Attached files

file filename
8-K/A - FORM 8-K/A - Alberto-Culver COd8ka.htm
EX-23 - CONSENT OF PRICEWATERHOUSECOOPERS LLP - Alberto-Culver COdex23.htm
EX-99.2 - SIMPLE HEALTH & BEAUTY GROUP LTD FIN. STAT. 9/30/09 & NINE MO 9/30/09 & 9/30/08 - Alberto-Culver COdex992.htm
EX-99.3 - UNAUDITED CONDENSED COMBINED PRO FORMA ALBERTO-CULVER & SIMPLE HEALTH - Alberto-Culver COdex993.htm

Exhibit 99.1

Simple Health & Beauty Group Limited

Consolidated Financial Statements

As of and for the Year Ended December 31, 2008


Report of Independent Auditors

To the Board of Directors and Shareholders of Simple Health & Beauty Group Limited:

We have audited the accompanying consolidated balance sheet of Simple Health & Beauty Group Limited and its subsidiaries as of December 31, 2008, and the related consolidated profit and loss account and consolidated cash flow statement for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

As discussed in Note 1 to the consolidated financial statements, Simple Health & Beauty Group Limited has not presented comparative figures for the prior year because such comparatives are not required by Rule 3-05 of the United States Securities and Exchange Commission Regulation S-X. In our opinion, disclosure of comparative figures is required by United Kingdom Generally Accepted Accounting Practice.

In our opinion, except for the matters described in the preceding paragraph, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Simple Health & Beauty Group Limited and its subsidiaries at December 31, 2008, and the results of their operations and their cash flows for the year then ended in conformity with United Kingdom Generally Accepted Accounting Practice.

 

/s/ PricewaterhouseCoopers LLP
Birmingham

United Kingdom

March 3, 2010

 

2


Simple Health & Beauty Group Limited

Consolidated Profit and Loss Account

for the Year Ended December 31, 2008

 

     Notes    2008
£’000
 

Turnover

   2    61,381   

Cost of sales

      (22,632
         

Gross profit

      38,749   

Selling and distribution costs

      (13,302

Administrative expenses

      (12,585

Operating profit before goodwill amortisation and operating exceptional items

        19,090   

Goodwill amortisation

   10    (4,211

Exceptional administrative expenses

   6    (2,017

Operating profit

   3    12,862   

Profit on disposal of discontinued operations

   6/7    318   
         

Profit before interest and taxation

      13,180   

Interest receivable and similar income

   8    364   

Interest payable and similar charges

   8    (23,233
         

Loss on ordinary activities before taxation

      (9,689

Tax charge on loss on ordinary activities

   9    (644
         

Loss for the financial year

   19/20    (10,333
         

The operating profit for the year is derived entirely from the continuing operations of the Group.

There are no recognised gains and losses other than the loss for the year stated above, and therefore no separate statement of total recognised gains and losses has been presented.

There is no difference between the loss on ordinary activities before taxation and the loss for the year stated above and their historical cost equivalents.

The accompanying notes form part of these financial statements.

 

3


Simple Health & Beauty Group Limited

Consolidated Balance Sheet

as of December 31, 2008

 

     Notes    2008
£’000
 

Fixed assets

     

Intangible assets

   10    65,397   

Tangible assets

   11    148   
         
      65,545   
         

Current assets

     

Stocks

   12    3,240   

Debtors due within one year

   13    15,511   

Debtors due after more than one year

   14    3,045   

Cash at bank and in hand

      9,842   
         
      31,638   

Creditors: amounts falling due within one year

   15    (14,200
         

Net current assets

      17,438   
         

Total assets less current liabilities

      82,983   

Creditors: amounts falling due after more than one year

   16    (192,110
         

Net liabilities

      (109,127
         

Capital and reserves

     

Called up share capital

   17    10   

Share premium account

   18    1,084   

Profit and loss deficit

   19    (110,221
         

Total shareholders’ deficit

   20    (109,127
         

The accompanying notes form part of these financial statements.

