Attached files

file filename
8-K/A - 8-K/A - COOPER COMPANIES, INC.d803840d8ka.htm
EX-23.1 - EX-23.1 - COOPER COMPANIES, INC.d803840dex231.htm
EX-99.1 - EX-99.1 - COOPER COMPANIES, INC.d803840dex991.htm
EX-99.3 - EX-99.3 - COOPER COMPANIES, INC.d803840dex993.htm

Exhibit 99.2

Sauflon Pharmaceuticals Limited

UNAUDITED CONDENSED CONSOLIDATED PROFIT AND LOSS ACCOUNT

for the nine months ended July 31, 2014 and 2013

 

Notes    31 July 2014
£‘000
    31 July 2013
£‘000
 
2  

Turnover

     84,422        75,053   
 

Cost of sales

     (27,723     (25,746
    

 

 

   

 

 

 
 

Gross profit

     56,699        49,307   
 

Distribution costs

     (6,705     (5,565
 

Administration expenses

     (42,575     (32,237
    

 

 

   

 

 

 
 

Operating profit

     7,419        11,505   
 

Interest payable and similar charges

     (4,586     (2,362
 

Interest receivable and similar income

     1,730        1   
    

 

 

   

 

 

 
 

Profit on ordinary activities before taxation

     4,563        9,144   
3  

Taxation on profits on ordinary activities

     (2,414     (2,384
    

 

 

   

 

 

 
 

Profit on ordinary activities after tax

     2,149        6,760   
    

 

 

   

 

 

 

 

1


Sauflon Pharmaceuticals Limited

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF

TOTAL RECOGNISED GAINS AND LOSSES

for the nine months ended July 31, 2014 and 2013

 

     31 July 2014     31 July 2013  
     £‘000     £‘000  

Profit for the financial year

     2,149        6,760   

Exchange gains or (losses) on foreign translation

     (191     —     
  

 

 

   

 

 

 

Total recognised (losses)/gains relating to the year

     1,958        6,760   
  

 

 

   

 

 

 

There are no material differences between the profit on ordinary activities before taxation and the retained profit for the financial periods stated above and their historical cost equivalents.

 

2


Sauflon Pharmaceuticals Limited

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET

At July 31, 2014 and October 31, 2013

 

Notes    31 July 2014     31 October 2013  
          £‘000     £‘000     £‘000     £‘000  
  

Fixed Assets

        
4   

Intangible assets

       299          234   
5   

Tangible assets

       51,788          40,250   
       

 

 

     

 

 

 
          52,087          40,484   
  

Current Assets

        
6   

Stocks

     21,568          18,454     
7   

Debtors

     30,618          26,709     
  

Cash at bank and in hand

     5,702          7,967     
     

 

 

     

 

 

   
        57,888          53,130     
     

 

 

     

 

 

   
  

Creditors

        
8   

Creditors amounts falling due within one year

     (25,600       (20,947  
     

 

 

     

 

 

   
  

Net current assets

       32,288          32,183   
       

 

 

     

 

 

 
  

Total assets less current liabilities

       84,375          72,667   
  

Long Term Liabilities

        
9   

Amounts falling due after more than one year

       (50,917       (40,844
  

Provision for liabilities and charges

       (726       (1,049
       

 

 

     

 

 

 
          (51,643       (41,893
       

 

 

     

 

 

 
          32,732          30,774   
       

 

 

     

 

 

 
  

Capital and Reserves

        
10   

Called up share capital

       263          263   
12   

Revaluation reserve

       1,329          1,329   
12   

Share premium account

       15          15   
12   

Other reserves

       381          381   
12   

Profit and loss account

       30,744          28,786   
       

 

 

     

 

 

 
  

Shareholders’ Funds

       32,732          30,774   
       

 

 

     

 

 

 

 

3


Sauflon Pharmaceuticals Limited

UNAUDITED CONDENSED CONSOLIDATED CASH FLOW STATEMENT

for the nine months ended July 31, 2014 and 2013

 

          31 July 2014     31 July 2013  
     Notes    £‘000     £‘000  

Net cash inflow from operations

   I      9,863        8,861   
     

 

 

   

 

 

 

Returns on investment & servicing of finance

       

