REG - Braime (T.F.& J.H.) - Annual Results

BraimeAnnouncement

02/05/2018 07:05

2018-05-02T06:00:23.423Zreuters.comtag:reuters.com,2018-05-02:newsml_RSB8058Ma:13TXT
This file is provided for EAP sample purposes only; it's structure and detail are subject to change, and should not be used as a definitive reference for actual development and processing.2018-05-02T06:00:23.423Z2018-05-02T06:00:23.423Z_UCDP:parsn_lse_10.54.132.131_1.2.37102:2019-06-02T06:00:23.423Z3RSB8058MaREG - Braime (T.F.& J.H.)  - Annual ResultsIndustrial Machinery & Equipment (NEC) (TRBC level 5)Industrials (TRBC level 1)Industrial Goods (TRBC level 2)Machinery, Tools, Heavy Vehicles, Trains & Ships (TRBC level 3)LEGACY: Industrials (TRBC)LEGACY: Industrial Goods (TRBC)LEGACY: Machinery, Equipment & Components (TRBC)Industrial Machinery & Equipment (TRBC level 4)Western EuropeUnited KingdomEuropeSuggested SourcesNews AnnouncementsRegulatory Corporate News AnnouncementsCompany NewsEurope daily earnings hits & missesTF & JH Braime Holdings PLC








RNS Number : 8058M
Braime (T.F.& J.H.) (Hldgs) PLC
02 May 2018
 

T.F. & J.H. BRAIME (HOLDINGS) P.L.C.
("Braime" or the "Company" and with its subsidiaries the "Group")
 
ANNUAL RESULTS FOR THE YEAR ENDED 31ST DECEMBER 2017
 
At a meeting of the directors held today, the accounts for the year ended 31st December 2017 were submitted and approved by the directors.  The accounts statement is as follows:
 
Chairman's statement
 
Review of the year
I am pleased to report that the Group's sales revenue in 2017 rose by 10.7% to £31.4m from 28.4m in 2016 and the profit from operations was £2.3m, compared to £1.4m in the prior year.
 
After adjustments for finance income and expenses, the profit before tax is £2.2m (2016 - £1.3m).  After deducting taxes of £0.6m, the profit for 2017 is £1.6m, and is significantly above the 2016 result of £0.9m.
 
This improvement is the direct result of the process of continuous investment in both new products and in the development and extension of overseas markets.
 
Growth in sales increased the amounts owing by customers by £0.7m and was only partly offset by an increase of £0.4m in the sums owed to our suppliers.  After allowing for the necessary increases in working capital, the Group generated £1.5m in cash.
 
In 2017, the Group purchased a further £0.7m in new manufacturing equipment, continuing the strategy of investing in long term improvements in productivity.  The Group have further capital investments planned for 2018 in manufacturing equipment to produce presswork, sold to external customers of Braime Pressings, and for components, sold internally to the 4B material handling division for distribution by the 4B subsidiaries.  The business already has the necessary bank funding in place for these investments.
 
Braime Pressings Limited
The manufacturing business operates in a very competitive and demanding environment and, while revenue increased, profit for the period was unchanged.  The focus has to be on continuing improvements in productivity.         
 
4B material handling division
The subsidiaries in the material handling division all enjoyed increases in revenue, and earnings before depreciation, interest and tax (EBITDA) also increased, particularly in the second half of the year.  Net margins continued to be boosted by the low value of the UK Pound Sterling which remained at relatively low levels against other major currencies throughout 2017.  A weak Pound reduces the cost to our subsidiaries of UK manufactured goods and additionally the profits earned in overseas markets are increased when translated back to UK Pounds at a relatively low prevailing rate of exchange and consolidated in our Group accounts.
 
The overseas 4B subsidiaries have continued to increase the penetration in their own home markets but also to expand each year sales to export markets in their respective regions.
 
Dividends

In October 2017, the 1st interim dividend was increased to 3.10p from 2.90p in October 2016.  The directors have decided to increase the 2nd interim dividend to 7.10p from 6.40p in May 2017 and this will be paid on 18th May 2018 to the holders of Ordinary and 'A' Ordinary shares on the register on 11th May 2018.  The overall dividend paid on the 2017 results will therefore increase to 10.20p from the 9.30p paid on the 2016 result.
 
