Attached files
file | filename |
---|---|
10-K/A - FORM 10-K/A - Actua Corp | c18831e10vkza.htm |
EX-4.1 - EXHIBIT 4.1 - Actua Corp | c18831exv4w1.htm |
EX-10.2 - EXHIBIT 10.2 - Actua Corp | c18831exv10w2.htm |
EX-10.3 - EXHIBIT 10.3 - Actua Corp | c18831exv10w3.htm |
EX-10.4 - EXHIBIT 10.4 - Actua Corp | c18831exv10w4.htm |
EX-31.1 - EXHIBIT 31.1 - Actua Corp | c18831exv31w1.htm |
EX-10.9 - EXHIBIT 10.9 - Actua Corp | c18831exv10w9.htm |
EX-32.1 - EXHIBIT 32.1 - Actua Corp | c18831exv32w1.htm |
EX-10.8 - EXHIBIT 10.8 - Actua Corp | c18831exv10w8.htm |
EX-23.4 - EXHIBIT 23.4 - Actua Corp | c18831exv23w4.htm |
EX-32.2 - EXHIBIT 32.2 - Actua Corp | c18831exv32w2.htm |
EX-31.2 - EXHIBIT 31.2 - Actua Corp | c18831exv31w2.htm |
EX-10.17 - EXHIBIT 10.17 - Actua Corp | c18831exv10w17.htm |
EX-10.26 - EXHIBIT 10.26 - Actua Corp | c18831exv10w26.htm |
EX-10.15 - EXHIBIT 10.15 - Actua Corp | c18831exv10w15.htm |
EX-10.16 - EXHIBIT 10.16 - Actua Corp | c18831exv10w16.htm |
| the financial statements give a true and fair view of the state of the Groups and the Parent Companys affairs as at 31 December 2010 and of the Groups loss for the year then ended; |
| the Group financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union; |
| the Parent Company financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union and as applied in accordance with the Companies Act 2006; and |
| the financial statements have been prepared in accordance with the requirements of the Companies Act 2006. |
| adequate accounting records have not been kept by the Parent Company, or returns adequate for our audit have not been received from branches not visited by us; or |
| the Parent Company financial statements are not in agreement with the accounting records and returns; or |
| certain disclosures of Directors remuneration specified by law are not made; or |
| we have not received all the information and explanations we require for our audit. |
For and on behalf of BAKER TILLY UK AUDIT LLP, Statutory Auditor
Chartered Accountants
25 Farringdon Street
London EC4A 4AB
27 May 2011
20 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
Year ended 31 December 2010 | Year ended 31 December 2009 | |||||||||||||||||||||||||||||||||||
Before | Before | |||||||||||||||||||||||||||||||||||
exceptional | exceptional | |||||||||||||||||||||||||||||||||||
items and | Exceptional | Other | items and | Exceptional | Other | |||||||||||||||||||||||||||||||
other | items | charges | other | items | charges | |||||||||||||||||||||||||||||||
charges | (note 6) | (note 7) | Total | charges | (note 6) | (note 7) | Total | |||||||||||||||||||||||||||||
Note | £000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | ||||||||||||||||||||||||||||
Revenue |
5 | 40,094 | | | 40,094 | 41,990 | | | 41,990 | |||||||||||||||||||||||||||
Cost of sales |
(12,283 | ) | | | (12,283 | ) | (16,716 | ) | | | (16,716 | ) | ||||||||||||||||||||||||
Direct profit |
27,811 | | | 27,811 | 25,274 | | | 25,274 | ||||||||||||||||||||||||||||
Administrative expenses |
(26,926 | ) | (409 | ) | (893 | ) | (28,228 | ) | (25,857 | ) | (1,773 | ) | (1,036 | ) | (28,666 | ) | ||||||||||||||||||||
Operating profit/(loss) |
8 | 885 | (409 | ) | (893 | ) | (417 | ) | (583 | ) | (1,773 | ) | (1,036 | ) | (3,392 | ) | ||||||||||||||||||||
Finance costs |
||||||||||||||||||||||||||||||||||||
Finance income |
11 | 82 | | | 82 | 141 | | | 141 | |||||||||||||||||||||||||||
Finance costs |
11 | (354 | ) | | | (354 | ) | (972 | ) | (414 | ) | | (1,386 | ) | ||||||||||||||||||||||
Finance costs net |
(272 | ) | | | (272 | ) | (831 | ) | (414 | ) | | (1,245 | ) | |||||||||||||||||||||||
Share of loss of associate |
| | | | (28 | ) | | | (28 | ) | ||||||||||||||||||||||||||
Profit/(loss) before income
tax |
613 | (409 | ) | (893 | ) | (689 | ) | (1,442 | ) | (2,187 | ) | 1,036 | ) | (4,665 | ) | |||||||||||||||||||||
Income tax |
12 | 227 | | | 227 | (170 | ) | | | (170 | ) | |||||||||||||||||||||||||
Loss for the year |
(462 | ) | (4,835 | ) | ||||||||||||||||||||||||||||||||
Other comprehensive
income: |
||||||||||||||||||||||||||||||||||||
Exchange losses on translation
of foreign subsidiaries |
(235 | ) | (2,130 | ) | ||||||||||||||||||||||||||||||||
Actuarial gains/(losses) on
defined benefit pension
scheme (note 22) |
687 | (2,150 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive
income for the year, net of
tax |
452 | (4,280 | ) | |||||||||||||||||||||||||||||||||
Total comprehensive
income for the year |
(10 | ) | (9,115 | ) | ||||||||||||||||||||||||||||||||
Loss attributable to: |
||||||||||||||||||||||||||||||||||||
Equity holders of the Company |
(359 | ) | (4,916 | ) | ||||||||||||||||||||||||||||||||
Non-controlling interests |
(103 | ) | 81 | |||||||||||||||||||||||||||||||||
(462 | ) | (4,835 | ) | |||||||||||||||||||||||||||||||||
Total comprehensive income
attributable to: |
||||||||||||||||||||||||||||||||||||
Equity holders of the Company |
93 | (9,196 | ) | |||||||||||||||||||||||||||||||||
Non-controlling interests |
(103 | ) | 81 | |||||||||||||||||||||||||||||||||
(10 | ) | (9,115 | ) | |||||||||||||||||||||||||||||||||
(expressed in pence per share)
Note | 2010 | 2009 | ||||||||||
Basic |
13 | (3.7p | ) | (78.2p | ) | |||||||
Diluted |
13 | (3.7p | ) | (78.2p | ) |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 21 |
2010 | 2009 | |||||||||||
Note | £000s | £000s | ||||||||||
Non-current assets |
||||||||||||
Property, plant and equipment |
14 | 350 | 1,026 | |||||||||
Intangible assets |
15 | 32,178 | 32,335 | |||||||||
Deferred tax asset |
21 | 327 | | |||||||||
32,855 | 33,361 | |||||||||||
Current assets |
||||||||||||
Inventories |
16 | 334 | 597 | |||||||||
Trade and other receivables |
17 | 5,515 | 6,649 | |||||||||
Cash and cash equivalents |
18 | 15,920 | 20,751 | |||||||||
21,769 | 27,997 | |||||||||||
Total assets |
54,624 | 61,358 | ||||||||||
Current liabilities |
||||||||||||
Trade and other payables |
19 | 21,422 | 25,611 | |||||||||
Borrowings |
20 | 2,053 | 2,317 | |||||||||
23,475 | 27,928 | |||||||||||
Non-current liabilities |
||||||||||||
Trade and other payables |
19 | 10 | 358 | |||||||||
Borrowings |
20 | 1,162 | 2,048 | |||||||||
Retirement benefit obligations |
22 | 3,358 | 4,581 | |||||||||
4,530 | 6,987 | |||||||||||
Total liabilities |
28,005 | 34,915 | ||||||||||
Net assets |
26,619 | 26,443 | ||||||||||
Equity |
||||||||||||
Share capital |
23 | 98 | 9,745 | |||||||||
Share premium |
23 | 22,983 | 22,495 | |||||||||
Shares to be issued |
| 542 | ||||||||||
Capital redemption reserve |
26 | 28,609 | 18,908 | |||||||||
Other reserves |
24 | 54,278 | 54,327 | |||||||||
Accumulated losses |
25 | (79,508 | ) | (79,836 | ) | |||||||
Equity attributable to equity holders of the Company |
26,460 | 26,181 | ||||||||||
Non-controlling interests |
159 | 262 | ||||||||||
Total equity |
26,619 | 26,443 | ||||||||||
Jack Reinelt
|
Leslie-Ann Reed | |
Chief Executive Officer
|
Chief Financial Officer | |
27 May 2011
|
27 May 2011 |
22 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
Attrbutable to the owners of the parent | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital | Share | Foreign | Non- | |||||||||||||||||||||||||||||||||||||||||||||
Share | Share | redemption | Shares to | Own shares | Acquisition | options | currency | Accumulated | controlling | TOTAL | ||||||||||||||||||||||||||||||||||||||
capital | premium | reserve | be issued | held in trust | reserve | reserve | reserve | losses | TOTAL | interests | Equity | |||||||||||||||||||||||||||||||||||||
£000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | |||||||||||||||||||||||||||||||||||||
At 1 January 2009 |
23,583 | 18,872 | | 542 | (974 | ) | 47,649 | 1,322 | 7,236 | (71,882 | ) | 26,348 | 181 | 26,529 | ||||||||||||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | | | (4,916 | ) | (4,916 | ) | 81 | (4,835 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial losses on defined benefit pension
scheme |
| | | | | | | | (2,150 | ) | (2,150 | ) | | (2,150 | ) | |||||||||||||||||||||||||||||||||
Exchange losses on translation of foreign
subsidiaries |
| | | | | | | (2,130 | ) | | (2,130 | ) | | (2,130 | ) | |||||||||||||||||||||||||||||||||
Total comprehensive income |
| | | | | | | (2,130 | ) | (7,066 | ) | (9,196 | ) | 81 | (9,115 | ) | ||||||||||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||||||||||||||
Cancellation of shares |
(18,908 | ) | | 18,908 | | 888 | | | | (888 | ) | | | | ||||||||||||||||||||||||||||||||||
New shares issued |
2,657 | 2,126 | | | | | | | | 4,783 | | 4,783 | ||||||||||||||||||||||||||||||||||||
Conversion of loan notes |
2,413 | 1,923 | | | | | | | | 4,336 | | 4,336 | ||||||||||||||||||||||||||||||||||||
Cost of share issue |
| (426 | ) | | | | | | | | (426 | ) | | (426 | ) | |||||||||||||||||||||||||||||||||
Share based payments |
| | | | | | 250 | | | 250 | | 250 | ||||||||||||||||||||||||||||||||||||
Transfer of shares |
| | | | 86 | | | | | 86 | | 86 | ||||||||||||||||||||||||||||||||||||
Total transactions with owners |
(13,838 | ) | 3,623 | 18,908 | | 974 | | 250 | | (888 | ) | 9,029 | | 9,029 | ||||||||||||||||||||||||||||||||||
At 1 January 2010 |
9,745 | 22,495 | 18,908 | 542 | | 47,649 | 1,572 | 5,106 | (79,836 | ) | 26,181 | 262 | 26,443 | |||||||||||||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | | | (359 | ) | (359 | ) | (103 | ) | (462 | ) | ||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gains on defined benefit pension scheme |
| | | | | | | | 687 | 687 | | 687 | ||||||||||||||||||||||||||||||||||||
Exchange losses on translation of foreign
subsidiaries |
| | | | | | | (235 | ) | | (235 | ) | | (235 | ) | |||||||||||||||||||||||||||||||||
Total comprehensive income |
| | | | | | | (235 | ) | 328 | 93 | (103 | ) | (10 | ) | |||||||||||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||||||||||||||
Issue of deferred share consideration |
54 | 488 | | (542 | ) | | | | | | | | | |||||||||||||||||||||||||||||||||||
Cancellation of redeemable deferred
shares held |
(9,701 | ) | | 9,701 | | | | | | | | | | |||||||||||||||||||||||||||||||||||
Share based payments |
| | | | | | 186 | | | 186 | | 186 | ||||||||||||||||||||||||||||||||||||
Total transactions with owners |
(9,647 | ) | 488 | 9,701 | (542 | ) | | | 186 | | | 186 | | 186 | ||||||||||||||||||||||||||||||||||
At 31 December 2010 |
98 | 22,983 | 28,609 | | | 47,649 | 1,758 | 4,871 | (79,508 | ) | 26,460 | 159 | 26,619 | |||||||||||||||||||||||||||||||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 23 |
2010 | 2009 | |||||||||||
Note | £000s | £000s | ||||||||||
Cash flows from operating activities |
||||||||||||
Cash (used by)/generated from operations |
28 | (3,550 | ) | 3,212 | ||||||||
Interest paid |
(354 | ) | (1,116 | ) | ||||||||
Income tax paid |
(31 | ) | (156 | ) | ||||||||
Interest received |
82 | 141 | ||||||||||
Net cash (used in)/generated from operating activities |
(3,853 | ) | 2,081 | |||||||||
Cash flows from investing activities |
||||||||||||
Purchases of property, plant and equipment (PPE) |
(64 | ) | (94 | ) | ||||||||
Proceeds from sale of PPE |
542 | 91 | ||||||||||
Purchases of intangible assets |
(615 | ) | (394 | ) | ||||||||
Net cash used in investing activities |
(137 | ) | (397 | ) | ||||||||
Cash flows from financing activities |
||||||||||||
Proceeds from issuance of ordinary shares |
| 4,087 | ||||||||||
Decrease in borrowings |
(1,150 | ) | (1,815 | ) | ||||||||
Net cash (used in)/generated by financing activities |
(1,150 | ) | 2,272 | |||||||||
Net (decrease)/increase in cash and cash equivalents |
(5,140 | ) | 3,956 | |||||||||
Cash and cash equivalents at beginning of year |
20,751 | 18,037 | ||||||||||
Effect of foreign exchange rate changes |
309 | (1,242 | ) | |||||||||
Cash and cash equivalents at end of year |
18 | 15,920 | 20,751 | |||||||||
24 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
1. | General information |
2. | Summary of significant accounting policies |
2.1 | Basis of preparation |
2.2 | Going concern |
2.3 | Changes in accounting policy and disclosures |
(a) | New and amended standards adopted by the Group |
| IAS 38 Intangible Assets amendments resulting from April 2009 Annual Improvements to IFRSs. | ||
| IFRIC 14 IAS 19 The limit on a defined benefit asset, minimum funding requirements and their interaction (endorsed). |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 25 |
(b) | Standards, amendments and interpretations effective in 2010 but not relevant |
| IFRS 1 First time adoption of IFRS amendments relating to oil and gas assets and determining whether an arrangement contains a lease; amendment in relation to the cost of an investment in a subsidiary, jointly controlled entity or associate. | ||
| IFRS 2 (amendments), Group cash-settled share-based payment transactions, effective form 1 January 2010. In addition to incorporating IFRIC 8, Scope of IFRS 2, and IFRIC 11, IFRS 2 - Group and treasury share transactions, the amendments expand on the guidance in IFRIC 11 to address the classification of group arrangements that were not covered by that interpretation. | ||
| IFRS 5 (amendment), Non-current assets held for sale and discontinued operations. The amendment clarificaties that IFRS 5 specifies the disclosures required in respect of non-current assets (or disposal groups) classified as held for sale or discontinued operations. It also clarifies that the general requirement of IAS 1 still apply, in particular paragraph 15 (to achieve a fair presentation) and paragraph 125 (sources of estimation uncertainty) of IAS 1. | ||
| IAS 1 (amendment), Presentation of financial statements. The amendment clarifies that the potential settlement of a liability by the issue of equity is not relevant to its classification as current or non current. By amending the definition of current liability, the amendment permits a liability to be classified as non-current (provided that the entity has an unconditional right to defer settlement by transfer of cash or other assets for at least 12 months after the accounting period) notwithstanding the fact that the entity could be required by the counterparty to settle in shares at any time. | ||
| IAS 27 (revised) requires the effects of all transactions with non-controlling interests to be recorded in equity if there is no change in control and these transactions will no longer result in goodwill or gains and losses. The standard also specifies the accounting when control is lost. Any remaining interest in the entity is re-measured to fair value, and a gain or loss is recognised in profit or loss. IAS 27 (revised) has had no impact on the current period, as none of the non-controlling interests have a deficit balance; there have been no transactions whereby an interest in an entity is retained after the loss of control of that entity, and there have been no transactions with non-controlling interests. | ||
| IAS 36 (amendment), Impairment of assets, effective 1 January 2010. The amendment clarifies that the largest cash-generating unit (or group of units) to which goodwill should be allocated for the purposes of impairment testing is an operating segment, as defined by paragraph 5 of IFRS 8, Operating segments (that is, before the aggregation of segments with similar economic characteristics). | ||
| IFRIC 9, Reassessment of embedded derivatives and IAS 39, Financial instruments: Recognition and measurement, effective 1 July 2009. This amendment to IFRIC 9 requires an entity to assess whether an embedded derivative should be separated from a host contract when the entity reclassifies a hybrid financial asset out of the fair value through profit or loss category. This assessment is to be made based on circumstances that existed on the later of the date the entity first became a party to the contract and the date of any contract amendments that significantly change the cash flows of the contract. If the entity is unable to make this assessment, the hybrid instrument must remain classified as at fair value through profit or loss in its entirety. | ||
| IFRIC 16, Hedges of a net investment in a foreign operation effective 1 July 2009. This amendment states that, in a hedge of a net investment in a foreign operation, qualifying hedging instruments may be held by any entity or entities within the Group, including the foreign operation itself, as long as the designation, documentation and effectiveness requirements of IAS 39 that relate to a net investment hedge are satisfied. In particular, the Group should clearly document its hedging strategy because of the possibility of different designations at different levels of the Group. IAS 38 (amendment), Intangible assets, effective 1 January 2010. The amendment clarifies guidance in measuring the fair value of an intangible asset acquired in a business combination and permits the grouping of intangible assets as a single asset if each asset has similar useful economic lives. | ||
| IFRIC 17, Distribution of non-cash assets to owners (effective on or after 1 July 2009). The interpretation was published in November 2008. This interpretation provides guidance on accounting for arrangements whereby an entity distributes non-cash assets to shareholders either as a distribution of reserves or as dividends. IFRS 5 has also been amended to require that assets are classified as held for distribution only when they are available for distribution in their present condition and the distribution is highly probable. | ||
| IFRIC 18, Transfers of assets from customers, effective for transfer of assets received on or after 1 July 2009. This interpretation clarifies the requirements of IFRSs for agreements in which an entity receives from a customer an item of property, plant and equipment that the entity must then use either to connect the customer to a network or to provide the customer with ongoing access to a supply of goods or services (such as a supply of electricity, gas or water). In some cases, the entity receives cash from a customer that must be used only to acquire or construct the item of property, plant, and equipment in order to connect the customer to a network or provide the customer with ongoing access to a supply of goods or services (or to do both). |
26 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
(c) | New standards, amendments and interpretations issued but not effective for the financial year beginning 1 January 2010 and not early adopted |
| IFRS 9, Financial instruments, issued in November 2009. This standard is the first step in the process to replace IAS 39, Financial instruments: recognition and measurement. IFRS 9 introduces new requirements for classifying and measuring financial assets and is likely to affect the Groups accounting for its financial assets. The standard is not applicable until 1 January 2013 but is available for early adoption. However, the standard has not yet been endorsed by the EU. The Group is yet to assess IFRS 9s full impact. | ||
| Revised IAS 24 (revised), Related party disclosures, issued in November 2009. It supersedes IAS 24, Related party disclosures, issued in 2003. IAS 24 (revised) is mandatory for periods beginning on or after 1 January 2011. Earlier application, in whole or in part, is permitted. However, the standard has not yet been endorsed by the EU. | ||