The financial statements on pages 3 to 24 were approved by the Board of Directors on March 3, 2010 and signed on its behalf by:

 

/s/ P. Hatherly
P. Hatherly
Director

 

4


Simple Health & Beauty Group Limited

Consolidated Cash Flow Statement

for the Year Ended December 31, 2008

 

     Notes    2008
£’000
 

Net cash inflow from operating activities

   22    14,519   

Net cash outflow from returns on investments and servicing of finance

   23    (8,300

Taxation

      (3

Capital expenditure and financial investment

     

Purchase of tangible fixed assets

      (21

Proceeds from disposal of tangible fixed assets

      3   

Purchase of intangible fixed assets

      (121

Proceeds from disposal of subsidiary undertakings

   6/7    318   
         

Net cash inflow before financing

      6,395   

Net cash outflow from financing – repayment of bank loans

      (1,718
         

Increase in cash in the year

      4,677   
         

Reconciliation of net cash flow to movement in net borrowings

     

Increase in cash in the year

      4,677   

Movement in borrowings and non-cash movements

      (12,167
         

Movement in net borrowings

   24    (7,490
         

This statement should be read in conjunction with the reconciliations in notes 22 to 24.

 

5


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

1 Accounting policies

The financial statements have been prepared on a going concern basis under the historical cost convention, with accounting policies and applicable accounting standards in the United Kingdom. The financial information included herein does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006 or section 240 of the Companies Act 1985.

Presentation of financial information

Simple Health & Beauty Group Limited (the “Company”) has prepared these non-statutory consolidated financial statements for the year ended December 31, 2008 for inclusion in a Form 8-K to be filed by Alberto-Culver Company with the Securities and Exchange Commission in the United States. The consolidated financial statements have been prepared in accordance with United Kingdom Generally Accepted Accounting Practice, with the exception that prior year comparatives have not been presented as required by Financial Reporting Standard No. 28, “Corresponding Amounts”. Such comparatives are not required by Rule 3-05 of the United States Securities and Exchange Commission Regulation S-X.

Basis of consolidation

The consolidated financial statements include the results and net assets of the Company and all its subsidiary undertakings (together, the “Group”) made up to the end of the financial year. The Company and all of its subsidiary undertakings are domiciled in the United Kingdom.

The principal activity of the Company is to act as a holding company for the Group whose principal activity is the sale of health and beauty products. In preparing the consolidated financial statements intra Group transactions have been eliminated. On March 27, 2009 the Company changed its name from Accantia Group Limited to Simple Health & Beauty Group Limited.

The results of businesses acquired or sold are accounted for from the relevant date of acquisition or disposal.

On the basis that the Group has de facto control over Duchessdrive Employees’ Share Ownership Plan Trust (the ‘Trust’) the Group recognises the assets and liabilities of the Trust in its own financial statements. Shares held by the Trust are recorded at cost as a deduction in arriving at shareholders’ funds.

Intangible fixed assets

Goodwill arising on acquisition, being the difference between the fair value of the purchase consideration and the fair value of the assets acquired, has been capitalised in the financial statements and is being amortised on a straight-line basis over its estimated remaining useful life of up to 20 years.

Goodwill is denominated in the functional currency of the business to which it relates.

Acquired trademarks are capitalised and amortised on a straight-line basis over their estimated remaining useful life of up to 20 years.

 

6


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

Fixed assets

Fixed assets are recorded at cost to the Group net of depreciation.

Depreciation is charged on the following basis:

 

   

Leasehold improvements are depreciated on a straight-line basis over the shorter of the estimated useful life or the related lease term.

 

   

Plant, equipment and vehicles are depreciated on a straight-line basis over lives ranging between three and twenty years by equal annual instalments to write down the assets to their estimated disposal value at the end of their working lives.

Leases

Rentals under operating leases are charged to profit before taxation as incurred. Lease incentives are amortised over the period until the first rent review.

Stocks

Raw materials and finished goods are valued at the lower of cost and net realisable value. Provision is made for slow moving and obsolete stocks.

Borrowing

All financial instruments with a cost to the Group, with the exception of share capital, have been included in borrowings. Borrowings are shown net of the associated finance costs, which are amortised to the profit and loss account over what the Directors consider to be the effective life of the borrowings.

Deferred taxation

Deferred tax is recognised on accelerated capital allowances and short-term timing differences that have originated but not reversed by the balance sheet date and is calculated at the average tax rates expected to apply in the year in which the timing differences are expected to reverse. Deferred tax assets and liabilities are not discounted. Deferred tax assets are recognised where future taxable profits are expected to arise against which they will be offset.

Research and development

Revenue expenditure on research and development is written off as incurred.

Pensions

A defined contribution group pension plan is in place for employees. The amount charged to the profit and loss account represents the contributions payable in respect of the accounting period.