Brexit
The UK's trading position relative to the EU should finally become clearer as negotiations continue towards Brexit in March next year.  In the Group we have an existing subsidiary and operation on mainland Europe and this gives us some flexibility to respond to different scenarios in what will remain a very important trade area for the business. Additionally, exports to regions outside the EU - the principal growth area for the group - already significantly outweigh sales to mainland Europe.
 
Staff
The successful delivery of all plans and capital investments depend ultimately on the decisions and work of individual staff across the Group and this year's very positive result is due to their ongoing efforts.  We are fortunate to have so many pro-active employees and also that our staff turnover remains exceptionally small.  I would like to take this opportunity to thank all our staff for their hard work and contribution during the year.
 
Our Group Finance Director, Paul Tiffany left us at the end of the year and we thank him for his contribution.  I would also like to welcome our new Group Finance Director, Cielo Cartwright who joined us in January and was appointed to the board on 30th April 2018.  Cielo has previously worked in multinational businesses and we believe this experience will benefit us as the business expands further afield.
 
Outlook
2018 has begun positively and the Group is trading above both budget and last year.  Aside from the ever-present risk of an economic downturn, the major exposure of the Group is to fluctuations in the exchange rate.  It is entirely possible that, as Brexit approaches, the value of the UK Pound Sterling appreciates and this is likely to have a negative effect on the Group result - hopefully only short-term as the business adapts to a new situation. 
 
The main area of the business is the supply of goods and services to handle and process industrial, and above all, agricultural commodities.  This sector is currently a growth industry with a global market.  The strategy is to invest in increasing our market reach while continuing to develop new products; both tasks make up a big challenge but also represent an ongoing opportunity.
 
 
 
Nicholas Braime, Chairman
1st May 2018
 
For further information please contact:
 
T.F. & J.H. Braime (Holdings) P.L.C.
Nicholas Braime/Cielo Cartwright
0113 245 7491
 
W. H. Ireland Limited
Katy Mitchell/Alex Bond
0113 394 6628
 
 
The directors present their strategic report of the Company and the Group for the year ended 31st December 2017.
 
Principal activities
The principal activities of the Group during the year under review was the manufacture of deep drawn metal presswork and the distribution of material handling components and monitoring equipment.  Manufacturing activity is delivered through the Group's subsidiary Braime Pressings Limited and the distribution activity through the Group's 4B division.
 
Braime Pressings specialises in metal presswork, including deep drawing, multi-stage progression and transfer presswork.  Founded in 1888, the business has over 130 years of manufacturing experience.  The metal presswork segment operates across several industries including the automotive sector and supplies external as well as group customers.
 
The material handling components subsidiaries are industry leaders in developing high quality, innovative and dependable material handling components for the agricultural and industrial sectors.  They provide a range of complementary products including elevator buckets, forged conveyor belting, designed bolts, chain, level monitors and safety control systems which facilitate handling and minimise the risk of explosion in hazardous areas.   The subsidiaries in the 4B division have operations in the Americas, Europe, Asia, Australia and Africa and export to over fifty countries. 
 
Performance highlights
For the year ended 31st December 2017, the Group generated revenue of £31.4m, up 10.7% from prior year. Profit from operations was £2.3m, up £0.9m from prior year.  EBITDA was £3.1m.  At 31st December 2017, the Group had net assets of £11.0m. 
 
Cash flow
Inventories increased by £0.3m and trade receivables by £0.7m reflecting the increased sales activity.  These calls on working capital were partly offset by an increase in our trade payables of £0.4m.  In total the business generated funds from operations of £1.5m net of the movement in working capital.  After the payment of other financial costs and the dividend, the cash balance (net of overdraft) was £1.0m.
 
Bank facilities
The Group's operating banking facilities are renewed annually.  The arrangements with HSBC provide sufficient headroom to the Group and have allowed us to make the necessary investments in the year.
 
Taxation
Tax charge for the year was £0.6m, with an effective rate of tax of 28% (2016 - 33%).  The effective rate is above the standard UK tax rate of 19.25% (2016 - 20%) due to the blending effect of the different rates of tax applied by each of the countries in which the Group operates.  In any financial year the effective rate will depend on the mix of countries in which profits are made.
 