Interest paid

        (2,891     (1,466

Interest received

        1,729        —     

Interest element of lease purchase payments and finance lease rentals

        (78     (87

Preference dividend paid

        (1,617     —     
     

 

 

   

 

 

 

Net cash (outflow) from returns on investments & servicing of finance

        (2,857     (1,553

Taxation received/(paid)

        (2,030     (2,078
     

 

 

   

 

 

 

Net cash inflow before investing and financing activities

        4,976        5,230   
     

 

 

   

 

 

 

Capital expenditure and financial investment

       

Payments to acquire fixed assets

        (16,642     (10,430

Receipts from sale of fixed assets

        —          —     

Currency realignment in fixed asset values

        22        —     
     

 

 

   

 

 

 

Net cash (outflow) from investing activities

        (16,620     (10,430
     

 

 

   

 

 

 

Net cash (outflows) before financing

        (11,644     (5,200
     

 

 

   

 

 

 

Financing

       

Net proceeds from issue of ordinary shares

        —          15   

New finance leases and lease purchase contracts

        735        2,784   

New loan financing

        9,974        32,270   

Repayment of loans

        —          (16,680

Capital element of lease purchase payments and finance lease rentals

        (799     (6,806

Hungarian State Subsidy

        —          3   
     

 

 

   

 

 

 

Net cash inflow from financing

        9,910        11,586   
     

 

 

   

 

 

 

Net cash (outflow) after financing

   II, III      (1,734     6,386   
     

 

 

   

 

 

 

 

4


Sauflon Pharmaceuticals Limited

UNAUDITED CONDENSED CONSOLIDATED CASH FLOW STATEMENT

for the nine months ended July 31, 2014 and 2013

Reconciliation of operating profit to net cash inflow from operations

 

     31 July 2014     31 July 2013  
     £‘000     £‘000  

I Net cash inflow from operations

    

Operating profit

     7,419        11,505   

Adjustments for non cash items

    

Depreciation and amortisation

     4,586        3,603   

Loss on disposal of fixed assets

     437        —     

Exchange translation adjustment

     (191     39   

Changes in working capital

    

Stocks

     (3,114     (2,239

Debtors

     (4,242     (5,867

Creditors

     4,968        1,820   
  

 

 

   

 

 

 

Net cash inflow from operations

     9,863        8,861   
  

 

 

   

 

 

 

 

     1 Nov 2013
£‘000
    Cash flow
£‘000
    Other non
cash changes
£‘000
     31 July 2014
£‘000
 

II Analysis of net debt

         

Net cash:

         

Cash at bank and in hand

     7,967        (2,265     —           5,702   

Bank overdrafts

     (1,118     531        —           (587
  

 

 

   

 

 

   

 

 

    

 

 

 
     6,849        (1,734     —           5,115   
  

 

 

   

 

 

   

 

 

    

 

 

 

Debt:

         

Finance leases

     (1,606     64        —           (1,542

Debts falling due within one year

     (20     20        —           0   

Debts falling due after one year

     (39,984     (9,994     —           (49,978
  

 

 

   

 

 

   

 

 

    

 

 

 
     (41,610     (9,910     —           (51,520
  

 

 

   

 

 

   

 

 

    

 

 

 
         
  

 

 

   

 

 

   

 

 

    

 

 

 

Total of Net Cash and Net Debt

     (34,761     (11,644     —           (46,405
  

 

 

   

 

 

   

 

 

    

 

 

 

 

     31 July 2014     31 July 2013  
     £‘000     £‘000  

III Reconciliation of net cash flow to movement in net debt

    

(Decrease)/Increase in cash in period

     (1,734     6,386   

Cash outflow from increase in debt

     (9,910     (10,671

(Outflow)/inflow from increase/decrease other non cash changes

     —          (154
  

 

 

   

 

 

 

Movement in net debt in the period

     (11,644     (4,439
  

 

 

   

 

 

 

Opening net debt

     (34,761     (29,032
  

 

 

   

 

 

 
    
  

 

 

   

 

 

 

Closing net debt

     (46,405     (33,471
  

 

 

   

 

 

 

 

5


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1.