The revised standard clarifies and simplifies the definition of a related party and removes the requirement for governmentrelated entities to disclose details of all transactions with the government and other governmentrelated entities. The Group will apply the revised standard from 1 January 2011. When the revised standard is applied, the Group and the parent will need to disclose any transactions between its subsidiaries and its associates. The Group is currently putting systems in place to capture the necessary information. It is, therefore, not possible at this stage to disclose the impact, if any, of the revised standard on the related party disclosures. | |||
| Classification of rights issues (amendment to IAS 32), issued in October 2009. The amendment applies to annual periods beginning on or after 1 February 2010. Earlier application is permitted. The amendment addresses the accounting for rights issues that are denominated in a currency other than the functional currency of the issuer. Provided certain conditions are met, such rights issues are now classified as equity regardless of the currency in which the exercise price is denominated. Previously, these issues had to be accounted for as derivative liabilities. The amendment applies retrospectively in accordance with IAS 8 Accounting policies, changes in accounting estimates and errors. The Group will apply the amended standard from 1 January 2011. | ||
| IFRIC 19, Extinguishing financial liabilities with equity instruments, effective 1 July 2010. The interpretation clarifies the accounting by an entity when the terms of a financial liability are renegotiated and result in the entity issuing equity instruments to a creditor of the entity to extinguish all or part of the financial liability (debt for equity swap). It requires a gain or loss to be recognised in profit or loss, which is measured as the difference between the carrying amount of the financial liability and the fair value of the equity instruments issued. If the fair value of the equity instruments issued cannot be reliably measured, the equity instruments should be measured to reflect the fair value of the financial liability extinguished. The Group will apply the interpretation from 1 January 2011, subject to endorsement by the EU. It is not expected to have any impact on the Group or the Parent entitys financial statements. | ||
| Prepayments of a minimum funding requirement (amendments to IFRIC 14). The amendments correct an unintended consequence of IFRIC 14, IAS 19 The limit on a defined benefit asset, minimum funding requirements and their interaction. Without the amendments, entities are not permitted to recognise as an asset some voluntary prepayments for minimum funding contributions. This was not intended when IFRIC 14 was issued, and the amendments correct this. The amendments are effective for annual periods beginning 1 January 2011. Earlier application is permitted. The amendments should be applied retrospectively to the earliest comparative period presented. The Group will apply these amendments for the financial reporting period commencing on 1 January 2011. |
2.4 | Consolidation |
(a) | Subsidiaries |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 27 |
For the year ended 31 December 2010
2.4 | Consolidation (continued) |
(b) | Transactions with non-controlling interests |
(c) | Associates |
2.5 | Changes in accounting policy |
28 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
2.5 | Changes in accounting policy (continued) |
2.6 | Segment reporting |
2.7 | Foreign currency translation |
(a) | Functional and presentation currency |
(b) | Transactions and balances |
(c) | Group companies |
i. | assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet; |
ii. | income and expenses are translated at weighted average monthly exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the rate on the dates of the transactions); and all resulting exchange differences are recognised in other comprehensive income. |
2.8 | Revenue recognition |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 29 |
For the year ended 31 December 2010
2.8 | Revenue recognition (continued) |
2.9 | Employee benefits |
(a) | Pension obligations |
(b) | Sharebased compensation |
2.10 | Leases |
30 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
2.11 | Current and deferred income tax |
2.12 | Property, plant and equipment |
Buildings |
1025 years | |
Vehicles |
4 years | |
Furniture, fittings and equipment |
3 years |
2.13 | Intangible assets |
(a) | Goodwill |
(b) | Customer relationships |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 31 |
For the year ended 31 December 2010
2.13 | Intangible assets (continued) |
(c) | Brands |
(d) | Trademarks |
(e) | Other intangible assets |
2.14 | Inventories |
2.15 | Financial assets |
2.16 | Trade and other receivables |
2.17 | Cash and cash equivalents |
2.18 | Financial liabilities |
32 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
2.19 | Trade payables |
2.20 | Borrowings |
2.21 | Provisions |
2.22 | Share capital |
3. | Financial risk management |
(a) | Foreign exchange risk |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 33 |
For the year ended 31 December 2010
3. | Financial risk management (continued) |
USD | Euro | GBP | Total | |||||||||||||
£000s | £000s | £000s | £000s | |||||||||||||
Loans and receivables |
||||||||||||||||
Trade receivables |
2,049 | 347 | 37 | 2,433 | ||||||||||||
Other receivables |
990 | 106 | 136 | 1,232 | ||||||||||||
Accrued income |
226 | | 1,136 | 1,362 | ||||||||||||
Cash and cash equivalents |
8,840 | 3,414 | 3,666 | 15,920 | ||||||||||||
Financial liabilities measured at
amortised cost |
||||||||||||||||
Trade payables |
(503 | ) | (347 | ) | (2,605 | ) | (3,455 | ) | ||||||||
Amounts due to clients |
(7,646 | ) | (2,621 | ) | (1,970 | ) | (12,237 | ) | ||||||||
Accruals and other payables |
(1,143 | ) | (1,539 | ) | (933 | ) | (3,615 | ) | ||||||||
Borrowings |
(2,311 | ) | | (904 | ) | (3,215 | ) | |||||||||
502 | (640 | ) | (1,437 | ) | (1,575 | ) | ||||||||||
USD | Euro | GBP | Total | |||||||||||||
£000s | £000s | £000s | £000s | |||||||||||||
Loans and receivables |
||||||||||||||||
Trade receivables |
2,130 | 809 | 464 | 3,403 | ||||||||||||
Other receivables |
767 | 117 | 6 | 890 | ||||||||||||
Accrued income |
60 | 324 | 1,066 | 1,450 | ||||||||||||
Cash and cash equivalents |
14,268 | 2,727 | 3,756 | 20,751 | ||||||||||||
Financial liabilities measured at
amortised cost |
||||||||||||||||
Trade payables |
124 | (272 | ) | (3,341 | ) | (3,489 | ) | |||||||||
Amounts due to clients |
(12,635 | ) | (2,647 | ) | (954 | ) | (16,236 | ) | ||||||||
Accruals and other payables |
(1,550 | ) | (1,003 | ) | (787 | ) | (3,340 | ) | ||||||||
Borrowings |
(3,280 | ) | (500 | ) | (585 | ) | (4,365 | ) | ||||||||
(116 | ) | (445 | ) | (375 | ) | (936 | ) | |||||||||
(b) | Cash flow interest rate risk |
34 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
2010 | 2009 | |||||||||
Balance | Balance | |||||||||
Counterparty | Rating | £000s | £000s | |||||||
PNC Bank |
A | 7,674 | 8,289 | |||||||
HypoVereins Bank |
AAA | 3,259 | 827 | |||||||
LCL |
AA | | 363 | |||||||
HSBC |
AA | 1,175 | 323 | |||||||
Deutsche Bank |
AAA | | 246 | |||||||
Other |
| 3,812 | 10,703 | |||||||
15,920 | 20,751 | |||||||||
(a) | Trade receivables management |
(b) | Capital risk management |
(c) | Liquidity risk |
Recognised | Contractual | Total | ||||||||||||||||||||||||||
Effective | asset/ | interest | contractual | 6 months | 612 | 15 | ||||||||||||||||||||||
interest | (liability) | payable | cashflow | or less | months | years | ||||||||||||||||||||||
rate | £000s | £000s | £000s | £000s | £000s | £000s | ||||||||||||||||||||||
Loans and receivables |
||||||||||||||||||||||||||||
Trade receivables |
2,433 | | 2,433 | 2,433 | | | ||||||||||||||||||||||
Other receivables |
1,232 | | 1,232 | 1,232 | | | ||||||||||||||||||||||
Accrued income |
1,362 | | 1,362 | 1,362 | | | ||||||||||||||||||||||
Bank deposits |
0.25 | % | 15,920 | 40 | 15,960 | 15,960 | | | ||||||||||||||||||||
Financial liabilities
measured at
amortised cost |
||||||||||||||||||||||||||||
Trade payables |
(3,455 | ) | | (3,455 | ) | (3,455 | ) | | | |||||||||||||||||||
Amounts due to clients |
(12,237 | ) | | (12,237 | ) | (12,237 | ) | | | |||||||||||||||||||
Accrued expenses |
(3,615 | ) | | (3,615 | ) | (3,615 | ) | | ||||||||||||||||||||
Bank loans and
overdrafts |
4 | % | (2,249 | ) | (90 | ) | (2,339 | ) | (964 | ) | (213 | ) | (1,162 | ) | ||||||||||||||
Subordinated loan notes |
9 | % | (466 | ) | (38 | ) | (504 | ) | (272 | ) | (232 | ) | | |||||||||||||||
Convertible loan notes |
12 | % | (500 | ) | (60 | ) | (560 | ) | (30 | ) | (530 | ) | | |||||||||||||||
(1,575 | ) | (148 | ) | (1,723 | ) | 414 | (975 | ) | (1,162 | ) | ||||||||||||||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 35 |
For the year ended 31 December 2010
3. | Financial risk management (continued) |
Recognised | Contractual | Total | ||||||||||||||||||||||||||
Effective | asset/ | interest | contractual | 6 months | 612 | 15 | ||||||||||||||||||||||
interest | (liability) | payable | cashflow | or less | months | years | ||||||||||||||||||||||
rate | £000s | £000s | £000s | £000s | £000s | £000s | ||||||||||||||||||||||
Loans and receivables |
||||||||||||||||||||||||||||
Trade receivables |
3,403 | | 3,403 | 2,999 | 404 | | ||||||||||||||||||||||
Other receivables |
890 | | 890 | 890 | | | ||||||||||||||||||||||
Accrued income |
1,450 | | 1,450 | 1,450 | | | ||||||||||||||||||||||
Bank deposits |
0.75 | % | 20,751 | 156 | 20,907 | 20,907 | | | ||||||||||||||||||||
Financial liabilities
measured at amortised
cost |
||||||||||||||||||||||||||||
Trade payables |
(3,489 | ) | | (3,489 | ) | (3,365 | ) | (124 | ) | | ||||||||||||||||||
Amounts due to clients |
(16,236 | ) | | (16,236 | ) | (16,236 | ) | | | |||||||||||||||||||
Accrued expenses |
(3,340 | ) | | (3,340 | ) | (3,340 | ) | | | |||||||||||||||||||
Bank loans and overdrafts |
4 | % | (3,371 | ) | (135 | ) | (3,506 | ) | (3,439 | ) | (67 | ) | | |||||||||||||||
Subordinated loan notes |
9 | % | (494 | ) | (82 | ) | (576 | ) | (138 | ) | (138 | ) | (300 | ) | ||||||||||||||
Convertible loan notes |
12 | % | (500 | ) | (120 | ) | (620 | ) | (30 | ) | (30 | ) | (560 | ) | ||||||||||||||
(936 | ) | (181 | ) | (1,117 | ) | (302 | ) | 45 | (860 | ) | ||||||||||||||||||
4. | Critical accounting estimates and judgements |
(a) | Impairment of goodwill | |
The Group is required to test, at least annually, whether goodwill has suffered any impairment. The recoverable amount is determined based on value in use calculations. The use of this method requires the estimation of future cash flows and the choice of a suitable discount rate in order to calculate the present value of these cash flows. Actual outcomes could vary. See note 15 for further details. |
(b) | Post retirement benefits | |
The determination of the defined benefit pension obligation depends upon the selection of certain assumptions, which include the discount rate, inflation rate, mortality and expected return on scheme assets. Differences arising from actual experience or future changes in assumptions will be reflected in subsequent periods. See note 22 for further details. |
(c) | Equity settled share based payments | |
The Group recognises a charge in profit or loss for the fair value of equity settled share based payments over the vesting period. Where the instruments have no other conditions, those instruments vesting in the period are principally options over ordinary shares and the fair value of these at the balance sheet date is estimated using the BlackScholes model. Where a market condition was also included in the terms of the instrument, then the Binomial model was used. These models are dependent upon several assumptions such as the risk free interest rate and the expected life of the options. Actual experience may differ from that estimated. Note 23 contains further details on these assumptions. |
(d) | Direct Profit margin for Principal Deals | |
When the Group acquires equipment in Principal Deals, an estimate is made of the expected sales value for the whole project, and from this a projected margin is calculated. This projected margin is then used to estimate the actual margin to be recorded as individual items of equipment are sold. The actual margin achieved may vary from this initial estimate. Any incremental losses that are foreseeable at the yearend are provided for, nonforeseeable losses and any incremental profits are taken to the income statement in the period in which they occur. |
36 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
5. | Segmental analysis |
a. | Geographical segments |
North | 2010 | |||||||||||||||||||
Europe | America | APAC | Corporate | Consolidated | ||||||||||||||||
£000s | £000s | £000s | £000s | £000s | ||||||||||||||||
Revenue |
14,649 | 21,534 | 3,911 | | 40,094 | |||||||||||||||
Direct profit |
9,218 | 15,616 | 2,977 | | 27,811 | |||||||||||||||
Segment result |
1,375 | 2,885 | (206 | ) | (3,169 | ) | 885 | |||||||||||||
Exceptional items |
(48 | ) | | (66 | ) | (295 | ) | (409 | ) | |||||||||||
Other charges |
| | | (893 | ) | (893 | ) | |||||||||||||
Operating profit/(loss) |
1,327 | 2,885 | (272 | ) | (4,357 | ) | (417 | ) | ||||||||||||
Finance costs net |
(58 | ) | (220 | ) | 22 | (16 | ) | (272 | ) | |||||||||||
Profit/(loss) before
income tax |
1,269 | 2,665 | (250 | ) | (4,373 | ) | (689 | ) | ||||||||||||
Income tax |
(20 | ) | 216 | 31 | | 227 | ||||||||||||||
Profit/(loss) for the
year |
1,249 | 2,881 | (219 | ) | (4,373 | ) | (462 | ) | ||||||||||||
Depreciation and
amortisation |
277 | 472 | 153 | 451 | 1,353 | |||||||||||||||
Total assets |
12,711 | 34,753 | 3,632 | 3,528 | 54,624 | |||||||||||||||
Total liabilities |
11,127 | 12,078 | 1,857 | 2,943 | 28,005 | |||||||||||||||
Capital
expenditure: |
||||||||||||||||||||
PPE |
8 | 34 | 22 | | 64 | |||||||||||||||
Intangible assets |
154 | | | 461 | 615 | |||||||||||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 37 |
For the year ended 31 December 2010
5. | Segmental analysis (continued) |
North | 2009 | |||||||||||||||||||
Europe | America | APAC | Corporate | Consolidated | ||||||||||||||||
£000s | £000s | £000s | £000s | £000s | ||||||||||||||||
Revenue |
15,165 | 22,016 | 4,809 | 41,990 | ||||||||||||||||
Direct profit |
8,798 | 13,158 | 3,318 | 25,274 | ||||||||||||||||
Segment result |
321 | 766 | 499 | (2,169 | ) | (583 | ) | |||||||||||||
Exceptional items |
(620 | ) | 4 | (223 | ) | (934 | ) | (1,773 | ) | |||||||||||
Other charges |
| | | (1,036 | ) | (1,036 | ) | |||||||||||||
Operating (loss)/profit |
(299 | ) | 770 | 276 | (4,139 | ) | (3,392 | ) | ||||||||||||
Finance
costs net |
(57 | ) | (590 | ) | 18 | (202 | ) | (831 | ) | |||||||||||
Convertible loan note
restructuring interest |
| | | (414 | ) | (414 | ) | |||||||||||||
Share of loss of
associate |
| (28 | ) | | | (28 | ) | |||||||||||||
(Loss)/profit before
income tax |
(356 | ) | 152 | 294 | (4,755 | ) | (4,665 | ) | ||||||||||||
Income tax |
(6 | ) | (45 | ) | (119 | ) | | (170 | ) | |||||||||||
(Loss)/profit for the year |
(362 | ) | 107 | 175 | (4,755 | ) | (4,835 | ) | ||||||||||||
Depreciation and
amortisation |
290 | 511 | 240 | 328 | 1,369 | |||||||||||||||
Total assets |
15,348 | 38,456 | 3,682 | 3,872 | 61,358 | |||||||||||||||
Total liabilities |
9,487 | 20,015 | 1,551 | 3,862 | 34,915 | |||||||||||||||
Capital expenditure: |
||||||||||||||||||||
PPE |
32 | 50 | 12 | | 94 | |||||||||||||||
Intangible assets |
150 | | | 244 | 394 | |||||||||||||||
b. | Revenue stream segments |
2010 | 2009 | |||||||
Revenue |
||||||||
Commission Sales |
29,874 | 28,296 | ||||||
Professional Services |
4,746 | 6,764 | ||||||
Principal Deals |
5,474 | 6,930 | ||||||
Total |
40,094 | 41,990 | ||||||
Direct profit |
||||||||
Commission Sales |
20,812 | 17,745 | ||||||
Professional Services |
4,186 | 5,301 | ||||||
Principal Deals |
2,813 | 2,228 | ||||||
Total |
27,811 | 25,274 | ||||||
c. | Revenue from external customers |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Entitys country of domicile United Kingdom |
8,379 | 10,407 | ||||||
Foreign countries from which the Group derives revenue |
||||||||
USA |
21,534 | 22,016 | ||||||
Germany |
6,034 | 3,592 | ||||||
Other Europe |
236 | 1,166 | ||||||
Asia Pacific |
3,911 | 4,809 | ||||||
Total |
40,094 | 41,990 | ||||||
38 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
d. | Noncurrent assets |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Located in the entitys country of domicile United Kingdom |
14,792 | 15,362 | ||||||
Foreign countries from which the Group holds assets |
||||||||
USA |
6,593 | 6,327 | ||||||
Germany |
9,360 | 9,052 | ||||||
Other Europe |
1,958 | 1,727 | ||||||
Asia Pacific |
152 | 893 | ||||||
Total |
32,855 | 33,361 | ||||||
6. | Exceptional costs |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Reorganisation costs |
91 | 1,140 | ||||||
Costs associated with Zetabid |
| 265 | ||||||
Board change costs |
200 | 368 | ||||||
Legacy costs associated with legal cases |
118 | | ||||||
Convertible loan note restructuring interest |
| 414 | ||||||
Total |
409 | 2,187 | ||||||
7. | Other charges |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Equitysettled share based payments |
186 | 336 | ||||||
Amortisation of acquired intangible assets |
707 | 700 | ||||||
Total |
893 | 1,036 | ||||||
8. | Operating loss |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Operating loss is stated after charging/(crediting): |
||||||||
Direct profit categories: |
||||||||
Sale of goods |
(2,286 | ) | (1,742 | ) | ||||
Rendering of services |
(25,525 | ) | (23,532 | ) | ||||
Included in cost of sales: |
||||||||
Cost of inventories recognised as expense |
2,183 | 4,138 | ||||||
Included in administrative expenses: |
||||||||
Employee benefit expenses |
21,139 | 19,914 | ||||||
Depreciation of PPE |
256 | 434 | ||||||
Amortisation of intangible assets |
1,097 | 935 | ||||||
Rentals under operating leases |
2,038 | 2,106 | ||||||
Gains on disposal of PPE |
53 | | ||||||
(Gain)/loss on the translation of foreign currencies |
(36 | ) | 109 |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 39 |
For the year ended 31 December 2010
8. | Operating loss (continued) |
2010 | 2009 | |||||||
Auditors remuneration | £000s | £000s | ||||||
Services provided by the companys auditor and its associates: |
||||||||
Fees payable to the companys auditor for the audit of parent company
and consolidated financial statements |
65 | 75 | ||||||
Fees payable to the companys auditor and its associates
for other services |
||||||||
The audit of companys subsidiaries persuant to legislation |
137 | 137 | ||||||
Other services persuant to legislation |
| 33 | ||||||
Tax services |
40 | 128 | ||||||
Total |
242 | 373 | ||||||
9. | Employee benefit expenses |
2010 | 2009 | |||||||
Number | Number | |||||||
Sales |
71 | 92 | ||||||
Operations |
211 | 216 | ||||||
Central services |
36 | 19 | ||||||
Total |
318 | 327 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Wages and salaries |
18,904 | 17,554 | ||||||
Social security costs |
1,437 | 1,449 | ||||||
Pension costs defined benefit plan (note 22) |
314 | 273 | ||||||
Pension costs defined contribution plans |
298 | 302 | ||||||
Share options granted to directors and employees |
186 | 336 | ||||||
Total |
21,139 | 19,914 | ||||||
10. | Directors emoluments |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Emoluments |
559 | 502 | ||||||
Termination benefits |
15 | 173 | ||||||
Share based payments |
129 | 69 | ||||||
Pension contributions defined contribution |
29 | 28 | ||||||
Total |
732 | 772 | ||||||
40 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Shortterm employee benefits |
1,799 | 1,813 | ||||||
Postemployment benefits |