Capital expenditure
In 2017, the Group invested £0.7m in plant and equipment continuing the recent substantial investment in new manufacturing machinery.  During 2018, the Group plans to make further tactical investments in key equipment to maximise productivity.
 
Balance sheet
Net assets of the Group have increased to £11.0m (2016 - £10.0m), this is due to the strong profit performance in the year.  A foreign exchange loss of £0.5m (2016 - gain of £0.6m) was recorded on the re-translation of the net assets of the overseas operations. 
 
 
Principal exchange rates
The Group reports its results in sterling, its presentational currency.  The Group operates in five other currencies and the principal exchange rates in use during the year and as at 31st December 2017 are shown in the table below.  During the year the Group's profit reduced by £0.5m from losses in foreign currency translations.
 




 
Currency


 
Symbol


Average rate
Full year 2017


Closing rate
31 Dec 2017


Closing rate
31st Dec 2016




Australian Dollar


AUD


      1.692


       1.728


       1.703




Euro


EUR


      1.143


       1.127


       1.165




South African Rand


ZAR


    17.134


     16.631


     16.880




Thai Baht


THB


    44.031


     44.016


     44.039




United States Dollar


USD


      1.303


       1.351


       1.23




 
Our business model
The two segments of the Group are very different operations and serve different markets, however together they provide diversification, strength and balance to the Group.
 
The focus of the manufacturing business is to produce quality, technically demanding components. The use of automated equipment allows us to produce in high volumes whilst maintaining flexibility to respond to customer demands.
 
The material handling components business operates from a number of locations around the globe allowing us to be close to our core markets.  The focus of the business is to provide innovative solutions drawing on our expertise in material handling and access to a broad product range.
 
Performance of Braime Pressings Limited, manufacturer of deep drawn metal presswork
Revenue grew during 2017 in our manufacturing division, however, profit for period was £0.1m (2016 - £0.1m).  The manufacturing arm continues to face pricing pressures in a highly competitive environment.
 
Performance of the 4B division, world wide distributor of components and monitoring systems for the material handling industry
 
The combined revenues of our subsidiaries grew strongly in 2017 up £3m on prior year, which has fed through to EBITDA.  The growth reflects the Group's investment in this division's activities over the past three years.
 
The outlook for 2018 remains positive and we look to further growth across all subsidiaries.
 
 
Key performance indicators
The Group uses the following key performance indicators to assess the performance of the Group as a whole and of the individual businesses:
 




Key performance indicator


Note


2017 


2016 




 


 


 


 




Turnover growth


1


10.7%


7.3% 




 


 


 


 




Gross margin


2


46.4%


45.3% 




 


 


 


 




Operating profit


3


£2.34m


£1.39m 




 


 


 


 




Stock days


4


136 days


144 days 




 


 


 


 




Debtor days


5


58 days


55 days 




 


 


 


 




 


 


 


 




 
Notes to KPI's
1.         Turnover growth
The Group aims to increase shareholder value by measuring the year on year growth in Group revenue. We are pleased with the level of growth achieved during 2017.
 
2.         Gross margin
Gross profit (revenue less change in inventories and raw materials used) as a percentage of turnover is monitored to maximise profits available for reinvestment and distribution to shareholders.  The year on year improvement in margin has resulted from operational efficiency and gains from movement in foreign exchange rates.
 
3.         Operating profit
Sustainable growth in operating profit is a strategic priority to enable ongoing investment and increase shareholder value.  Year on year improvement in operating profits resulting from the improvement in gross margin and also efficient cost control over operating expenses.
 
4.         Stock days
The average value of stock divided by the cost of goods sold expressed as a number of days is monitored to ensure the right level of stocks are held in order to meet customer demands whilst not carrying excessive amounts which impacts upon working capital requirements.  Increased sales demand close to the year end has lowered stock days.
 
5.         Debtor days
The average value of debtors divided by revenue expressed as a number of days.  This is an important indicator of working capital requirements.  Debtor days still average within the standard payment terms of 60 days, however senior management are focused on reducing this to improve cash.
 
