Picture of Safestore Holdings logo

SAFE Safestore Holdings News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsBalancedMid CapNeutral

REG - Findel PLC - Final Results <Origin Href="QuoteRef">FDL.L</Origin> <Origin Href="QuoteRef">SAFE.L</Origin> - Part 2

- Part 2: For the preceding part double click  ID:nRSR4953Qa 

 -      -     861                                   861       
 At 27 March 2015          126,442              403                       92,954       760    (42)  (137,807)                             82,710    
 
 
The total equity is attributable to the equity shareholders of the parent
company Findel plc. 
 
Findel plc 
 
Notes to the Group Financial Information 
 
1 Basis of preparation of consolidated financial information 
 
The financial information set out herein does not constitute the Company's
statutory financial statements for the periods ended 27 March 2015 or 28 March
2014, but is derived from those financial statements. Statutory financial
statements for 2014 have been delivered to the Registrar of Companies, and
those for 2015 will be delivered in due course. The financial statements were
approved by the Board of directors on 17 June 2015. The auditors have reported
on those financial statements; their reports were (i) unqualified, (ii) did
not include a reference to any matters to which the auditors drew attention by
way of emphasis without qualifying their report and (iii) did not contain a
statement under Section 498 (2) or (3) of the Companies Act 2006. 
 
Copies of the Company's statutory financial statements will be available on
the Group's corporate website. Additional copies will be available upon
request from Findel plc, 2 Gregory Street, Hyde, Cheshire, SK14 4TH. 
 
The Group financial information has been prepared in accordance with
International Financial Reporting Standards ("IFRS") as adopted for use within
the European Union and in accordance with the accounting policies included in
the Annual Report for the period ended 28 March 2014 except as stated below. 
 
Impact of accounting standards adopted 
 
IFRS 10 Consolidated Financial Statements and IFRS 12 Disclosure of Interests
in Other Entities have been adopted in the Group's consolidated financial
statements in the current period. There is no impact on the consolidated
financial statements in either the current or prior periods as a result of
this adoption, other than certain disclosure requirements. 
 
Discontinued operations 
 
Kleeneze Limited 
 
The Group completed the disposal of its network marketing Company, Kleeneze
Limited on 24 March 2015. Consequently it met the criteria to be accounted for
as a discontinued operation as defined in IFRS 5, "Non-current assets held for
sale and discontinued operations". Results from this discontinued operation
have therefore been separated out in the consolidated income statement in both
the current and prior periods to enhance the comparability of the ongoing
businesses. 
 
Going concern 
 
In determining whether the Group's financial statements for the period ended
27 March 2015 can be prepared on a going concern basis, the directors
considered all factors likely to affect its future development, performance
and its financial position, including cash flows, liquidity position and
borrowing facilities and the risks and uncertainties relating to its business
activities in the current challenging economic climate. 
 
The directors have reviewed the trading and cash flow forecasts as part of
their going concern assessment, including reasonable downside sensitivities
which take into account the uncertainties in the current operating environment
including amongst other matters demand for the Group's products, its available
financing facilities, and movements in interest rates. Although at certain
times the level of headroom reduces to a level which is less than the
directors would regard as desirable in the long term, the directors believe it
to be sufficient and have identified controllable mitigating actions that
could be implemented if required. The Group's banking facilities mature on 31
December 2016 and therefore management will seek to refinance these facilities
in the coming year. 
 
Taking into account the above uncertainties and circumstances, the directors
formed a judgement that there is a reasonable expectation that the Company and
the Group have adequate resources to continue in operational existence for the
foreseeable future. 
 
Accordingly, they continue to adopt the going concern basis in preparing the
Group's annual consolidated financial statements 
 