78 | 173 | ||||||
Share based payments |
179 | 151 | ||||||
Total |
2,056 | 2,137 | ||||||
11. | Finance income and costs |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Finance income: |
||||||||
Interest income on shortterm bank deposits |
82 | 141 | ||||||
Finance costs: |
||||||||
Bank borrowings |
(147 | ) | (358 | ) | ||||
Convertible loan notes |
(207 | ) | (614 | ) | ||||
Convertible loan notes restructuring interest |
| (414 | ) | |||||
(354 | ) | (1,386 | ) | |||||
Total |
(272 | ) | (1,245 | ) | ||||
12. | Income tax expense |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Current tax: |
||||||||
Current tax |
100 | 170 | ||||||
Deferred tax (note 21) |
(327 | ) | | |||||
Total tax (credit)/charge |
(227 | ) | 170 | |||||
Loss before income tax |
(689 | ) | (4,665 | ) | ||||
Tax at the UK corporation tax rate of 28% (2009: 28%) |
(193 | ) | (1,306 | ) | ||||
Effect of different income tax rate of other countries |
53 | (70 | ) | |||||
Deferred tax not recognised |
| 262 | ||||||
Current year tax losses not recognised |
1,056 | 1,111 | ||||||
Tax effect of utilisation of tax losses not previously recognised |
(1,466 | ) | | |||||
Share based payments expense not deductible |
52 | 94 | ||||||
Expenditure not deductible for income tax purposes |
271 | 79 | ||||||
Total tax (credit)/charge |
(227 | ) | 170 | |||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 41 |
For the year ended 31 December 2010
13. | Earnings per share |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Loss for the year attributable to equity holders of the company |
(359 | ) | (4,916 | ) | ||||
Number | Number | |||||||
000s | 000s | |||||||
Weighted average number of new ordinary shares in issue (2009 converted note 23) |
9,790 | 6,284 | ||||||
Basic and diluted loss pence per share |
(3.7p | ) | (78.2p | ) | ||||
£000s | £000s | |||||||
Loss for the year attributable to equity holders of the company |
(359 | ) | (4,916 | ) | ||||
Add back: |
||||||||
Exceptional items |
409 | 2,187 | ||||||
Other costs |
893 | 1,036 | ||||||
Adjusted profit/(loss) attributable to equity holders of the Company |
943 | (1,693 | ) | |||||
Adjusted basic profit/(loss) pence per share |
9.6p | (26.9p | ) | |||||
Number | Number | |||||||
000s | 000s | |||||||
Weighted average number of new ordinary shares in issue (2009 converted
note 23) |
9,790 | 6,284 | ||||||
Dilutive effect of share options |
56 | n/a | ||||||
Weighted average number of new ordinary shares for diluted earnings per share |
9,846 | 6,284 | ||||||
Adjusted diluted profit/(loss) pence per share |
9.6p | (26.9p | ) | |||||
42 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
Furniture, | ||||||||||||||||
fittings and | ||||||||||||||||
Buildings | Vehicles | equipment | Total | |||||||||||||
£000s | £000s | £000s | £000s | |||||||||||||
Cost |
||||||||||||||||
At 1 January 2009 |
1,172 | 483 | 2,467 | 4,122 | ||||||||||||
Exchanges differences |
(77 | ) | (12 | ) | (276 | ) | (365 | ) | ||||||||
Additions |
| 59 | 35 | 94 | ||||||||||||
Disposals |
(23 | ) | (39 | ) | (208 | ) | (270 | ) | ||||||||
At 1 January 2010 |
1,072 | 491 | 2,018 | 3,581 | ||||||||||||
Exchanges differences |
(40 | ) | 26 | 59 | 45 | |||||||||||
Additions |
8 | 6 | 50 | 64 | ||||||||||||
Disposals |
(466 | ) | (28 | ) | (74 | ) | (568 | ) | ||||||||
At 31 December 2010 |
574 | 495 | 2,053 | 3,122 | ||||||||||||
Accumulated depreciation |
||||||||||||||||
At 1 January 2009 |
470 | 339 | 1,884 | 2,693 | ||||||||||||
Exchanges differences |
(50 | ) | (5 | ) | (338 | ) | (393 | ) | ||||||||
Charge for the year |
83 | 40 | 311 | 434 | ||||||||||||
Disposals |
(13 | ) | (11 | ) | (155 | ) | (179 | ) | ||||||||
At 1 January 2010 |
490 | 363 | 1,702 | 2,555 | ||||||||||||
Exchanges differences |
(20 | ) | 17 | 43 | 40 | |||||||||||
Charge for the year |
51 | 29 | 176 | 256 | ||||||||||||
Disposals |
(15 | ) | (10 | ) | (54 | ) | (79 | ) | ||||||||
At 31 December 2010 |
506 | 399 | 1,867 | 2,772 | ||||||||||||
Net book value |
||||||||||||||||
At 31 December 2010 |
68 | 96 | 186 | 350 | ||||||||||||
At 1 January 2010 |
582 | 128 | 316 | 1,026 | ||||||||||||
At 1 January 2009 |
702 | 144 | 583 | 1,429 | ||||||||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 43 |
Acquired | Software and | |||||||||||||||||||||||
customer | Acquired | systems | ||||||||||||||||||||||
Goodwill | Trademarks | relationships | brands | development | Total | |||||||||||||||||||
£000s | £000s | £000s | £000s | £000s | £000s | |||||||||||||||||||
Cost |
||||||||||||||||||||||||
At 1 January 2009 |
50,711 | | 3,246 | 1,051 | 3,074 | 58,082 | ||||||||||||||||||
Exchanges differences |
(4,225 | ) | | (295 | ) | (96 | ) | (393 | ) | (5,009 | ) | |||||||||||||
Additions |
| | | | 394 | 394 | ||||||||||||||||||
Disposals |
| | | | (12 | ) | (12 | ) | ||||||||||||||||
At 1 January 2010 |
46,486 | | 2,951 | 955 | 3,063 | 53,455 | ||||||||||||||||||
Exchanges differences |
2,372 | | 88 | 28 | 47 | 2,535 | ||||||||||||||||||
Additions |
| 48 | | | 567 | 615 | ||||||||||||||||||
Disposals |
| | | | (1 | ) | (1 | ) | ||||||||||||||||
At 31 December 2010 |
48,858 | 48 | 3,039 | 983 | 3,676 | 56,604 | ||||||||||||||||||
Accumulated impairment/amortisation |
||||||||||||||||||||||||
At 1 January 2009 |
19,378 | | 413 | 134 | 2,407 | 22,332 | ||||||||||||||||||
Exchanges differences |
(1,848 | ) | | 67 | (57 | ) | (297 | ) | (2,135 | ) | ||||||||||||||
Charge for the year |
| | 602 | 98 | 235 | 935 | ||||||||||||||||||
Disposals |
| | | | (12 | ) | (12 | ) | ||||||||||||||||
At 1 January 2010 |
17,530 | | 1,082 | 175 | 2,333 | 21,120 | ||||||||||||||||||
Exchanges differences |
2,122 | | 32 | 3 | 52 | 2,209 | ||||||||||||||||||
Charge for the year |
| 4 | 608 | 99 | 386 | 1,097 | ||||||||||||||||||
Disposals |
| | | | | | ||||||||||||||||||
At 31 December 2010 |
19,652 | 4 | 1,722 | 277 | 2,771 | 24,426 | ||||||||||||||||||
Net book value |
||||||||||||||||||||||||
At 31 December 2010 |
29,206 | 44 | 1,317 | 706 | 905 | 32,178 | ||||||||||||||||||
At 1 January 2010 |
28,956 | | 1,869 | 780 | 730 | 32,335 | ||||||||||||||||||
At 1 January 2009 |
31,333 | | 2,833 | 917 | 667 | 35,750 | ||||||||||||||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Europe |
8,378 | 8,390 | ||||||
North America |
15,232 | 15,109 | ||||||
Asia Pacific |
5,596 | 5,457 | ||||||
Total |
29,206 | 28,956 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Europe |
14,661 | 5,995 | ||||||
North America |
10,412 | 9,150 | ||||||
Asia Pacific |
1,409 | 3,089 | ||||||
Total |
26,482 | 18,234 | ||||||
44 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
| Cash flows for 2011 are forecast based on the budget for 2011 which was approved by the Board in December 2010; |
| Cash flows for 2012 and 2013 use forecast Direct Profit (DP) growth rates of 10% and 15% respectively, and expense growth rates of 7.5% and 10% respectively. These rates reflect the experience of the Directors; |
| Cash flows beyond 2013 are extrapolated using a longterm growth rate of 2.25%. As the business is primarily a service provider, and not capital intensive, the Directors feel that an annuity basis rather than a 5 year period is reasonable, and the rate is based on the Directors expectations of future changes in the markets; |
| Central overheads are borne by the CGUs, where deemed appropriate by the Directors, and allocated based on their best estimates; |
| Cash flows were discounted using a rate of 10% that reflects current market assessments for the time value of money and the risks associated with the CGUs as the Group manages its treasury function on a Group wide basis. The same discount rate has been used for all CGUs as the Directors believe that the risks are substantially the same for each CGU. |
2012 DP | Long-term | Cashflow | ||||||||||
growth | growth | discount rate | ||||||||||
% | % | % | ||||||||||
Europe |
4.9 | % | -26.4 | % | 27.8 | % | ||||||
North America |
7.3 | % | -9.2 | % | 17.4 | % | ||||||
Asia Pacific |
8.6 | % | -3.4 | % | 13.5 | % |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Goods for sale as part of Principal Deals |
334 | 597 | ||||||
Total |
334 | 597 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Trade receivables |
2,433 | 3,403 | ||||||
Prepayments and accrued income |
1,850 | 2,047 | ||||||
Other taxes |
| 309 | ||||||
Other receivables |
1,232 | 890 | ||||||
Total |
5,515 | 6,649 | ||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 45 |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Trade receivables |
2,478 | 3,564 | ||||||
Provision for impairment of trade receivables |
(45 | ) | (161 | ) | ||||
Total |
2,433 | 3,403 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Up to three months |
2,002 | 2,334 | ||||||
Three to six months |
83 | 665 | ||||||
Greater than six months |
348 | 404 | ||||||
Total |
2,433 | 3,403 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Opening balance |
(161 | ) | (677 | ) | ||||
Decrease/(increase) in provision |
97 | (97 | ) | |||||
Utilised against trade receivables written off |
19 | 613 | ||||||
Closing balance |
(45 | ) | (161 | ) | ||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Own cash on hand and at bank |
1,678 | 2,672 | ||||||
Shortterm bank deposits |
8,462 | 12,060 | ||||||
Monies held under guarantee |
5,780 | 6,019 | ||||||
Total |
15,920 | 20,751 | ||||||
Less: Amounts due to clients (note 19) |
(12,237 | ) | (16,236 | ) | ||||
Net cash |
3,683 | 4,515 | ||||||
46 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Current |
||||||||
Trade Payables |
3,455 | 3,489 | ||||||
Amounts due to clients (note 18) |
12,237 | 16,236 | ||||||
Social security and other taxes |
2,115 | 2,546 | ||||||
Accrued expenses |
3,615 | 3,340 | ||||||
Total |
21,422 | 25,611 | ||||||
Non-current |
||||||||
Social security and other taxes |
| 156 | ||||||
Accrued expenses |
| 202 | ||||||
Other |
10 | | ||||||
Total |
10 | 358 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Current |
||||||||
Bank loans and overdrafts |
1,087 | 2,084 | ||||||
Convertible loan notes |
500 | | ||||||
Subordinated loan notes |
466 | 233 | ||||||
Total |
2,053 | 2,317 | ||||||
Non-current |
||||||||
Bank loans and overdrafts |
1,162 | 1,287 | ||||||
Convertible loan notes |
| 500 | ||||||
Subordinated loan notes |
| 261 | ||||||
Total |
1,162 | 2,048 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Floating rate |
||||||||
Expiring within one year |
1,087 | 2,084 | ||||||
Fixed rate |
||||||||
Expiring within one year |
966 | 233 | ||||||
Expiring beyond one year |
1,162 | 2,048 | ||||||
Total |
3,215 | 4,365 | ||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 47 |
Tax losses | ||||
£000s | ||||
At 1 January 2009 and 2010 |
| |||
Credit to statement of comprehensive income |
(327 | ) | ||
At 31 December 2010 |
(327 | ) | ||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Balance sheet obligations for Pension benefits |
3,358 | 4,581 | ||||||
Income statement charge for Pension benefits (note 9) |
314 | 273 | ||||||
Present value of funded obligations |
14,134 | 13,828 | ||||||
Fair value of plan assets |
(10,776 | ) | (9,247 | ) | ||||
Liability in the balance sheet |
3,358 | 4,581 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Beginning of year |
13,828 | 11,071 | ||||||
Current service costs |
| 11 | ||||||
Interest cost |
781 | 696 | ||||||
Actuarial (gain)/loss on scheme liabilities |
(224 | ) | 2,454 | |||||
Benefits paid |
(251 | ) | (404 | ) | ||||
End of year |
14,134 | 13,828 | ||||||
48 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Fair value of scheme assets at start of year |
9,247 | 8,173 | ||||||
Expected return on scheme assets |
612 | 579 | ||||||
Actuarial gain on scheme assets |
463 | 304 | ||||||
Contributions by the Company |
850 | 740 | ||||||
Benefits paid |
(251 | ) | (404 | ) | ||||
Scheme administration costs paid by the Group |
(145 | ) | (145 | ) | ||||
Fair value of scheme assets at end of year |
10,776 | 9,247 | ||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Current service cost |
| 11 | ||||||
Interest on obligation |
781 | 696 | ||||||
Expected return on scheme assets |
(612 | ) | (579 | ) | ||||
Scheme administration costs paid by the Group |
145 | 145 | ||||||
Total included in staff costs (note 9) |
314 | 273 | ||||||
2010 | 2010 | 2009 | 2009 | |||||||||||||
£000s | % | £000s | % | |||||||||||||
Equity instruments |
5,495 | 51.0 | % | 4,759 | 51.5 | % | ||||||||||
Debt instruments |
5,065 | 47.0 | % | 4,419 | 47.8 | % | ||||||||||
Other |
216 | 2.0 | % | 69 | 0.7 | % | ||||||||||
Pension assets |
10,776 | 100.0 | % | 9,247 | 100.0 | % | ||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
£000s | £000s | £000s | £000s | £000s | ||||||||||||||||
Present value of defined benefit obligation |
14,134 | 13,828 | 11,071 | 12,696 | 12,147 | |||||||||||||||
Fair value of plan assets |
(10,776 | ) | (9,247 | ) | (8,173 | ) | (9,200 | ) | (8,573 | ) | ||||||||||
Deficit |
3,358 | 4,581 | 2,898 | 3,496 | 3,574 | |||||||||||||||
Experience adjustments on plan liabilities |
224 | (2,454 | ) | 2,122 | (243 | ) | 1,412 | |||||||||||||
Experience adjustments on plan assets |
463 | 304 | (1,692 | ) | 22 | 149 | ||||||||||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 49 |
2010 | 2009 | |||||||
% | % | |||||||
Discount rate |
5.4 | % | 5.7 | % | ||||
Expected return on scheme assets |
6.3 | % | 6.5 | % | ||||
Price inflation |
3.4 | % | 3.6 | % | ||||
Pension increases: Pensions accrued before 6 April 1997 |
| | ||||||
Pensions accrued after 6 April 1997 |
3.3 | % | 3.6 | % |
Redeemable deferred | Deferred shares of | Ordinary shares of | New ordinary shares | |||||||||||||||||||||||||||||||||||
shares of 4p each | 99p each | 1p each | of 1p each | |||||||||||||||||||||||||||||||||||
Number | Ordinary | Number | Ordinary | Number | Ordinary | Number | Ordinary | Share | ||||||||||||||||||||||||||||||
of shares | shares | of shares | shares | of shares | shares | of shares | shares | premium | ||||||||||||||||||||||||||||||
000s | £000s | 000s | £000s | 000s | £000s | 000s | £000s | £000s | ||||||||||||||||||||||||||||||
At 1 Jan 2009 |
Opening balance | | | | | 471,658 | 23,583 | | | 18,872 | ||||||||||||||||||||||||||||
2 Jan 2009 |
Subdivision of ordinary shares | 471,658 | 18,866 | | | | (18,866 | ) | | | | |||||||||||||||||||||||||||
25 Jun 2009 |
Cancellation of own shares held | (4,239 | ) | (170 | ) | | | (4,239 | ) | (42 | ) | | | | ||||||||||||||||||||||||
11 Sept 2009 |
Shares issued | | | | | 250,723 | 2,507 | | | 2,006 | ||||||||||||||||||||||||||||
11 Sept 2009 |
Conversion of loan notes | | | | | 241,288 | 2,413 | | | 1,923 | ||||||||||||||||||||||||||||
11 Sept 2009 |
Additional shares to convertible loan note holder | | | | | 15,000 | 150 | | | 120 | ||||||||||||||||||||||||||||
11 Sept 2009 |
Cancellation of redeemable deferred shares | (467,419 | ) | (18,696 | ) | | | | | | | | ||||||||||||||||||||||||||
11 Sept 2009 |
Less: cost of shares issued | | | | | | | | | (426 | ) | |||||||||||||||||||||||||||
At 1 Jan 2010 |
Opening balance | | | | | 974,430 | 9,745 | | | 22,495 | ||||||||||||||||||||||||||||
25 Feb 2010 |
Issue of deferred share consideration | | | | | 5,420 | 54 | | | 488 | ||||||||||||||||||||||||||||
23 Jun 2010 |
Restructuring | | | 9,798 | 9,701 | (979,850 | ) | (9,799 | ) | 9,798 | 98 | | ||||||||||||||||||||||||||
22 Dec 2010 |
Cancellation of deferred shares | | | (9,798 | ) | (9,701 | ) | | | | | | ||||||||||||||||||||||||||
At 31 Dec 2010 Closing balance | | | | | | | 9,798 | 98 | 22,983 | |||||||||||||||||||||||||||||
50 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
New 1p ordinary shares in 2010 | Ordinary 1p shares in 2009 | |||||||||||||||||||
Vesting | Exercise price | Number | Exercise price | Number | ||||||||||||||||
Date of grant | conditions | in pence | of shares | in pence | of shares | |||||||||||||||
23 September 2010 |
1 | 97.5p | 35,000 | | | |||||||||||||||
12 July 2010 |
1 | 57.0p | 97,985 | | | |||||||||||||||
25 June 2010 |
1 | 70.0p | 97,443 | | | |||||||||||||||
25 June 2010 |
1 | 75.0p | 2,500 | | | |||||||||||||||
28 September 2009 |
1 | 200.0p | 292,328 | 2.00p | 29,232,881 | |||||||||||||||
28 September 2009 |
2 | 242.0p | 7,500 | 2.42p | 800,000 | |||||||||||||||
5 December 2008 |
2 | | | 5.00p | 100,000 | |||||||||||||||
27 June 2008 |
2 | 1000.0p | 7,250 | 10.00p | 975,000 | |||||||||||||||
22 May 2008 |
2 | 1050.0p | 10,000 | 10.50p | 1,150,000 | |||||||||||||||
30 January 2008 |
2 | | | 11.75p | 500,000 | |||||||||||||||
25 July 2007 |
2 | 500.0p | 44,763 | 5.00p | 5,476,322 | |||||||||||||||
25 July 2007 |
2 | 1,800.0p | 10,000 | 18.00p | 1,000,000 | |||||||||||||||
25 July 2007 |
2 | | | 17.00p | 600,000 | |||||||||||||||
19 July 2007 |
2 | 1,875.0p | 9,000 | 18.75p | 1,035,000 | |||||||||||||||
20 November 2006 |
5,445.0p | 158 | 54.45p | 15,862 | ||||||||||||||||
20 November 2006 |
2,700.0p | 158 | 27.00p | 15,862 | ||||||||||||||||
4 March 2006 |
1,280.0p | 30,437 | 12.80p | 3,043,794 | ||||||||||||||||
1 April 2005 |
1,000.0p | 30,000 | 10.00p | 3,000,000 | ||||||||||||||||
31 December 2004 |
1,278.0p | 13,218 | 12.78p | 1,321,862 | ||||||||||||||||
1 May 2003 |
1,500.0p | 6,384 | 15.00p | 638,507 | ||||||||||||||||
1 May 2003 |
1,499.0p | 1,065 | 14.99p | 106,557 | ||||||||||||||||
1 January 2003 |
5,445.0p | 1,454 | 54.45p | 145,405 | ||||||||||||||||
1 January 2003 |
2,722.0p | 1,454 | 27.22p | 145,405 | ||||||||||||||||
31 October 2002 |
5,445.0p | 5,320 | 54.45p | 553,831 | ||||||||||||||||
31 October 2002 |
2,722.0p | 5,238 | 27.22p | 545,606 | ||||||||||||||||
19 October 2002 |
4,473.0p | 6,586 | 44.73p | 658,867 | ||||||||||||||||
30 August 2002 |
4,473.0p | 29,836 | 44.73p | 2,983,602 | ||||||||||||||||
1 March 2002 |
4,473.0p | 1,586 | 44.73p | 158,623 | ||||||||||||||||
1 October 2001 |
2,236.0p | 3,648 | 22.36p | 364,830 | ||||||||||||||||
1 October 2001 |
1,278.0p | 2,891 | 12.78p | 289,107 | ||||||||||||||||
1 September 2001 |
1,278.0p | 273 | 12.78p | 27,347 | ||||||||||||||||
12 December 2000 |
| | 141.62p | 127,704 | ||||||||||||||||
1 September 2000 |
| | 141.62p | 39,180 | ||||||||||||||||
1 August 2000 |
| | 141.62p | 14,371 | ||||||||||||||||
11 July 2000 |
| | 44.09p | 7,000 | ||||||||||||||||
12 May 2000 |
| | 44.09p | 32,549 | ||||||||||||||||
2 March 2000 |
4,473.0p | 688 | 44.73p | 68,874 | ||||||||||||||||
Total |
754,163 | 55,173,948 | ||||||||||||||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 51 |
Other than as indicated, no further vesting or performance conditions apply.
Weighted | ||||||||||
average Exercise | ||||||||||
price pence | ||||||||||
per share | No. of Shares | |||||||||
Balance at 1 January 2010 | 9.6p | 55,173,948 | ||||||||
Issued |
Options of Ordinary shares | | | |||||||
Lapsed: |
pre-vesting | 10.0p | (50,000 | ) | ||||||
options over |
post-vesting | 6.7p | (1,087,760 | ) | ||||||
Balance of options over Ordinary shares of 1p each prior to consolidation 23 June 2010 | 9.7p | 54,036,188 | ||||||||
Balance of options over New Ordinary shares of 1p each after consolidation | 969.2p | 540,348 | ||||||||
Issued |
Options of New Ordinary shares | 68.7p | 232,928 | |||||||
Lapsed: |
pre-vesting | 369.6p | (10,000 | ) | ||||||
post-vesting | 225.1p | (9,113 | ) | |||||||
Balance at 31 December 2010 |
649.7p | 754,163 | ||||||||
New Ordinary Shares exerciseable at 31 December 2010 |
1,660.5p | 204,157 | ||||||||
Ordinary shares exerciseable at 31 December 2009 |
25.7p | 14,305,021 |
As permitted by IFRS2 Share based payments no charge has been taken to the income statement for options vesting prior to 7 November 2002.