 

7


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

Turnover

Turnover, which excludes value added tax and intra-group sales, represents the invoiced value of goods and services supplied to customers net of product related promotional expenditure related to those sales.

Turnover is recognised when the risks and rewards of ownership transfer to a third party, primarily when the customer accepts delivery of the goods.

Advertising and promotion costs

Media and associated costs (including origination, pre-production and design costs) are expensed in the year in which the relevant advertising is or is intended to be first used. Promotional costs that are directly attributable to volumes of sales are netted off against sales. Sponsorship arrangements are amortised over the life of the contract. Costs incurred associated with new products or product relaunches are held in prepayments until the launch occurs when they are expensed in full. All other marketing, research or related costs are expensed as incurred.

Foreign currency translation

All monetary assets and liabilities are translated into sterling at the rate ruling at the year-end except in those instances where forward cover has been arranged, in which case this forward rate is used.

Foreign currency transactions during the year are translated into sterling at the rate of exchange ruling on the date of the transaction. Any exchange differences are dealt with through the profit and loss account.

 

2 Segmental analysis

All turnover originates in the United Kingdom and relates to the one principal activity of the Group. An analysis of turnover by geographical market is given below:

 

     2008
£’000

By geographical destination:

  

United Kingdom

   54,039

Continental Europe

   5,373

Asia and Australasia

   1,969
    
   61,381
    

No further geographic segmental information is disclosed, as it is the opinion of the directors that such disclosure would be seriously prejudicial to the interests of the Group.

 

8


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

3 Operating profit

Operating profit is stated after charging:

 

      2008
£’000

Depreciation - owned assets

   165

Amortisation of goodwill and trademarks

   4,350

Research and development expenditure

   418

Hire of plant and machinery

   73

Other operating leases - land and buildings

   353

Auditors’ remuneration for audit services

   45

The following payments were made to the Group’s auditors for non-audit services:

 

     2008
£’000

Other services relating to taxation

   196
    

 

4 Employees

 

     2008
£’000

Staff costs (including directors):

  

Wages and salaries

   3,649

Social security costs

   349

Other pension costs

   186
    
   4,184
    

 

9


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

The average monthly number of employees during the year was as follows:

 

     2008
Number

Marketing, selling and distribution

   23

Administration

   32
    
   55
    

 

5 Directors’ emoluments

 

     2008
£’000

Emoluments (excluding pension contributions)

   1,357

Sums paid to a management company of the shareholders’ representatives for directors’ services

   30

Company contributions to money purchase pension scheme

   55
    

Emoluments (including pension contributions)

   1,442
    

 

     2008
Number

Members of money purchase pension scheme during the year

   4
    

The amounts in respect of the highest paid director are as follows:

 

     2008
£’000

Emoluments (excluding pension contributions)

   444

Company contributions to money purchase pension scheme

   18
    

Emoluments (including pension contributions)

   462
    

 

10


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

6 Exceptional items

The Group incurred a number of exceptional items during the year, which are analysed below:

 

     Note   2008
£’000
 

Reorganisation

   (a)   241   

Spa closure

   (b)   710   

Research into new markets

   (c)   534   

Legal fees

   (d)   532   
        

Total exceptional administrative expenses

     2,017   
        

Profit on disposal of discontinued operations (note 7)

     (318
        

The exceptional administrative expenses gave rise to a tax credit of £330,000.

 

  (a) Reorganisation

Professional fees relating to the simplification of the Group’s corporate structure.

 

  (b) Spa closure

These are the costs incurred in closing the Spa business, including a loss on disposal of tangible fixed assets amounting to £242,000.

 

  (c) Research into new markets

One-off external market research costs into new market segment.

 

  (d) Legal fees

In April 2008, the UK Office of Fair Trading (the “OFT”) notified the Group of an enquiry into potential co-ordinations of retail prices in sectors of the grocery market. In November 2009, the OFT informed the Group that, while its investigation of certain other companies continues, it has now closed its investigation of the Group. In connection with this matter, the Group incurred the legal fees identified above.

 

11


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

7 Profit on disposal of discontinued operations

On December 20, 2006, the Group disposed of two wholly-owned subsidiaries, Accantia Personal Hygiene Limited and Accantia (South Africa) (Pty) Limited.

In 2008, as a result of funds released from escrow accounts, additional consideration of £364,000 was received. In addition costs of £46,000 related to the disposal were incurred.

 

     2008
£’000
 

Amount received from tax escrow fund – additional proceeds

   364   

Additional costs of disposal incurred

   (46
      

Profit on disposal

   318   
      

At December 31, 2008, no amounts remain in escrow.

