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-99.2 - AIMIA FOODS HOLDINGS LIMITED AUDITED CONSOLIDATED BALANCE SHEET - Primo Water Corp /CN/d772017dex992.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 99.3

Unaudited Financial Statements

AIMIA Foods Holdings Limited

For the six months ended 31 December 2013

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


 

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 December 2013 and 2012, and the related consolidated profit and loss accounts and cash flow statements for the six-month periods ended 31 December 2013 and 2012, 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 six months ended 31 December 2013

 

     Note     

6 months ended
31 December
2013

£000

   

6 months ended
31 December
2012

£000

 

Turnover

     1,2         33,870        29,512   

Cost of sales

        (25,725     (23,061
     

 

 

   

 

 

 

Gross profit

        8,145        6,451   

Distribution costs

        (681     (540

Administrative expenses

        (2,813     (2,655
     

 

 

   

 

 

 

Operating profit

     3         4,651        3,256   

Interest payable and similar charges

     7         (52     (55
     

 

 

   

 

 

 

Profit on ordinary activities before taxation

        4,599        3,201   
     

 

 

   

 

 

 

Tax on profit on ordinary activities

     8         (1,026     (747

Profit for the financial period

     18         3,573        2,454   
     

 

 

   

 

 

 

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.

 

1


AIMIA Foods Holdings Limited

Registered number: 06201887

Unaudited consolidated balance sheet

As at 31 December 2013

 

     Note     

31 December 2013

£000

   

31 December 2012

£000

 

Fixed assets

       

Intangible assets

     9         6,119        6,573   

Tangible assets

     10         3,442        1,500   

Investments

     11         672        —     
     

 

 

   

 

 

 
        10,233        8,073   

Current assets

       

Stocks

     12         4,956        3,877   

Debtors

     13         8,565        7,269   

Cash at bank

        8,458        1,854   
     

 

 

   

 

 

 
        21,979        13,000   

Creditors: amounts falling due within one year

     14         (16,416     (13,281
     

 

 

   

 

 

 

Net current assets/(liabilities)

        5,563        (281
     

 

 

   

 

 

 

Total assets less current liabilities

        15,796        7,792   

Creditors: amounts falling due after more than one year

     15         (3,375     (1,494
     

 

 

   

 

 

 

Net assets

        12,421        6,298   
     

 

 

   

 

 

 

Capital and reserves

       

Called up share capital

     17         500        500   

Capital redemption reserve

     18         544        544   

Profit and loss account

     18         11,377        5,254   
     

 

 

   

 

 

 

Shareholders’ funds

     19         12,421        6,298   
     

 

 

   

 

 

 

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 unaudited financial statements.

 

2


AIMIA Foods Holdings Limited

Registered number: 06201887

Unaudited company balance sheet

As at 31 December 2013

 

     Note      31 December 2013
£000
    31 December 2012
£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 unaudited financial statements.

 

3


AIMIA Foods Holdings Limited

Unaudited consolidated cash flow statement

For the six months ended 31 December 2013

 

     Note     

6 months
ended 31

December 2013
£000

   

6 months

ended
31 December 2012
£000

 

Net cash flow from operating activities

     20         5,490        (76

Returns on investments and servicing of finance

     21         (52     (55

Taxation

        (1,588     211   

Capital expenditure and financial investment

     21         (1,119     (252
     

 

 

   

 

 

 

Cash inflow/(outflow) before financing

        2,731        (172

Financing

     21         3,045        1,420   
     

 

 

   

 

 

 

Increase in cash in the period

        5,776        1,248   
     

 

 

   

 

 

 

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

For the six months ended 31 December 2013

 

          6 months
ended 31
December 2013
£000
    6 months
ended 31
December 2012
£000
 

Increase in cash in the period

        5,776        1,248   

Increase in debt

        (3,045     (1,420
     

 

 

   

 

 

 

Change in net debt resulting from cash flows

        2,731        (172

New finance lease

        —          177   
     

 

 

   

 

 

 

Movement in net debt in the period

        2,731        5   

Net funds/(debt) at 1 July

        898        (212
     

 

 

   

 

 

 

Net funds/(debt) at 31 December

        3,629        (207
     

 

 

   

 

 

 

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

 

4


AIMIA Foods Holdings limited

Notes to the unaudited financial statements

For the six months ended 31 December 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 six months ended 31 December 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 unaudited financial statements

For the six months ended 31 December 2013

 

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.