2 Segmental analysis 
 
 2015                                                                                                                                                                      
 Loss after tax                                                                                                                                                            
                                                              Continuing operations  Discontinued operation   Group                        
                                                              Express Gifts          Findel Education         Kitbag    Overseas Sourcing  Total     Kleeneze  Total                
                                                              £000                   £000                     £000      £000               £000      £000      £000                 
 Reportable segment results                                   33,452                 4,199                    (1,200)   145                36,596    (142)     36,454               
 Exceptional items                                            (3,335)                (23,701)                 (1,046)   -                  (28,082)  (19,127)  (47,209)             
 Operating profit/(loss) after exceptional items              30,117                 (19,502)                 (2,246)   145                8,514     (19,269)  (10,755)             
 Finance costs (includes £136,000 exceptional finance costs)                                                                               (10,233)  -         (10,233)             
 Loss before tax                                                                                                                           (1,719)   (19,269)  (20,988)             
 Tax                                                                                                                                       (4,413)   140       (4,273)              
 Loss after tax                                                                                                                            (6,132)   (19,129)  (25,261)             
 2014                                                                                                                                                                                         
 Profit after tax                                                                                                                                                                             
                                                              Continuing operations  Discontinued operations  Group     
                                                              Express Gifts          Findel Education         Kitbag    Overseas Sourcing  Total     Kleeneze  Healthcare  Total    Total     
                                                              £000                   £000                     £000      £000               £000      £000      £000        £000     £000      
 Reportable segment results                                   30,679                 4,092                    (4,106)   (93)               30,572    1,306     45          1,351    31,923    
 Exceptional items                                            (2,756)                (1,020)                  (10,799)  -                  (14,575)  (3,700)   (239)       (3,939)  (18,514)  
 Operating profit/(loss) after exceptional items              27,923                 3,072                    (14,905)  (93)               15,997    (2,394)   (194)       (2,588)  13,409    
 Finance costs (includes £472,000 exceptional finance costs)                                                                               (10,348)  -         -           -        (10,348)  
 Profit/(loss) before tax                                                                                                                  5,649     (2,394)   (194)       (2,588)  3,061     
 Tax                                                                                                                                       (1,857)   (738)     -           (738)    (2,595)   
 Profit/(loss) after tax                                                                                                                   3,792     (3,132)   (194)       (3,326)  466       
                                                                                                                                                                                                                
 
 
3 Exceptional items 
 
The following is an analysis of the exceptional items arising during the
period. 
 
                                             2015     2014     
                                             £000     £000     
 Continuing operations                                         
 Exceptional trading costs                                     
 Restructuring costs                         1,725    2,839    
 Onerous contracts                           1,138    2,768    
 Onerous lease provisions                    967      798      
 Express Gifts financial services redress    3,738    2,000    
 Legacy VAT issues                           (1,026)  -        
 Pension scheme service costs                1,640    -        
 Impairment of goodwill                      19,900   -        
 Impairment of intangible assets             -        6,170    
                                             28,082   14,575   
 Exceptional financing costs                                   
 Debt refinancing costs                      136      472      
                                             28,218   15,047   
 Tax credit in respect of exceptional items  (1,462)  (2,080)  
 Total                                       26,756   12,967   
                                                               
 Discontinued operations                                       
 Excess of proceeds over assets disposed of  (641)    (261)    
 Pension settlement cost                     -        500      
 (Gain)/loss on disposal                     (641)    239      
 Restructuring costs                         -        (100)    
 Stock write down in respect of disposal     476      -        
 Legacy VAT issues                           247      -        
 Impairment of other intangible assets       19,045   3,800    
                                             19,127   3,939    
 Tax credit in respect of exceptional items  (152)    (737)    
 Total                                       18,975   3,202    
                                                               
 Group total                                 45,731   16,169   
 
 
Restructuring costs in the current period of £1,725,000 (2014: £2,739,000), of
which £nil (2014: £100,000 credit relating to the release of redundancy
accruals) related to discontinued operations, relate to management changes,
redundancies and costs associated with remedying legacy poor systems and
controls, as well as organisational changes made in relation to compliance
with new FCA requirements. 
 
Costs of £1,138,000 (2014: £2,768,000), which includes £485,000 (2014:
£110,000) in respect of impairment of property, plant and equipment, have been
incurred in the current period in relation to contracts that have become loss
making. 
 
Costs of £967,000 (2014: £798,000) have been provided in the current period in
respect of onerous lease provisions. 
 
As part of its enhanced oversight work, Express Gifts has recently identified
circumstances where we may redress certain customers as a result of flaws in
some legacy processes. Charges of £3,738,000 (2014: £2,000,000) have been
recognised during the period in respect of this activity which includes
£738,000 (2014: £2,000,000) for any remaining elements of PPI. 
 
A credit of £1,026,000 has been recorded in relation to the settlement of an
historic VAT claim with HMRC which was settled during the period. 
 