 

8 Net interest payable and similar charges

 

     2008
£’000
 

Interest payable and similar charges

  

Bank loans and overdrafts

   (10,118

Interest accrual on loan notes and PIK loan

   (12,551

Amortisation of debt issue costs

   (564
      

Total interest payable

   (23,233

Bank interest receivable and similar income

   364   
      

Net interest

   (22,869
      

 

12


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

9 Taxation charge on loss on ordinary activities

a) Analysis of charge in the year

 

      2008
£’000
 

Current tax

  

UK corporation tax on loss of the year

   —     

Adjustments in respect of prior year

   —     
      

Total current tax for the year (note 9b)

   —     
      

Deferred taxation

  

Current year deferred tax movement

   796   

Adjustments in respect of prior year

   (152
      

Total deferred tax (note 9c)

   644   
      

Tax charge on loss on ordinary activities

   644   
      

b) Factors affecting the current tax charge for the year

The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The differences are explained below:

 

     2008
£’000
 

Loss on ordinary activities before taxation

   (9,689
      

Loss on ordinary activities multiplied by the average standard rate of corporation tax in the UK of 28.5%

   (2,761

Effects of:

  

Expenditure not deductible for tax purposes

   3,939   

Other income not taxable

   (104

Utilisation of tax losses

   (1,004

Capital allowance in excess of depreciation

   (295

Other timing differences for the year

   225   
      

Current tax for the year (note 9a)

   —     
      

 

13


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

Due to the Finance Act 2007, the standard rate of taxation reduced from 30% to 28% with effect from April 2008. This means the effective tax rate for the year is 28.5%.

c) Deferred taxation

The deferred tax balance comprises:

 

     2008
£’000
 

Fixed asset timing differences

   173   

Short term timing differences

   2,012   

Losses

   860   
      

Deferred tax asset (note 14)

   3,045   
      

Movements in the net deferred tax balance were as follows:

  

Balance at January 1, 2008

   3,689   

Charge for the year (note 9a)

   (796

Credit for the prior year (note 9a)

   152   
      

Balance at December 31, 2008

   3,045   
      

 

14


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

10 Intangible assets

 

     Goodwill
£’000
    Trademarks
£’000
    Total
£’000
 

Cost

      

At January 1, 2008

   85,007      2,589      87,596   

Additions

   —        121      121   
                  

At December 31, 2008

   85,007      2,710      87,717   
                  

Amortisation

      

At January 1, 2008

   (16,855   (1,115   (17,970

Charge for the year

   (4,211   (139   (4,350
                  

At December 31, 2008

   (21,066   (1,254   (22,320
                  

Net book amount at December 31, 2008

   63,941      1,456      65,397   
                  

 

15


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

11 Tangible assets

 

     Leasehold
improvements
£’000
    Plant equipment
and vehicles
£’000
    Total
£’000
 

Cost

      

At January 1, 2008

   298      1,135      1,433   

Additions

   —        21      21   

Disposals

   (298   (88   (386
                  

At December 31, 2008

   —        1,068      1,068   
                  

Depreciation

      

At January 1, 2008

   (79   (817   (896

Charge for the year

   (24   (141   (165

Disposals

   103      38      141   
                  

At December 31, 2008

   —        (920   (920
                  

Net book amount at December 31, 2008

   —        148      148   
                  

 

12 Stocks

 

     2008
£’000

Raw materials and consumables

   53

Finished goods and goods for resale

   3,187
    
   3,240
    

In the opinion of the directors, the difference between the purchase price of stocks and their replacement cost is not material.

 

16


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

13 Debtors: amounts falling due within one year

 

     2008
     £’000

Trade debtors

   14,496

Other debtors

   49

Prepayments and accrued income

   966
    
   15,511
    

 

14 Debtors: amounts falling due after one year

 

     2008
£’000

Deferred tax

   3,045
    

Deferred tax asset is analysed as follows:

 

     Amount
recognised
2008
£’000
   Amount not
recognised
2008

£’000
 

Fixed asset timing differences

   173    —     

Short term timing differences

   2,012    —     

Losses

   860    2,318   

Deferred capital gain

   —      (404
           
   3,045    1,914   
           

The movements in the year are explained in note 9.

The directors consider the utilisation of certain deferred tax assets to be remote and have therefore decided they should not be recognised in the financial statements.

