Attached files

file filename
8-K/A - FORM 8K - AMENDMENT NO 1 - Primo Water Corp /CN/d772017d8ka.htm
EX-99.4 - COTT CORPORATION UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET - Primo Water Corp /CN/d772017dex994.htm
EX-99.3 - AIMIA FOODS HOLDINGS LIMITED AUDITED CONSOLIDATED BALANCE SHEET - Primo Water Corp /CN/d772017dex993.htm
EX-99.2 - AIMIA FOODS HOLDINGS LIMITED AUDITED CONSOLIDATED BALANCE SHEET - Primo Water Corp /CN/d772017dex992.htm
EX-23.1 - CONSENT OF GRANT THORNTON UK LLP - Primo Water Corp /CN/d772017dex231.htm

Exhibit 99.1

Financial Statements

AIMIA Foods Holdings Limited

For the year ended 30 June 2013

Registered number: 06201887


AIMIA Foods Holdings Limited

 

Contents

  
     Page   

Independent auditor’s report

     ii   

Consolidated profit and loss account

     1   

Consolidated balance sheet

     2   

Company balance sheet

     3   

Consolidated cash flow statement

     4   

Notes to the financial statements

     5 - 22   

 

i


 

LOGO

 

INDEPENDENT AUDITOR’S REPORT   

Grant Thornton UK LLP

4 Hardman Square

Spinningfields

Manchester

M3 3EB

T +44 (0) 161 953 6901

www.grant-thornton.co.uk

Board of Directors

Aimia Foods Holdings Limited

We have audited the accompanying consolidated financial statements of Aimia Foods Holdings Limited and subsidiaries, which comprise the consolidated balance sheets as of 30 June 2013, and the related consolidated profit and loss account, and cash flow statement for the year then ended, and the related notes to the financial statements.

Management’s responsibility for the financial statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law); this includes the design, implementation, and maintenance of internal control relevant to the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

 

ii


 

LOGO

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects the financial position of Aimia Foods Holdings Limited and subsidiaries as of 30 June 2013, and the results of their operations and their cash flows for the year then ended in accordance with United Kingdom Generally Accepted Accounting Practice.

 

LOGO

GRANT THORNTON UK LLP

Manchester

United Kingdom

5 August 2014

 

iii


AIMIA Foods Holdings Limited

Consolidated profit and loss account

For the year ended 30 June 2013

 

                  Unaudited  
            2013     2012  
     Note      £000     £000  

Turnover

     1,2         58,477        58,635   

Cost of sales

        (45,404     (48,075
     

 

 

   

 

 

 

Gross profit

        13,073        10,560   

Distribution costs

        (1,104     (1,083
     

 

 

   

 

 

 

Administrative expenses

        (5,163     (4,782

Exceptional administrative expenses

     4         —          (3,109
     

 

 

   

 

 

 

Total administrative expenses

        (5,163     (7,891

Other operating income

     3         —          32   
     

 

 

   

 

 

 

Operating profit

     4         6,806        1,618   

Interest payable and similar charges

     8         (124     (136
     

 

 

   

 

 

 

Profit on ordinary activities before taxation

        6,682        1,482   

Tax on profit on ordinary activities

     9         (1,678     (432
     

 

 

   

 

 

 

Profit for the financial year

     19         5,004        1,050   
     

 

 

   

 

 

 

All amounts relate to continuing operations.

There were no recognised gains and losses for 2013 or 2012 other than those included in the Profit and loss account.

The accompanying notes 1 to 32 form part of these financial statements.