A past service cost of service cost of £2,340,000 has been recorded in the
current period in respect of additional liabilities arising from the
equalisation of normal retirement ages for members in the Findel Education
section of the Findel Group Pension Fund. This has been partially offset by a
settlement gain of £700,000 in respect of a Total Pension Increase Exchange
('TPIE') exercise carried out during the year. 
 
Impairment of goodwill relates to a write down of goodwill allocated to the
Findel Education cash generating unit ('CGU'). 
 
Costs of £136,000 (2014: £472,000) have been incurred the period in respect of
the extension to the Group's lending facilities. 
 
Impairment of other intangible assets relates to a £6,170,000 write down of
indefinite lived brand names allocated to Kitbag CGU recognised in the prior
period. 
 
Items specifically related to discontinued operations 
 
A gain of £641,000 has been recorded in the current period in respect of the
disposal of Kleeneze Limited, which completed on 24 March 2015.This gain is
shown net of a credit of £2,404,000 in respect of deferred tax liabilities
released as a result of the disposal. In the prior period a loss of £239,000
was recorded in respect of the disposal of Nottingham Rehab Limited, which
completed on 19 April 2013. 
 
A loss of £476,000 has been recorded in the current period in respect of the
write down of stock held by Kleeneze immediately prior to its disposal. 
 
Costs of £247,000 have been recorded in respect of the write down of amounts
previously recognised in respect of various legacy VAT issues in Kleeneze
which are no longer considered recoverable. 
 
Impairment of other intangible assets relates to a £19,045,000 (2014:
£3,800,000) write down of indefinite lived brand names allocated to Kleeneze
CGU. 
 
4 Discontinued operations 
 
Kleeneze Limited ('Kleeneze') 
 
The Group completed the sale of its network marketing company, Kleeneze to
Trillium Pond A.G. (a subsidiary of CVSL Inc.) on 24 March 2015 for gross
consideration of £3.4m. Management are of the belief that the disposal of
Kleeneze will enable the Group to reduce its indebtedness and focus on core
operations. 
 
A profit on disposal of £0.6m, representing the difference between the
proceeds received net of costs of disposal, and the assets disposed of has
been recorded within exceptional items. 
 
Kleeneze's results for the period from 29 March 2014 to 24 March 2015 and for
the period ended 28 March 2014 have been presented to show the discontinued
operation separately from continuing operations and are summarised below: 
 
                    Period ended 24.3.15  2014      
                    £000                  £000      
 Revenue            36,557                46,504    
 Expenses*          (55,826)              (48,898)  
 Loss before tax    (19,269)              (2,394)   
 Tax credit         140                   (738)     
 Loss for the year  (19,129)              (3,132)   
 
 
*including exceptional charges of £19,768,000 (2014: £3,700,000) and a profit
on disposal (net of release of deferred tax liabilities of £2,404,000) of
£641,000. 
 
The major classes of assets and liabilities of Kleeneze at disposal on 24
March 2015 and at 28 March 2014 were as follows: 
 
                                24.3.15  2014      
                                £000     £000      
 Assets                                            
 Intangible assets              -        19,045    
 Property, plant and equipment  414      556       
 Inventory                      4,371    7,199     
 Trade and other receivables    2,793    3,196     
 Cash                           1,316    7,493     
                                8,894    37,489    
                                                   
 Liabilities                                       
 Deferred tax liability         (2,404)  (2,404)   
 Trade and other payables       (4,097)  (10,405)  
                                (6,501)  (12,809)  
                                                   
 Net assets of disposal group   2,393    24,680    
 
 
The net cash flows from/(used in) Kleeneze Limited were as follows: 
 
                        Period ended 24.3.15  2014      
                        £000                  £000      
 Operating cash flows   2,115                 (1,209)   
 Investing cash flows*  3,433                 2,080     
 Financing cash flow    (10,005)              (17,500)  
 Net cash outflow       (4,457)               (16,629)  
 
 
*includes proceeds (net of cash of cash held in subsidiary) of £1,720,000. 
 
Nottingham Rehab Limited ('NRS') 
 
The Group completed the disposal of its Healthcare Division through the sale
of NRS on 19 April 2013 which is also disclosed as discontinued in the income
statement for the period ended 28 March 2014. 
 
