Adj       Parent Company  Group

                                                                    £000

                    £000                        £000      £000                         £000

 Total assets       -                        15,572       -         2,819           18,391
 Total liabilities  -                         (7,852)     -          (100)           (7,952)

 Total net assets   -                        7,720        -         2,719           10,439

 

 Year ended 31 May 2022   Discontinued operations  Continuing operations                            Total
                          KMR                      Hemmers         Inter segmental  Parent Company  Group

                                                                   £000             £000

                          £000                        £000                                          £000

 External revenue            5,592                     23,998             -                -            29,590
 Inter-segmental revenue        -                       1,069          (1,069)             -               -
 Cost of sales               (4,551)                 (20,627)           1,057              -          (24,121)

 Gross profit/(loss)         1,041                     4,440             (12)              -            5,469
 Distribution costs          (1,082)                  (1,401)             -                -           (2,483)
 Admin expenses              (2,268)                  (3,763)            194           (286)           (6,123)
 Other income                   32                      309             (194)              -           147

 Operating loss           (2,277)                       (415)            (12)        (286)             (2,990)
 Finance expense                (93)                    (162)            -          -                    (255)
 Internal interest           -                         (204)             -               204               -

 Loss before tax          (2,370)                       (781)            (12)       (82)               (3,245)

 

 At 31 May 2022                  Discontinued operations  Continuing operations                  Total

                                 KMR                      Hemmers      Adj       Parent Company  Group

                                                                                 £000            £000

                                 £000                      £000        £000

 Total assets                    2,819                    17,392       (123)     2,811           22,899
 Total liabilities               (3,540)                   (8,091)     -          (91)            (11,722)

 Total net (liabilities)/assets  (721)                    9,301        (123)     2,720           11,177

 

6.      Loans and borrowings

 

The book value of loans and borrowings are as follows:

 

                             31 May 2023  31 May 2022

                             £000         £000

 Current
 Secured bank loans          5,502        5,671
 Non - current
 Secured bank loans          544          836

 Total loans and borrowings  6,046        6,507

 

 

Current loans and borrowings

At 31 May 2023 current loans and borrowings of £5,502,000 (2022: £5,671,000)
comprise short term loans of £5,201,000 (2022: £5,373,000) and instalments
due on long term loans detailed below of £301,000 (2022: £298,000). The
interest rate on the short-term loans ranges from 1.5% to 3% (2022: 1.25% to
3%) and these loans are secured on working capital of Hemmers. The short-term
loans are drawn down by Hemmers against short-term borrowing facilities of up
to a maximum of £10.3m (€12m). At 31 May 2023, the total borrowing facility
available totalled £7.1m (€8.2m) of which £5.2m (€6m) has been utilised
including any overdrafts, therefore the headroom within the facility was
£1.9m (€2.2m). Neither the Parent Company nor its subsidiary Hemmers have
any other borrowing facilities. The bank borrowing facilities are reviewed
annually every May and remain in place for Hemmers for the forthcoming year.

 
Non-current loans and borrowings

Non-current loans were drawn down in 2016 and 2017 to finance developments at
the Hemmers warehouses in Nordhorn.

 

The Group's loans and borrowings are within the accounts of Hemmers. They are
denominated in Euros, and their principal terms are as follows:

 

         Fixed      Repayment                    Final repayment date  31 May 2023  31 May 2022

         interest   profile                                            £000         £000

         rate

 Loan 1  1.65%      Equal quarterly instalments  September 2025        358          590
 Loan 2  1.05%      Equal quarterly instalments  March 2026            186          246

 Non-current loans                                                     544          836

 

7.            Other information

 

The financial information in this financial results announcement has been
prepared by the Directors using the recognition and measurement principles of
United Kingdom adopted International Financial Reporting Standards ("UK
adopted IFRS"). The financial information for the year ended 31 May 2023 does
not constitute the statutory accounts of the Company for 2022 and 2023 but are
extracted from the audited accounts.

 

The statutory accounts for the year ended 31 May 2023 and 31 May 2022 have
been reported on by MHA, Statutory Auditor. The Independent Auditor's Report
on the Annual Report and Financial Statements for 2023 is qualified and for
2022 unqualified and did not draw attention to any matters by way of emphasis.
Both the Financial Statements for 2023 and 2022 did not contain a statement
under 498(2) or 498(3) of the Companies Act 2006. The Independent Auditor's
Report on the Annual Report and Financial Statements for the year ended 31 May
2023 was qualified on the basis that they were unable to obtain sufficient
audit evidence in respect of the subsidiary KMR and its performance, as stated
within the Consolidated Statement of Comprehensive Income under discontinued
operations. Except for the qualification noted above the Independent Auditor's
Report on the Annual Report and Financial Statements for the year ended 31 May
2023 did not contain a statement under section 498(2) of the Companies Act
2006 or section 498(3).