 
Other metrics monitored weekly or monthly include Quality measures (such as customer complaints), raw materials buying prices, capital expenditure, line utilisation, reportable accidents and near-misses.
 
 
Principal risks and uncertainties
The market remains challenging for our manufacturing division, due to pricing pressures throughout the supply chain.  The maintenance of the TS16949 quality standard is important to the Group and allows it to access growing markets within the automotive and other sectors.  A process of continual improvement in systems and processes reduces this risk as well as providing increased flexibility to allow the business to respond to customer requirements.
 
Our 4B division maintains its competitive edge in a price sensitive market through the provision of engineering expertise and by working closely with our suppliers to design and supply innovative components of the highest standard.  In addition, ranges of complementary products are sold into different industries.  The monitoring systems are developed and improved on a regular basis.
 
The directors receive monthly reports on key customer and operational metrics from subsidiary management and review these.  The potential impact of business risks and actions necessary to mitigate the risks, are also discussed and considered at the monthly board meetings.  The more significant risks and uncertainties faced by the Group are set out below:-
 
·    Raw material price fluctuation:- The Group is exposed to fluctuations in steel and other raw material prices and to mitigate this volatility, the group fixes its prices with suppliers where possible. 
 
·    Reputational risk:-  As the Group operates in relatively small markets any damage to, or loss of reputation could be a major concern.  Rigorous management attention and quality control procedures are in place to maximise right first time and on time delivery.  Responsibility is taken for ensuring swift remedial action on any issues and complaints.
 
·    Damage to warehouse or factory:-  Any significant damage to a factory or warehouse will cause short-term disruption.  To mitigate these risks, the Group has arrangements with key suppliers to step up supply in the event of a disruption.
 
·    Brexit impact:-  The Group, along with other businesses, faces economic and political uncertainty in the future resulting from the UK vote to leave the EU.  However, the directors consider that its operations in Europe provide the group with further trading options and the fact that 56% of the Group's revenues are derived in from markets outside the EU provides the Group with some resilience to any impact.
 
·    Economic fluctuations:- The Group derives a significant proportion of its profits from outside the UK and is therefore sensitive to fluctuations in the economic conditions of overseas operations including foreign currency fluctuations.  
 
Financial instruments
The operations expose it to a variety of financial risks including the effect of changes in interest rates on debt, foreign exchange rates, credit risk and liquidity risk.
 
The Group does not have material exposure in any of the areas identified above.
 
The Group's principal financial instruments comprise sterling and foreign cash and bank deposits, bank loans and overdrafts, other loans and obligations under finance leases together with trade debtors and trade creditors that arise directly from operations.
 
The main risks arising from the Group's financial instruments can be analysed as follows:
 
Price risk
The Group has no significant exposure to securities price risk, as it holds no listed equity instruments.
 
Foreign currency risk
The Group has a centralized treasury function which manages the Group's banking facilities and all lines of funding.  Forward contracts are used to hedge against foreign exchange differences arising on cash flows in currencies that differ from the operational entity's reporting currency.
 
 
Financial instruments (continued)
Credit risk
The Group's principal financial assets are bank balances, cash and trade debtors, which represent the Group's maximum exposure to credit risk in relation to financial assets.
 
The Group's credit risk is primarily attributable to its trade debtors.  Credit risk is mitigated by a stringent management of customer credit limits by monitoring the aggregate amount and duration of exposure to any one customer depending upon their credit rating.  The Group also has credit insurance in place.  The amounts presented in the balance sheet are net of allowance for doubtful debts, estimated by the Group's management based on prior experience and their assessment of the current economic environment.
 
The credit risk on liquid funds is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies.  The Group has no significant concentration of credit risk, with exposure spread over a large number of counterparties and customers.
 
Liquidity risk
The Group's policy has been to ensure continuity of funding through acquiring an element of the Group's fixed assets under finance leases and arranging funding for operations via medium-term loans and overdrafts to aid short term flexibility.
 