 

6


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 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 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.

 

7


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

2. Turnover

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

 

    

6 months

ended 31

December 2013

    

6 months

ended 31

December 2012

 
     £000      £000  

United Kingdom

     33,609         29,284   

Europe

     261         228   
  

 

 

    

 

 

 
     33,870         29,512   
  

 

 

    

 

 

 

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:

 

     6 months
ended 31
December 2013
    

6 months

ended 31

December 2012

 
     £000      £000  

Amortisation—intangible fixed assets

     227         227   

Depreciation of tangible fixed assets:

     

- owned by the group

     37         36   

- held under finance leases

     226         223   

Operating lease rentals:

     

- other

     59         59   

- land and buildings

     478         478   
  

 

 

    

 

 

 

 

4. Auditors’ remuneration

 

    

6 months

ended 31

December 2013

    

6 months

ended 31

December 2012

 
     £000      £000  

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

     17         19   

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

     

Taxation compliance services

     2         2   
  

 

 

    

 

 

 

 

8


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

5. Staff costs

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

 

    

6 months

ended 31

December 2013

    

6 months

ended 31

December 2012

 
     £000      £000  

Wages and salaries

     3,351         3,606   

Social security costs

     371         283   

Other pension costs

     124         120   
  

 

 

    

 

 

 
     3,846         4,009   
  

 

 

    

 

 

 

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

 

    

6 months

ended 31

December 2013

    

6 months

ended 31

December 2012

 
     No.      No.  

Production

     106         99   

Administration

     188         160   
  

 

 

    

 

 

 
     294         259   
  

 

 

    

 

 

 

 

6. Directors’ remuneration

 

    

6 months

ended 31

December 2013

    

6 months

ended 31

December 2012

 
     £000      £000  

Remuneration

     430         348   
  

 

 

    

 

 

 

Company pension contributions to defined contribution pension schemes

     32         29   
  

 

 

    

 

 

 

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 £66,000 (2012 - £66,000). Management and consultancy fees of £55,000 (2012 - £55,000) were paid which comprised charges for the services of I Unsworth and G Unsworth.

 

9


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

7. Interest payable

 

    

6 months

ended 31

December 2013

    

6 months

ended 31

December 2012

 
     £000      £000  

On bank loans and overdrafts

     10         36   

On finance leases and hire purchase contracts

     42         19   
  

 

 

    

 

 

 
     52         55   
  

 

 

    

 

 

 

 

8. Taxation

 

    

6 months

ended 31

December 2013

   

6 months
ended 31

December 2012

 
     £000     £000  

Analysis of tax charge in the period

    

Current tax (see note below)

    

UK corporation tax charge on profit for the period

     1,095        761   

Adjustments in respect of prior periods

     (69     (14
  

 

 

   

 

 

 

Total current tax

     1,026        747   
  

 

 

   

 

 

 

Deferred tax

    

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

     1,026        747   
  

 

 

   

 

 

 

 

10


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

Factors affecting tax charge for the period

The tax assessed for the period is lower than (2012 - lower than) the standard rate of corporation tax in the UK of 23.00% (2012 – 24.00%). The differences are explained below:

 

    

6 months

ended 31

December 2013

   

6 months

ended 31

December 2012

 
     £000     £000  

Profit on ordinary activities before tax

     4,599        3,201   
  

 

 

   

 

 

 

Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 23.00% (2012 – 24.00%)

     1,092        760   

Effects of:

    

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

     190        39   

Capital allowances for period in excess of depreciation

     (179     (36

Adjustments to tax charge in respect of prior periods

     (68     (14

Short term timing difference leading to an decrease in taxation

     (9     (2
  

 

 

   

 

 

 

Current tax charge for the period (see note above)

     1,026        747   
  

 

 

   

 

 

 

 

9. Intangible fixed assets

 

     Goodwill  
     £000  

Group

  

Cost

  