2010 | 2009 | |||
Valuation method | Binomial | Black-Scholes | ||
Share price at the date of grant |
57p-98p | 2p-10p | ||
Expected volatility |
58.3%-38.5% | 58.3%-38.5% | ||
Expected option life at grant date (years) |
3 | 3 | ||
Risk-free interest rate |
1.02%-4.46% | 1.02%-4.46% | ||
Weighted average fair value per option at the grant date |
35.4p | 5p |
52 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
Foreign | ||||||||||||||||
Acquisition | currency | Share options | ||||||||||||||
reserve | reserve | reserve | Total | |||||||||||||
£000s | £000s | £000s | £000s | |||||||||||||
At 1 January 2009 |
47,649 | 7,236 | 1,322 | 56,207 | ||||||||||||
Currency translation differences |
| (2,130 | ) | | (2,130 | ) | ||||||||||
Share-based payments |
| | 250 | 250 | ||||||||||||
At 1 January 2010 |
47,649 | 5,106 | 1,572 | 54,327 | ||||||||||||
Currency translation differences |
| (235 | ) | | (235 | ) | ||||||||||
Share-based payments |
| | 186 | 186 | ||||||||||||
At 31 December 2010 |
47,649 | 4,871 | 1,758 | 54,278 | ||||||||||||
£000s | ||||
At 1 January 2009 |
(71,882 | ) | ||
Actuarial loss on defined benefit pension scheme |
(2,150 | ) | ||
Loss for the year |
(4,916 | ) | ||
Cancellation of shares |
(888 | ) | ||
At 1 January 2010 |
(79,836 | ) | ||
Actuarial gain on defined benefit pension scheme |
687 | |||
Loss for the year |
(359 | ) | ||
At 31 December 2010 |
(79,508 | ) | ||
£000s | ||||
At 1 January 2009 |
| |||
Cancellation of shares |
18,908 | |||
At 1 January 2010 |
18,908 | |||
Cancellation of shares |
9,701 | |||
At 31 December 2010 |
28,609 | |||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 53 |
Land and | ||||||||||||||||
buildings | Vehicles | Other | Total | |||||||||||||
£000s | £000s | £000s | £000s | |||||||||||||
Amounts falling due: |
||||||||||||||||
Within one year |
1,034 | 127 | 12 | 1,173 | ||||||||||||
More than one year, but less than five years |
1,333 | 182 | 9 | 1,524 | ||||||||||||
More than five years |
| | | | ||||||||||||
As at 31 December 2010 |
2,367 | 309 | 21 | 2,697 | ||||||||||||
Land and | ||||||||||||||||
buildings | Vehicles | Other | Total | |||||||||||||
£000s | £000s | £000s | £000s | |||||||||||||
Amounts falling due: |
||||||||||||||||
Within one year |
946 | 118 | 25 | 1,089 | ||||||||||||
More than one year, but
less than five
years |
1,338 | 203 | 10 | 1,551 | ||||||||||||
More than five years |
55 | | | 55 | ||||||||||||
As at 31 December 2009 |
2,339 | 321 | 35 | 2,695 | ||||||||||||
2010 | 2009 | |||||||
£000s | £000s | |||||||
Loss before income tax |
(689 | ) | (4,665 | ) | ||||
Adjustments for: |
||||||||
Depreciation |
256 | 434 | ||||||
Amortisation |
1,097 | 935 | ||||||
Gain on disposal of PPE |
(53 | ) | | |||||
Share based payments |
186 | 336 | ||||||
Net retirement benefit cost |
169 | 117 | ||||||
Finance costs net |
272 | 1,245 | ||||||
Share of loss from associate |
| 28 | ||||||
Pension contributions by the Company |
(850 | ) | (740 | ) | ||||
Changes in working capital: |
||||||||
Inventories |
284 | 1,943 | ||||||
Trade and other receivables |
980 | 3,719 | ||||||
Trade and other payables |
(5,202 | ) | (140 | ) | ||||
Cash (used in)/generated from operations |
(3,550 | ) | 3,212 | |||||
54 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
Country of | Ownership & | |||||||
Company name | incorporatiion | voting control | Principal activity | |||||
AssetTRADE.com Inc |
USA | 100 | % | Holding company | ||||
DoveBid UK Ltd |
UK | 100 | % | Asset sales and services | ||||
GoIndustry (Canada) Ltd |
Canada | 100 | % | Asset sales and services | ||||
GoIndustry (Österreich) GmbH |
Austria | 100 | % | Asset sales and services | ||||
GoIndustry (UK) Ltd |
UK | 100 | % | Asset sales and services | ||||
GoIndustry AG |
Germany | 100 | % | Asset sales and services | ||||
GoIndustry Deutschland GmbH |
Germany | 100 | % | Asset sales and services | ||||
GoIndustry DoveBid Asset Management (H.K.) Ltd |
Hong Kong | 100 | % | Asset sales and services | ||||
GoIndustry DoveBid, Inc. |
USA | 100 | % | Asset sales and services | ||||
GoIndustry DoveBid France Sarl |
France | 100 | % | Asset sales and services | ||||
GoIndustry DoveBid Valuations, Inc. |
USA | 100 | % | Valuation services | ||||
GoIndustry DoveBid (S) Pte. Ltd |
Singapore | 100 | % | Asset sales and services | ||||
GoIndustry Operations Ltd UK |
UK | 100 | % | Asset sales and services | ||||
GoIndustry Quippo Valuers & Auctioneers Pvt. Ltd |
India | 50 | % | Asset sales and services | ||||
GoIndustry Trading Ltd |
UK | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Asia) Ltd |
Hong Kong | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Australia) Pty. Ltd |
Australia | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Hong Kong) Ltd |
Hong Kong | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Malaysia) Sdn. Bhd. |
Malaysia | 70 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Nordic) AB |
Sweden | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Shanghai) Co. Ltd |
China | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Taiwan) Ltd |
Taiwan | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid (Thailand) Ltd |
Thailand | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid Japan K.K. |
Japan | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid Korea Co. Ltd |
Korea | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid Mexico SA de CV |
Mexico | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid Philippines, Inc. |
Philippines | 100 | % | Asset sales and services | ||||
GoIndustry-DoveBid Valuation (Thailand) Ltd |
Thailand | 100 | % | Asset sales and services |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 55 |
2010 | 2009 | |||||||||||
Note | £000s | £000s | ||||||||||
Non-current assets |
||||||||||||
Intangible assets |
3 | | | |||||||||
Investments in subsidiaries |
4 | 21,933 | 22,873 | |||||||||
Loans to subsidiary undertakings |
11,199 | 8,975 | ||||||||||
33,132 | 31,848 | |||||||||||
Current assets |
||||||||||||
Trade and other receivables |
5 | 11 | 81 | |||||||||
Cash and cash receivables |
6 | 1,417 | 3,073 | |||||||||
1,428 | 3,154 | |||||||||||
Total assets |
34,560 | 35,002 | ||||||||||
Current liabilities |
||||||||||||
Trade and other payables |
7 | 810 | 814 | |||||||||
Borrowings |
8 | 500 | | |||||||||
1,310 | 814 | |||||||||||
Non-current liabilities |
||||||||||||
Borrowings |
8 | | 500 | |||||||||
| 500 | |||||||||||
Total liabilities |
1,310 | 1,314 | ||||||||||
Net assets |
33,250 | 33,688 | ||||||||||
Equity |
||||||||||||
Share capital |
9 | 98 | 9,745 | |||||||||
Share premium |
9 | 22,983 | 22,495 | |||||||||
Shares to be issued |
| 542 | ||||||||||
Capital redemption reserve |
10 | 28,609 | 18,908 | |||||||||
Other reserves |
11 | 20,382 | 20,196 | |||||||||
Accumulated losses |
12 | (38,822 | ) | (38,198 | ) | |||||||
Total equity |
33,250 | 33,688 | ||||||||||
Jack Reinelt
|
Leslie-Ann Reed | |
Chief Executive Officer
|
Chief Financial Officer | |
27 May 2011
|
27 May 2011 |
56 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
Capital | Own | |||||||||||||||||||||||||||||||||||
re- | shares | Acqui- | Share | Accum- | ||||||||||||||||||||||||||||||||
Share | Share | demption | Shares to | held in | sition | options | ulated | |||||||||||||||||||||||||||||
capital | premium | reserve | be issued | trust | reserve | reserve | losses | TOTAL | ||||||||||||||||||||||||||||
£000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | £000s | ||||||||||||||||||||||||||||
At 1 January 2009 |
23,583 | 18,872 | | 542 | (974 | ) | 18,624 | 1,322 | (15,398 | ) | 46,571 | |||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | (21,912 | ) | (21,912 | ) | ||||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||
Cancellation of shares |
(18,908 | ) | | 18,908 | | 888 | | | (888 | ) | | |||||||||||||||||||||||||
New shares issued |
2,657 | 2,126 | | | | | | | 4,783 | |||||||||||||||||||||||||||
Conversion of loan notes |
2,413 | 1,923 | | | | | | | 4,336 | |||||||||||||||||||||||||||
Cost of share issue |
| (426 | ) | | | | | | | (426 | ) | |||||||||||||||||||||||||
Share based payments |
| | | | | | 250 | | 250 | |||||||||||||||||||||||||||
Transfer of shares |
| | | | 86 | | | | 86 | |||||||||||||||||||||||||||
Total transactions with owners |
(13,838 | ) | 3,623 | 18,908 | | 974 | | 250 | (888 | ) | 9,029 | |||||||||||||||||||||||||
At 1 January 2010 |
9,745 | 22,495 | 18,908 | 542 | | 18,624 | 1,572 | (38,198 | ) | 33,688 | ||||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | | (624 | ) | (624 | ) | |||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||
Issue of deferred share consideration and additional listing |
54 | 488 | | (542 | ) | | | | | | ||||||||||||||||||||||||||
Cancellation of redeemable deferred shares held |
(9,701 | ) | | 9,701 | | | | | | | ||||||||||||||||||||||||||
Share based payments |
| | | | | | 186 | | 186 | |||||||||||||||||||||||||||
Total transactions with owners |
(9,647 | ) | 488 | 9,701 | (542 | ) | | | | | | |||||||||||||||||||||||||
At 31 December 2010 |
98 | 22,983 | 28,609 | | | 18,624 | 1,758 | (38,822 | ) | 33,250 | ||||||||||||||||||||||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 57 |
For the year ended 31 December 2010
2010 | 2009 | |||||||||||
Note | £000s | £000s | ||||||||||
Cash flows from operating activities |
||||||||||||
Cash utilised in operations |
14 | (1,580 | ) | (4,790 | ) | |||||||
Interest paid |
(106 | ) | (757 | ) | ||||||||
Interest received |
30 | 314 | ||||||||||
Net cash used in operating activities |
(1,656 | ) | (5,233 | ) | ||||||||
Cash flows from financing activities |
||||||||||||
Proceeds from issuance of ordinary shares |
| 4,087 | ||||||||||
Repayments of borrowings |
| (134 | ) | |||||||||
Net cash from financing activities |
| 3,953 | ||||||||||
Net decrease in cash and cash equivalents |
(1,656 | ) | (1,280 | ) | ||||||||
Cash and cash equivalents at beginning of year |
3,073 | 4,353 | ||||||||||
Cash and cash equivalents at end of year |
1,417 | 3,073 | ||||||||||
58 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
1. | Summary of significant accounting policies |
2. | Financial risk management |
2.1 | Market risk | |
(a) | Foreign exchange risk |
(b) | Interest rate risk |
2.2 | Credit risk |
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 59 |
For the year ended 31 December 2010
2.3 | Liquidity risk |
Recog- | Contra- | Total | ||||||||||||||||||||||||||
nised | ctual | contra- | ||||||||||||||||||||||||||
Effective | asset/ | interest | ctual | 6 months | 6-12 | 1-5 | ||||||||||||||||||||||
interest | (liability) | payable | cashflow | or less | months | years | ||||||||||||||||||||||
rate | £000s | £000s | £000s | £000s | £000s | £000s | ||||||||||||||||||||||
Loans and receivables |
||||||||||||||||||||||||||||
Loan to subsidiaries |
11,199 | | 11,199 | | | 11,199 | ||||||||||||||||||||||
Bank deposits |
0.25 | % | 1,417 | 4 | 1,421 | 1,421 | | | ||||||||||||||||||||
Financial
liabilities measured at amortised cost |
||||||||||||||||||||||||||||
Trade payables |
(130 | ) | | (130 | ) | (130 | ) | | | |||||||||||||||||||
Amounts payable to subsidiary
undertakings |
(459 | ) | | (459 | ) | (459 | ) | | | |||||||||||||||||||
Accrued expenses |
(221 | ) | | (221 | ) | (221 | ) | | | |||||||||||||||||||
Convertible loan notes |
12 | % | (500 | ) | (60 | ) | (560 | ) | (30 | ) | (530 | ) | | |||||||||||||||
11,306 | (56 | ) | 11,250 | 581 | (530 | ) | 11,199 | |||||||||||||||||||||
Recognised | Contractual | Total | ||||||||||||||||||||||||||
Effective | asset/ | interest | contractual | 6 months | 6-12 | 1-5 | ||||||||||||||||||||||
interest | (liability) | payable | cashflow | or less | months | years | ||||||||||||||||||||||
rate | £000s | £000s | £000s | £000s | £000s | £000s | ||||||||||||||||||||||
Loans and receivables |
||||||||||||||||||||||||||||
Loan to subsidiaries |
8,975 | | 8,975 | | | 8,975 | ||||||||||||||||||||||
Bank deposits |
0.75 | % | 3,073 | 23 | 3,096 | 3,096 | | | ||||||||||||||||||||
Financial liabilities measured
at amortised cost |
||||||||||||||||||||||||||||
Trade payables |
(118 | ) | | (118 | ) | (118 | ) | | | |||||||||||||||||||
Amounts payable to subsidiary
undertakings |
(285 | ) | | (285 | ) | (285 | ) | | | |||||||||||||||||||
Accrued expenses |
(371 | ) | | (371 | ) | (371 | ) | | | |||||||||||||||||||
Convertible loan notes |
12 | % | (500 | ) | (120 | ) | (620 | ) | (30 | ) | (30 | ) | (560 | ) | ||||||||||||||
10,774 | (120 | ) | 10,677 | 2,292 | (30 | ) | 8,415 | |||||||||||||||||||||
60 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
3. | Intangible assets |
Software and | ||||
systems | ||||
development | ||||
£000s | ||||
Cost: |
||||
At 1 January 2009 and 2010 |
10 | |||
Additions |
| |||
At 31 December 2010 |
10 | |||
Accumulated amortisation: |
||||
At 1 January 2009 |
5 | |||
Charge for the year |
5 | |||
At 1 January 2010 |
10 | |||
Charge for the year |
| |||
At 31 December 2010 |
10 | |||
Net book value: |
||||
At 31 December 2010 |
| |||
At 1 January 2010 |
| |||
At 1 January 2009 |
5 | |||
4. | Investments in subsidiaries |
£000s | ||||
Cost: |
||||
At 1 January 2009 |
31,651 | |||
Impairment of investments |
(11,496 | ) | ||
Capital contribution to subsidiary undertaking |
206 | |||
Additional investment in subsidiary |
2,512 | |||
At 1 January 2010 |
22,873 | |||
Converted to loan to subsidiary undertaking |
(997 | ) | ||
Capital contribution to subsidiary undertaking |
57 | |||
At 31 December 2010 |
21,933 | |||
5. | Trade and other receivables |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Current: |
||||||||
Taxes receivable |
| 68 | ||||||
Prepayments |
11 | 13 | ||||||
Total |
11 | 81 | ||||||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 61 |
For the year ended 31 December 2010
6. | Cash and cash equivalents |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Own cash on hand and at bank |
46 | 100 | ||||||
Short-term bank deposits |
1,371 | 2,973 | ||||||
Total |
1,417 | 3,073 | ||||||
7. | Trade and other payables |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Trade payables |
130 | 118 | ||||||
Amounts payable to subsidiary undertakings |
459 | 285 | ||||||
Social security and other taxes |
| 40 | ||||||
Accrued expenses |
221 | 371 | ||||||
Total |
810 | 814 | ||||||
8. | Borrowings |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Current: |
||||||||
Convertible loan notes |
500 | | ||||||
Non-current: |
||||||||
Convertible loan notes |
| 500 | ||||||
9. | Share capital and premium |
Redeemable deferred | Deferred shares of | Ordinary shares of | New ordinary shares of | |||||||||||||||||||||||||||||||||||
shares of 4p each | 99p each | 1p each | 1p each | |||||||||||||||||||||||||||||||||||
Number | Ordinary | Number | Ordinary | Number | Ordinary | Number | Ordinary | Share | ||||||||||||||||||||||||||||||
of shares | shares | of shares | shares | of shares | shares | of shares | shares | premium | ||||||||||||||||||||||||||||||
000s | £000s | 000s | £000s | 000s | £000s | 000s | £000s | £000s | ||||||||||||||||||||||||||||||
At 1 Jan 2009 | Opening balance |
| | | | 471,658 | 23,583 | | | 18,872 | ||||||||||||||||||||||||||||
2 Jan 2009 | Sub-division of ordinary shares |
471,658 | 18,866 | | | | (18,866 | ) | | | | |||||||||||||||||||||||||||
25 Jun 2009 | Cancellation of own shares held |
(4,239 | ) | (170 | ) | | | (4,239 | ) | (42 | ) | | | | ||||||||||||||||||||||||
11 Sept 2009 | Shares issued |
| | | | 250,723 | 2,507 | | | 2,006 | ||||||||||||||||||||||||||||
11 Sept 2009 | Conversion of loan notes |
| | | | 241,288 | 2,413 | | | 1,923 | ||||||||||||||||||||||||||||
11 Sept 2009 | Additional shares to convertible loan note holder |
| | | | 15,000 | 150 | | | 120 | ||||||||||||||||||||||||||||
11 Sept 2009 | Cancellation of redeemable deferred shares |
(467,419 | ) | (18,696 | ) | | | | | | | | ||||||||||||||||||||||||||
11 Sept 2009 | Less: cost of shares issued |
| | | | | | | | (426 | ) | |||||||||||||||||||||||||||
At 1 Jan 2010 | Opening balance |
| | | | 974,430 | 9,745 | | | 22,495 | ||||||||||||||||||||||||||||
25 Feb 2010 | Issue of deferred share consideration and additional listing |
| | | | 5,420 | 54 | | | 488 | ||||||||||||||||||||||||||||
23 Jun 2010 | Restructuring |
| | 9,798 | 9,701 | (979,850 | ) | (9,799 | ) | 9,798 | 98 | | ||||||||||||||||||||||||||
22 Dec 2010 | Cancellation of deferred shares |
| | (9,798 | ) | (9,701 | ) | | | | | | ||||||||||||||||||||||||||
At 31 Dec 2010 | Closing balance |
| | | | | | 9,798 | 98 | 22,983 | ||||||||||||||||||||||||||||
62 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
10. | Capital redemption reserve |
£000s | ||||
At 1 January 2009 |
| |||
Cancellation of own shares held |
18,908 | |||
At 1 January 2010 |
18,908 | |||
Cancellation of own shares held |
9,701 | |||
At 31 December 2010 |
28,609 | |||
11. | Other reserves |
Acquisition | Share options |
|||||||||||
reserve | reserve | Total | ||||||||||
£000s | £000s | £000s | ||||||||||
At 1 January 2009 |
18,624 | 1,322 | 19,946 | |||||||||
Share based payments |
| 44 | 44 | |||||||||
Capital contribution to subsidiary undertaking |
| 206 | 206 | |||||||||
At 1 January 2010 |
18,624 | 1,572 | 20,196 | |||||||||
Share based payments |
| 129 | 129 | |||||||||
Capital contribution to subsidiary undertaking |
| 57 | 57 | |||||||||
At 31 December 2010 |
18,624 | 1,758 | 20,382 | |||||||||
12. | Accumulated losses |
£000s | ||||
At 1 January 2009 |
(15,398 | ) | ||
Loss for the year |
(21,912 | ) | ||
Cancellation of shares |
(888 | ) | ||
At 1 January 2010 |
(38,198 | ) | ||
Loss for the year |
(624 | ) | ||
At 31 December 2010 |
(38,822 | ) | ||
www.go-dove.com | GoIndustry-DoveBid plc annual report and accounts 2010 63 |
For the year ended 31 December 2010
13. | Related party transactions |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Short-term employee benefits |
816 | 410 | ||||||
Post-employment benefits |
| 173 | ||||||
Share-based payments |
129 | 44 | ||||||
Total |
945 | 627 | ||||||
14. | Cash used in operations |
2010 | 2009 | |||||||
£000s | £000s | |||||||
Loss before income tax |
(624 | ) | (21,912 | ) | ||||
Adjustments for: |
||||||||
Amortisation |
| 5 | ||||||
Share based payments |
129 | 130 | ||||||
Finance costs net |