 

1


AIMIA Foods Holdings Limited

Registered number: 06201887

Consolidated balance sheet

As at 30 June 2013

 

     Note      £000     2013
£000
    £000    

Unaudited
2012

£000

 

Fixed assets

           

Intangible assets

     10           6,346          6,800   

Tangible assets

     11           2,582          1,507   

Investments

     12           672          —     
       

 

 

     

 

 

 
          9,600          8,307   

Current assets

           

Stocks

     13         4,080          3,640     

Debtors

     14         6,630          5,965     

Cash at bank

        2,682          606     
     

 

 

     

 

 

   
        13,392          10,211     

Creditors: amounts falling due within one year

     15         (12,874       (14,274  
     

 

 

     

 

 

   

Net current assets/(liabilities)

          518          (4,063
       

 

 

     

 

 

 

Total assets less current liabilities

          10,118          4,244   

Creditors: amounts falling due after more than one year

     16           (1,269       (399
       

 

 

     

 

 

 

Net assets

          8,849          3,845   
       

 

 

     

 

 

 

Capital and reserves

           

Called up share capital

     18           500          500   

Capital redemption reserve

     19           544          544   

Profit and loss account

     19           7,805          2,801   
       

 

 

     

 

 

 

Shareholders’ funds

     20           8,849          3,845   
       

 

 

     

 

 

 

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 5 August 2014.

 

LOGO

Mr R N Unsworth

Director

The accompanying notes 1 to 32 form part of these financial statements.

 

2


AIMIA Foods Holdings Limited

Registered number: 06201887

Company balance sheet

As at 30 June 2013

 

     Note      £000     2013
£000
    £000     Unaudited
2012
£000
 

Fixed assets

           

Investments

     12           12,403          12,403   

Current assets

           

Debtors

     14         110          110     

Creditors: amounts falling due within one year

     15         (11,631       (11,631  
     

 

 

     

 

 

   

Net current liabilities

          (11,521       (11,521
       

 

 

     

 

 

 

Net assets

          882          882   
       

 

 

     

 

 

 

Capital and Reserves

           

Called up share capital

     18           500          500   

Capital redemption reserve

     19           544          544   

Profit and loss account

     19           (162       (162
       

 

 

     

 

 

 

Shareholders’ funds

     20           882          882   
       

 

 

     

 

 

 

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 5 August 2014.

 

LOGO

Mr R N Unsworth

Director

The accompanying notes 1 to 32 form part of these financial statements.

 

3


AIMIA Foods Holdings Limited

Consolidated cash flow statement

For the year ended 30 June 2013

 

     Note      2013
£000
   

Unaudited
2012

£000

 

Net cash flow from operating activities

     21         3,782        4,752   

Returns on investments and servicing of finance

     22         (124     (136

Taxation

        (332     (401

Capital expenditure and financial investment

     22         (2,210     (230
     

 

 

   

 

 

 

Cash inflow before financing

        1,116        3,985   

Financing

     22         1,137        (394
     

 

 

   

 

 

 

Increase in cash in the year

        2,253        3,591   
     

 

 

   

 

 

 

Reconciliation of net cash flow to movement in net funds/(debt)

For the year ended 30 June 2013

 

    

2013

£000

   

Unaudited
2012

£000

 

Increase in cash in the year

     2,253        3,591   

Cash inflow from increase in debt and lease financing

     (1,137     —     
  

 

 

   

 

 

 

Change in net debt resulting from cash flows

     1,116        3,591   

New finance leases

     —          290   
  

 

 

   

 

 

 

Movement in net funds/(debt) in the year

     1,116        3,881   

Net debt at 1 July

     (217     (4,098
  

 

 

   

 

 

 

Net funds/(debt) at 30 June

     899        (217
  

 

 

   

 

 

 

The accompanying notes 1 to 32 form part of these financial statements.

 

4


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

1. Accounting policies

 

  1.1 Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention and in accordance with the Companies Act 2006 and applicable UK accounting standards (United Kingdom Generally Accepted Accounting Principles).

 

  1.2 Going concern

The Group has considerable financial resources together with long standing relationships with a number of customers and suppliers across different geographic areas. As a consequence, the directors believe that the Group is well placed to manage its business risk successfully despite the current uncertain economic outlook.

 

  1.3 Basis of consolidation

The Group financial statements consolidate the accounts of the company and all of its subsidiary undertakings drawn up for the year ended 30 June 2013.

On acquisition of a subsidiary, all of the subsidiary’s assets and liabilities which exist at the date of acquisition are recorded at their fair value reflecting their condition at that date.

 

  1.4 Turnover

Turnover is the total amount receivable by the Group for goods supplied and services provided, excluding VAT and trade discounts. Revenue from the supply of goods is recognised when the significant risks and rewards of ownership have been transferred to the buyer, which is at the point of despatch.