Cash flow interest rate risk
Interest rate bearing assets comprise cash and bank deposits, all of which earn interest at a fixed rate.  The interest rate on the bank overdraft is at market rate and the Group's policy is to keep the overdraft within defined limits such that the risk that could arise from a significant change in interest rates would not have a material impact on cash flows.  The Group's policy is to maintain other borrowings at fixed rates to fix the amount of future interest cash flows.
 
The directors monitor the level of borrowings and interest costs to limit any adverse affects on financial performance of the Group.
 
Health & Safety
We maintain healthy and safe working conditions on our sites and measure our ability to keep employees and visitors safe.  We continuously aim to improve our working environments to ensure we are able to provide a safe occupational health and safety standards to our employees and visitors.  The directors receive monthly H&S reports and we carry out regular risk management audits to identify areas for improvement and to minimise safety risks.
 
Business ethics and human rights
We are committed to conducting our business ethically and responsibly, and treating employees, customers, suppliers and shareholders in a fair, open and honest manner.  As a business, we receive audits by both our independent auditors and by our customers and we look to source from suppliers who share our values.  We encourage our employees to provide feedback on any issues they are concerned about and have a whistle-blowing policy that gives our employees the chance to report anything they believe is not meeting our required standards.
 
The Group is similarly committed to conducting our business in a way that is consistent with universal values on human rights and complying with the Human Rights Act 1998.  The Group gives appropriate consideration to human rights issues in our approach to supply chain management, overseas employment policies and practices.  Where appropriate, we support community partnering. 
 
Environment
The Group's policy with regard to the environment is to understand and effectively manage the actual and potential environmental impact of our activities.  Operations are conducted such that we comply with all legal requirements relating to the environment in all areas where we carry out our business.  The Group continuously looks for ways to harness energy reduction (electricity and gas) and water. During the period of this report the Group has not incurred any fines or penalties or been investigated for any breach of environmental regulations.
 
 
Social and Community matters
We recognise our responsibility to work in partnership with the communities in which we operate and we encourage active employee support for their community in particular, in aid of technical awareness and training.  During the year, we participated in a number of education events encouraging interest in engineering in young people.  It is our policy not to provide political donations.
 
Employees
The quality and commitment of our people has played a major role in our business success.  This has been demonstrated in many ways, including improvements in customer satisfaction, the development of our product lines and the flexibility they have shown in adapting to changing business requirements.  Employee performance is aligned to the achievement of goals set within each subsidiary and is rewarded accordingly.  Employees are encouraged to use their skills to best effect and are offered training either externally or internally to achieve this.  As a global business, the Group fully recognises and seeks to harness the benefits of diversity within its work force. 
 
Research and development
A Group continues to invest in research and development.  This has resulted in improvements in the products which will benefit the Group in the medium to long term.
 
Summarised consolidated income statement for the year ended 31st December 2017 (audited)
 




 


2017 


2016 




 


£'000 


£'000 




 


 


 




Revenue


31,449 


28,415 




 


 


 




Changes in inventories of finished goods and work in progress


114 


337 




Raw materials and consumables used


(16,955)


(15,891)




Employee benefits costs


(7,449)


(6,726)




Depreciation and amortisation expense


(803)


(801)




Other expenses


(4,015)


(3,940)




 


 


 




Profit from operations


2,341 


1,394 




 


 


 




Finance expense


(143)


(150)




Finance income


3 


30 




 


 


 




Profit before tax


2,201 


1,274 




 


 


 




Tax expense


(621)


(419)




 


 


 




Profit for the year


1,580 


855 




 


 


 




Profit attributable to:


 


 




Owners of the parent


1,719 


932 




Non-controlling interests


(139)


(77)




 


 


 




 


1,580 


855 




 


 


 




 


 


 




Basic and diluted earnings per share


109.73p 


59.34p 




 
Summarised consolidated statement of comprehensive income for the year ended 31st December 2017 (audited)
 




 


2017 


2016 




 


£'000 


£'000 




 


 


 




Profit for the year


1,580 


855 




 


 


 




Items that will not be reclassified subsequently to profit or loss


 


 




Net pension remeasurement gain on post employment benefits


45 


10 




 


 


 




Items that may be reclassified subsequently to profit or loss


 


 




Foreign exchange (losses)/gains on re-translation of overseas operations


(472)


598 




 


 


 