76 | 713 | ||||||
Impairment of investments |
| 11,564 | ||||||
Changes in working capital: |
||||||||
Trade and other receivables |
(1,157 | ) | 4,448 | |||||
Trade and other payables |
(4 | ) | 262 | |||||
Cash used in operations |
(1,580 | ) | (4,790 | ) | ||||
64 GoIndustry-DoveBid plc annual report and accounts 2010 | www.go-dove.com |
| the financial statements give a true and fair view of the state of the groups and the parents affairs as at 31 December 2009 and of the groups loss for the year then ended; | |
| the group financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union; | |
| the parent financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union and as applied in accordance with the Companies Act 2006; and | |
| the financial statements have been prepared in accordance with the requirements of the Companies Act 2006. |
| adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or | |
| the parent company financial statements are not in agreement with the accounting records and returns; or | |
| certain disclosures of directors remuneration specified by law are not made; or | |
| we have not received all the information and explanations we require for our audit. |
For and on behalf of BAKER TILLY UK AUDIT LLP, Statutory Auditor
Chartered Accountants
2 Bloomsbury Street
London WC1B 3ST
10
2009 | 2008 | |||||||||||||||||||||||||||||||||||
Before | Before | |||||||||||||||||||||||||||||||||||
except- | except- | |||||||||||||||||||||||||||||||||||
ional | Except- | ional | Except- | |||||||||||||||||||||||||||||||||
items and | ional | Other | items and | ional | Other | |||||||||||||||||||||||||||||||
other | items | charges | other | items | charges | |||||||||||||||||||||||||||||||
In thousands of pounds | Note | charges | (note 6) | (note 7) | Total | charges | (note 6) | (note 7) | Total | |||||||||||||||||||||||||||
Revenue |
5 | 41,990 | | | 41,990 | 36,898 | | | 36,898 | |||||||||||||||||||||||||||
Cost of sales |
(16,716 | ) | | | (16,716 | ) | (13,681 | ) | | | (13,681 | ) | ||||||||||||||||||||||||
Direct profit |
25,274 | | | 25,274 | 23,217 | | | 23,217 | ||||||||||||||||||||||||||||
Administrative expenses |
(25,857 | ) | (1,773 | ) | (1,036 | ) | (28,666 | ) | (27,200 | ) | (23,758 | ) | (788 | ) | (51,746 | ) | ||||||||||||||||||||
Operating loss |
8 | (583 | ) | (1,773 | ) | (1,036 | ) | (3,392 | ) | (3,983 | ) | (23,758 | ) | (788 | ) | (28,529 | ) | |||||||||||||||||||
Finance costs |
||||||||||||||||||||||||||||||||||||
Interest income |
11 | 141 | | | 141 | 369 | | | 369 | |||||||||||||||||||||||||||
Finance costs |
11 | (972 | ) | (414 | ) | | (1,386 | ) | (698 | ) | | | (698 | ) | ||||||||||||||||||||||
Share of loss of associate |
(28 | ) | | | (28 | ) | (27 | ) | | | (27 | ) | ||||||||||||||||||||||||
Loss before income tax |
(1,442 | ) | (2,187 | ) | (1,036 | ) | (4,665 | ) | (4,339 | ) | (23,758 | ) | (788 | ) | (28,885 | ) | ||||||||||||||||||||
Income tax expense |
12 | (170 | ) | | | (170 | ) | (73 | ) | | | (73 | ) | |||||||||||||||||||||||
Loss for the year from
continuing operations |
(1,612 | ) | (2,187 | ) | (1,036 | ) | (4,835 | ) | (4,412 | ) | (23,758 | ) | (788 | ) | (28,958 | ) | ||||||||||||||||||||
Loss for the year from
discontinued operations |
13 | | (1,303 | ) | ||||||||||||||||||||||||||||||||
Loss for the year |
(4,835 | ) | (30,261 | ) | ||||||||||||||||||||||||||||||||
Other comprehensive income |
||||||||||||||||||||||||||||||||||||
Exchange (losses) / gains on
translation of foreign subsidiaries |
(2,130 | ) | 8,043 | |||||||||||||||||||||||||||||||||
Actuarial (losses) / gains on
defined benefit pension scheme |
(2,150 | ) | 430 | |||||||||||||||||||||||||||||||||
Other comprehensive income
for the year |
(4,280 | ) | 8,473 | |||||||||||||||||||||||||||||||||
Total comprehensive income
for the year |
(9,115 | ) | (21,788 | ) | ||||||||||||||||||||||||||||||||
Loss attributable to: |
||||||||||||||||||||||||||||||||||||
Owners of the Parent |
(4,916 | ) | (30,323 | ) | ||||||||||||||||||||||||||||||||
Non-controlling interests |
81 | 62 | ||||||||||||||||||||||||||||||||||
(4,835 | ) | (30,261 | ) | |||||||||||||||||||||||||||||||||
Total comprehensive loss
attributable to: |
||||||||||||||||||||||||||||||||||||
Owners of the Parent |
(9,196 | ) | (21,850 | ) | ||||||||||||||||||||||||||||||||
Non-controlling interests |
81 | 62 | ||||||||||||||||||||||||||||||||||
(9,115 | ) | (21,788 | ) | |||||||||||||||||||||||||||||||||
Loss per share for loss from continuing operations attributable to owners of the parent during
the year (expressed in pence per share) |
||||||||||||||||||||||||||||||||||||
Basic |
14 | (0.8p | ) | (6.6p | ) | |||||||||||||||||||||||||||||||
Diluted |
14 | (0.8p | ) | (6.6p | ) | |||||||||||||||||||||||||||||||
Loss per share for loss attributable to owners of the parent during the year (expressed in pence per share) |
||||||||||||||||||||||||||||||||||||
Basic |
14 | (0.8p | ) | (6.9p | ) | |||||||||||||||||||||||||||||||
Diluted |
14 | (0.8p | ) | (6.9p | ) |
11
In thousands of pounds | Note | 2009 | 2008 | |||||||||
Non-current assets |
||||||||||||
Property, plant and equipment |
15 | 1,026 | 1,429 | |||||||||
Intangible assets |
16 | 32,335 | 35,750 | |||||||||
Investment in associate |
17 | | 28 | |||||||||
33,361 | 37,207 | |||||||||||
Current assets |
||||||||||||
Inventories |
597 | 2,743 | ||||||||||
Trade and other receivables |
18 | 6,649 | 10,853 | |||||||||
Cash and cash equivalents |
19 | 20,751 | 18,037 | |||||||||
27,997 | 31,633 | |||||||||||
Total assets |
61,358 | 68,840 | ||||||||||
Current liabilities |
||||||||||||
Trade and other payables |
20 | 25,611 | 27,803 | |||||||||
Borrowings |
21 | 2,317 | 9,970 | |||||||||
27,928 | 37,773 | |||||||||||
Non-current liabilities |
||||||||||||
Trade and other payables |
20 | 358 | 1,094 | |||||||||
Borrowings |
21 | 2,048 | 546 | |||||||||
Retirement benefit obligations |
22 | 4,581 | 2,898 | |||||||||
6,987 | 4,538 | |||||||||||
Total liabilities |
34,915 | 42,311 | ||||||||||
Net assets |
26,443 | 26,529 | ||||||||||
Equity |
||||||||||||
Share capital |
23 | 9,745 | 23,583 | |||||||||
Share premium |
23 | 22,495 | 18,872 | |||||||||
Shares to be issued |
23 | 542 | 542 | |||||||||
Own shares held in trust |
24 | | (974 | ) | ||||||||
Capital redemption reserve |
27 | 18,908 | | |||||||||
Other reserves |
25 | 54,327 | 56,207 | |||||||||
Accumulated losses |
26 | (79,836 | ) | (71,882 | ) | |||||||
Capital and reserves attributable to owners of the parent |
26,181 | 26,348 | ||||||||||
Non-controlling interests |
262 | 181 | ||||||||||
Total equity |
26,443 | 26,529 | ||||||||||
Jack Reinelt
|
David Horne | |
Chief Executive Officer
|
Chief Financial Officer |
12
Attributable to owners of the parent | ||||||||||||||||||||||||||||||||||||||||||||||||
Own | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital | shares | Share | Foreign | Accumu- | Non- | |||||||||||||||||||||||||||||||||||||||||||
Share | Share | redemption | Shares to | held in | Acquisition | options | currency | lated | controlling | TOTAL | ||||||||||||||||||||||||||||||||||||||
In thousands of pounds | capital | premium | reserve | be issued | trust | reserve | reserve | reserve | losses | TOTAL | interest | Equity | ||||||||||||||||||||||||||||||||||||
At 1 January 2008 |
13,250 | 9,578 | | | (1,042 | ) | 47,649 | 1,149 | (807 | ) | (41,989 | ) | 27,788 | 119 | 27,907 | |||||||||||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | | | (30,323 | ) | (30,323 | ) | 62 | (30,261 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gain on defined benefit
pension scheme |
| | | | | | | | 430 | 430 | | 430 | ||||||||||||||||||||||||||||||||||||
Currency translation differences |
| | | | | | | 8,043 | | 8,043 | | 8,043 | ||||||||||||||||||||||||||||||||||||
Total comprehensive income: |
| | | | | | | 8,043 | (29,893 | ) | (21,850 | ) | 62 | (21,788 | ) | |||||||||||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||||||||||||||
Issue of share capital to finance the
acquisition of DoveBid Inc. |
9,250 | 9,250 | | | | | | | | 18,500 | | 18,500 | ||||||||||||||||||||||||||||||||||||
Shares issued as consideration for the
acquisition of DoveBid Inc. |
1,083 | 1,083 | | 542 | | | | | | 2,708 | | 2,708 | ||||||||||||||||||||||||||||||||||||
Cost of share issue |
| (1,039 | ) | | | | | | | | (1,039 | ) | | (1,039 | ) | |||||||||||||||||||||||||||||||||
Share based payments |
| | | | | | 173 | | | 173 | | 173 | ||||||||||||||||||||||||||||||||||||
Transfer of shares |
| | | | 68 | | | | | 68 | | 68 | ||||||||||||||||||||||||||||||||||||
Total transactions with owners: |
10,333 | 9,294 | | 542 | 68 | | 173 | | | 20,410 | | 20,410 | ||||||||||||||||||||||||||||||||||||
At 1 January 2009 |
23,583 | 18,872 | | 542 | (974 | ) | 47,649 | 1,322 | 7,236 | (71,882 | ) | 26,348 | 181 | 26,529 | ||||||||||||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | | | (4,916 | ) | (4,916 | ) | 81 | (4,835 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial
loss on defined benefit pension scheme |
| | | | | | | | (2,150 | ) | (2,150 | ) | | (2,150 | ) | |||||||||||||||||||||||||||||||||
Currency translation differences |
| | | | | | | (2,130 | ) | | (2,130 | ) | | (2,130 | ) | |||||||||||||||||||||||||||||||||
Total comprehensive income: |
| | | | | | | (2,130 | ) | (7,066 | ) | (9,196 | ) | 81 | (9,115 | ) | ||||||||||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||||||||||||||
Cancellation of shares |
(18,908 | ) | | 18,908 | | 888 | | | | (888 | ) | | | | ||||||||||||||||||||||||||||||||||
New shares issued |
2,657 | 2,126 | | | | | | | | 4,783 | | 4,783 | ||||||||||||||||||||||||||||||||||||
Conversion of loan notes |
2,413 | 1,923 | | | | | | | | 4,336 | | 4,336 | ||||||||||||||||||||||||||||||||||||
Cost of share issue |
| (426 | ) | | | | | | | | (426 | ) | | (426 | ) | |||||||||||||||||||||||||||||||||
Share based payments |
| | | | | | 250 | | | 250 | | 250 | ||||||||||||||||||||||||||||||||||||
Transfer of shares |
| | | | 86 | | | | | 86 | | 86 | ||||||||||||||||||||||||||||||||||||
Total transactions with owners: |
(13,838 | ) | 3,623 | 18,908 | | 974 | | 250 | | (888 | ) | 9,029 | | 9,029 | ||||||||||||||||||||||||||||||||||
At 31 December 2009 |
9,745 | 22,495 | 18,908 | 542 | | 47,649 | 1,572 | 5,106 | (79,836 | ) | 26,181 | 262 | 26,443 | |||||||||||||||||||||||||||||||||||
13
In thousands of pounds | 2009 | 2008 | ||||||
Cash flows from operating activities |
||||||||
Loss before income tax |
(4,665 | ) | (28,885 | ) | ||||
Adjustments for: |
||||||||
Depreciation |
434 | 360 | ||||||
Amortisation |
935 | 672 | ||||||
Goodwill impairment charge |
| 19,378 | ||||||
Net interest expense |
1,245 | 329 | ||||||
Share based payments |
336 | 241 | ||||||
Net retirement benefit cost |
117 | 176 | ||||||
Share of loss of associate |
28 | 27 | ||||||
Changes in working capital: |
||||||||
Decrease / (increase) in inventories |
1,943 | (1,855 | ) | |||||
Decrease in accounts receivable |
3,719 | 1,785 | ||||||
(Decrease) / increase in accounts payable |
(2,563 | ) | 1,209 | |||||
Increase / (decrease) in retirement benefit obligations |
1,683 | (367 | ) | |||||
Operating cash flows before interest and taxes |
3,212 | (6,930 | ) | |||||
Interest paid |
(1,116 | ) | (698 | ) | ||||
Interest received |
141 | 369 | ||||||
Income and corporation taxes paid |
(156 | ) | (108 | ) | ||||
Net cash generated from / (used in) operating activities |
2,081 | (7,367 | ) | |||||
Cash flows from investing activities |
||||||||
Purchases of property, plant and equipment |
(94 | ) | (471 | ) | ||||
Disposals of property, plant and equipment |
91 | | ||||||
Purchases of intangible assets |
(394 | ) | (1,786 | ) | ||||
Loan granted to associate |
| (55 | ) | |||||
Disposal of subsidiary |
| (129 | ) | |||||
Acquisition of subsidiary net of cash acquired |
| (7,044 | ) | |||||
Net cash used in investing activities |
(397 | ) | (9,485 | ) | ||||
Cash flows from financing activities |
||||||||
Proceeds on issue of shares |
4,087 | 17,461 | ||||||
(Decrease) / increase in borrowings |
(1,815 | ) | 3,379 | |||||
Net cash generated from financing activities |
2,272 | 20,840 | ||||||
Net increase in cash and cash equivalents |
3,956 | 3,988 | ||||||
Cash and cash equivalents at beginning of year |
18,037 | 14,797 | ||||||
Effect of foreign exchange rate changes |
(1,242 | ) | (748 | ) | ||||
Cash and cash equivalents at end of year |
20,751 | 18,037 | ||||||
14
| IAS 1 (revised), Presentation of financial statements. The revised standard has introduced terminology changes (including revised titles for the financial statements) and changes in the format and content of the financial statements. In addition, the revised standard prohibits the presentation of items of income and expenses (that is non-owner changes in equity) in the statement of changes in equity, requiring non-owner changes in equity to be presented separately from owner changes in equity. All non-owner changes in equity are required to be shown in a performance statement. | ||
Entities can choose whether to present one performance statement (the statement of comprehensive income) or two statements (the income statement and statement of comprehensive income). The group has elected to present one statement: a statement of comprehensive income. | |||
| IFRS 8, Operating segments. The group has adopted IFRS 8 Operating segments during the period. The standard supersedes IAS 14, Segment reporting and is effective for the year ended 31 December 2009. IFRS 8 provides segmental information for the group on the basis of information reported internally to the chief operating decision-maker for decision-making purposes. The group considers that the role of chief operating decision-maker is performed by the group board of directors. IAS 14 required segmental information to be reported for business segments and geographical segments based on assets and operations that provided products or services subject to different risks and returns. The adoption of IFRS 8 has not had any impact on the performance or position of the group or on the presentation of these financial statements as internal reporting is based upon geographical segments. | ||
| IFRS 2 Share-based payment amendments relating to group cash-settled share-based payment transactions | ||
| IFRS 3 Business combinations comprehensive revision on applying the acquisition method adopted early by the group | ||
| IFRS 9 Financial Instruments amendments relating to classification and measurement | ||
| IAS 1 Presentation of financial statements amendments resulting from April 2009 Annual Improvements to IFRSs adopted early by the group | ||
| IAS 7 Statement of Cash Flows amendments resulting from April 2009 Annual Improvements to IFRSs | ||
| IAS 17 Leases amendments resulting from April 2009 Annual Improvements to IFRSs | ||
| IAS 24 Related Party Disclosures revised definition of related parties | ||
| IAS 27 Consolidated and Separate Financial Statements consequential amendments arising from amendments to IFRS 3 early adopted by the group |
15
| IAS 36 Impairment of Assets amendments resulting from April 2009 Annual Improvements to IFRSs | ||
| IAS 38 Intangible Assets amendments resulting from April 2009 Annual Improvements to IFRSs | ||
| IFRIC 14 IAS 19 The limit on a defined benefit asset, minimum funding requirements and their interaction (endorsed). |
| IFRS 1 First time adoption of IFRS amendments relating to oil and gas assets and determining whether an arrangement contains a lease; amendment in relation to the cost of an investment in a subsidiary, jointly controlled entity or associate | ||
| IFRS 5 Non-current Assets Held for Sale and Discontinued Operations amendment | ||
| IAS 28 Interests in Joint Ventures consequential amendments arising from amendments to IFRS 3 | ||
| IAS 32 Financial instruments: presentation amendments relating to classification of rights issues | ||
| IAS 39 Financial instruments: recognition and measurement amendments for eligible hedged items | ||
| IFRIC 2 Members shares in co-operative entities and similar instruments consequential amendments arising from amendments to IAS 32 | ||
| IFRIC 12 Service concession arrangements | ||
| IFRIC 13 Customer loyalty programs (endorsed) | ||
| IFRIC 16 Hedges of a net investment in a foreign operation | ||
| IFRIC 17 Distributions of non-cash assets to owners | ||
| IFRIC 18 Transfer of assets from Customers | ||
| IAS 28 (amendment), Investment in associates (and consequential amendments to IAS 32, Financial instruments: Recognition and measurement and IFRS 7, Financial instruments: Disclosures) | ||
| IAS 29 (amendment), Financial reporting in hyperinflationary economies | ||
| IAS 31 Investment in joint ventures consequential amendments arising from amendments to IFRS 3 | ||
| IAS 31 (amendment), Interests in joint ventures (and consequential amendments to IAS 32, Financial instruments: Recognition and measurement and IFRS 7, Financial instruments: Disclosures) | ||
| IAS 32 (amendment), Financial instruments: Presentation and IAS 1 (amendment) Presentation of financial statements Puttable financial instruments and obligations arising on liquidation | ||
| IAS 40 (amendment), Investment property (and consequent amendments to IAS 16, Property, plant and equipment) | ||
| IAS 41 (amendment), Agriculture. |
16
(a) | Functional and presentation currency | |
Items included in the financial statements of each of the groups entities are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The consolidated financial statements are presented in Sterling (£), which is the companys functional and presentation currency. | ||
(b) | Transactions and balances | |
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss. |
17
(c) | Group companies | |
The results and financial position of all the group entities (none of which has the currency of a hyper-inflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows: |
i. | assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet; | ||
ii. | income and expenses are translated at weighted average monthly exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the rate on the dates of the transactions); and all resulting exchange differences are recognised in other comprehensive income. |