 

17


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

15 Creditors: amounts falling due within one year

 

     2008
£’000
 

Bank loans and overdrafts (note 16)

   4,750   

Unamortised issue costs

   (564

Trade creditors

   3,562   

Taxation and social security

   766   

Other creditors

   4,786   

Accruals and deferred income

   900   
      
   14,200   
      

 

16 Creditors: amounts falling due after more than one year

 

     2008
£’000
 

Bank loans

   101,617   

PIK loan

   25,444   

Unsecured loan notes

   66,888   

Unamortised issue costs

   (1,839
      
   192,110   
      

 

18


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

The maturity analysis of the Group’s bank and other borrowings is as follows:

 

     2008
£’000
 

Within one year

   4,750   

Between 1 and 2 years

   4,000   

Between 2 and 5 years

   10,250   

Over 5 years

   179,699   
      
   198,699   

Unamortised issue costs

   (2,403
      
   196,296   
      

Loan notes

Under an instrument dated January 22, 2004, the Group issued £50,000,000 fixed rate subordinated unsecured loan notes 2014. They are redeemable at a value to give the holder a 14% per annum return for the period from issue to redemption.

PIK loan

Under an instrument dated June 11, 2007, the Group was provided with a PIK term loan facility of £20,000,000 by European Capital S.A. SICAR. The loan facility is due for repayment on or before November 17, 2017. Interest is payable at 10.5% plus LIBOR rolling up on a six monthly basis. A share pledge has been issued as security by a subsidiary company.

Bank loans

On March 29, 2007, the Group refinanced its loan and mezzanine borrowings with its existing bankers.

The loan agreement entered into on March 29, 2007 provides the Group with a term loan of £28 million repayable in instalments and maturing in 2013, a term loan of £30 million repayable in instalments and maturing in 2014, a term loan of £30 million repayable in instalments and maturing in 2015, a term loan of £10 million repayable in instalments and maturing in 2016 and a revolving facility of £5 million until 2013.

All facilities bear an interest rate of LIBOR plus a margin that ranges from 2.00% to 4.50%. The Group also pays a 0.75% facility fee in respect of the unused portion of the revolving facility. The revolving facility is available to finance working capital requirements and for general corporate purposes. Whilst no amounts have been drawn down on the revolving facility, £130,000 has been allocated to the UK tax authorities (HM Revenue & Customs) and credit card guarantees.

 

19


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

The Mezzanine agreement entered into on March 29, 2007 provides the Group with a term loan facility of £17 million maturing in 2016. The Mezzanine facility bears interest at LIBOR plus 8.25% of which 4.25% is rolled-up and added to the principal.

The loan and Mezzanine agreements require the Group to comply with certain financial and non-financial covenants. The financial covenants include limitations on capital expenditure and require the maintenance of certain minimum ratios of earnings before interest, taxes, depreciation and amortisation to interest payable, plus debt servicing cashflows to operating cash.

The loans are secured by a first fixed and floating charge over the Group’s total assets.

 

17 Called up share capital

 

          Allotted, called
up and fully paid
     Authorised
Number
   Number    £’000

Ordinary ‘A’ shares of 1p each

   125,000    125,000    1

Ordinary ‘B’ shares of 1p

   961,957    875,000    9

Deferred shares of 1p

   72,197    —      —  
              
   1,159,154    1,000,000    10
              

The ordinary ‘B’ shares rank pari passu with the ordinary ‘A’ shares with the exception that upon a winding up or other analogous event the ordinary ‘B’ shares take priority to the ordinary ‘A’ shares.

At December 31, 2008, there were 86,957 warrants held over ‘B’ shares at a subscription price of 1p which were exercisable on various exit events, including a sale of the Company.

 

18 Share premium account

 

     2008
£’000

Balance at January 1, 2008 and December 31, 2008

   1,084
    

 

20


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

19 Profit and loss deficit

 

     2008
£’000
 

Balance at January 1, 2008

   (99,888

Loss for the financial year

   (10,333
      

Balance at December 31, 2008

   (110,221
      

 

20 Reconciliation of movement in total shareholders’ deficit

 

     2008  
     £’000  

Loss for the year

   (10,333
      

Net change in total shareholders’ deficit

   (10,333

Opening total shareholders’ deficit

   (98,794
      

Closing total shareholders’ deficit

   (109,127
      

 

21 Financial commitments

Capital expenditure contracted but not provided for in these financial statements amounted to £nil.