Other comprehensive income for the year


(427)


608 




 


 


 




Total comprehensive income for the year


1,153 


1,463 




 


 


 




Total comprehensive income attributable to:


 


 




Owners of the parent


1,299 


1,540 




Non-controlling interests


(146)


(77)




 


 


 




 


1,153 


1,463 




 
 
Summarised consolidated balance sheet at 31st December 2017 (audited)
 




 


2017 


2017 


2016 


2016 




 


£'000 


£'000 


£'000 


£'000 




Assets


 


 


 


 




Non-current assets


 


 


 


 




Property, plant and equipment


5,238 


 


5,358 


 




Intangible assets


58 


 


12 


 




Total non-current assets


 


5,296 


 


5,370 




 


 


 


 


 




Current assets


 


 


 


 




Inventories


6,431 


 


6,119 


 




Trade and other receivables


5,911 


 


5,213 


 




Financial assets


- 


 


52 


 




Cash and cash equivalents


1,145 


 


742 


 




Total current assets


 


13,487 


 


12,126 




 


 


 


 


 




Total assets


 


18,783 


 


17,496 




 


 


 


 


 




Liabilities


 


 


 


 




Current liabilities


 


 


 


 




Bank overdraft


164 


 


- 


 




Trade and other payables


4,391 


 


4,181 


 




Other financial liabilities


1,983 


 


1,730 


 




Corporation tax liability


195 


 


147 


 




Total current liabilities


 


6,733 


 


6,058 




 


 


 


 


 




Non-current liabilities


 


 


 


 




Financial liabilities


988 


 


1,361 


 




Deferred income tax liability


87 


 


118 


 




Total non-current liabilities


 


1,075 


 


1,479 




 


 


 


 


 




Total liabilities


 


7,808 


 


7,537 




 


 


 


 


 




Total net assets


 


10,975 


 


9,959 




 


 


 


 


 




 


 




Share capital


 


360 


 


360 




Capital reserve


 


257 


 


257 




Foreign exchange reserve


 


74 


 


539 




Retained earnings


 


10,633 


 


9,006 




Total equity attributable to the shareholders of the parent


 


 
11,324 


 


 
10,162 




Non-controlling interests


 


(349)


 


(203)




 


 


 


 


 




Total equity


 


10,975 


 


9,959 



 
 
 
 
 
 



 
 
Summarised consolidated cash flow statement for the year ended 31st December 2017 (audited)
 




 


2017 


2017 


2016 


2016 




 


£'000 


£'000 


£'000 


£'000 




Operating activities


 


 


 


 




Net profit


 


1,580 


 


855 




Adjustments for:


 


 


 


 




Depreciation and amortisation


803 


 


801 


 




Grants amortised


- 


 


(6)


 




Foreign exchange (losses)/gains


(443)


 


525 


 




Finance income


(3)


 


(30)


 




Finance expense


143 


 


150 


 




Loss/(gain) on sale of land and buildings, plant, machinery and motor vehicles


 
4 


 


 
(13)


 




Adjustment in respect of defined benefits scheme


 
45 


 


 
12 


 




Income tax expense


621 


 


420 


 




Income taxes paid


(617)


 


(492)


 




 


 


553 


 


1,367 




Operating profit before changes in working capital and provisions


 


 
2,133 


 


 
2,222 




 


 


 


 


 




Increase in trade and other receivables


(698)


 


(208)


 




Increase in inventories


(312)


 


(400)


 




Increase in trade and other payables


356 


 


272 


 




 


 


(654)


 


(336)




Cash generated from operations


 


1,479 


 


1,886 




 


 


 


 


 




Investing activities


 


 


 


 




Purchases of property, plant, machinery and motor vehicles and intangible assets


 
(618)


 


 
(999)


 




Sale of land and buildings, plant, machinery and motor vehicles


 
14 


 


 
13 


 




Interest received


3 


 


28 


 




 


 


(601)


 


(958)




Financing activities


 


 


 


 




Proceeds from long term borrowings


165 


 


- 


 




Loan financing repayments


52 


 


57 


 




Repayment of borrowings


(329)


 


(102)


 




Repayment of hire purchase creditors


(247)


 


(176)


