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-99.1 - AIMIA FOODS HOLDINGS LIMITED AUDITED CONSOLIDATED BALANCE SHEET - Primo Water Corp /CN/d772017dex991.htm
EX-23.1 - CONSENT OF GRANT THORNTON UK LLP - Primo Water Corp /CN/d772017dex231.htm

Exhibit 99.2

Unaudited Financial Statements

AIMIA Foods Holdings Limited

For the three months ended 31 March 2014

Registered number: 06201887

 


AIMIA Foods Holdings Limited

Contents

 

     Page
Independent auditor’s review report    ii
Unaudited consolidated profit and loss account    1
Unaudited consolidated balance sheet    2
Unaudited company balance sheet    3
Unaudited consolidated cash flow statement    4
Notes to the unaudited financial statements    5 - 21

 

i


 

LOGO

 

INDEPENDENT AUDITOR’S REVIEW 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 reviewed the accompanying consolidated interim financial statements of Aimia Foods Holdings Limited and subsidiaries (the “Company”), which comprise the consolidated balance sheets as of 31 March 2014 and 2013, and the related consolidated profit and loss accounts and cash flow statements for the three-month periods ended 31 March 2014 and 2013, and the related notes to the interim financial statements.

Management’s responsibility

The Company’s management is responsible for the preparation and fair presentation of the consolidated interim financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law); this responsibility includes the design, implementation, and maintenance of internal control sufficient to provide a reasonable basis for the preparation and fair presentation of interim financial information in accordance with United Kingdom Generally Accepted Accounting Practice.

Auditor’s responsibility

Our responsibility is to conduct our reviews in accordance with auditing standards generally accepted in the United States of America applicable to reviews of interim financial information. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements. Accordingly, we do not express such an opinion.

 

ii


LOGO

Conclusion

Based on our reviews, we are not aware of any material modifications that should be made to the consolidated interim financial statements referred to above for them to 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

Unaudited consolidated profit and loss account

For the three months ended 31 March 2014

 

            3 months     3 months  
            ended 31 March     ended 31 March  
            2014     2013  
     Note      £000     £000  

Turnover

     1,2         17,995        15,192   

Cost of sales

        (13,302     (11,637
     

 

 

   

 

 

 

Gross profit

        4,693        3,555   

Distribution costs

        (338     (274

Administrative expenses

        (1,663     (1,327
     

 

 

   

 

 

 

Operating profit

     3         2,692        1,954   

Interest payable and similar charges

     7         (37     (32
     

 

 

   

 

 

 

Profit on ordinary activities before taxation

        2,655        1,922   
     

 

 

   

 

 

 

Tax on profit on ordinary activities

     8         (589     (444

Profit for the financial period

     18         2,066        1,478   
     

 

 

   

 

 

 

All amounts relate to continuing operations.

There were no recognised gains and losses for the current or prior period other than those included in the Profit and loss account.

The accompanying notes 1 to 31 form part of these financial statements.

 

Page 1


AIMIA Foods Holdings Limited

Registered number: 06201887

Unaudited consolidated balance sheet

As at 31 March 2014

 

     Note      31 March 2014
£000
    31 March 2013
£000
 

Fixed assets

       

Intangible assets

     9         6,006        6,460   

Tangible assets

     10         3,479        1,691   

Investments

     11         672        672   
     

 

 

   

 

 

 
        10,157        8,823   

Current assets

       

Stocks

     12         5,022        4,499   

Debtors

     13         7,770        7,415   

Cash at bank

        9,186        2,472   
     

 

 

   

 

 

 
        21,978        14,386   

Creditors: amounts falling due within one year

     14         (14,594     (14,087
     

 

 

   

 

 

 

Net current assets

        7,384        299   
     

 

 

   

 

 

 

Total assets less current liabilities

        17,541        9,122   

Creditors: amounts falling due after more than one year

     15         (3,053     (1,344
     

 

 

   

 

 

 

Net assets

        14,488        7,778   
     

 

 

   

 

 

 

Capital and reserves

       

Called up share capital

     17         500        500   

Capital redemption reserve

     18         544        544   

Profit and loss account

     18         13,444        6,734   
     

 

 

   

 

 

 

Shareholders’ funds

     19         14,488        7,778   
     

 

 

   

 

 

 

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 31 form part of these financial statements.