(a) | Pension obligations | |
The group has both defined benefit and defined contribution plans. A defined contribution plan is a pension plan under which the group pays fixed contributions into a separate entity. The group has no legal or constructive obligations to pay further contributions if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods. A defined benefit plan is a pension plan that is not a defined contribution plan. Typically defined benefit plans define an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation. | ||
The defined benefit plan, the Henry Butcher Pension and Life Assurance Scheme, is operated by GoIndustry UK Limited. GoIndustry UK Limited is obliged to make sufficient contributions to an externally administered fund in order to satisfy future pension obligations. The Scheme was closed to new members with effect from 1 January 2002, and with effect from 31 December 2004 accrual of benefits in the Scheme ceased and active members contributed to a defined contribution scheme. The liability recognised in the balance sheet in respect of the defined benefit scheme is the present value of the defined benefit obligation at the balance sheet date less the fair value of plan assets, together with adjustments for unrecognised past-service costs. The defined benefit obligation is calculated annually by independent actuaries using the projected unit credit method. The present value of the defined benefit obligation is determined by discounting the estimated future cash outflows using interest rates of high-quality corporate bonds that are denominated in the currency in which the benefits will be paid, and that have terms to maturity approximating to the terms of the related pension liability. |
18
Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to other comprehensive income in the period in which they arise. | ||
For defined contribution plans, the group pays contributions to publicly or privately administered pension insurance plans on a mandatory, contractual or voluntary basis. The group has no further payment obligations once the contributions have been paid. The contributions are recognised as an employee benefit expense when they are due. Prepaid contributions are recognised as an asset to the extent that a cash refund or a reduction in the future payments is available. | ||
(b) | Share-based compensation | |
The group operates a number of equity-settled, share-based compensation plans. The fair value of the employee services received in exchange for the grant of the options is recognised as an expense. The total amount to be expensed over the vesting period is determined by reference to the fair value of the options granted, excluding the impact of any non-market vesting conditions (for example, profitability and sales growth targets). Non-market vesting conditions are included in assumptions about the number of options that are expected to vest. At each balance sheet date, the group revises its estimates of the number of options that are expected to vest. It recognises the impact of the revision to original estimates, if any, in profit or loss, with a corresponding adjustment to equity. | ||
The proceeds received net of any directly attributable transaction costs are credited to share capital (nominal value) and share premium when the options are exercised. |
19
Buildings |
10-25 years | |||
Vehicles |
4 years | |||
Furniture, fittings and equipment |
3 years |
(a) | Goodwill | |
Goodwill represents the excess of the cost of an acquisition over the fair value of the groups share of the net identifiable assets of the acquired subsidiary at the date of acquisition. Goodwill on acquisitions of subsidiaries is included in intangible assets. Impairment losses on goodwill are not reversed. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold. | ||
Goodwill is allocated to cash-generating units for the purpose of impairment testing. The allocation is made to those cash-generating units or groups of cash-generating units that are expected to benefit from the business combination in which the goodwill arose. The company allocates goodwill to each geographical business unit. | ||
Assets that have an indefinite useful life, for example goodwill, are not subject to amortisation and are tested annually for impairment. Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the assets carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an assets fair value less costs to sell and value in use. | ||
(b) | Customer relationships | |
Customer relationships acquired in a business combination are recognised at fair value at the acquisition date. The customer relationships have a finite useful life and are carried at cost less accumulated amortisation. Amortisation is calculated using the straight-line method over the expected life of the customer relationship, which is 5 years. | ||
(c) | Brands | |
Brands acquired in a business combination are recognised at fair value at the acquisition date. The brands have a finite useful life and are carried at cost less accumulated amortisation. Amortisation is calculated using the straight-line method over the expected life of the brands, which is 10 years. | ||
(d) | Other intangible assets | |
Acquired computer software licences are capitalised on the basis of the costs incurred to acquire and bring to use the specific software. These costs are amortised over their estimated useful lives of 2 to 3 years. | ||
In line with IFRS, the group does not recognise internally generated intangible assets arising from expenditures such as research, branding or the creation of its customer and equipment databases. Expenditures associated with internal systems development and with internally generated goodwill are charged against profit in the period in which they are incurred. |
20
(a) | Foreign exchange risk | |
The group operates internationally and is exposed to foreign exchange risk arising from various currency exposures. Foreign exchange risk arises from future commercial transactions, recognised assets and liabilities and net investments in foreign operations. In order to reduce the currency risk arising in respect of recognised foreign currency assets and net investments in foreign subsidiaries, the group uses direct borrowings in the same currency. The risk relating to future commercial transactions and recognised liabilities is mitigated through the maintenance of cash balances in the same currency. |
21
The effect of changing exchange rates is regularly monitored by the group and a sensitivity analysis has been prepared to show the impact of changes in foreign exchange between Sterling, the United States Dollar and the Euro. A decrease of twenty cents in the value of both the Dollar and the Euro would increase consolidated loss before tax by £12 thousand (2008: Decrease £393 thousand) and increase total equity by £5,000 thousand (2008: £5,618 thousand). An increase of five cents in the value of both the Dollar and the Euro would decrease consolidated loss before tax by £1 thousand (2008: Increase £522 thousand) and decrease total equity by £999 thousand (2008: £8,459 thousand). | ||
Foreign exchange risk arises when future commercial transactions or recognised assets or liabilities are denominated in a currency that is not the functional currency. | ||
The carrying values of the groups financial assets and liabilities are denominated in the following currencies: |
2009 | ||||||||||||||||
In thousands of pounds | USD | Euro | GBP | Total | ||||||||||||
Loans and receivables: |
||||||||||||||||
Trade receivables |
2,130 | 809 | 464 | 3,403 | ||||||||||||
Other receivables |
767 | 117 | 6 | 890 | ||||||||||||
Accrued income |
60 | 324 | 1,066 | 1,450 | ||||||||||||
Cash and cash equivalents |
14,268 | 2,727 | 3,756 | 20,751 | ||||||||||||
Amortised Costs: |
||||||||||||||||
Trade payables |
124 | (272 | ) | (3,341 | ) | (3,489 | ) | |||||||||
Amounts due to clients |
(12,635 | ) | (2,647 | ) | (954 | ) | (16,236 | ) | ||||||||
Accruals and other payables |
(1,550 | ) | (1,003 | ) | (787 | ) | (3,340 | ) | ||||||||
Borrowings |
(3,280 | ) | (500 | ) | (585 | ) | (4,365 | ) | ||||||||
(116 | ) | (445 | ) | (375 | ) | (936 | ) | |||||||||
2008 | ||||||||||||||||
In thousands of pounds | USD | Euro | GBP | Total | ||||||||||||
Trade receivables |
1,857 | 1,094 | 628 | 3,579 | ||||||||||||
Other receivables |
849 | 165 | 30 | 1,044 | ||||||||||||
Accrued income |
621 | 791 | 3,401 | 4,813 | ||||||||||||
Cash and cash equivalents |
13,036 | 1,217 | 3,784 | 18,037 | ||||||||||||
Amortised Costs: |
||||||||||||||||
Trade payables |
(1,501 | ) | (841 | ) | (2,365 | ) | (4,707 | ) | ||||||||
Amounts due to clients |
(9,695 | ) | (1,881 | ) | (4,603 | ) | (16,179 | ) | ||||||||
Accruals and other payables |
(3,176 | ) | (1,160 | ) | (1,042 | ) | (5,378 | ) | ||||||||
Borrowings |
(5,290 | ) | | (5,226 | ) | (10,516 | ) | |||||||||
(3,299 | ) | (615 | ) | (5,393 | ) | (9,307 | ) | |||||||||
During the 12 month period the Sterling / US Dollar exchange rate fluctuated between a maximum and minimum of 1.653 and 1.421 US $ to £1. | ||
During the 12 month period the Sterling / Euro exchange rate fluctuated between a maximum and minimum of 1.176 and 1.076 EUR to £1. | ||
(b) | Cash flow interest rate risk | |
Borrowings of the group comprise convertible loan notes issued by GoIndustry-DoveBid plc and bank loans held by GoIndustry USA Inc., GoIndustry UK Limited and GoIndustry AG. The group is exposed to cash flow interest rate risk only on its bank borrowings as the convertible loan notes attract interest at a fixed rate of 12%. Bank borrowings are used mainly for working capital to finance the purchase of assets for resale and therefore are generally held only for a short time period. | ||
Before the purchase of each group of assets a proposal is presented to an investment committee projecting the profitability of the investment after the cost of finance and therefore decisions can be taken based upon the prevailing interest rate at the time of investment. Due to the short time period for which these assets are held the actual finance cost is only likely to fluctuate marginally from the projection. There is also a term loan facility of £1,663 thousand (2008: nil) that is repayable over the period to 30 April 2012. | ||
A sensitivity analysis has been prepared to model the impact on profit before tax of a change in the effective interest rate for bank borrowings. A +/- variance of 100 basis points in the effective interest rate would have an impact of £77 thousand (2008: £77 thousand) on profit before tax. Further details on interest rate risk exposure are contained in note 21. |
22
In thousands | 2009 | |||||||
Counterparty | Rating | Balance | ||||||
PNC Bank |
A | 8,289 | ||||||
Barclays Bank plc |
AA- | | ||||||
Hypo Vereins Bank |
AAA | 827 | ||||||
LCL |
AA- | 363 | ||||||
HSBC |
AA | 323 | ||||||
Deutsche Bank |
AAA | 246 | ||||||
Other |
| 10,703 | ||||||
20,751 | ||||||||
23
Effective | Recognised | Contractual | Total | |||||||||||||||||||||||||
interest | asset / | interest | Contractual | 6 months | 6-12 | |||||||||||||||||||||||
In thousands of pounds | rate | (liability) | payable | cash flow | or less | months | 1-5 years | |||||||||||||||||||||
Loans and receivables: |
||||||||||||||||||||||||||||
Trade receivables |
| 3,403 | | 3,403 | 2,999 | 404 | | |||||||||||||||||||||
Other receivables |
| 890 | | 890 | 890 | | | |||||||||||||||||||||
Accrued income |
| 1,450 | | 1,450 | 1,450 | | | |||||||||||||||||||||
Cash and
cash equivalents |
2 | % | 20,751 | | 20,751 | 20,751 | | | ||||||||||||||||||||
Amortised Cost: |
||||||||||||||||||||||||||||
Trade payables |
| (3,489 | ) | | (3,489 | ) | (3,365 | ) | (124 | ) | | |||||||||||||||||
Amounts due to clients |
| (16,236 | ) | | (16,236 | ) | (16,236 | ) | | | ||||||||||||||||||
Accrued expenses |
| (3,340 | ) | | (3,340 | ) | (3,340 | ) | | | ||||||||||||||||||
Bank loans
and overdrafts |
4 | % | (3,371 | ) | | (3,371 | ) | (3,371 | ) | | | |||||||||||||||||
Subordinated loan notes |
9 | % | (494 | ) | | (494 | ) | (116 | ) | (116 | ) | (262 | ) | |||||||||||||||
Convertible loan notes |
12 | % | (500 | ) | | (500 | ) | | | (500 | ) | |||||||||||||||||
(936 | ) | | (936 | ) | (338 | ) | 164 | (762 | ) | |||||||||||||||||||
Effective | Recognised | Contractual | Total | |||||||||||||||||||||||||
interest | asset / | interest | Contractual | 6 months | ||||||||||||||||||||||||
In thousands of pounds | rate | (liability) | payable | cash flow | orless | 6-12 months | 1-5 years | |||||||||||||||||||||
Loans and receivables: |
||||||||||||||||||||||||||||
Trade receivables |
| 3,579 | | 3,579 | 3,526 | 53 | | |||||||||||||||||||||
Other receivables |
| 1,044 | | 1,044 | 1,044 | | | |||||||||||||||||||||
Accrued income |
| 4,813 | | 4,813 | 4,813 | | | |||||||||||||||||||||
Cash and
cash equivalents |
2 | % | 18,037 | | 18,037 | 18,037 | | | ||||||||||||||||||||
Amortised Cost: |
||||||||||||||||||||||||||||
Trade payables |
| (4,707 | ) | | (4,707 | ) | (4,583 | ) | (124 | ) | | |||||||||||||||||
Amounts due to clients |
| (16,179 | ) | | (16,179 | ) | (16,179 | ) | | | ||||||||||||||||||
Accruals and
other payables |
| (5,378 | ) | | (5,378 | ) | (5,378 | ) | | | ||||||||||||||||||
Bank loans
and overdrafts |
4 | % | (6,722 | ) | | (6,722 | ) | (6,722 | ) | | | |||||||||||||||||
Subordinated loan notes |
9 | % | (804 | ) | (72 | ) | (876 | ) | (170 | ) | (170 | ) | (536 | ) | ||||||||||||||
Convertible loan notes |
8 | % | (2,990 | ) | (60 | ) | (3,050 | ) | (3,050 | ) | | | ||||||||||||||||
(9,307 | ) | (132 | ) | (9,439 | ) | (8,662 | ) | (241 | ) | (536 | ) | |||||||||||||||||
(a) | Impairment of goodwill | |
The group is required to test, at least annually, whether goodwill has suffered any impairment. The recoverable amount is determined based on value in use calculations. The use of this method requires the estimation of future cash flows and the choice of a suitable discount rate in order to calculate the present value of these cash flows. Actual outcomes could vary. See note 16 for further details. |
24
(b) | Post retirement benefits | |
The determination of the defined benefit pension obligation depends upon the selection of certain assumptions, which include the discount rate, inflation rate, mortality and expected return on scheme assets. Differences arising from actual experience or future changes in assumptions will be reflected in subsequent periods. See note 22 for further details. | ||
(c) | Equity settled share based payments | |
The group recognises a charge in profit or loss for the fair value of equity settled share based payments over the vesting period. Those instruments vesting in the period are principally options over ordinary shares and the fair value of these at the balance sheet date is estimated using the Black-Scholes model. This model is dependent upon several assumptions such as the risk free interest rate and the expected life of the options. Actual experience may differ from that estimated. Note 23 contains further details on these assumptions. | ||
(d) | Direct profit margin for principal sales | |
When the group acquires equipment for principal sales an estimate is made of the expected sales value for the whole project, and from this a projected margin is calculated. This projected margin is then used to estimate the actual margin to be recorded as individual items of equipment are sold. The actual margin achieved may vary from this initial estimate. Any incremental losses that are foreseeable at the year-end are provided for, non-foreseeable losses and any incremental profits are taken to the income statement in the period in which they occur. |
2009 | ||||||||||||||||||||
North | ||||||||||||||||||||
In thousands of pounds | Europe | America | Asia | Corporate | Consolidated | |||||||||||||||
Revenue |
15,165 | 22,016 | 4,809 | | 41,990 | |||||||||||||||
Segment result |
321 | 766 | 499 | (2,169 | ) | (583 | ) | |||||||||||||
Other charges |
| | | (1,036 | ) | (1,036 | ) | |||||||||||||
Exceptional items |
(620 | ) | 4 | (223 | ) | (934 | ) | (1,773 | ) | |||||||||||
Operating (loss) / profit |
(299 | ) | 770 | 276 | (4,139 | ) | (3,392 | ) | ||||||||||||
Finance (costs) / income net |
(57 | ) | (590 | ) | 18 | (202 | ) | (831 | ) | |||||||||||
Convertible loan note
restructuring interest |
| | | (414 | ) | (414 | ) | |||||||||||||
Share of loss of associate |
| (28 | ) | | | (28 | ) | |||||||||||||
(Loss) / profit before
income tax |
(356 | ) | 152 | 294 | (4,755 | ) | (4,665 | ) | ||||||||||||
Income tax expense |
(6 | ) | (45 | ) | (119 | ) | | (170 | ) | |||||||||||
(Loss) / profit for the year
from continuing operations |
(362 | ) | 107 | 175 | (4,755 | ) | (4,835 | ) | ||||||||||||
Depreciation and amortisation |
290 | 511 | 240 | 328 | 1,369 | |||||||||||||||
Impairment of goodwill |
| | | | | |||||||||||||||
Segment assets |
25,849 | 15,077 | 3,410 | 17,022 | 61,358 | |||||||||||||||
Segment liabilities |
8,367 | 7,991 | 2,403 | 16,154 | 34,915 | |||||||||||||||
25
2008 | ||||||||||||||||||||
North | ||||||||||||||||||||
In thousands of pounds | Europe | America | Asia | Corporate | Consolidated | |||||||||||||||
Revenue |
16,140 | 16,380 | 4,378 | | 36,898 | |||||||||||||||
Segment result |
(1,764 | ) | 241 | (94 | ) | (2,366 | ) | (3,983 | ) | |||||||||||
Other charges |
(314 | ) | (373 | ) | (101 | ) | | (788 | ) | |||||||||||
Exceptional items |
(6,877 | ) | (12,074 | ) | (4,153 | ) | (654 | ) | (23,758 | ) | ||||||||||
Operating loss |
(8,955 | ) | (12,206 | ) | (4,348 | ) | (3,020 | ) | (28,529 | ) | ||||||||||
Finance (costs) / income net |
(6 | ) | (209 | ) | 4 | (118 | ) | (329 | ) | |||||||||||
Share of loss of associate |
| (27 | ) | | | (27 | ) | |||||||||||||
Loss before income tax |
(8,961 | ) | (12,442 | ) | (4,344 | ) | (3,138 | ) | (28,885 | ) | ||||||||||
Income tax (expense) / credit |
(31 | ) | 17 | (59 | ) | | (73 | ) | ||||||||||||
Loss for the year |
(8,992 | ) | (12,425 | ) | (4,403 | ) | (3,138 | ) | (28,958 | ) | ||||||||||
Depreciation and amortisation |
328 | 367 | 169 | 168 | 1,032 | |||||||||||||||
Impairment of goodwill |
5,392 | 10,311 | 3,675 | | 19,378 | |||||||||||||||
Segment assets |