 




Interest paid


(143)


 


(150)


 




Dividends paid


(137)


 


(131)


 




 


 


(639)


 


(502)




Increase in cash and cash equivalents


 


239 


 


426 




Cash and cash equivalents, beginning of period


 


 
742 


 


 
316 




Cash and cash equivalents, end of period


 


981 


 


742 




 
 
Consolidated statement of changes in equity for the year ended 31st December 2017 (audited)
 




 


 
 


 
Share 
Capital 


 
Capital 
Reserve 


Foreign 
Exchange 
Reserve 


 
Retained 
Earnings 


 
 
Total 


Non- 
Controlling 
Interests 


 
Total 
Equity 




 


 


£'000 


£'000 


£'000 


£'000 


£'000 


£'000 


£'000 




 


 


 


 


 


 


 


 


 




Balance at 1st January 2016


 


360 


257 


 (59)


8,195 


8,753 


 (126)


8,627 




 


 


 


 


 


 


 


 


 




Comprehensive income


 


 


 


 


 


 


 


 




Profit


 


- 


- 


- 


932 


932 


(77)


855 




 


 


 


 


 


 


 


 


 




Other comprehensive income


 


 


 


 


 


 


 




Net pension remeasurement gain recognised directly in equity


 
 
 


 
 
- 


 
 
- 


 
 
- 


 
 
10 


 
 
10 


 
 
- 


 
 
10 




Foreign exchange losses on re-translation of overseas subsidiaries consolidated operations


 
 
- 


 
 
- 


 
 
598 


 
 
-  


 
 
598 


 
 
-  


 
 
598 




Total other comprehensive income


 


 
- 


 
- 


 
598 


 
10 


 
608 


 
- 


 
608 




Total comprehensive income


 


- 


- 


598 


942 


1,540 


 (77)


1,463 




 


 


 


 


 


 


 


 


 




Transactions with owners


 


 


 


 


 


 


 




Dividends


 


- 


- 


- 


(131)


(131)


- 


(131)




Total transactions with owners


 


- 


- 


- 


(131)


 (131)


- 


 (131)




 




Balance at 1st January 2017


 


360 


257 


539 


9,006 


10,162 


 (203)


9,959 




 


 


 


 


 


 


 


 


 




Comprehensive income


 


 


 


 


 


 


 


 




Profit


 


- 


- 


- 


1,719 


1,719 


(139)


1,580 




 


 


 


 


 


 


 


 


 




Other comprehensive income


 


 


 


 


 


 


 


 




Net pension remeasurement gain recognised directly in equity


 


 
 
- 


 
 
- 


 
 
- 


 
 
45 


 
 
45 


 
 
- 


 
 
45 




Foreign exchange gains on re-translation of overseas subsidiaries consolidated operations


 
 
- 


 
 
- 


 
 
(465)


 
 
- 


 
 
(465)


 
 
(7)


 
 
(472)




Total other comprehensive income


- 


- 


(465)


45 


(420)


(7)


(427)




Total comprehensive income


 


- 


- 


(465)


1,764 


1,299 


(146)


1,153 




 


 


 


 


 


 


 


 


 




Transactions with owners


 


 


 


 


 


 


 


 




Dividends


 


- 


- 


- 


(137)


(137)


- 


(137)




Total transactions with owners


 


- 


- 


- 


(137)


(137)


- 


(137)




 


 


 


 


 


 


 


 


 




Balance at 31st December 2017


360 


257 


74 


10,633 


11,324 


(349)


10,975 




 
 
Notes
 
1.   EARNINGS PER SHARE AND DIVIDENDS
Both the basic and diluted earnings per share have been calculated using the net results attributable to shareholders of T.F. & J.H. Braime (Holdings) P.L.C. as the numerator.
 
The weighted average number of outstanding shares used for basic earnings per share amounted to 1,440,000 shares (2016 - 1,440,000). There are no potentially dilutive shares in issue.
 