The gross consideration payable upon completion was £24.0 million, comprised
of a cash payment of £22.6 million to Findel plc and a payment of £1.4 million
into an escrow account to satisfy the estimated value of NRS' debt to the
Findel Group Pension Fund.  This valuation was completed in August 2013 and a
further £0.1m was paid to Findel plc (being the excess over the value of NRS's
debt to the Findel Group Pension Fund). 
 
There were few synergies between NRS and the rest of the Group, and
consequently the Board believed that Findel's cash resources were better
employed in developing the remainder of the Group and that NRS' interests were
best served under a new owner. 
 
The excess of proceeds over the value of assets disposed of was £261,000. This
was offset by a pension settlement cost of £500,000, relating to the buyout of
members of the Findel Education section of the Findel Group Pension Fund that
were employed by NRS, which took place as a result of the sale of the
business, and resulted in a loss on disposal of £239,000 being recognised in
the consolidated income statement for the period ended 28 March 2014. 
 
NRS' results for the period from 30 March 2013 to 19 April 2013 were presented
to show the discontinued operation separately from continuing operations and
are summarised as follows: 
 
                      Period to 19.4.13  
                      £000               
 Revenue              5,940              
 Expenses*            (6,134)            
 Profit before tax    (194)              
 Tax expense          -                  
 Profit for the year  (194)              
 
 
*including loss on disposal of £239,000. 
 
The major classes of assets and liabilities of NRS at disposal on 19 April
2013 were as follows: 
 
                                19.4.13  
                                £000     
 Assets                                  
 Goodwill                       2,308    
 Intangible assets              1,395    
 Property, plant and equipment  1,069    
 Deferred tax asset             1,544    
 Inventory                      6,653    
 Trade and other receivables    11,514   
 Cash                           6,057    
                                30,540   
                                         
 Liabilities                             
 Trade and other payables       8,512    
                                8,512    
                                         
 Net assets of disposal group   22,028   
 
 
The net cash flows from/(used in) NRS were as follows: 
 
                        19.4.13  
                        £000     
 Operating cash flows   (1)      
 Investing cash flows*  15,461   
 Financing cash flow    -        
 Net cash inflow        15,460   
 
 
*represents proceeds (net of cash of cash held in subsidiary). 
 
5 Tax expense 
 
                                                   2015   2014     
                                                   £000   £000     
 Current tax expense:                                              
 Current period (UK tax)                           2,957  1,726    
 Current period (overseas tax)                     18     19       
 Adjustments in respect of prior periods (UK tax)  (265)  (1,208)  
                                                   2,710  537      
 Deferred tax expense:                                             
 Origination and reversal of timing differences    1,217  (476)    
 Adjustments in respect of prior periods           486    -        
 Effect of tax rate change on opening balance      -      1,796    
                                                   1,703  1,320    
 Tax expense from continuing operations            4,413  1,857    
 
 
Tax expense from continuing operations excludes tax income in respect of the
Group's discontinued operation as follows: 
 
                              2015      2014     
                              £000      £000     
 Current tax (income)/charge  (140)     1,812    
 Deferred tax (income)        (2,404)*  (1,074)  
                              (2,544)   738      
 
 
*Relates to the release of deferred tax liabilities on disposal and is
recorded within the profit on disposal of £641,000 recorded within exceptional
items relating to discontinued operation. 
 
6 Earnings per share 
 
Earnings per share figures for the period ended 28 March 2014 have been
restated to present Kleeneze as a discontinued operation. 
 
 From continuing operations (Loss)/profit attributable to ordinary shareholders                                      
                                                                                           2015         2014         
                                                                                           £000         £000         
 Net profit attributable to equity holders for the purposes of basic earnings per share    (6,132)      3,792        
 Other exceptional items (net of tax)                                                      (26,620)     (12,495)     
 Exceptional finance costs (net of tax)                                                    (136)        (472)        
 Net profit attributable to equity holders for the purpose of adjusted earnings per share  20,624       16,759       
                                                                                                                     