 

In auditing the financial statements for the year ended 31 May 2023, the Group
Auditors have concluded that the Directors' use of the going concern basis of
accounting in the preparation of the financial statements is appropriate.
However, the Independent Auditor's Report draws attention to note 2 in the
Group financial statements (note 1 above) which states that the Group and
Parent Company incurred substantial losses during the year and that the Group
and Parent Company's operational existence is dependent on the continued
support from the Group's bank facilities and the eventual return to
profitability. The impact of this gives rise to a material uncertainty around
the going concern of the Group. The auditor's opinion is unqualified and not
modified in respect of this matter. An extract from the Independent Auditor's
Report is set out below:

 

We draw your attention to note 2 in the financial statements which states that
the Group and Parent Company incurred substantial losses during the year and
that the Group and Parent Company's operational existence is dependent on the
continued support from the Group's bank facilities and the eventual return to
profitability.

 

 

 

 

The impact of this together with other matters set out in the note, indicate
that a material uncertainty exists that may cast significant doubt on the
Group's ability to continue as a going concern. Our opinion is not modified in
respect of this matter. In auditing the financial statements, we have
concluded that the Directors' use of the going concern basis of accounting in
the preparation of the financial statements is appropriate. Our evaluation of
the Directors' assessment of the Group and Parent Company's ability to
continue to adopt the going concern basis of accounting included:

 

Our evaluation of the Directors' assessment of the Group's and the Parent
Company's ability to continue to adopt the going concern basis of accounting
included:

 

·      The consideration of inherent risks to the Group's operations and
specifically its business model.

·      The evaluation of how those risks might impact on the Group's
available financial resources.

·      Review of the mathematical accuracy of the cashflow forecast
model prepared by management and corroboration of key data inputs to
supporting documentation for consistency of assumptions used with our
knowledge obtained during the audit.

·      Challenging management for reasonableness of assumptions in
respect of the timing and quantum of cash receipts and payments included in
the cash flow model.

·      Holding discussions with management regarding future financing
plans, corroborating these where necessary and assessing the impact on the
cash flow forecast.

·      Review of the Group's external debt exposure to determine if any
future repayments have been included within the Group's cash flow projections.

·      Holding discussions with management and completing reviews of any
events after the reporting period to identify if these may impact on the
Group's ability to continue as a going concern.

 

                The statutory accounts for the year ended 31
May 2022 have been filed with the Registrar of Companies. The statutory
accounts for the year ended 31 May 2023 will be delivered to the Registrar of
Companies following the Annual General Meeting. The Annual Report and
Financial Statements giving notice of the 2023 Annual General Meeting, have
been today published on the Group's website at www.leedsgroup.plc.uk
(http://www.leedsgroup.plc.uk) and have been sent to those shareholders who
have elected to receive a hard copy of the Annual Report and Financial
Statements by the post.

 

                The Annual General Meeting will be held at
2.15pm on 22 November 2023 at the Radisson Blu Hotel, Chicago Avenue,
Manchester Airport, M30 3RA.

 

 

 

 

This announcement contains inside information for the purposes of the UK
Market Abuse Regulation and has been arranged for release by Jan G Holmstrom,
Non-Executive Chairman. The Directors of the Company are responsible for the
release of this announcement.

 

 

 

Enquiries:

Leeds Group plc
                  Cairn Financial Advisers LLP (nominated adviser)

Dawn Henderson - 01937 547877
                             Liam Murray/Sandy
Jamieson - 020 7213 0880

 

 

 

Note:

Certain statements made in this announcement are forward-looking statements.
These forward-looking statements are not historical facts but rather are based
on the Company's current expectations, estimates, and projections about its
industry; its beliefs; and assumptions. Words such as 'anticipates,'
'expects,' 'intends,' 'plans,' 'believes,' 'seeks,' 'estimates,' and similar
expressions are intended to identify forward-looking statements. These
statements are not a guarantee of future performance and are subject to known
and unknown risks, uncertainties, and other factors, some of which are beyond
the Company's control, are difficult to predict, and could cause actual
results to differ materially from those expressed or forecasted in the
forward-looking statements. The Company cautions security holders and
prospective security holders not to place undue reliance on these
forward-looking statements, which reflect the view of the Company only as of
the date of this announcement. The forward-looking statements made in this
announcement relate only to events as of the date on which the statements are
made. The Company will not undertake any obligation to release publicly any
revisions or updates to these forward-looking statements to reflect events,
circumstances, or unanticipated events occurring after the date of this
announcement except as required by law or by any appropriate regulatory
authority.

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  FR FLFVAIELVFIV

Recent news on Leeds

See all news