Dividends paid


2017 


2016 




 


£'000 


£'000 




Equity shares


 


 




Ordinary shares


 


 




Interim of 6.40p (2016 - 6.20p) per share paid on 12th May 2017


31 


30 




Interim of 3.10p (2016 - 2.90p) per share paid on 21st October 2017


15 


14 




 


46 


44 




'A' Ordinary shares


 


 




Interim of 6.40p (2016 - 6.20p) per share paid on 12th May 2017


61 


59 




Interim of 3.10p (2016 - 2.90p) per share paid on 21st October 2017


30 


28 




 


91 


87 




Total dividends paid


137 


131 




 
An interim dividend of 7.10p per Ordinary and 'A' Ordinary share will be paid on 18th May 2018.
 
2.   SEGMENTAL INFORMATION
 




 


Central 


Manufacturing  


Distribution 


Total 




 


2017 


2017  


2017 


2017 




 


£'000 


£'000  


£'000 


£'000 




Revenue


 


 


 


 




External


- 


4,150 


27,299 


31,449 




Inter Company


706 


3,211 


5,172 


9,089 




Total


706 


7,361 


32,471 


40,538 




 


 


 


 


 




Profit


 


 


 


 




EBITDA


393 


146 


2,605 


3,144 




Finance costs


(92)


(23)


(28)


(143)




Finance income


1 


1 


1 


3 




Depreciation and amortisation


(465)


- 


(338)


(803)




Tax expense


(20)


(8)


(593)


(621)




Profit/(loss) for the period


(183)


116 


1,647 


1,580 




 


 


 


 


 




Assets


 


 


 


 




Total assets


4,593 


2,397 


11,793 


18,783 




Additions to non current assets


490 


- 


222 


712 




Liabilities


 


 


 


 




Total liabilities


1,742 


3,664 


2,402 


7,808 




 
 
 




 


Central 


Manufacturing 


Distribution 


Total 




 


2016 


2016 


2016 


2016 




 


£'000 


£'000 


£'000 


£'000 




Revenue


 


 


 


 




External


- 


3,565 


24,850 


28,415 




Inter Company


473 


2,659 


4,443 


7,575 




Total


473 


6,224 


29,293 


35,990 




 


 


 


 


 




Profit


 


 


 


 




EBITDA


(144)


181 


2,158 


2,195 




Finance costs


(74)


(26)


(50)


(150)




Finance income


- 


3 


27 


30 




Depreciation


(279)


(141)


(381)


(801)




Tax expense


(41)


98 


(476)


(419)




(Loss)/profit for the period


(538)


115 


1,278 


855 




 


 


 


 


 




Assets


 


 


 


 




Total assets


4,497 


1,008 


11,991 


17,496 




Additions to non current assets


1,023 


- 


347 


1,370 




Liabilities


 


 


 


 




Total liabilities


1,023 


2,140 


4,374 


7,537 




 
3.   BASIS OF PREPARATION
These consolidated financial statements have been prepared in accordance with applicable International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU), IFRIC interpretations and the Companies Act 2006 applicable to companies reporting under IFRS.  The consolidated financial statements have been prepared on a going concern basis and under the historical cost convention.  The accounting policies adopted are consistent with those of the annual financial statements for the year ended 31st December 2017 as described in those financial statements.
 
4.   ANNUAL GENERAL MEETING
The Annual General Meeting of the members of the company will be held at the registered office of the company at Hunslet Road, Leeds, LS10 1JZ on Thursday 14th June 2018 at 11.45am.  The annual report and financial statements will be sent to shareholders by 10th May 2017 and will also be available on the company's website (www.braimegroup.com) from that date.
 
5.   PRELIMINARY STATEMENT
The financial information set out in this preliminary announcement does not constitute statutory accounts as defined by section 434 of the Company Act 2006.  The financial information for the year ended 31st December 2017 has been extracted from the Group's financial statements upon which the auditor's opinion is unqualified, does not include reference to any matters to which they wish to draw attention by way of emphasis without qualifying their report, and does not include any statement under section 498 of the Companies Act 2006.  Statutory accounts for the year ended 31st December 2016 have been delivered to the Registrar of Companies, and those for 2017 will be delivered in due course.
 
6.   EVENTS AFTER THE REPORTING PERIOD
There were no events after the balance sheet date that would require disclosure in accordance with IAS10, "Events after the reporting period".
 



This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SSMFMFFASEFI