At 1 July 2013 and 31 December 2013

     9,069   
  

 

 

 

Amortisation

  

At 1 July 2013

     2,723   

Charge for the period

     227   
  

 

 

 

At 31 December 2013

     2,950   
  

 

 

 

Net book value

  

At 31 December 2013

     6,119   
  

 

 

 

At 30 June 2013

     6,346   
  

 

 

 

At 31 December 2012

     6,573   
  

 

 

 

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

 

11


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

10. Tangible fixed assets

 

     L/Term
Leasehold
Property
     Plant &
machinery
     Motor
vehicles
     Fixtures &
fittings
     Total  
Group    £000      £000      £000      £000      £000  

Cost

              

At 1 July 2013

     188         11,924         85         2,735         14,932   

Additions

     —           1,089         —           34         1,123   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 31 December 2013

     188         13,013         85         2,769         16,055   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Depreciation

              

At 1 July 2013

     85         9,585         49         2,631         12,350   

Charge for the period

     —           239         6         18         263   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 31 December 2013

     85         9,824         55         2,649         12,613   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net book value

              

At 31 December 2013

     103         3,189         30         120         3,442   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 30 June 2013

     103         2,339         36         104         2,582   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At 31 December 2012

     103         1,274         2         121         1,500   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

 

     2013      2012  
Group    £000      £000  

Plant and machinery

     2,069         1,175   
  

 

 

    

 

 

 

 

12


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

11. Fixed asset investments

 

     Unlisted
investments
 
Group    £000  

Cost

  

At 1 July 2013 and 31 December 2013

     672   
  

 

 

 

Net book value

  

At 30 June 2013 and 31 December 2013

     672   
  

 

 

 

At 31 December 2012

     —     
  

 

 

 

The fixed asset investment represents a 49% shareholding in Associated Coffee Merchants (International) Limited, 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 July 2013 and 31 December 2013

     12,403   
  

 

 

 

Net book value

  

At 31 December 2013

     12,403   
  

 

 

 

At 30 June 2013

     12,403   
  

 

 

 

At 31 December 2012

     12,403   
  

 

 

 

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

 

13


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

12. Stocks

 

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

Raw materials

     2,737         1,897         —           —     

Finished goods and goods for resale

     2,219         1,980         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     4,956         3,877         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

13. Debtors

 

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

Trade debtors

     7,626         6,127         —           —     

Amounts owed by group undertakings

     —           —           110         110   

Other debtors

     47         113         —           —     

Prepayments and accrued income

     647         559         —           —     

Deferred tax asset (see note 16)

     245         470         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     8,565         7,269         110         110   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

14


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

14. Creditors:

Amounts falling due within one year

 

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

Net obligations under finance leases and hire purchase contracts

     1,454         572         —           —     

Trade creditors

     10,332         8,116         —           —     

Amounts owed to group undertakings

     —           —           11,631         11,631   

Corporation tax

     1,027         1,330         —           —     

Other taxation and social security

     179         179         —           —     

Other creditors

     102         109         —           —     

Accruals and deferred income

     3,322         2,975         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     16,416         13,281         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  
     2013      2012      2013      2012  
     £000      £000      £000      £000  

Net obligations under finance leases and hire purchase contracts

     3,375         1,494         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

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

 

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

Between one and five years

     3,375         1,494         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

15


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

16. Deferred taxation

 

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

At beginning of period

     245         470         —           —     

Charge during the period (P&L)

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

At end of period

     245         470         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

The deferred taxation balance is made up as follows:

 

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

Accelerated capital allowances

     245         470         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     245         470         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

The directors believe that the deferred tax asset of £245,000 (2012 - £470,000) recognised in the accounts will be recoverable against suitable profits arising in the future.