 

  1.5 Goodwill

Goodwill is the difference between amounts paid on the acquisition of a business or a company and the fair value of the identifiable assets and liabilities. It is amortised to the Profit and loss account over its estimated economic life.

 

  1.6 Investments

Investments are included at cost less provision for impairment.

 

5


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

1. Accounting policies (continued)

 

  1.7 Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

 

  Leasehold improvements    -    3 - 10 years
  Plant and machinery    -    3 - 10 years
  Motor vehicles    -    3 years
  Fixtures & fittings    -    5 years
  Computer equipment    -    3 - 5 years

Those tangible fixed assets held for use under operating leases are depreciated over 4 years.

 

  1.8 Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes materials, direct labour, other direct overheads and royalties payable. Net realisable value is based on estimated selling price, less further costs expected to be incurred to completion and disposal.

 

  1.9 Hire purchase agreements

Assets held under hire purchase agreements are capitalised and disclosed under tangible fixed assets at their fair value. The capital element of the future payments is treated as a liability and the interest is charged to the profit and loss account at a constant rate of charge on the balance of capital repayments outstanding.

 

  1.10 Operating leases

Rentals applicable to operating leases, where substantially all of the benefits and risks of ownership remain with the lessor, are charged against profits on a straight line basis over the period of the lease.

 

  1.11 Lease income

Payments received under operating leases are credited to the profit and loss account on a straight line basis over the lease term.

 

  1.12 Current tax

The current tax charge is based on the profit for the year and is measured at the amounts expected to be paid based on the tax rates and laws substantively enacted by the balance sheet date. Current and deferred tax is recognised in the profit and loss account for the period except to the extent that it is attributable to gain or loss that is, or has been, recognised directly in the statement of total recognised gains and losses.

 

6


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

1. Accounting policies (continued)

 

  1.13 Deferred taxation

Deferred tax is recognised in respect of all timing differences that had originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax, with the following exception, deferred tax assets are recognised only to the extent that the directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

Deferred tax is measured on an undiscounted basis at the tax rates that apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

 

  1.14 Foreign currencies

Monetary assets and liabilities denominated in foreign currencies are translated into sterling at rates of exchange ruling at the balance sheet date.

Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction.

Exchange gains and losses are recognised in the Profit and loss account.

 

  1.15 Pensions

The Group operates a defined contribution pension scheme and the pension charge represents the amounts payable by the Group to the fund in respect of the year.

 

  1.16 Financial Instruments

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the entity after deducting all of its financial liabilities.

Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability.

Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.

 

7


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

2. Turnover

An analysis of turnover by class of business is as follows:

 

            Unaudited  
     2013      2012  
     £000      £000  

United Kingdom

     58,029         55,322   

Europe

     448         2,864   

Rest of world

     —           449   
  

 

 

    

 

 

 
     58,477         58,635   
  

 

 

    

 

 

 

The turnover and profit on ordinary activities before taxation is attributable to the manufacture and distribution of food and beverage supplies into the retail, cash and carry, foodservice and vending sectors and the provision of manufacturing and packing services to the food industry.

 

3. Other operating income

 

                               
            Unaudited  
     2013      2012  
     £000      £000  

Other operating income

     —           32   
  

 

 

    

 

 

 

Other operating income relates to net rent receivable in respect of operating leases.

 

4. Operating profit

The operating profit is stated after charging:

 

                               
            Unaudited  
     2013      2012  
     £000      £000  

Amortisation - intangible fixed assets

     454         454   

Depreciation of tangible fixed assets:

     

- owned by the group

     63         594   

- held under finance leases

     400         128   

Operating lease rentals:

     

- other

     117         129   

- land and buildings

     956         956   
  

 

 

    

 

 

 

 

8


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

Exceptional administrative expenses

 

                               
    

2013

£000

     Unaudited  
        2012  
        £000  

Provision in respect of GSOP scheme

     —           3,109   
  

 

 

    

 

 

 

The Growth Securities Ownership Plan (GSOP) is an incentive arrangement to align employees’ interests with those of the company. The GSOP was fully settled in 2012.