 

Page 2


AIMIA Foods Holdings Limited

Registered number: 06201887

Unaudited company balance sheet

As at 31 March 2014

 

     Note      31 March 2014
£000
    31 March 2013
£000
 

Fixed assets

       

Investments

     11         12,403        12,403   

Current assets

       

Debtors

     13         110        110   

Creditors: amounts falling due within one year

     14         (11,631     (11,631 ) 
     

 

 

   

 

 

 

Net current liabilities

        (11,521     (11,521
     

 

 

   

 

 

 

Net assets

        882        882   
     

 

 

   

 

 

 

Capital and Reserves

       

Called up share capital

     17         500        500   

Capital redemption reserve

     18         544        544   

Profit and loss account

     18         (162     (162 ) 
     

 

 

   

 

 

 

Shareholders’ funds

     19         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 31 form part of these financial statements.

 

Page 3


AIMIA Foods Holdings Limited

Unaudited consolidated cash flow statement

For the three months ended 31 March 2014

 

            3 months     3 months  
            ended 31 March     ended 31 March  
            2014     2013  
     Note      £000     £000  

Net cash flow from operating activities

     21         1,707        1,745   

Returns on investments and servicing of finance

     21         (37     (32

Taxation

        (397     (4

Capital expenditure and financial investment

     21         (199     (941
     

 

 

   

 

 

 

Cash inflow before financing

        1,074        768   

Financing

     22         (346     (150
     

 

 

   

 

 

 

Increase in cash in the period

        728        618   
     

 

 

   

 

 

 

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

For the three months ended 31 March 2014

 

     3 months      3 months  
     ended 31 March      ended 31 March  
     2014      2013  
     £000      £000  

Increase in cash in the period

     728         618   

Amounts repaid on finance leases

     346         —     
  

 

 

    

 

 

 

Change in net debt resulting from cash flows and movement in net debt in the period

     1,074         618   

Net funds / (debt) at 1 January

     3,629         (212
  

 

 

    

 

 

 

Net funds at 31 March

     4,703         406   
  

 

 

    

 

 

 

The accompanying notes 1 to 31 form part of these financial statements.

 

Page 4


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

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 three months ended 31 March 2014.

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.

 

Page 5


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

1. Accounting policies (continued)

 

  1.7 Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost less depreciation and less 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

 

  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 period 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.

 

Page 6


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

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 period.

 

  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.

 

Page 7


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

2. Turnover

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

 

     3 months      3 months  
     ended 31 March      ended 31 March  
     2014      2013  
     £000      £000  

United Kingdom

     17,859         15,077   

Europe

     136         115   
  

 

 

    

 

 

 
     17,995         15,192   
  

 

 

    

 

 

 

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. Operating profit

The operating profit is stated after charging:

 

     3 months      3 months  
     ended 31 March      ended 31 March  
     2014      2013  
     £000      £000  

Amortisation - intangible fixed assets

     113         113   

Depreciation of tangible fixed assets:

     

- owned by the group

     23         23   

- held under finance leases

     139         139   

Operating lease rentals:

     

- land and buildings

     237         237   
  

 

 

    

 

 

 

 

Page 8


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

4. Auditors’ remuneration

 

     3 months     3 months  
     ended 31 March     ended 31 March  
     2014     2013  
     £000     £000  

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

     4        4   

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

    

Taxation compliance services

     1        1   
  

 

 

   

 

 

 

 

5. Staff costs

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

 

     3 months      3 months  
     ended 31 March      ended 31 March  
     2014      2013  
     £000      £000  

Wages and salaries

     2,597         1,566   

Social security costs

     177         167   

Other pension costs

     70         66   
  

 

 

    

 

 

 
     2,844         1,799   
  

 

 

    

 

 

 

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

 

     3 months      3 months  
     ended 31 March      ended 31 March  
     2014      2013  
     No.      No.  