 Weighted average number of shares                                                                                   
 Ordinary shares in issue at start of the period                                           85,942,534   85,942,534   
 Effect of shares issued during the period                                                 359,890      -            
 Effect of own shares held                                                                 (1,130,487)  (1,135,110)  
 Weighted average number of shares - basic                                                 85,171,937   84,807,424   
 Effect of outstanding share options                                                       5,425,216    7,609,609    
 Effect of convertible shares                                                              8,343,935    8,343,935    
 Weighted average number of shares - diluted                                               98,941,088   100,760,968  
                                                                                                                     
 Earnings per share                                                                                                  
 Earnings per share - basic                                                                (7.20)p      4.47p        
 Earnings per share - adjusted* basic                                                      24.21p       19.76p       
 Earnings per share - diluted                                                              (7.20)p      3.76p        
 Earnings per share - adjusted* diluted                                                    20.84p       16.63p       
 
 
* Adjusted to remove the impact of exceptional items. 
 
 From discontinued operations Loss attributable to ordinary shareholders                                           
                                                                                         2015         2014         
                                                                                         £000         £000         
 Net loss attributable to equity holders for the purposes of basic earnings per share    (19,129)     (3,326)      
 Other exceptional items (net of tax)                                                    (18,975)     (3,202)      
 Exceptional finance costs (net of tax)                                                  -            -            
 Net loss attributable to equity holders for the purpose of adjusted earnings per share  (154)        (124)        
                                                                                                                   
 Weighted average number of shares                                                                                 
 Ordinary shares in issue at start of the period                                         85,942,534   85,942,534   
 Effect of shares issued during the period                                               359,890      -            
 Effect of own shares held                                                               (1,130,487)  (1,135,110)  
 Weighted average number of shares - basic                                               85,171,937   84,807,424   
 Effect of outstanding share options                                                     5,425,216    7,609,609    
 Effect of convertible shares                                                            8,343,935    8,343,935    
 Weighted average number of shares - diluted                                             98,941,088   100,760,968  
                                                                                                                   
 Earnings per share                                                                                                
 Loss per share - basic                                                                  (22.46)p     (3.92)p      
 Loss per share - adjusted* basic                                                        (0.18)p      (0.15)p      
 Loss per share - diluted                                                                (22.46)p     (3.29)p      
 Loss per share - adjusted* diluted                                                      (0.16)p      (0.13)p      
 
 
* Adjusted to remove the impact of exceptional items. 
 
 Total attributable to ordinary shareholders (Loss)/earnings attributable to ordinary shareholders                            
                                                                                                    2015         2014         
                                                                                                    £000         £000         
 Net profit/(loss) attributable to equity holders for the purposes of basic earnings per share      (25,261)     466          
 Other exceptional items (net of tax)                                                               (45,595)     (15,697)     
 Exceptional finance costs (net of tax)                                                             (136)        (472)        
 Net profit attributable to equity holders for the purpose of adjusted earnings per share           20,470       16,635       
                                                                                                                              
 Weighted average number of shares                                                                                            
 Ordinary shares in issue at start of the period                                                    85,942,534   85,942,534   
 Effect of shares issued during the period                                                          359,890      -            
 Effect of own shares held                                                                          (1,130,487)  (1,135,110)  
 Weighted average number of shares - basic                                                          85,171,937   84,807,424   
 Effect of outstanding share options                                                                5,425,216    7,609,609    
 Effect of convertible shares                                                                       8,343,935    8,343,935    
 Weighted average number of shares - diluted                                                        98,941,088   100,760,968  
                                                                                                                              
 Earnings per share                                                                                                           
 (Loss)/earnings per share - basic                                                                  (29.66)p     0.55p        
 Earnings per share - adjusted* basic                                                               24.03p       19.61p       
 (Loss)/earnings - diluted                                                                          (29.66)p     0.47p        
 Earnings per share - adjusted* diluted                                                             20.68p       16.50p       
 
 
* Adjusted to remove the impact of exceptional items. 
 
The earnings per share attributable to convertible ordinary shareholders is
£nil. 
 