 

5. Auditors’ remuneration

 

                               
     2013      Unaudited
2012
 
     £000      £000  

Fees payable to the company’s auditor and its associates for the audit of the company’s annual accounts

     16         15   

Fees payable to the company’s auditor and its associates in respect of:

     

Taxation compliance services

     5         5   

All other non-audit services not included above

     —           5   
  

 

 

    

 

 

 

 

6. Staff costs

Staff costs, including directors’ remuneration, were as follows:

 

     2013      Unaudited
2012
 
     £000      £000  

Wages and salaries

     7,472         10,793   

Social security costs

     601         643   

Other pension costs

     247         241   
  

 

 

    

 

 

 
     8,320         11,677   
  

 

 

    

 

 

 

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

 

                               
     2013      Unaudited
2012
 
     No.      No.  

Production

     159         155   

Administration

     101         110   
  

 

 

    

 

 

 
     260         265   
  

 

 

    

 

 

 

 

9


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

7. Directors’ remuneration

 

     2013      Unaudited
2012
 
     £000      £000  

Remuneration

     805         3,600   
  

 

 

    

 

 

 

Company pension contributions to defined contribution pension schemes

     58         59   
  

 

 

    

 

 

 

During the year retirement benefits were accruing to 5 directors (2012 unaudited - 5 in respect of defined contribution pension schemes. The highest paid director received remuneration of £132,000 (2012 unaudited - £1,668,000).

Management and consultancy fees of £110,000 (2012 unaudited - £110,000) were paid which comprised charges for the services of I Unsworth and G Unsworth.

 

8. Interest payable

 

     2013      Unaudited
2012
 
     £000      £000  

On bank loans and overdrafts

     62         108   

On finance leases and hire purchase contracts

     62         28   
  

 

 

    

 

 

 
     124         136   
  

 

 

    

 

 

 

 

9. Taxation

 

     2013     Unaudited
2012
 
     £000     £000  

Analysis of tax charge in the year

    

Current tax (see note below)

    

UK corporation tax charge on profit for the year

     1,588        492   

Adjustments in respect of prior periods

     (44     (151
  

 

 

   

 

 

 

Total current tax

     1,544        341   
  

 

 

   

 

 

 

 

 

10


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

9. Taxation (continued)

 

Deferred tax

     

Origination and reversal of timing differences

     118         91   

Effect of increased tax rate on opening liability

     16         —     
  

 

 

    

 

 

 

Total deferred tax (see note 17)

     134         91   
  

 

 

    

 

 

 

Tax on profit on ordinary activities

     1,678         432   
  

 

 

    

 

 

 

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2012 unaudited - lower than) the standard rate of corporation tax in the UK of 23.75% (2012 unaudited - 25.5%). The differences are explained below:

 

     2013
£000
   

Unaudited
2012

£000

 

Profit on ordinary activities before tax

     6,682        1,482   
  

 

 

   

 

 

 

Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 23.75% (2012 - 25.5%)

     1,587        378   

Effects of:

    

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment

     123        143   

Capital allowances for year in excess of depreciation

     (116     (34

Adjustments to tax charge in respect of prior periods

     (44     (151

Short term timing difference leading to an increase (decrease) in taxation

     (6     5   
  

 

 

   

 

 

 

Current tax charge for the year (see note above)

     1,544        341   
  

 

 

   

 

 

 

 

15


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

10. Intangible fixed assets

 

     Goodwill
£000
 

Group

  

Cost

  

At 1 July 2012 (unaudited) and 30 June 2013

     9,069   
  

 

 

 

Amortisation

  

At 1 July 2012 (unaudited)

     2,269   

Charge for the year

     454   
  

 

 

 

At 30 June 2013

     2,723   
  

 

 

 

Net book value

  

At 30 June 2013

     6,346   
  

 

 

 

At 30 June 2012 (unaudited)

     6,800   
  

 

 

 

The directors have assessed that the goodwill has a useful economic life of 20 years.