Production

     106         100   

Administration

     189         159   
  

 

 

    

 

 

 
     295         259   
  

 

 

    

 

 

 

 

Page 9


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

6. Directors’ remuneration

 

     3 months      3 months  
     ended 31 March      ended 31 March  
     2014      2013  
     £000      £000  

Remuneration

     177         173   
  

 

 

    

 

 

 

Company pension contributions to defined contribution pension schemes

     14         14   
  

 

 

    

 

 

 

During the period retirement benefits were accruing to 5 directors (2013 - 5 in respect of defined contribution pension schemes. The highest paid director received remuneration of £33k (2013 - £33k). Management and consultancy fees of £23,000 (2013 - £23,000) were paid which comprised charges for the services of I Unsworth and G Unsworth.

 

7. Interest payable

 

     3 months      3 months  
     ended 31 March      ended 31 March  
     2014      2013  
     £000      £000  

On bank loans and overdrafts

     8         12   

On finance leases and hire purchase contracts

     29         20   
  

 

 

    

 

 

 
     37         32   
  

 

 

    

 

 

 

 

8. Taxation

 

    

3 months
ended 31 March
2014

£000

   

3 months
ended 31 March
2013

£000

 

Analysis of tax charge in the period

    

Current tax (see note below)

    

UK corporation tax charge on profit for the period

     632        457   

Adjustments in respect of prior periods

     (43     (13
  

 

 

   

 

 

 

Total current tax

     589        444   
  

 

 

   

 

 

 

Deferred tax

    

 

Page 10


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

                         

Origination and reversal of timing differences

     —           —     

Effect of increased tax rate on opening liability

     —           —     
  

 

 

    

 

 

 

Total deferred tax (see note 16)

     —           —     
  

 

 

    

 

 

 

Tax on profit on ordinary activities

     589         444   
  

 

 

    

 

 

 

Factors affecting tax charge for the period

The tax assessed for the period is lower than (2013 - lower than) the standard rate of corporation tax in the UK of 23.00% (2013 – 24.00%). The differences are explained below:

 

     3 months
ended 31 March
2014
£000
    3 months
ended 31 March
2013
£000
 

Profit on ordinary activities before tax

     2,655        1,922   
  

 

 

   

 

 

 

Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 23.00% (2013 – 24.00%)

     631        456   

Effects of:

    

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

     119        37   

Capital allowances for period in excess of depreciation

     (112     (34

Adjustments to tax charge in respect of prior periods

     (43     (13

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

     (6     (2
  

 

 

   

 

 

 

Current tax charge for the period (see note above)

     589        444   
  

 

 

   

 

 

 

 

Page 11


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

 

9. Intangible fixed assets

 

Group    Goodwill
£000
 

Cost

  

At 1 January 2014 and 31 March 2014

     9,069   
  

 

 

 

Amortisation

  

At 1 January 2014

     2,950   

Charge for the period

     113   
  

 

 

 

At 31 March 2014

     3,063   
  

 

 

 

Net book value

  

At 31 March 2014

     6,006   
  

 

 

 

At 31 December 2013

     6,119   
  

 

 

 

At 31 March 2013

     6,460   
  

 

 

 

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

 

Page 12


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

10. Tangible fixed assets

 

Group   

L/Term
Leasehold
Property

£000

    

Plant &

machinery

£000

    

Motor vehicles

£000

     Fixtures & fittings
£000
     Total
£000
 

Cost

              

At 1 January 2014

     188         13,013         85         2,769         16,055   

Additions

     —           199         —           —           199   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 31 March 2014

     188         13,212         85         2,769         16,254   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation

              

At 1 January 2014

     85         9,824         55         2,649         12,613   

Charge for the period

     —           147         4         11         162   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 31 March 2014

     85         9,971         59         2,660         12,775   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net book value

              

At 31 March 2014

     103         3,241         26         109         3,479   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 31 December 2013

     103         3,189         30         120         3,442   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 31 March 2013

     103         1,451         19         118         1,691   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

 

Group    2014
£000
    

2013

£000

 

Plant and machinery

     1,935         990   
  

 

 

    

 