7 Goodwill and other intangible assets 
 
(a)   Goodwill 
 
                                            
 Cost                             £000      
 At 29 March 2013                 44,991    
 At 28 March 2014                 44,991    
 At 27 March 2015                 44,991    
                                            
 Impairment                                 
 At 29 March 2013                 (8,400)   
 At 28 March 2014                 (8,400)   
 Impairment                       (19,900)  
 At 27 March 2015                 (28,300)  
                                            
 Carrying amount                            
                                            
 Net book value at 27 March 2015  16,691    
 Net book value at 28 March 2014  36,591    
 
 
Goodwill acquired in a business combination is allocated, at acquisition, to
the cash generating units (CGUs) that are expected to benefit from that
business combination. After recognition of impairment losses, the carrying
amount of goodwill has been allocated as follows: 
 
                   2015    2014    
                   £000    £000    
 Express Gifts     320     320     
 Findel Education  16,371  36,271  
                   16,691  36,591  
 
 
The amount of goodwill that is tax deductible is £2,367,000 (2014:
£2,367,000). 
 
(b)   Other intangible assets 
 
                                          Software and IT                 Customer                 
                                          development costs  Brand names  relationships  Total     
                                          £000               £000         £000           £000      
 Cost                                                                                              
 At 29 March 2013                         15,474             50,175       20,490         86,139    
 Additions                                2,263              -            -              2,263     
 At 28 March 2014                         17,737             50,175       20,490         88,402    
 Additions                                1,854              -            -              1,854     
 Disposals                                -                  (22,845)     -              (22,845)  
 At 27 March 2015                         19,591             27,330       20,490         67,411    
                                                                                                   
 Accumulated amortisation and impairment                                                           
 At 29 March 2013                         10,513             -            11,325         21,838    
 Amortisation for the period              1,918              -            930            2,848     
 Impairment loss                          -                  9,970        -              9,970     
 At 28 March 2014                         12,431             9,970        12,255         34,656    
 Amortisation for the period              2,099              -            930            3,029     
 Impairment loss                          -                  19,045       -              19,045    
 Disposals                                -                  (22,845)     -              (22,845)  
 At 27 March 2015                         14,530             6,170        13,185         33,885    
                                                                                                   
 Carrying amount                                                                                   
                                                                                                   
 Net book value at 27 March 2015          5,061              21,160       7,305          33,526    
 Net book value at 28 March 2014          5,306              40,205       8,235          53,746    
                                                                                                   
 
 
Brand names, which arise from the acquisition of businesses, are deemed to
have an indefinite life, and therefore are subject to annual impairment tests,
on the basis that they are expected to be maintained indefinitely and are
expected to continue to drive value for the Group. 
 
The amortisation period for customer relationships, which arose from the
acquisition of businesses, is between 2 and 20 years. Management do not
consider that any customer relationships are individually material. 
 
Brand names acquired in a business combination are allocated, at acquisition,
to the cash generating units (CGUs) that are expected to benefit from that
business combination. After recognition of impairment losses, the carrying
amount of brand names has been allocated as follows: 
 
                         2015    2014    
                         £000    £000    
 Continuing operations                   
 Express Gifts           1,058   1,058   
 Findel Education        20,102  20,102  
 Discontinued operation                  
 Kleeneze                -       19,045  
                         21,160  40,205  
 
 
(c)   Impairment testing 
 
The Group tests goodwill and indefinite lived brand names for impairment
annually, or more frequently if there are indicators of impairment. 
 
Continuing operations 
 
The recoverable amounts of the Express Gifts, Findel Education and Kitbag CGUs
are determined from value in use calculations. 
 
Significant judgements, assumptions and estimates 
 
In determining the value in use of CGUs it is necessary to make a series of
assumptions to estimate the present value of future cash flows. In each case,
these key assumptions have been made by management reflecting past experience,
current trends, and where applicable, are consistent with relevant external
sources of information. The key assumptions are as follows: 
 
Operating Cash flows 
 
Management has prepared cash flow forecasts for a three year period derived
from the approved budget for financial year 2015/16. These forecasts include
assumptions around sales prices and volumes, specific customer relationships
and operating costs and working capital movements. 
 
Risk adjusted discount rates 
 
The pre-tax rates used to discount the forecast cash flows are between 12.2%
and 25.3% (2014: 12.5% and 18.1%). These discount rates are derived from the
Group's weighted average cost of capital as adjusted for the specific risks
related to each CGU. 
 
Long term growth rate 
 
To forecast beyond the detailed cash flows into perpetuity, a long term
average growth rate of 2.5% (2014: 2.5%) has been used. This is not greater
than the published International Monetary Fund average growth rate in gross
domestic product for the next five year period in the territories where the
CGUs operate. 
 