49,012 | 15,193 | 4,617 | 18 | 68,840 | |||||||||||||||
Segment liabilities |
16,442 | 19,281 | 5,379 | 1,209 | 42,311 | |||||||||||||||
In thousands of pounds | 2009 | 2008 | ||||||
Entitys country of domicile United Kingdom |
10,407 | 10,493 | ||||||
Foreign countries from which the Group derives revenue |
||||||||
USA |
22,016 | 16,380 | ||||||
Germany |
3,592 | 3,361 | ||||||
Other Europe |
1,166 | 2,134 | ||||||
Asia Pacific |
4,809 | 4,530 | ||||||
41,990 | 36,898 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Located in the entitys country of domicile United Kingdom |
15,362 | 22,160 | ||||||
Located in foreign countries in which the Group holds assets |
||||||||
USA |
6,327 | 2,706 | ||||||
Germany |
9,052 | 11,866 | ||||||
Other Europe |
1,727 | 274 | ||||||
Asia Pacific |
893 | 201 | ||||||
33,361 | 37,207 | |||||||
26
In thousands of pounds | 2009 | 2008 | ||||||
Reorganisation costs |
1,140 | 3,726 | ||||||
Costs associated to ZetaBid |
265 | | ||||||
Board change costs |
368 | | ||||||
Convertible loan note restructuring interest |
414 | | ||||||
Impairment of trade receivables |
| 354 | ||||||
Impairment of inventory |
| 822 | ||||||
Impairment of goodwill |
| 19,378 | ||||||
Gain on translation of foreign currency |
| (522 | ) | |||||
2,187 | 23,758 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Equity settled share based payments |
336 | 241 | ||||||
Amortisation of customer relationships and brands (note 16) |
700 | 547 | ||||||
1,036 | 788 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Operating loss is stated after charging / (crediting): |
||||||||
Direct profit categories: |
||||||||
Sale of goods |
(1,742 | ) | (1,646 | ) | ||||
Rendering of services |
(23,532 | ) | (21,571 | ) | ||||
Included in cost of sales: |
||||||||
Cost of inventories recognised as an expense |
4,138 | 5,662 | ||||||
Included in administrative expenses: |
||||||||
Employee benefit expenses |
19,914 | 20,718 | ||||||
Depreciation of property plant and equipment |
434 | 360 | ||||||
Amortisation of intangible assets |
935 | 672 | ||||||
Rentals under operating leases |
2,106 | 1,781 | ||||||
Impairment of goodwill |
| 19,378 | ||||||
Loss/(gain) on the translation of foreign currencies |
109 | (1,248 | ) |
27
Auditors remuneration: | 2009 | 2008 | ||||||
Fees payable to the companys auditor for the audit of parent company
and consolidated financial statements |
65 | 75 | ||||||
Fees payable to the companys auditor and its associates for other services: |
||||||||
The audit of the companys subsidiaries pursuant to legislation |
167 | 137 | ||||||
Tax services |
68 | 128 | ||||||
Other services |
35 | 33 | ||||||
335 | 373 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Wages and salaries |
17,554 | 18,295 | ||||||
Social security costs |
1,449 | 1,476 | ||||||
Pension costs defined benefit plan (note 22) |
273 | 338 | ||||||
Pension costs defined contribution plans |
302 | 368 | ||||||
Share options granted to directors and employees (note 23) |
336 | 241 | ||||||
19,914 | 20,718 | |||||||
2009 | 2008 | |||||||
Number | Number | |||||||
Sales |
92 | 115 | ||||||
Operations |
216 | 264 | ||||||
Central services |
19 | 25 | ||||||
327 | 404 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Emoluments |
502 | 500 | ||||||
Termination Benefits |
173 | | ||||||
Employers national insurance contributions |
39 | 55 | ||||||
Share based payments (note 23) |
69 | 36 | ||||||
Pension contributions defined contribution |
28 | 33 | ||||||
811 | 624 | |||||||
28
In thousands of pounds | 2009 | 2008 | ||||||
Short-term employee benefits |
1,813 | 1,588 | ||||||
Post-employment benefits |
173 | 79 | ||||||
Share based payments (note 23) |
151 | 99 | ||||||
2,137 | 1,766 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Finance income: |
||||||||
Interest income on short-term bank deposits |
141 | 369 | ||||||
Finance costs: |
||||||||
Bank borrowings |
(358 | ) | (491 | ) | ||||
Convertible loan notes |
(614 | ) | (207 | ) | ||||
Convertible loan note restructuring interest (note 6) |
(414 | ) | | |||||
(1,245 | ) | (329 | ) | |||||
In thousands of pounds | 2009 | 2008 | ||||||
Current tax: |
||||||||
Adjustments to prior year tax charges |
| 19 | ||||||
Overseas corporation tax on profits in the year |
170 | 54 | ||||||
170 | 73 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Loss before income tax |
(4,665 | ) | (28,885 | ) | ||||
Tax at the UK corporation tax rate of 28% |
(1,306 | ) | (8,088 | ) | ||||
Effect of lower income tax rate of other countries |
(70 | ) | (70 | ) | ||||
Adjustment in respect of current income tax of previous years |
| 19 | ||||||
Deferred tax not recognised |
262 | (197 | ) | |||||
Tax losses not utilised |
1,111 | 2,659 | ||||||
Share based payments expense not deductible |
94 | 76 | ||||||
Expenditure not allowable for income tax purposes |
79 | 221 | ||||||
Goodwill amortisation and impairment |
| 5,453 | ||||||
170 | 73 | |||||||
29
For the year ended 31 December 2009
In thousands of pounds | 2009 | 2008 | ||||||
Revenue |
| 229 | ||||||
Expenses |
| (335 | ) | |||||
Loss before income tax from discontinued operation |
| (106 | ) | |||||
Tax |
| | ||||||
Loss after income tax from discontinued operation |
| (106 | ) | |||||
Loss on disposal of discontinued operation |
| (1,197 | ) | |||||
Loss from discontinued operation |
| (1,303 | ) | |||||
Loss per share from continuing operations:
2009 | 2008 | |||||||
Loss from continuing operations attributable to owners of the parent
(thousands of pounds) |
(4,916 | ) | (29,020 | ) | ||||
Weighted average number of ordinary shares in issue (thousands) |
628,415 | 437,834 | ||||||
Basic / diluted loss per share (pence per share) |
(0.8p | ) | (6.6p | ) | ||||
2009 | 2008 | |||||||
Loss attributable to owners of the parent (thousands of pounds) |
(4,916 | ) | (30,323 | ) | ||||
Weighted average number of ordinary shares in issue (thousands) |
628,415 | 437,834 | ||||||
Basic / diluted loss per share (pence per share) |
(0.8p | ) | (6.9p | ) | ||||
2009 | 2008 | |||||||
Loss for the year before exceptionals and other charges (thousands of pounds) |
(1,612 | ) | (4,412 | ) | ||||
Weighted average number of ordinary shares in issue (thousands) |
628,415 | 437,834 | ||||||
Adjusted basic/ diluted loss per share (pence per share) |
(0.3p | ) | (1.0p | ) | ||||
30
Furniture, | ||||||||||||||||
Freehold | fittings and | |||||||||||||||
In thousands of pounds | Buildings | Vehicles | equipment | Total | ||||||||||||
Cost: |
||||||||||||||||
At 1 January 2008 |
815 | 432 | 1,873 | 3,120 | ||||||||||||
Exchange differences |
269 | 44 | 190 | 503 | ||||||||||||
Additions |
36 | 104 | 206 | 346 | ||||||||||||
Additions through acquisition |
52 | 15 | 242 | 309 | ||||||||||||
Disposals |
| (112 | ) | (44 | ) | (156 | ) | |||||||||
At 1 January 2009 |
1,172 | 483 | 2,467 | 4,122 | ||||||||||||
Exchange differences |
(77 | ) | (12 | ) | (276 | ) | (365 | ) | ||||||||
Additions |
| 59 | 35 | 94 | ||||||||||||
Disposals |
(23 | ) | (39 | ) | (208 | ) | (270 | ) | ||||||||
At 31 December 2009 |
1,072 | 491 | 2,018 | 3,581 | ||||||||||||
Accumulated depreciation: |
||||||||||||||||
At 1 January 2008 |
290 | 220 | 1,452 | 1,962 | ||||||||||||
Exchange differences |
93 | 99 | 239 | 431 | ||||||||||||
Charge for the year |
87 | 47 | 226 | 360 | ||||||||||||
Disposals |
| (27 | ) | (33 | ) | (60 | ) | |||||||||
At 1 January 2009 |
470 | 339 | 1,884 | 2,693 | ||||||||||||
Exchange differences |
(50 | ) | (5 | ) | (338 | ) | (393 | ) | ||||||||
Charge for the year |
83 | 40 | 311 | 434 | ||||||||||||
Disposals |
(13 | ) | (11 | ) | (155 | ) | (179 | ) | ||||||||
At 31 December 2009 |
490 | 363 | 1,702 | 2,555 | ||||||||||||
Net book value: |
||||||||||||||||
At 31 December 2009 |
582 | 128 | 316 | 1,026 | ||||||||||||
At 1 January 2009 |
702 | 144 | 583 | 1,429 | ||||||||||||
At 1 January 2008 |
525 | 212 | 421 | 1,158 | ||||||||||||
31
For the year ended 31 December 2009
Software and | ||||||||||||||||||||
Customer | systems | |||||||||||||||||||
In thousands of pounds | Goodwill | relationships | Brands | development | Total | |||||||||||||||
Cost: |
||||||||||||||||||||
At 1 January 2008 |
24,900 | | | 2,158 | 27,058 | |||||||||||||||
Exchange differences |
8,508 | 877 | 283 | 554 | 10,222 | |||||||||||||||
Additions |
| | | 362 | 362 | |||||||||||||||
Additions through acquisition |
18,450 | 2,369 | 768 | | 21,587 | |||||||||||||||
Disposals |
(1,147 | ) | | | | (1,147 | ) | |||||||||||||
At 1 January 2009 |
50,711 | 3,246 | 1,051 | 3,074 | 58,082 | |||||||||||||||
Exchange differences |
(4,225 | ) | (295 | ) | (96 | ) | (393 | ) | (5,009 | ) | ||||||||||
Additions |
| | | 394 | 394 | |||||||||||||||
Disposals |
| | | (12 | ) | (12 | ) | |||||||||||||
At 31 December 2009 |
46,486 | 2,951 | 955 | 3,063 | 53,455 | |||||||||||||||
Accumulated amortisation: |
||||||||||||||||||||
At 1 January 2008 |
| | | 1,992 | 1,992 | |||||||||||||||
Exchange differences |
| | | 290 | 290 | |||||||||||||||
Charge for the year |
| 413 | 134 | 125 | 672 | |||||||||||||||
Impairment of goodwill |
19,378 | | | | 19,378 | |||||||||||||||
At 1 January 2009 |
19,378 | 413 | 134 | 2,407 | 22,332 | |||||||||||||||
Exchange differences |
(1,848 | ) | 67 | (57 | ) | (297 | ) | (2,135 | ) | |||||||||||
Charge for the year |
| 602 | 98 | 235 | 935 | |||||||||||||||
Disposals |
| | | (12 | ) | (12 | ) | |||||||||||||
At 31 December 2009 |
17,530 | 1,082 | 175 | 2,333 | 21,120 | |||||||||||||||
Net book value: |
||||||||||||||||||||
At 31 December 2009 |
28,956 | 1,869 | 780 | 730 | 32,335 | |||||||||||||||
At 1 January 2009 |
31,333 | 2,833 | 917 | 667 | 35,750 | |||||||||||||||
At 1 January 2008 |
24,900 | | | 166 | 25,066 | |||||||||||||||
In thousands of pounds | 2009 | 2008 | ||||||
Europe |
8,390 | 8,717 | ||||||
North America |
15,109 | 16,673 | ||||||
Asia |
5,457 | 5,943 | ||||||
28,956 | 31,333 | |||||||
| Cash flows for 2010 were forecast based on the budget for 2010; | |
| Cash flows for 2011-12 were using forecast direct profit growth rates at 7.5%, and expense growth rates of 3.75%. | |
| Cash flows beyond 2012 are extrapolated using a long-term growth rate of 2.25%; | |
| Central overheads are borne by the CGUs where deemed appropriate by management and allocated based on managements best estimates; | |
| Cash flows were discounted using a rate of 10%. |
32
In thousands of pounds | 2009 | 2008 | ||||||
Investment in ZetaBid associate |
28 | 55 | ||||||
Share of loss for the year of associate |
(28 | ) | (27 | ) | ||||
| 28 | |||||||
2009 | ||||||||||||||||||||||||
% | ||||||||||||||||||||||||
Country of | Profit/ | interest | ||||||||||||||||||||||
Name | incorporation | Assets | Liabilities | Revenue | (Loss) | held | ||||||||||||||||||
ZetaBid Holdings LLC |
USA | | | 150 | (28 | ) | 0 | % |
2008 | ||||||||||||||||||||||||
% | ||||||||||||||||||||||||
Country of | Profit/ | interest | ||||||||||||||||||||||
Name | incorporation | Assets | Liabilities | Revenue | (Loss) | held | ||||||||||||||||||
ZetaBid Holdings LLC |
USA | 28 | | 34 | (27 | ) | 25 | % |
In thousands of pounds | 2009 | 2008 | ||||||
Trade receivables |
3,403 | 3,579 | ||||||
Prepayments and accrued income |
2,047 | 5,580 | ||||||
Other taxes |
309 | 650 | ||||||
Other receivables |
890 | 1,044 | ||||||
6,649 | 10,853 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Trade receivables |
3,564 | 4,256 | ||||||
Provision for doubtful debts |
(161 | ) | (677 | ) | ||||
3,403 | 3,579 | |||||||
33
For the year ended 31 December 2009
In thousands of pounds | 2009 | 2008 | ||||||
Up to three months |
2,334 | 3,301 | ||||||
Three to six months |
665 | 225 | ||||||
Greater than six months |
404 | 53 | ||||||
3,403 | 3,579 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Opening balance |
(677 | ) | (314 | ) | ||||
Increase in provision |
(97 | ) | (402 | ) | ||||
Utilised against bad debt written off |
613 | 39 | ||||||
(161 | ) | (677 | ) | |||||
In thousands of pounds | 2009 | 2008 | ||||||
Own cash on hand and at bank |
2,672 | 3,411 | ||||||
Short-term bank deposits |
12,060 | 9,739 | ||||||
Monies held under guarantee |
6,019 | 4,887 | ||||||
20,751 | 18,037 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Current |
||||||||
Trade payables |
3,489 | 4,707 | ||||||
Amounts due to clients |
16,236 | 16,179 | ||||||
Social security and other taxes |
2,546 | 1,539 | ||||||
Accrued expenses |
3,340 | 5,378 | ||||||
25,611 | 27,803 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Non-current |
||||||||
Social security and other taxes |
156 | 704 | ||||||
Provisions |
202 | 390 | ||||||
358 | 1,094 | |||||||
34
In thousands of pounds | 2009 | 2008 | ||||||
Current |
||||||||
Bank loans and overdrafts |
2,084 | 6,722 | ||||||
Convertible loan notes |
| 2,990 | ||||||
Subordinated loan notes |
233 | 258 | ||||||
2,317 | 9,970 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Non-current |
||||||||
Bank loans |
1,287 | | ||||||
Convertible loan notes |
500 | | ||||||
Subordinated loan notes |
261 | 546 | ||||||
2,048 | 546 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Floating rate: |
||||||||
Expiring within one year |
2,084 | 6,722 | ||||||
Fixed rate: |
||||||||
Expiring within one year |
233 | 3,248 | ||||||
Expiring beyond one year |
2,048 | 546 | ||||||
4,365 | 10,516 | |||||||
35
For the year ended 31 December 2009
In thousands of pounds | 2009 | 2008 | ||||||
Balance sheet obligations for: |
||||||||
Pension benefits |
4,581 | 2,898 | ||||||
Income statement charge for: |
||||||||
Pension benefits (note 9) |
273 | 338 | ||||||
In thousands of pounds | 2009 | 2008 | ||||||
Present value of funded obligations |
13,828 | 11,071 | ||||||
Fair value of plan assets |
(9,247 | ) | (8,173 | ) | ||||
Liability in the balance sheet |
4,581 | 2,898 | ||||||
In thousands of pounds | 2009 | 2008 | ||||||
Beginning of year |
11,071 | 12,696 | ||||||
Current service cost |
11 | 17 | ||||||
Interest cost |
696 | 730 | ||||||
Actuarial loss / (gain) on plan liabilities |
2,454 | (2,122 | ) | |||||
Benefits paid |
(404 | ) | (250 | ) | ||||
End of year |
13,828 | 11,071 | ||||||
In thousands of pounds | 2009 | 2008 | ||||||
Fair value of scheme assets at start of year |
8,173 | 9,177 | ||||||
Expected return on scheme assets |
579 | 554 | ||||||
Employer contributions |
740 | 529 | ||||||
Benefits paid |
(404 | ) | (250 | ) | ||||
Scheme administration costs borne by the group |
(145 | ) | (145 | ) | ||||
Actuarial gain / (loss) on scheme assets |
304 | (1,692 | ) | |||||
Fair value of scheme assets at end of year |
9,247 | 8,173 | ||||||
In thousands of pounds | 2009 | 2008 | ||||||
Current service cost |
11 | 17 | ||||||
Interest on obligation |
696 | 730 | ||||||
Expected return on scheme assets |
(579 | ) | (554 | ) | ||||
Scheme administration costs borne by the group |
145 | 145 | ||||||
Total, included in staff costs (note 9) |
273 | 338 | ||||||
36
In thousands of pounds | 2009 | 2009 | 2008 | 2008 | ||||||||||||
Percentage | Percentage | |||||||||||||||
Equity instruments |
4,759 | 51 | % | 3,781 | 46 | % | ||||||||||
Debt instruments |
4,419 | 48 | % | 4,368 | 54 | % | ||||||||||
Other |
69 | 1 | % | 24 | 0 | % | ||||||||||
Pension assets |
9,247 | 100 | % | 8,173 | 100 | % | ||||||||||
In thousands of pounds | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
At 31 December |
||||||||||||||||||||
Present value of defined benefit obligation |
13,828 | 11,071 | 12,696 | 12,147 | 13,098 | |||||||||||||||
Fair value of plan assets |
(9,247 | ) | (8,173 | ) | (9,200 | ) | (8,573 | ) | (7,774 | ) | ||||||||||
Deficit |
4,581 | 2,898 | 3,496 | 3,574 | 5,324 | |||||||||||||||
Experience adjustments on plan liabilities |
(2,454 | ) | 2,122 | (243 | ) | 1,412 | (1,086 | ) | ||||||||||||
Experience adjustments on plan assets |
304 | (1,692 | ) | 22 | 149 | 715 | ||||||||||||||
2009 | 2008 | |||||||
Percentage | Percentage | |||||||
Discount rate |
5.7 | % | 6.4 | % | ||||
Expected return on scheme assets |
6.5 | % | 7.0 | % | ||||
Rate of increase in salaries |
| | ||||||
Price inflation |
3.6 | % | 2.8 | % | ||||
Pension increases: |
||||||||
Pensions accrued before 6 April 1997 |
| | ||||||
Pensions accrued after 6 April 1997 |
3.6 | % | 2.8 | % |
2009 | 2008 | |||||||
Male |
88.0 | 87.9 | ||||||
Female |
90.6 | 90.5 |
2009 | 2008 | |||||||
Male |
91.0 | 90.8 | ||||||
Female |
93.6 | 93.4 |
37
For the year ended 31 December 2009
Number of shares in thousands | In thousands of pounds | |||||||||||||||||||||||
Redeemable | Ordinary | Deferred | Share | |||||||||||||||||||||
Ordinary 5p | deferred shares 4p | Ordinary 1p | share capital | share capital | premium | |||||||||||||||||||
01-Jan-08 Opening balance |
264,998 | | | 13,250 | | 9,578 | ||||||||||||||||||
25-Feb-08 Issue of share capital to finance
the acquisition of DoveBid Inc. |
185,000 | | | 9,250 | | 9,250 | ||||||||||||||||||
25-Feb-08 Proceeds from shares issued |
21,660 | | | 1,083 | | 1,083 | ||||||||||||||||||
25-Feb-08 Less: cost of share issue |
| | | | | (1,039 | ) | |||||||||||||||||
01-Jan-09 Opening balance |
471,658 | | | 23,583 | | 18,872 | ||||||||||||||||||
02-Jan-09 Sub-division of ordinary shares |
(471,658 | ) | 471,658 | 471,658 | (18,866 | ) | 18,866 | | ||||||||||||||||
25-Jun-09 Cancellation of own shares held |
| (4,239 | ) | (4,239 | ) | (42 | ) | (170 | ) | | ||||||||||||||
11-Sep-09 Proceeds from shares issued |
| | 265,723 | 2,657 | | 2,126 | ||||||||||||||||||
11-Sep-09 Conversion of loan notes |
| | 241,288 | 2,413 | | 1,923 | ||||||||||||||||||
11-Sep-09 Cancellation of redeemable
deferred shares held |
| (467,419 | ) | | | (18,696 | ) | | ||||||||||||||||
11-Sep-09 Less: cost of share issue |
| | | | | (426 | ) | |||||||||||||||||
31-Dec-09 Closing balance |
| | 974,430 | 9,745 | | 22,495 | ||||||||||||||||||
In thousands of pounds | 2009 | 2008 | ||||||
Authorised ordinary shares of 1p each 1,613,367 thousand |
16,134 | | ||||||
Authorised redeemable deferred shares of 4p each 471,658,157 thousand |
| | ||||||
Authorised ordinary shares of 5p each 700,000 thousand |
| 35,000 | ||||||
Equity ordinary shares to be issued of 1p each (2008: 5p each) 5,420 thousand |
542 | 542 | ||||||
38
All of the Share based payment arrangements entered into by the group are equity settled.