 

 

 

Page 13


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

11. Fixed asset Investments

 

Group   

Unlisted
investments

£000

 

Cost

  

At 1 January 2014 and 31 March 2014

     672   
  

 

 

 

Net book value

  

At 31 March 2014

     672   
  

 

 

 

At 31 December 2013

     672   
  

 

 

 

At 31 March 2013

     672   
  

 

 

 

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  
Company    £000  

Cost

  

At 1 January 2014 and 31 March 2014

     12,403   
  

 

 

 

Net book value

  

At 31 March 2014

     12,403   
  

 

 

 

At 31 December 2013

     12,403   
  

 

 

 

At 31 March 2013

     12,403   
  

 

 

 

Details of the principal subsidiaries can be found under note number 27.

 

Page 14


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

12. Stocks

 

     Group      Company  
     2014      2013      2014      2013  
     £000      £000      £000      £000  

Raw materials

     2,718         2,749         —           —     

Finished goods and goods for resale

     2,304         1,750         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     5,022         4,499         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

13. Debtors

 

     Group      Company  
     2014      2013      2014      2013  
     £000      £000      £000      £000  

Trade debtors

     6,888         6,184         —           —     

Amounts owed by group undertakings

     —           —           110         110   

Other debtors

     136         177         —           —     

Prepayments and accrued income

     501         584         —           —     

Deferred tax asset (see note 16)

     245         470         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     7,770         7,415         110         110   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 15


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

14. Creditors:

Amounts falling due within one year

 

     Group      Company  
     2014
£000
     2013
£000
    

2014

£000

    

2013

£000

 

Net obligations under finance leases and hire purchase contracts

     1,430         572         —           —     

Trade creditors

     8,243         8,022         —           —     

Amounts owed to group undertakings

     —           —           11,631         11,631   

Corporation tax

     1,218         1,770         —           —     

Other taxation and social security

     207         168         —           —     

Other creditors

     143         106         —           —     

Accruals and deferred income

     3,353         3,449         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     14,594         14,087         11,631         11,631   
  

 

 

    

 

 

    

 

 

    

 

 

 

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

 

15. Creditors:

Amounts falling due after more than one year

 

     Group      Company  
     2014
£000
     2013
£000
    

2014

£000

    

2013

£000

 

Net obligations under finance leases and hire purchase contracts

     3,053         1,344         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

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

 

     Group      Company  
     2014
£000
     2013
£000
    

2014

£000

    

2013

£000

 

Between one and five years

     3,053         1,344         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 16


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

16. Deferred taxation

 

                                                               
     Group      Company  
     2014      2013      2014      2013  
     £000      £000      £000      £000  

At beginning of period

     245         470         —           —     

Charged during the period (P&L)

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

At end of period

     245         470         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

The deferred taxation balance is made up as follows:

 

                                                               
     Group      Company  
     2014      2013      2014      2013  
     £000      £000      £000      £000  

Accelerated capital allowances

     245         470         —           —     

Short term timing differences

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     245         470         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

The directors believe that the deferred tax asset of £245,000 (2013 - £470,000) recognised in the accounts will be recoverable against suitable profits arising in the future.

 

17. Share capital

 

                               
     2014      2013  
     £000      £000  

Allotted, called up and fully paid

     

500,000 - Ordinary Shares shares of £1 each

     500         500   
  

 

 

    

 

 

 

 

Page 17


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

18. Reserves

 

     Capital
redempt’n
reserve
     Profit and loss
account
 
Group    £000      £000  

At 1 January 2014

     544         11,378   

Profit for the financial period

     —           2,066   
  

 

 

    

 

 

 

At 31 March 2014

     544         13   
  

 

 

    

 

 

 

 

     Capital
redempt’n
reserve
     Profit and loss
account
 
Company    £000      £000  

At 1 January 2014 and 31 March 2014

     544         (162
  

 

 

    

 

 

 

 

19. Reconciliation of movement in shareholders’ funds

 

     2014      2013  
Group    £000      £000  

Opening shareholders’ funds

     12,422         6,300   

Profit for the financial period

     2,066         1,478   
  

 

 

    

 

 

 

Closing shareholders’ funds

     14,488         7,778   
  

 

 

    

 

 

 

 

                         
     2014      2013  
Company    £000      £000  

Shareholders’ funds at 1 January 2014 and 31 March 2014

     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 period dealt with in the accounts of the company was £NIL (2013 - £nil).