Results 
 
The estimated recoverable amount of the Express Gifts CGU exceeds its carrying
value by approximately £19,500,000 (2014: £23,200,000) and as such no
impairment was necessary. 
 
The recoverable amount of the Kitbag CGU is approximately equal to the
carrying value of its residual tangible asset base and consequently, the
£6,170,000 impairment of indefinite lived brand names recorded in the prior
period remains appropriate and no further impairment is required. 
 
The carrying amount of the Findel Education CGU was determined to be higher
than the recoverable amount and an impairment loss of £19,900,000 was
recognised. The impairment loss was fully allocated to goodwill and is
included in exceptional items. Following the impairment loss recognised, the
recoverable amount is equal to the carrying amount. Therefore, any adverse
movement in a key assumption would lead to a further impairment. Sensitivity
analysis is included below. 
 
Sensitivity analysis 
 
The results of the Group's impairment tests are dependent upon estimates and
judgements made by management, particularly in relation to the key assumptions
described above. A reasonably possible change in key assumptions could result
in further impairment losses being necessary in the Findel Education and
Kitbag CGUs. Sensitivity analysis to potential changes in operating cash flows
and risk adjusted discount rates has therefore been reviewed. 
 
The table below shows the risk adjusted discount rate and forecast operating
cash flow assumptions used in the calculation of value in use for the Findel
Education and Kitbag CGUs and the impact of changes in these key assumptions
on the level of impairment loss required: 
 
 CGU                                                                       Findel Education  Kitbag  
 Impairment recognised in the period (£000)                                (19,900)          -       
 Assumptions used in the calculation of value in use                                                 
 Pre-tax discount rate                                                     16.5%             25.3%   
 Total pre-discounted forecast operating cash flow (£000)                  85,249            17,183  
 Additional impairment required as a result of changes to key assumptions                            
 1% increase in pre-tax discount rate                                      (5,027)           (359)   
 5% decrease in total pre-discounted forecast operating cash flow          (2,771)           (207)   
 
 
Based on the results of the impairment test for the Express Gifts CGU,
management are satisfied that there is sufficient headroom such that a
reasonably possible change in assumption would not lead to an impairment.
Consequently, no sensitivity analysis has been disclosed. 
 
Discontinued operation 
 
Kleeneze CGU 
 
As part of the interim financial reporting process for the period ended 26
September 2014, management recorded an impairment of £19,045,000 in respect of
indefinite lived brands allocated to the Kleeneze CGU, on the basis of a value
in use calculation that showed that the carrying value of the CGU exceeded its
recoverable amount. 
 
The disposal of Kleeneze Limited was completed on 24 March 2015 for gross
proceeds of £3.4m less costs of disposal of £0.4m. A profit on disposal of
£0.6m, representing the difference between the net proceeds received and the
assets disposed of has been recorded within exceptional items and consequently
it is concluded that the impairment recorded at 26 September 2014 was
appropriate. 
 
8 Related parties 
 
During the period, a company under the common control of one of the Group's
major shareholders, Toscafund Asset Management LLP ("Toscafund"), acquired one
of the buildings leased by the Company from a third party owner. The operating
lease rentals paid to the associate of Toscafund in the current period in
respect of this property were £194,000. £97,000 was accrued at the balance
sheet date. 
 
Transactions between the Company and its subsidiaries, which are related
parties of the Company, have been eliminated on consolidation and are not
discussed in this note. All transactions and outstanding balances between the
group companies are priced on an arms-length basis and are to be settled in
the ordinary course of business. 
 
Compensation of key management personnel 
 
The remuneration of the directors including consultancy contracts and
share-based payments, who are the key management of the Group is summarised
below. 
 
                                2015   2014   
                                £000   £000   
 Short-term employee benefits   1,447  2,188  
 Company pension contributions  207    206    
                                1,654  2,394  
 Share-based payments           243    915    
                                1,897  3,309  
 
 
By order of the board 
 
D A Sugden                                          T J Kowalski 
 
Chairman                                              Finance Director 
 
17 June 2015                                       17 June 2015 
 
Principal risks and uncertainties 
 
There are a number of risks and uncertainties that could impact the
performance of the group over and above the treasury risks considered above. 
There are inherent risks in relation to the group's employees, customers,
suppliers and the legal and regulatory frameworks in which it is conducted. 
Group and divisional management, through the budgeting, forecasting and
monthly review of actual results, review business risks and seek to mitigate
these risks as far as possible. The risks set out below relate to five key
areas of review by the group being those specific to the group's divisions,
regulatory, economic, operational and financial risks. 
 