Accounting policies

Basis of preparation of accounts

These financial statements have been prepared solely for the purpose of meeting the requirements of Rule 3-05 of Regulation S-X following the acquisition of Sauflon Pharmaceuticals Limited (“the Group,” “Parent” or “the Company”) by The Cooper Companies, Inc. on 6 August 2014. The financial statements have been prepared in accordance with applicable United Kingdom Generally Accepted Accounting Practice (“UK GAAP”), which have been applied consistently (except as otherwise stated).

 

  (a)

Accounting convention

The financial statements are prepared under the historical cost convention as modified by the revaluation of certain fixed assets.

These financial statements have been prepared on the going concern basis as the ultimate parent undertaking has confirmed that it will provide such financial and other support as is necessary to enable the Company to trade and meet its liabilities as they fall due for at least twelve months from the date of signing these financial statements.

These interim condensed consolidated financial statements are for the nine months ended 31 July 2014. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements for the year ended 31 October 2013 which have been filed with the Registrar of Companies.

Basis of consolidation

The consolidated financial statements include the results of the parent company and its subsidiary undertakings made up to the end of the financial periods. Intra-group transactions are excluded on consolidation and sales and profit figures relate to external transactions only. The results of subsidiaries sold or acquired are included in the profit and loss account up to, or from the date control passes.

Revenue Recognition

Revenue is recognised in the profit and loss account when goods or services are supplied or made available to external customers against orders received, title and risk of loss is passed to the customer, reliable estimates can be made of relevant deductions and all relevant obligations have been fulfilled, such that the earnings process is regarded as being complete.

Turnover

Turnover is based on sales of goods and services supplied during the year, excluding VAT and net of discounts.

 

6


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1.

Accounting policies - continued

 

Tangible Assets and Depreciation

Tangible assets are shown at cost or valuation less depreciation.

No depreciation is provided on freehold land, depreciation on other assets is calculated to write off their cost or valuation over their expected useful lives, at the following annual rates:

 

Freehold buildings

        

2% on valuation

Leasehold improvements

        

20% on cost or over the lease term

Computer equipment

        

25% on cost

Plant and equipment

  

-

  

vehicles

  

25% on net book value

  

-

  

on finance leases

  

33% on cost

  

-

  

lens case moulds

  

20% on cost or valuation

  

-

  

other

  

10% to 15% on net book value

Goodwill

For acquisitions of a business, purchased goodwill is capitalised in the year in which it arises and is amortised in equal instalments over its useful economic life up to a maximum of 20 years.

The profit or loss on the disposal of a business includes the attributable amount of any goodwill relating to that business not previously charged through the profit and loss account.

Capitalised goodwill in respect of subsidiaries is included within intangible fixed assets. In accordance with FRS10, the value of goodwill will be subject to review at the end of the first financial year following acquisition, and may be subject to review at the end of the accounting period in which events or changes of circumstances indicate that the carrying value may not be recoverable.

Investments

Investments held as fixed assets are stated at cost less provision for any permanent diminution in value.

Research, Development, Patents and Trademarks

Research and development is written off in the Profit and Loss Account in the year in which it is incurred. The protection of the company’s title by way of purchase of trademarks and worldwide patents may be capitalised. These intangible assets are then amortised over a period between five and ten years. This depends on the considered minimum useful life of the products which are established as significant contributors to company profitability.

Leased assets

Operating lease rentals are charged to the profit and loss account as incurred. Assets obtained under hire purchase contracts and finance leases are capitalised as tangible assets and depreciated over the shorter of the lease term and their useful lives. Obligations under such arrangements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Stocks

Stocks are valued at the lower of cost or net realisable value after making due allowance for obsolete and slow moving stock. Cost includes an addition for overheads where appropriate.

 

7


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1.

Accounting policies - continued

 

Deferred taxation

The accounting policy in respect of deferred tax reflects the requirements of FRS19 – Deferred tax. Deferred tax is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted.

No provision has been made for deferred tax on gains recognised on revaluing property to its market value as the Company does not intend to sell the re-valued assets.

Foreign currencies

Profit and loss accounts of the overseas subsidiary undertakings are translated at average exchange rates for the period. Assets and liabilities in foreign currencies are translated into sterling at the rate prevailing at the balance sheet date. Differences arising from the re-translation of the opening net investment in the overseas subsidiary undertaking to year end rates are taken to reserves.

Where part of the inter-company loans and balances built up from trading transactions are considered to be part of the equity stake in the subsidiaries (a non monetary item) then those balances are carried at the historic rate.