The annual commitment under operating leases for the Group as of December 31, 2008 is set out below:

 

     Land and
buildings
£’000
   Other
£’000
   Total
£’000

Operating leases which expire:

        

Within one year

   —      18    18

After one and before five years

   419    36    455
              
   419    54    473
              

 

21


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

22 Reconciliation of operating profit to net cash inflow from operating activities

 

     2008
£’000
 

Operating profit for the year

   12,862   

Amortisation of goodwill

   4,211   

Amortisation of trademarks

   139   

Loss on disposal of tangible fixed assets (note 6b)

   242   

Depreciation of tangible fixed assets

   165   

Increase in stocks

   (644

Increase in debtors

   (3,336

Increase in creditors

   880   
      

Net cash inflow from operating activities

   14,519   
      

The cash effect of operating exceptional items is £1,732,000.

 

23 Returns on investments and servicing of finance

 

     2008
£’000
 

Interest payable (net)

   (22,869

Movement in prepayments and accruals

   684   

Interest rolled up in mezzanine debt

   762   

Interest rolled up on loan notes and PIK loan

   12,559   

Amortisation of arrangement fees

   564   
      

Net interest paid

   (8,300
      

Interest received

   402   

Interest paid

   (8,702
      

Net cash outflow from returns on investments and servicing of finance

   (8,300
      

 

22


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

24 Analysis of movement in net borrowings

 

     At
January
1, 2008
£’000
    Cash
flow
£’000
   Other
non-cash
movements
£’000
    At
December

31, 2008
£’000
 

Cash at bank and in hand

   5,165      4,677    —        9,842   

Arrangement fees

   2,967      —      (564   2,403   

Borrowings not repayable on demand

   (79,772   —      (12,559   (92,331
                       
   (71,640   4,677    (13,123   (80,086

Other borrowings

   (107,324   1,718    (762   (106,368
                       

Total net borrowings

   (178,964   6,395    (13,885   (186,454
                       

Other non-cash movements include interest rolled up on the PIK loan, mezzanine debt and unsecured loan notes (see note 23).

 

25 Group pension plan

A new defined contribution pension plan opened with effect from January 1, 2007. Contributions charged to the profit and loss account for the year relating to this scheme were £186,000 and at December 31, 2008 there were no accrued or prepaid contributions.

 

26 Related party transactions

During the year payments were made to Duke Street V Limited for monitoring services in the amount of £35,000.

At December 31, 2008 loan notes payable to Duke Street V Limited and related parties, including rolled up interest, amounted to £62,934,000. Loan notes payable to directors of Simple Health & Beauty Group Limited amounted to £2,938,000.

During the year accrued interest on loan notes with Duke Street V Limited and related parties amounted to £8,241,000. Interest on loan notes also accrued to directors of Simple Health & Beauty Group Limited amounting to £385,000.

In 2005 and 2007, loans totaling £106,000 were made to two directors which become repayable if they leave the Group’s employment or on a sale or listing of the Company.

 

23


Simple Health & Beauty Group Limited

Notes to the Consolidated Financial Statements

for the Year Ended December 31, 2008

 

27 Ultimate controlling party

At December 31, 2008, the directors deemed that the ultimate controlling undertaking to be Duke Street V Limited as general partner of the Duke Street V Fund.

 

28 Subsequent events

On December 13, 2009, the shareholders of the Group entered into a binding agreement to dispose of the Group’s entire issued share capital to Alberto-Culver UK Products Limited (“AC UK Products”).

On December 18, 2009, the transaction completed and all of the Group’s shareholder and external bank debt was retired following the injection of cash from AC UK Products. In addition, the warrants over the ‘B’ shares were cash cancelled for £4.0 million.

On December 29, 2009, AC UK Products subscribed for 4,357,607 ordinary shares in the Company for an aggregate consideration of £199.3 million. This consideration was satisfied by AC UK Products transferring to the Company the benefit of:

 

   

The outstanding £23.0 million of fixed rate subordinated investor loan notes 2014 plus accrued interest;

 

   

The outstanding £1.4 million fixed rate subordinated management loan notes 2014 plus accrued interest;

 

   

The £119.3 million outstanding on the intra-group loan (plus accrued interest) entered into between AC UK Products and Accantia Group Holdings Limited on December 18, 2009 as a result of the retirement of external bank debt; and

 

   

The balance being offset against the amount of intra-group loan (plus accrued interest) entered into between AC UK Products and the Company on December 18, 2009.

 

24