Risks specific to the group's divisions 
 
The business of the Express Gifts and Kitbag divisions are seasonal, and is
more heavily weighted towards the second half of the financial year. In
addition the Express Gifts division is reliant on credit scoring techniques in
the recruitment of new customers. 
 
In the Education Supplies division, the September and March "Back-to-School"
periods account for much of the market's annual sales and profits. The group
is focused on delivering a high quality of service and being well prepared for
managing peak demand in all of its businesses. 
 
Regulatory risks 
 
The financial services activities of the Express Gifts division became subject
to regulation from the Financial Conduct Authority (FCA) with effect from 1
April 2014.  In addition to its existing permission as an insurance
intermediary, the business currently has an Interim Permission to undertake
consumer credit activities.  The withdrawal or material variation of this
permission or a failure to have it converted into a Full Permission in due
course could have a material adverse effect on the group.  In addition, any
changes in legislation, regulation or FCA policy (for example restrictions on
interest rates or account fees) could have a material adverse effect on the
group.  Finally, it is also required to conduct its business in a manner that
mitigates against the risk of its customers receiving a poor outcome from its
financial services activities.  Failure to manage this risk may lead to
customers seeking appropriate levels of redress.  The group monitors
compliance with applicable financial services and consumer credit regulations
by taking advice from third party professionals, where appropriate. 
 
Economic risks 
 
The group is affected by the impact of the economy on consumer spending or the
ability of its customers to service their debts.  The impact of the sustained
reductions in government spending on education may adversely impact the
performance of the Education Supplies division and may in turn have a material
adverse effect on the group's business. 
 
Interruptions in the availability or flow of stock from third-party product
suppliers, or issues arising from the sale of faulty or defective goods
leading to product recalls could have an adverse effect on the group's
business. To mitigate this risk, the group purchases products from a wide
variety of domestic and international third party product suppliers and
engages in appropriate quality assurance processes. 
 
Deteriorating markets and reputational risks could result in the impairment of
goodwill, intangible assets (including brands) and property, plant and
equipment, which may adversely affect the group's financial position.  This
includes the potential use of social media by third parties to comment upon
the group's businesses.  The group focuses on maintaining the highest quality
of service to mitigate against any impairment in the value of its businesses. 
 
Operational risk 
 
The group may fail to keep up with advances in internet technology.
Furthermore information technology systems failure or disruption could impact
the group's day-to-day operations. The group relies heavily on its information
technology systems to record and process transactions and manage its
operations as well as to enable its customers to purchase products online and
over the phone. The group has seen significant growth in the proportion of its
home shopping sales which are derived from the internet, and these now
represent over 54% of the total sales of the Express Gifts division. The group
is focused on investing appropriately in its information technology systems
and progressively developing its e-commerce capabilities.  This in turn
increases the group's exposure to fraud and cyber-attack that could, for
example, deny the group access to its systems for a period of time, or result
in a loss of confidential customer data.  Enhancements to these systems and
controls have been made to mitigate against these risks and the group now
carries insurance cover against a prolonged loss of service. 
 
The group is dependent on third parties for outsourcing functions. The group
carries out extensive reviews of any potential outsourcing partner. Loss of,
or disruption to, the group's distribution centres and administrative sites
would have a material adverse effect on the group's business. The group has
established disaster recovery procedures designed to minimise the impact of
any such disruption. The group also carries insurance cover against the
potential loss of key facilities. 
 
Financial risk 
 
The group is reliant on the continued provision of credit facilities, and the
ability to refinance them as they fall due, to support its operations as it
seeks to reduce its net borrowings to a more appropriate level. The current
facility agreements which mature in December 2016 include various financial
covenants which, if not complied with, would enable the lenders to seek
immediate repayment of amounts outstanding under the outstanding credit
facilities. The group has recently agreed relaxations to the terms of these
facilities which mitigates this risk significantly. 
 
This information is provided by RNS
The company news service from the London Stock Exchange

Recent news on Safestore Holdings

See all news