 

Page 18


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

20. Net cash flow from operating activities

 

     3 month period
to 31 March 2014
£000
    3 month period
to 31 March 2013
£000
 

Operating profit

     2,692        1,954   

Amortisation of intangible fixed assets

     113        113   

Depreciation of tangible fixed assets

     162        103   

Profit on disposal of tangible fixed assets

     —          (25

(Increase) in stocks

     (66     (622

Decrease/(increase) in debtors

     795        (146

(Decrease)/increase in creditors

     (1,989     368   
  

 

 

   

 

 

 

Net cash inflow from operating activities

     1,707        1,745   
  

 

 

   

 

 

 

 

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

 

     3 month period
to 31 March 2014
£000
    3 month period
to 31 March 2013
£000
 

Returns on investments and servicing of finance

    

Interest paid

     (7     (12

Hire purchase interest

     (30     (20
  

 

 

   

 

 

 

Net cash outflow from returns on investments and servicing of finance

     (37     (32
  

 

 

   

 

 

 

 

                                     
     2014     2013  
     £000     £000  

Capital expenditure and financial investment

    

Purchase of tangible fixed assets

     (199     (294

Sale of tangible fixed assets

     —          25   

Purchase of fixed asset investments

     —          (672
  

 

 

   

 

 

 

Net cash outflow from capital expenditure

     (199     (941
  

 

 

   

 

 

 

 

                                     
     2014     2013  
     £000     £000  

Financing

    

Repayment of finance leases

     (346     (150
  

 

 

   

 

 

 

Net cash outflow from financing

     (346     (150
  

 

 

   

 

 

 

 

Page 19


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

22. Analysis of changes in net debt

 

     1 January
2014
    Cash flow     

31 March

2014

 
     £000     £000      £000  

Cash at bank and in hand

     8,458        728         9,186   
  

 

 

   

 

 

    

 

 

 
     8,458        728         9,186   

Finance lease obligations

       

Debts due within one year

     (4,829     346         (4,483

Net debt

     3,629        1,074         4,703   
  

 

 

   

 

 

    

 

 

 

 

23. 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 £194k (2013 - £185k). Contributions totalling £80k (2013 - £43k) were payable to the fund at the balance sheet date.

 

24. Capital commitments

The Group had capital commitments at 31 March 2014 of £NIL (31 March 2013: £NIL).

 

25. Contingent liabilities

There were no contingent liabilities at 31 March 2014 (31 March 2013: £NIL).

 

26. Operating lease commitments

At 31 March 2014, the Group had annual commitments under non-cancellable operating leases as follows:

 

     Land and buildings             Other  
     2014      2013      2014      2013  
Group    £000      £000      £000      £000  

Expiry date:

           

Within 1 year

     —           126         16         16   

Between 2 and 5 years

     488         299         65         47   

After more than 5 years

     445         445         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 20


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the three months ended 31 March 2014

 

27. Principal subsidiaries

 

    Company name    Country    Percentage
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

 

28. 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 31 March 2014 was £1,674k (31 March 2013 - £800k). The fair value of the Group’s forward contracts to buy Dollars at 31 March 2014 was £184k (31 March 2013 - £nil).

 

29. 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 are eliminated on consolidation.

During the period, the company paid rent of £2,125 (2013: £2,125) in relation to a property owned by Mr I M Unsworth and Mr R N Unsworth, As at 31 March 2014, the rent prepaid amounted to £NIL (2013: £NIL).

 

30. Post balance sheet events

Cott Ventures Ltd., a subsidiary of Cott Corporation, acquired 100 percent of the share capital of the Aimia Foods Holdings Limited, pursuant to a Share Purchase Agreement dated May 30, 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 September 30, 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 July 1, 2016.

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

 

31. 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.

 

Page 21