Where the inter-company loans and balances will be settled (a monetary item) even if this is more than one year after the end of the balance sheet date then those balances are re-translated at the period-end rate and the exchange movement taken to the profit and loss account.

Exchange differences on trading are taken into account in arriving at the operating profit.

Pensions

The Group operates defined contribution pension schemes and the pension charge represents the amounts payable by the Group to the funds in respect of the year, in accordance with FRS17.

Preference Shares

In accordance with FRS25, preference shares which by their nature are deemed to be a financial liability are classified as debt on the balance sheet. Dividends accruing on instruments classified as debt are charged to the profit and loss account as interest payable.

Employee Benefit Trust

In accordance with the requirements of the Accounting Standards Board, the net assets represented by contributions made by the Company to the trustees of the Sauflon Pharmaceuticals Benefit Trust are consolidated with those of the Company until the assets held by the trust are allocated unconditionally to employees or former employees of the Company. As a consequence, cash contributed to The Sauflon Pharmaceuticals Benefit Trust is included as a current asset of the Company and where cash has been utilised in purchasing shares in Sauflon Pharmaceuticals Group Limited this has been deducted from shareholders funds.

An amount equal to the Company’s contributions to the trust is transferred to non-distributable reserves, to reflect the fact that payments made to the trust are no longer within the ownership of the Company, and released as the asset within the trust vests in the employees. Any gains, losses and tax charges relating to the Employee Benefit Trust are transferred to the non-distributable reserve as they arise.

 

8


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1.

Accounting policies - continued

 

Share-based Payments

In accordance with FRS20 – Share-based payment, the Group reflects the economic cost of awarding share and share options to employees by recording an expense in the Profit and Loss Account equal to the fair value of the benefit awarded.

Capital grants

Capital grants are treated as deferred income and credited to the profit and loss by instalments over the same period and on the same basis as the depreciation charge.

 

9


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

2.

Turnover

The whole of the turnover and the profit/loss before taxation is attributable to the one principal activity of the group. The geographical analysis of turnover for the nine months ended is as follows:

 

    EMEA     Americas     Asia - Pacific     Total  
    31 July 2014     31 July 2013     31 July 2014     31 July 2013     31 July 2014     31 July 2013     31 July 2014     31 July 2013  
    £‘000     £‘000     £‘000     £‘000     £‘000     £‘000     £‘000     £‘000  

Sales by destination:

               

Sales to third parties

    72,596        63,959        8,902        6,825        2,924        4,269        84,422        75,053   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sales by origin:

               

Total Sales

    163,265        130,620        —          —          —          —          163,265        130,620   

Inter-segment sales

    (78,843     (55,567     —          —          —          —          (78,843     (55,567
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sales to third parties

    84,422        75,053        —          —          —          —          84,422        75,053   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

3.

Taxation

 

     31 July 2014     31 July 2013  
     £‘000     £‘000  

Domestic current year tax

    

Current tax on income for the period

     1,827        2,097   
  

 

 

   

 

 

 
     1,827        2,097   

Foreign tax

    

Current tax on income for the period

     721        287   
  

 

 

   

 

 

 

Current tax charge

     2,548        2,384   

Deferred tax

     (134     —     
  

 

 

   

 

 

 

Tax on profit on ordinary activities

     2,414        2,384   
  

 

 

   

 

 

 

The foreign tax arises in respect of overseas subsidiaries, calculated on income.

 

10


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

4.

Intangible fixed assets

 

     Goodwill
£‘000
     Trademark
& patents
£‘000
    Total
£‘000
 

Cost

       

At 1st November 2013

     52         443        495   

Additions

     —           157        157   

Disposals

     —           (66     (66
  

 

 

    

 

 

   

 

 

 

At 31st July 2014

     52         534        586   
  

 

 

    

 

 

   

 

 

 

Amortisation

       

At 1st November 2013

     52         209        261   

Provided in the year

     —           64        64   

Disposals

     —           (38     (38
  

 

 

    

 

 

   

 

 

 

At 31st July 2014

     52         235        287   
  

 

 

    

 

 

   

 

 

 

Net Book Value

       

At 31st July 2014

     —           299        299   
  

 

 

    

 

 

   

 

 

 

At 1st November 2013

     —           234        234   
  

 

 

    

 

 

   

 

 

 

 

11


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

5.