Options | ||||||||
Weighted | ||||||||
average | ||||||||
exercise price | Number of | |||||||
Pence per | shares | |||||||
share | Thousands | |||||||
Outstanding at 1 January 2008 |
22p | 27,564 | ||||||
Granted |
9p | 7,300 | ||||||
Lapsed or forfeited |
22p | (2,781 | ) | |||||
Outstanding at 1 January 2009 |
19p | 32,083 | ||||||
Granted |
2p | 30,033 | ||||||
Lapsed or forfeited |
22p | (6,949 | ) | |||||
Outstanding at 31 December 2009 |
10p | 55,167 | ||||||
Exercisable at 31 December 2009 |
10p | 25,934 | ||||||
Exercisable at 31 December 2008 |
23p | 23,619 | ||||||
At 31 December 2009: |
||||
Weighted average remaining contractual life |
10.9 | |||
At 31 December 2008: |
||||
Weighted average remaining contractual life |
6.5 | |||
39
Exercise price | Vesting | Shares in thousands | ||||||||||||||
Date of grant | in pence | condition | 2009 | 2008 | ||||||||||||
28-Sep-09 |
2.00 | 1 | 29,233 | | ||||||||||||
28-Sep-09 |
2.42 | 2 | 800 | | ||||||||||||
05-Dec-08 |
5.00 | 2 | 100 | 100 | ||||||||||||
27-Jun-08 |
10.00 | 2 | 975 | 2,200 | ||||||||||||
22-May-08 |
10.50 | 2 | 1,150 | 2,750 | ||||||||||||
30-Jan-08 |
11.75 | 2 | 500 | 600 | ||||||||||||
25-Jul-07 |
5.00 | 2 | 5,467 | 5,467 | ||||||||||||
25-Jul-07 |
18.00 | 2 | 1,000 | 1,000 | ||||||||||||
25-Jul-07 |
17.00 | 2 | 600 | 600 | ||||||||||||
19-Jul-07 |
18.75 | 2 | 1,035 | 1,675 | ||||||||||||
20-Nov-06 |
54.45 | | 16 | 31 | ||||||||||||
20-Nov-06 |
27.00 | | 16 | 31 | ||||||||||||
04-Mar-06 |
12.80 | | 3,044 | 3,176 | ||||||||||||
01-Apr-05 |
10.00 | | 3,000 | 3,000 | ||||||||||||
31-Dec-04 |
12.78 | | 1,322 | 2,485 | ||||||||||||
01-May-03 |
15.00 | | 639 | 639 | ||||||||||||
01-May-03 |
14.99 | | 107 | 109 | ||||||||||||
01-Jan-03 |
54.45 | | 145 | 145 | ||||||||||||
01-Jan-03 |
27.22 | | 145 | 145 | ||||||||||||
31-Oct-02 |
54.45 | | 554 | 917 | ||||||||||||
31-Oct-02 |
27.22 | | 546 | 1,026 | ||||||||||||
19-Oct-02 |
44.73 | | 659 | 938 | ||||||||||||
30-Aug-02 |
44.73 | | 2,984 | 2,984 | ||||||||||||
01-Mar-02 |
44.73 | | 159 | 159 | ||||||||||||
01-Oct-01 |
22.36 | | 365 | 976 | ||||||||||||
01-Oct-01 |
12.78 | | 289 | 289 | ||||||||||||
01-Sep-01 |
12.78 | | 27 | 27 | ||||||||||||
12-Dec-00 |
141.62 | | 128 | 142 | ||||||||||||
01-Sep-00 |
141.62 | | 39 | 39 | ||||||||||||
01-Aug-00 |
141.62 | | 14 | 260 | ||||||||||||
11-Jul-00 |
44.09 | | 7 | 71 | ||||||||||||
12-May-00 |
44.09 | | 33 | 33 | ||||||||||||
02-Mar-00 |
44.73 | 2 | 69 | 69 | ||||||||||||
55,167 | 32,083 | |||||||||||||||
40
2009 | 2008 | |||||||
Valuation method |
Black-Scholes | Black-Scholes | ||||||
Share price at the date of grant |
2p 10p | 3p 10p | ||||||
Expected volatility |
58.3% 38.5 | % | 58.3% 38.5 | % | ||||
Expected option life at grant date (years) |
3 | 3 | ||||||
Risk-free interest rate |
1.02% 4.46 | % | 1.02% 4.46 | % | ||||
Weighted average fair value per option at the grant date |
5p | 5p |
In thousands of pounds | ||||
At 1 January 2008 |
(1,042 | ) | ||
Transfer of shares |
68 | |||
At 1 January 2009 |
(974 | ) | ||
Cancellation of own Shares held |
888 | |||
Transfer of shares |
86 | |||
At 31 December 2009 |
| |||
Foreign | Share | |||||||||||||||
Acquisition | currency | options | ||||||||||||||
In thousands of pounds | reserve | reserve | reserve | Total | ||||||||||||
At 1 January 2008 |
47,649 | (807 | ) | 1,149 | 47,991 | |||||||||||
Currency translation differences |
| 8,043 | | 8,043 | ||||||||||||
Share based payments |
| | 173 | 173 | ||||||||||||
At 1 January 2009 |
47,649 | 7,236 | 1,322 | 56,207 | ||||||||||||
Currency translation differences |
| (2,130 | ) | | (2,130 | |||||||||||
Share based payments |
| | 250 | 250 | ||||||||||||
At 31 December 2009 |
47,649 | 5,106 | 1,572 | 54,327 | ||||||||||||
41
In thousands of pounds | ||||
At 1 January 2008 |
(41,989 | ) | ||
Actuarial gain on defined benefit pension scheme |
430 | |||
Loss for the year |
(30,323 | ) | ||
At 31 December 2008 |
(71,882 | ) | ||
Actuarial loss on defined benefit pension scheme |
(2,150 | ) | ||
Loss for the year |
(4,916 | ) | ||
Cancellation of shares |
(888 | ) | ||
At 31 December 2009 |
(79,836 | ) | ||
In thousands of pounds | ||||
At 1 January 2008 and 2009 |
| |||
Cancellation of own shares held |
18,908 | |||
At 31 December 2009 |
18,908 | |||
Land and | ||||||||||||||||
In thousands of pounds | buildings | Vehicles | Other | Total | ||||||||||||
Amounts falling due: |
||||||||||||||||
Within one year |
946 | 118 | 25 | 1,089 | ||||||||||||
More than one but less than five years |
1,338 | 203 | 10 | 1,551 | ||||||||||||
More than five years |
55 | | | 55 | ||||||||||||
As at 31 December 2009 |
2,339 | 321 | 35 | 2,695 | ||||||||||||
Land and | ||||||||||||||||
In thousands of pounds | buildings | Vehicles | Other | Total | ||||||||||||
Amounts falling due: |
||||||||||||||||
Within one year |
383 | 117 | 203 | 703 | ||||||||||||
More than one but less than five years |
1,713 | 435 | 271 | 2,419 | ||||||||||||
More than five years |
1,618 | | 364 | 1,982 | ||||||||||||
As at 31 December 2008 |
3,714 | 552 | 838 | 5,104 | ||||||||||||
42
Country of | Ownership/ | |||||||
Company name | incorporation | Voting Control | Principal activity | |||||
1 AssetTRADE.com, Inc. |
USA | 100% | Holding company | |||||
2 DoveBid (S) Pte. Ltd. |
SINGAPORE | 100% | Asset sales and services | |||||
3 DoveBid Trading France Sarl |
FRANCE | 100% | Asset sales and services | |||||
4 DoveBid UK Limited |
UK | 100% | Asset sales and services | |||||
5 DoveBid Valuation Consultants, Inc |
USA | 100% | Asset sales and services | |||||
6 DoveBid, Inc. |
USA | 100% | Asset sales and services | |||||
7 GoIndustry (Austria) GmbH |
AUSTRIA | 100% | Asset sales and services | |||||
8 GoIndustry (Canada) Limited |
CANADA | 100% | Asset sales and services | |||||
9 GoIndustry (UK) Limited |
UK | 100% | Asset sales and services | |||||
10 GoIndustry AG |
GERMANY | 100% | Asset sales and services | |||||
11 GoIndustry Deutschland GmbH |
GERMANY | 100% | Asset sales and services | |||||
12 GoIndustry Operations Limited |
UK | 100% | Asset sales and services | |||||
13 GoIndustry Operations, Inc. |
USA | 100% | Holding company | |||||
14 GoIndustry Quippo Valuers & Auctioneers Pvt. Ltd. |
INDIA | 50% | Asset sales and services | |||||
15 GoIndustry Trading Limited |
UK | 100% | Asset sales and services | |||||
16 GoIndustry USA, Inc. |
USA | 100% | Asset sales and services | |||||
17 GoIndustry-DoveBid (Asia) Limited |
HONG KONG | 100% | Asset sales and services | |||||
18 GoIndustry-DoveBid (Australia) Pty. Ltd. |
AUSTRALIA | 100% | Asset sales and services | |||||
19 GoIndustry-DoveBid (Hong Kong) Limited |
HONG KONG | 100% | Asset sales and services | |||||
20 GoIndustry-DoveBid (Malaysia) Sdn. Bhd. |
MALAYSIA | 70% | Asset sales and services | |||||
21 GoIndustry-DoveBid (Shanghai) Co. Limited |
CHINA | 100% | Asset sales and services | |||||
22 GoIndustry-Dovebid (Taiwan) Ltd |
TAIWAN | 100% | Asset sales and services | |||||
23 GoIndustry-DoveBid (Thailand) Limited |
THAILAND | 100% | Asset sales and services | |||||
24 GoIndustry DoveBid Japan K.K. |
JAPAN | 100% | Asset sales and services | |||||
25 GoIndustry-DoveBid Korea Co. Ltd. |
KOREA | 100% | Asset sales and services | |||||
26 GoIndustry-DoveBid Mexico SA de CV |
MEXICO | 100% | Asset sales and services | |||||
27 GoIndustry-DoveBid Philippines, Inc. |
PHILIPPINES | 100% | Asset sales and services | |||||
28 GoIndustry-DoveBid Valuation (Thailand) Limited |
THAILAND | 100% | Asset sales and services |
43
In thousands of pounds | Note | 2009 | 2008 | |||||||||
Non-current assets |
||||||||||||
Intangible assets |
3 | | 5 | |||||||||
Investments in subsidiaries |
4 | 22,873 | 31,651 | |||||||||
Investment in associate |
5 | | 68 | |||||||||
Loans to subsidiary undertakings |
8,975 | 15,986 | ||||||||||
31,848 | 47,710 | |||||||||||
Current assets |
||||||||||||
Trade and other receivables |
6 | 81 | 30 | |||||||||
Cash and cash equivalents |
7 | 3,073 | 4,353 | |||||||||
3,154 | 4,383 | |||||||||||
Total assets |
35,002 | 52,093 | ||||||||||
Current liabilities |
||||||||||||
Trade and other payables |
8 | 814 | 552 | |||||||||
Borrowings |
9 | | 4,970 | |||||||||
814 | 5,522 | |||||||||||
Non-current liabilities |
||||||||||||
Borrowings |
9 | 500 | | |||||||||
500 | | |||||||||||
Total liabilities |
1,314 | 5,522 | ||||||||||
Net assets |
33,688 | 46,571 | ||||||||||
Capital and reserves attributable to equity holders of the
company |
||||||||||||
Called-up equity share capital |
10 | 9,745 | 23,583 | |||||||||
Share premium |
10 | 22,495 | 18,872 | |||||||||
Shares to be issued |
10 | 542 | 542 | |||||||||
Own shares held in trust |
11 | | (974 | ) | ||||||||
Capital redemption reserve |
12 | 18,908 | | |||||||||
Other reserves |
13 | 20,196 | 19,946 | |||||||||
Accumulated losses |
14 | (38,198 | ) | (15,398 | ) | |||||||
Total equity |
33,688 | 46,571 | ||||||||||
Jack Reinelt Chief Executive Officer |
David Horne Chief Financial Officer |
44
Capital | Own | |||||||||||||||||||||||||||||||||||
redem- | Shares | shares | Acquis- | Share | Accum- | |||||||||||||||||||||||||||||||
Share | Share | ption | to be | held in | ition | options | ulated | |||||||||||||||||||||||||||||
In thousands of pounds | capital | premium | reserve | issued | trust | reserve | reserve | losses | TOTAL | |||||||||||||||||||||||||||
At 1 January 2008 |
13,250 | 9,578 | | | (1,042 | ) | 18,624 | 944 | (1,138 | ) | 40,216 | |||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | | (14,260 | ) | (14,260 | ) | |||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||
Issue of share capital to finance the acquisition
of DoveBid, Inc. |
9,250 | 9,250 | | | | | | | 18,500 | |||||||||||||||||||||||||||
Shares issued as consideration for the
acquisition of DoveBid, Inc. |
1,083 | 1,083 | | 542 | | | | | 2,708 | |||||||||||||||||||||||||||
Less: cost of share issue |
| (1,039 | ) | | | | | | | (1,039 | ) | |||||||||||||||||||||||||
Share based payments |
| | | | | | 378 | | 378 | |||||||||||||||||||||||||||
Transfer of shares |
| | | | 68 | | | | 68 | |||||||||||||||||||||||||||
Total transaction with owners: |
10,333 | 9,294 | | 542 | 68 | | 378 | | 20,615 | |||||||||||||||||||||||||||
At 1 January 2009 |
23,583 | 18,872 | | 542 | (974 | ) | 18,624 | 1,322 | (15,398 | ) | 46,571 | |||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||||||
Loss for the year |
| | | | | | | (21,912 | ) | (21,912 | ) | |||||||||||||||||||||||||
Transactions with owners: |
||||||||||||||||||||||||||||||||||||
Cancellation of shares |
(18,908 | ) | | 18,908 | | 888 | | | (888 | ) | | |||||||||||||||||||||||||
New shares issued |
2,657 | 2,126 | | | | | | | 4,783 | |||||||||||||||||||||||||||
Conversion of loan notes |
2,413 | 1,923 | | | | | | | 4,336 | |||||||||||||||||||||||||||
Less: cost of share issue |
| (426 | ) | | | | | | | (426 | ) | |||||||||||||||||||||||||
Share based payments |
| | | | | | 250 | | 250 | |||||||||||||||||||||||||||
Transfer of shares |
| | | | 86 | | | | 86 | |||||||||||||||||||||||||||
Total transaction with owners: |
(13,838 | ) | 3,623 | 18,908 | | 974 | | 250 | (888 | ) | 9,029 | |||||||||||||||||||||||||
At 31 December 2009 |
9,745 | 22,495 | 18,908 | 542 | | 18,624 | 1,572 | (38,198 | ) | 33,688 | ||||||||||||||||||||||||||
45
In thousands of pounds | 2009 | 2008 | ||||||
Cash flows from operating activities |
||||||||
Loss before income tax |
(21,912 | ) | (14,260 | ) | ||||
Adjustments for: |
||||||||
Share based payments |
130 | 125 | ||||||
Net interest expense / (income) |
713 | (323 | ) | |||||
Amortisation |
5 | 3 | ||||||
Impairment of investments |
11,564 | 14,912 | ||||||
Changes in working capital: |
||||||||
Decrease / (Increase) in trade and other receivables |
4,448 | (7,587 | ) | |||||
(Decrease) / Increase in amounts due from trade payables |
262 | 64 | ||||||
Operating cash flows before interest and taxes |
(4,790 | ) | (7,066 | ) | ||||
Interest paid |
(757 | ) | (267 | ) | ||||
Interest received |
314 | 590 | ||||||
Net cash used in operating activities |
(5,233 | ) | (6,743 | ) | ||||
Cash flows from investing activities |
||||||||
Investment in subsidiary undertakings |
| (12,803 | ) | |||||
Investment in associate |
| (68 | ) | |||||
Net cash used in investing activities |
| (12,871 | ) | |||||
Cash flows from financing activities |
||||||||
Proceeds on issue of shares |
4,087 | 17,461 | ||||||
(Decrease) / Increase in bank loans, loan notes and overdrafts |
(134 | ) | 1,980 | |||||
Net cash from financing activities |
3,953 | 19,441 | ||||||
Net decrease in cash and cash equivalents |
(1,280 | ) | (173 | ) | ||||
Cash and cash equivalents at beginning of year |
4,353 | 4,526 | ||||||
Cash and cash equivalents at end of year |
3,073 | 4,353 | ||||||
46
47
2009 | ||||||||||||||||||||||||||||
Recog- | Contra- | Total | ||||||||||||||||||||||||||
Effective | nised | ctual | Contra- | |||||||||||||||||||||||||
interest | asset / | interest | ctual | 6 months | 6-12 | 1-5 | ||||||||||||||||||||||
In thousands of pounds | rate | (liability) | payable | cash flow | or less | months | years | |||||||||||||||||||||
Loans to subsidiary
undertakings |
| 8,975 | | 8,975 | | | 8,975 | |||||||||||||||||||||
Bank deposits |
2 | % | 3,073 | | 3,073 | 3,073 | | | ||||||||||||||||||||
Amortised cost: |
||||||||||||||||||||||||||||
Trade payables |
| (118 | ) | | (118 | ) | (118 | ) | | | ||||||||||||||||||
Amounts
payable to subsidiary undertakings |
| (285 | ) | (285 | ) | (285 | ) | | | |||||||||||||||||||
Accrued expenses |
| (371 | ) | | (371 | ) | (371 | ) | | | ||||||||||||||||||
Convertible loan notes |
12 | % | (500 | ) | (500 | ) | | | (500 | ) | ||||||||||||||||||
10,774 | | 10,774 | 2,299 | | 8,475 | |||||||||||||||||||||||
2008 | ||||||||||||||||||||||||||||
Effective | Recognised | Contractual | Total | |||||||||||||||||||||||||
interest | asset / | interest | Contractual | 6 months | 6-12 | |||||||||||||||||||||||
In thousands of pounds | rate | (liability) | payable | cash flow | or less | months | 1-5 years | |||||||||||||||||||||
Loans to subsidiary
undertakings |
| 15,986 | | 15,986 | | | 15,986 | |||||||||||||||||||||
Bank deposits |
6 | % | 4,353 | | 4,353 | 3,662 | | 691 | ||||||||||||||||||||
Amortised cost: |
||||||||||||||||||||||||||||
Trade payables |
| (100 | ) | | (100 | ) | (100 | ) | | | ||||||||||||||||||
Amounts payable to
subsidiary undertakings |
| (220 | ) | | (220 | ) | (220 | ) | | | ||||||||||||||||||
Accrued expenses |
| (207 | ) | | (207 | ) | (207 | ) | | | ||||||||||||||||||
Borrowings |
4 | % | (1,980 | ) | | (1,980 | ) | (1,980 | ) | | | |||||||||||||||||
Convertible loan notes |
8 | % | (2,990 | ) | (60 | ) | (3,050 | ) | (3,050 | ) | | | ||||||||||||||||
14,842 | (60 | ) | 14,782 | (1,895 | ) | | 16,677 | |||||||||||||||||||||
48
Software and | ||||
systems | ||||
In thousands of pounds | development | |||
Cost: |
||||
At 1 January 2008 |
10 | |||
Additions |
| |||
At 1 January 2009 |
10 | |||
Additions |
| |||
At 31 December 2009 |
10 | |||
Accumulated depreciation: |
||||
At 1 January 2008 |
2 | |||
Charge for the year |
3 | |||
At 1 January 2009 |
5 | |||
Charge for the year |
5 | |||
At 31 December 2009 |
10 | |||
Net book value: |
||||
At 31 December 2009 |
| |||
At 1 January 2009 |
5 | |||
At 1 January 2008 |
8 | |||
In thousands of pounds | ||||
At 1 January 2008 |
30,731 | |||
Acquisition of DoveBid, Inc. |
15,511 | |||
Impairment of investments |
(14,912 | ) | ||
Capital contribution to subsidiary undertaking |
321 | |||
At 1 January 2009 |
31,651 | |||
Impairment of investments |
(11,496 | ) | ||
Capital contribution to subsidiary undertaking |
206 | |||
Additional investment in subsidiary |
2,512 | |||
At 31 December 2009 |
22,873 | |||
In thousands of pounds | 2009 | 2008 | ||||||
Investment in ZetaBid associate |
| 68 |
49
In thousands of pounds | 2009 | 2008 | ||||||
Current |
||||||||
Taxes Receivable |
68 | | ||||||
Prepayments |
13 | 30 | ||||||
81 | 30 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Own cash on hand and at bank |
100 | | ||||||
Short-term bank deposits |
2,973 | 4,353 | ||||||
3,073 | 4,353 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Trade payables |
118 | 100 | ||||||
Amounts payable to subsidiary undertakings |
285 | 220 | ||||||
Social security and other taxes |
40 | 25 | ||||||
Accrued expenses |
371 | 207 | ||||||
814 | 552 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Current |
||||||||
Bank loans and overdrafts |
| 1,980 | ||||||
Convertible loan notes |
| 2,990 | ||||||
| 4,970 | |||||||
In thousands of pounds | 2009 | 2008 | ||||||
Non-current |
||||||||
Convertible loan notes |
500 | |
50
Number of shares in thousands | In thousands of pounds | |||||||||||||||||||||||||||
Redeemable | ||||||||||||||||||||||||||||
deferred | Ordinary | Deferred | Share | |||||||||||||||||||||||||
Ordinary 5p | shares | Ordinary 1p | Share Capital | Share Capital | premium | |||||||||||||||||||||||
01-Jan-08 Opening balance |
264,998 | | | 13,250 | | 9,578 | ||||||||||||||||||||||
25-Feb-08 Issue of share capital to finance the acquisition
of DoveBid, Inc. |
185,000 | | | 9,250 | | 9,250 | ||||||||||||||||||||||
25-Feb-08 Proceeds from shares issued |
21,660 | | | 1,083 | | 1,083 | ||||||||||||||||||||||
25-Feb-08 Less: cost of share issue |
| | | | | (1,039 | ) | |||||||||||||||||||||
01-Jan-09 Opening balance |
471,658 | | | 23,583 | | 18,872 | ||||||||||||||||||||||
02-Jan-09 Sub-division of ordinary shares |
(471,658 | ) | 471,658 | 471,658 | (18,866 | ) | 18,866 | | ||||||||||||||||||||
25-Jun-09 Cancellation of own shares held |
| (4,239 | ) | (4,239 | ) | (42 | ) | (170 | ) | | ||||||||||||||||||
11-Sep-09 Proceeds from shares issued |
| | 265,723 | 2,657 | | 2,126 | ||||||||||||||||||||||
11-Sep-09 Conversion of loan notes |
| | 241,288 | 2,413 | | 1,923 | ||||||||||||||||||||||
11-Sep-09 Cancellation of redeemable deferred
shares held |
| (467,419 | ) | | | (18,696 | ) | | ||||||||||||||||||||
11-Sep-09 Less: cost of share issue |
| | | | | (426 | ) | |||||||||||||||||||||
31-Dec-09 Closing balance |
| | 974,430 | 9,745 | | 22,495 | ||||||||||||||||||||||
In thousands of pounds | 2009 | 2008 | ||||||
Authorised ordinary shares of 1p each 1,613,367 thousand |
16,134 | | ||||||
Authorised redeemable deferred shares of 4p each 471,658,157 |
| | ||||||
Authorised ordinary shares of 5p each 700,000 thousand |
| 35,000 | ||||||
Equity ordinary shares to be issued of 1p each (2008: 5p each) 5,420 thousand |
542 | 542 | ||||||
In thousands of pounds | ||||
At 1 January 2008 |
(1,042 | ) | ||
Transfer of shares |
68 | |||
At 1 January 2009 |
(974 | ) | ||
Cancellation of own Shares held |
888 | |||
Transfer of shares |
86 | |||
At 31 December 2009 |
| |||
51
In thousands of pounds | ||||
At 1 January 2008 and 2009 |
| |||
Cancellation of own shares held |
18,908 | |||
At 31 December 2009 |
18,908 | |||
Share | ||||||||||||
Acquisition | options | |||||||||||
In thousands of pounds | reserve | reserve | Total | |||||||||
At 1 January 2008 |
18,624 | 944 | 19,568 | |||||||||
Share based payments |
| 57 | 57 | |||||||||
Capital contribution to subsidiary undertaking |
| 321 | 321 | |||||||||
At 31 December 2008 |
18,624 | 1,322 | 19,946 | |||||||||
Share based payments |
| 44 | 44 | |||||||||
Capital contribution to subsidiary undertaking |
| 206 | 206 | |||||||||
At 31 December 2009 |
18,624 | 1,572 | 20,196 | |||||||||
In thousands of pounds | ||||
At 1 January 2008 |
(1,138 | ) | ||
Loss for the year |
(14,260 | ) | ||
At 1 January 2009 |
(15,398 | ) | ||
Loss for the year |
(21,912 | ) | ||
Cancellation of shares |
(888 | ) | ||
At 31 December 2009 |
(38,198 | ) | ||
In thousands of pounds | 2009 | 2008 | ||||||
Short-term employee benefits |
410 | 1,588 | ||||||
Post-employment benefits |
173 | 79 | ||||||
Share based payments |
44 | 99 | ||||||
627 | 1,766 | |||||||
52