 

12


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

11. Tangible fixed assets

 

    

L/Term
Leasehold
Property

£000

    

Plant &

machinery

£000

   

Motor
vehicles

£000

     Fixtures &
fittings
£000
    

Other fixed
assets

£000

    Total
£000
 

Group

               

Cost

               

At 1 July 2012 (unaudited)

     188         10,342        46         2,663         180        13,419   

Additions

     —           1,427        39         72         —          1,538   

Disposals

     —           (25     —           —           —          (25

Transfer between classes

     —           180        —           —           (180     —     
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

At 30 June 2013

     188         11,924        85         2,735         —          14,932   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Depreciation

               

At 1 July 2012 (unaudited)

     85         9,203        42         2,582         —          11,912   

Charge for the year

     —           407        7         49         —          463   

On disposals

     —           (25     —           —           —          (25
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

At 30 June 2013

     85         9,585        49         2,631         —          12,350   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net book value

               

At 30 June 2013

     103         2,339        36         104         —          2,582   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

At 30 June 2012 (unaudited)

     103         1,139        4         81         180        1,507   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:

 

     2013
£000
    

Unaudited
2012

£000

 

Group

     

Plant and machinery

     953         449   
  

 

 

    

 

 

 

 

13


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

12. Fixed asset investments

 

    

Unlisted
investments

£000

 

Group

  

Cost or valuation

  

At 1 July 2012 Unaudited

     —     

Additions

     672   
  

 

 

 

At 30 June 2013

     672   
  

 

 

 

Net book value

  

At 30 June 2013

     672   
  

 

 

 

At 30 June 2012 Unaudited

     —     
  

 

 

 

The fixed asset investment represents a 49% shareholding in Associated Coffee Merchants (International) Limited, a company incorporated in England and Wales. There are no common directors and the directors believe there is no significant influence held over the company, as such the investment has been held at cost under fixed asset investments.

 

    

Investments in
subsidiary
companies

£000

 

Company

  

Cost or valuation

  

At 1 July 2012 Unaudited and 30 June 2013

     12,403   
  

 

 

 

Net book value

  

At 30 June 2013

     12,403   
  

 

 

 

At 30 June 2012 Unaudited

     12,403   
  

 

 

 

Details of the principal subsidiaries can be found under note number 28.

 

14


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

13. Stocks

 

     Group      Company  
            Unaudited             Unaudited  
     2013      2012      2013      2012  
     £000      £000      £000      £000  

Raw materials

     2,159         2,088         —           —     

Finished goods and goods for resale

     1,921         1,552         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     4,080         3,640         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

14. Debtors

 

     Group      Company  
            Unaudited             Unaudited  
     2013      2012      2013      2012  
     £000      £000      £000      £000  

Trade debtors

     5,494         4,725         —           —     

Amounts owed by group undertakings

     —           —           110         110   

Amounts owed by related parties

     —           45         —           —     

Other debtors

     202         106         —           —     

Prepayments and accrued income

     689         710         —           —     

Deferred tax asset (see note 17)

     245         379         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     6,630         5,965         110         110   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

15


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

15. Creditors:

Amounts falling due within one year

 

     Group      Company  
            Unaudited             Unaudited  
     2013      2012      2013      2012  
     £000      £000      £000      £000  

Bank loans and overdrafts

     —           177         —           —     

Net obligations under finance leases and hire purchase contracts

     515         247         —           —     

Trade creditors

     6,964         7,223         —           —     

Amounts owed to group undertakings

     —           —           11,631         11,631   

Corporation tax

     1,584         372         —           —     

Other taxation and social security

     171         173         —           —     

Other creditors

     671         115         —           —     

Accruals and deferred income

     2,969         5,967         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     12,874         14,274         11,631         11,631   
  

 

 

    

 

 

    

 

 

    

 

 

 

The finance leases are secured against the assets to which they relate.