 

17. Share capital

 

     2013      2012  
     £000      £000  

Allotted, called up and fully paid

     

500,000 - Ordinary Shares of £l each

     500         500   
  

 

 

    

 

 

 

 

16


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

18. Reserves

 

Group   

Capital
redempt’n
reserve

£000

    

Profit and
loss account

£000

 

At 1 July 2013

     544         7,804   

Profit for the financial period

     —           3,573   
  

 

 

    

 

 

 

At 31 December 2013

     544         11,377   
  

 

 

    

 

 

 
Company   

Capital

redempt’n

reserve

£000

    

Profit and

loss account

£000

 

At 1 July 2013 and 31 December 2013

     544         (162
  

 

 

    

 

 

 

 

19. Reconciliation of movement in shareholders’ funds

 

Group    2013
£000
     2012
£000
 

Opening shareholders’ funds

     8,848         3,844   

Profit for the financial period

     3,573         2,454   
  

 

 

    

 

 

 

Closing shareholders’ funds

     12,421         6,298   
  

 

 

    

 

 

 
Company   

2013

£000

    

2012

£000

 

Shareholders’ funds at 1 July 2013 and 31 December 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 period dealt with in the accounts of the company was £NIL (2013 - £nil).

 

17


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

20. Net cash flow from operating activities

 

    

6 month

period to 31
December 2013

£000

   

6 month

period to 31
December 2012

£000

 

Operating profit

     4,651        3,257   

Amortisation of intangible fixed assets

     227        227   

Depreciation of tangible fixed assets

     263        259   

Increase in stocks

     (876     (237

Increase in debtors

     (1,935     (1,304

Increase/(decrease) in creditors

     3,160        (2,278
  

 

 

   

 

 

 

Net cash inflow/(outflow) from operating activities

     5,490        (76
  

 

 

   

 

 

 

 

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

 

    

6 month

period to 31

December 2013

£000

   

6 month

period to 31

December 2012

£000

 

Returns on investments and servicing of finance

    

Interest paid

     (10     (36

Hire purchase interest

     (42     (19
  

 

 

   

 

 

 

Net cash outflow from returns on investments and servicing of finance

     (52     (55
  

 

 

   

 

 

 
    

2013

£000

   

2012

£000

 

Capital expenditure and financial investment

    

Purchase of tangible fixed assets

     (1,123     (252

Sale of tangible fixed assets

     4        —     
  

 

 

   

 

 

 

Net cash outflow from capital expenditure

     (1,119     (252
  

 

 

   

 

 

 

 

18


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

     2013
£000
    2012
£000
 

Financing

    

Repayment of finance leases

     (253     (124

New finance leases

     3,298        1,544   
  

 

 

   

 

 

 

Net cash inflow from financing

     3,045        1,420   
  

 

 

   

 

 

 

 

22. Analysis of changes in net debt

 

    

1 July
2013

£000

   

Cash flow

£000

    

Inception of new

finance leases

£000

   

31 December
2013

£000

 

Cash at bank and in hand

     2,682        5,776         —          8,458   
  

 

 

   

 

 

    

 

 

   

 

 

 
     2,682        5,776         —          8,458   

Finance lease obligations

         

Debts due within one year

     (1,784     —           (3,045     (4,829

Debts falling due after more than one year

     —          —           —          —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Net debt

     898        5,776         (3,045     3,629   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

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 £124,000 (six months ended December 2012 - £120,000). Contributions totalling £44,000 (six months ended December 2012 - £44,000) were payable to the fund at the balance sheet date.

 

24. Capital commitments

The Group had capital commitments at 31 December 2013 of £NIL (2012: £NIL).

 

25. Contingent liabilities

There were no contingent liabilities at 31 December 2013 (2012: £Nil).

 

19


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

26. Operating lease commitments

At 31 December 2013, the group had annual commitments under non-cancellable operating leases as follows:

 

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

Expiry date:

           

Within 1 year

     173         —           22         1   

Between 2 and 5 years

     299         488         53         82   

After more than 5 years

     445         445         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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 December 2013 was £1,446,000 (2012 - £1,835,000). The fair value of the Group’s forward contracts to buy Dollars at 31 December 2013 was £340,000 (2012 - £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 £4,250 (2012: £4,250) in relation to a property owned by Mr I M Unsworth and Mr R N Unsworth. As at 31 December 2013, the rent prepaid amounted to £4,250 (2012: £2,125).

 

20


AIMIA Foods Holdings Limited

Notes to the unaudited financial statements

For the six months ended 31 December 2013

 

 

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.

 

21