 

16. Creditors:

Amounts falling due after more than one year

 

     Group      Company  
          Unaudited             Unaudited  
     2013    2012      2013      2012  
     £000    £000      £000      £000  

Net obligations under finance leases and hire purchase contracts

   1,269      399         —           —     
  

 

  

 

 

    

 

 

    

 

 

 

Obligations under finance leases and hire purchase contracts, included above, are payable as follows:

 

     Group      Company  
          Unaudited             Unaudited  
     2013    2012      2013      2012  
     £000    £000      £000      £000  

Between one and five years

   1,269      399         —           —     
  

 

  

 

 

    

 

 

    

 

 

 

 

16


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

17. Deferred taxation

 

     Group     Company  
    

2013

£000

   

Unaudited
2012

£000

   

2013

£000

    

Unaudited
2012

£000

 

At beginning of year

     379        470        —           —     

Charged during the year (P&L)

     (134     (91     —           —     
  

 

 

   

 

 

   

 

 

    

 

 

 

At end of year

     245        379        —           —     
  

 

 

   

 

 

   

 

 

    

 

 

 

The deferred taxation balance is made up as follows:

         
     Group     Company  
    

2013

£000

    Unaudited
2012
£000
   

2013

£000

    

Unaudited
2012

£000

 

Accelerated capital allowances

     (239     (368     —           —     

Short term timing differences

     (6     (11     —           —     
  

 

 

   

 

 

   

 

 

    

 

 

 
     (245     (379     —           —     
  

 

 

   

 

 

   

 

 

    

 

 

 

The directors believe that the deferred tax asset of £245,000 (2012 unaudited - £379,000) recognised in the accounts will be recoverable against suitable profits arising in the future.

 

18. Share capital

 

    

2013

£000

    

Unaudited
2012

£000

 

Allotted, called up and fully paid

     

500,000 - Ordinary Shares shares of £1 each

     500         500   
  

 

 

    

 

 

 

 

17


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

19. Reserves

 

    

Capital
redempt’n
reserve

£000

    

Profit and loss
account

£000

 

Group

     

At 1 July 2012 (Unaudited)

     544         2,801   

Profit for the financial year

     —           5,004   
  

 

 

    

 

 

 

At 30 June 2013

     544         7,805   
  

 

 

    

 

 

 
    

Capital
redempt’n
reserve

£000

    

Profit and loss
account

£000

 

Company

     

At 1 July 2012 (Unaudited) and 30 June 2013

     544         (162
  

 

 

    

 

 

 

 

20. Reconciliation of movement in shareholders’ funds

 

     2013
£000
    

Unaudited
2012

£000

 

Group

     

Opening shareholders’ funds

     3,845         2,795   

Profit for the financial year

     5,004         1,050   
  

 

 

    

 

 

 

Closing shareholders’ funds

     8,849         3,845   
  

 

 

    

 

 

 
     2013
£000
     Unaudited
2012
£000
 

Company

     

Shareholders’ funds at 1 July 2012 (unaudited) and 30 June 2013

     882         882   
  

 

 

    

 

 

 

The Company has taken advantage of the exemption contained within section 408 of the Companies Act 2006 not to present its own profit and loss account.

The profit for the year dealt with in the accounts of the company was £NIL (2012 unaudited - £nil).

 

18


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

21. Net cash flow from operating activities

 

     2013
£000
   

Unaudited
2012

£000

 

Operating profit

     6,806        1,618   

Amortisation of intangible fixed assets

     454        454   

Depreciation of tangible fixed assets

     463        722   

Profit on disposal of tangible fixed assets

     —          (41

(Increase)/decrease in stocks

     (440     418   

(Increase)/decrease in debtors

     (798     688   

(Decrease)/increase in creditors

     (2,703     893   
  

 

 

   

 

 

 

Net cash inflow from operating activities

     3,782        4,752   
  

 

 

   

 

 

 

 

22. Analysis of cash flows for headings netted in cash flow statement

 

     2013
£000
   

Unaudited
2012

£000

 

Returns on investments and servicing of finance

    

Interest paid

     (62     (108

Hire purchase interest

     (62     (28
  

 

 

   

 

 

 

Net cash outflow from returns on investments and servicing of finance

     (124     (136
  

 

 

   

 

 

 
    

2013

£000

    Unaudited
2012
£000
 

Capital expenditure and financial investment

    

Purchase of tangible fixed assets

     (1,538     (271

Sale of tangible fixed assets

     —          41   

Purchase of fixed asset investments

     (672     —     
  

 

 

   

 

 

 

Net cash outflow from capital expenditure

     (2,210     (230
  

 

 

   

 

 

 

 

19


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

    

2013

£000

    Unaudited
2012
£000
 

Financing

    

Repayment of finance leases

     (363     —     

New finance leases

     1,500        —     

Repayment of finance leases

     —          (394
  

 

 

   

 

 

 

Net cash inflow/(outflow) from financing

     1,137        (394
  

 

 

   

 

 

 

 

23. Analysis of changes in net debt

 

    

Unaudited
1 July
2012

£000

    Cash flow
£000
    Other
non-cash
changes
£000
    30 June
2013
£000
 

Cash at bank and in hand

     606        2,076        —          2,682   

Bank overdraft

     (177     177        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     429        2,253        —          2,682   

Finance lease obligations

        

Debts due within one year

     (247     (1,137     870        (514

Debts falling due after more than one year

     (399     —          (870     (1,269
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (debt)/funds

        
     (217     1,116        —          899   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

24. Pension commitments

The Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounts to £247,000 (2012 unaudited - £241,000). Contributions totalling £43,000 (2012 unaudited - £43,000) were payable to the fund at the balance sheet date.

 

20


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

25. Capital commitments

The Group had capital commitments at 30 June 2013 of £600,000 (2012 unaudited: £Nil).

 

26. Contingent liabilities

There were no contingent liabilities at 30 June 2013 (2012 unaudited: £nil).

 

27. Operating lease commitments

At 30 June 2013, the group had annual commitments under non-cancellable operating leases as follows:

 

     Land and buildings      Other  
            Unaudited             Unaudited  
     2013      2012      2013      2012  
     £000      £000      £000      £000  

Group

           

Expiry date:

           

Within 1 year

     —           —           21         17   

Between 2 and 5 years

     488         189         51         68   

After more than 5 years

     493         792         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

28. Principal subsidiaries

 

          Percentage     
Company name    Country    Shareholding    Description

Aimia Foods Limited

   England and Wales    100   

Food and beverage manufacturing and distribution

Aimia Foods Group Limited

   England and Wales    100   

Intermediate Holding Company

Stockpack Limited

   England and Wales    100    Dormant

Aimia Foods EBT Company Limited

   England and Wales    100    Employee benefits trust

 

29. Financial instruments

The Group incurs foreign exchange risk on sales and purchases that are denominated in currencies other than sterling. The Group uses forward exchange contracts to hedge this risk. The fair value of the Group’s forward contracts to buy Euros at 30 June 2013 was £nil (2012 unaudited - £nil).

 

21


AIMIA Foods Holdings Limited

Notes to the financial statements

For the year ended 30 June 2013

 

30. Related party transactions

The company has taken advantage of the exemption in Financial Reporting Standard No. 8 “Related party disclosures” and has not disclosed transactions with group undertakings, all of which have been eliminated on consolidation.

During the period, the company paid rent of £8,500 (2012 unaudited: £8,500) in relation to a property owned by Mr I M Unsworth and Mr R N Unsworth. As at 30 June 2013, the rent prepaid amounted to £6,375 (2012 unaudited: £6,375).

 

31. Post balance sheet events

Cott Ventures Ltd, a subsidiary of Cott Corporation, acquired 100 percent of the share capital of Aimia Foods Holdings Limited pursuant to a Share Purchase Agreement dated 30 May 2014. The aggregate purchase price for the Aimia Acquisition was £52.1 million payable in cash, which included a payment for estimated closing balance sheet working capital, £19.9 million in deferred consideration to be paid by 30 September 2014, and aggregate contingent consideration of up to £15.9 million, which is payable upon the achievement of certain performance measures during 52 weeks ending 1 July 2016.

Prior to the transaction the Group settled all balances owed between group companies and secured finance lease creditors.

 

32. Ultimate controlling party

Subsequent to 30 May 2014, the ultimate controlling party is Cott Corporation by virtue of its 100% shareholding. Prior to that date the ultimate controlling party was the Unsworth family.

 

22