Tangible fixed assets

The freehold property acquired at a cost of £499,104 was valued at 31st October 2011 by Kemsley, Whiteley and Ferris, chartered surveyors, on an open market value existing use basis in the sum of £1,600,000.

 

     Freehold land
& buildings
£‘000
     Leasehold
improvement
£‘000
    Plant &
equipment
£‘000
    Total
£‘000
 

Cost or valuation

         

At 1st November 2013

     1,600         1,530        61,091        64,221   

Additions

     —           316        16,169        16,485   

Currency realignment

     —           (6     (61     (67

Disposals

     —           —          (1,236     (1,236
  

 

 

    

 

 

   

 

 

   

 

 

 

At 31st July 2014

     1,600         1,840        75,963        79,403   
  

 

 

    

 

 

   

 

 

   

 

 

 

Depreciation

         

At 1st November 2013

     84         556        23,331        23,971   

Provided in the year

     31         118        4,373        4,522   

Currency realignment

     —           (2     (51     (53

Disposals

     —           24        (849     (825
  

 

 

    

 

 

   

 

 

   

 

 

 

At 31st July 2014

     115         696        26,804        27,615   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Book Value

         

At 31st July 2014

     1,485         1,144        49,159        51,788   
  

 

 

    

 

 

   

 

 

   

 

 

 

At 1st November 2013

     1,516         974        37,760        40,250   
  

 

 

    

 

 

   

 

 

   

 

 

 

 

6.

Stocks

 

     31 July 2014
£‘000
     31 October 2013
£‘000
 

Raw materials and consumables

     4,834         3,453   

Finished goods and goods for resale

     16,734         15,001   
  

 

 

    

 

 

 
     21,568         18,454   
  

 

 

    

 

 

 

 

12


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

7.

Debtors

 

     31 July 2014
£‘000
     31 October 2013
£‘000
 

Trade debtors

     25,261         22,063   

Other debtors

     2,587         1,884   

Prepayments and accrued income

     2,770         2,429   

Corporation tax

     —           333   
  

 

 

    

 

 

 
     30,618         26,709   
  

 

 

    

 

 

 

 

8.

Creditors

 

     31 July 2014
£‘000
     31 October 2013
£‘000
 

Amounts falling due within one year:

     

Bank loans and overdrafts

     587         1,138   

Trade creditors

     10,961         8,819   

Other creditors

     4,469         4,618   

Obligations under finance leases and lease purchase contracts

     603         746   

Social security and other taxes

     1,356         673   

Accruals and deferred income

     7,243         4,953   

Corporation tax

     381         —     
  

 

 

    

 

 

 
     25,600         20,947   
  

 

 

    

 

 

 

The bank overdraft is secured by fixed and floating charges over the assets of the company and certain subsidiaries.

The aggregate amount of the above group creditors secured (made up of bank loans and overdraft, finance and lease purchase contracts) was £1,190,013 (2013: £1,884,952).

 

13


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

9.

Creditors

Amounts falling due after more than one year

 

     31 July 2014
£‘000
     31 October 2013
£‘000
 

Bank loans

     49,978         39,984   

Finance lease and lease purchase commitments

     939         860   
  

 

 

    

 

 

 
     50,917         40,844   
  

 

 

    

 

 

 

Sauflon Pharmaceuticals Ltd entered into a multi-currency revolving credit facility agreement on 6 June 2013, which has a maturity of 5 years. The facility is secured over the assets of the group. The facility attracts interest at 2% above LIBOR / EURIBOR.

 

10.

Share capital

The authorised share capital of the company is £304,225.

 

     31 July 2014
£‘000
     31 October 2013
£‘000
 

Alloted, called up and fully paid

     

Equity shares

     

215,557 Ordinary shares of £1 each

     216         216   

Alloted and partly paid

     

Equity shares

     

47,130 25 pence paid Ordinary shares of £1 each

     47         47   
  

 

 

    

 

 

 
     263         263   
  

 

 

    

 

 

 

On 26 February 2013, 31,943 Ordinary shares were converted into preference shares. These preference shares entitle the holders, in priority to any dividend or distribution to holders of any other class of share capital, to receive a cumulative preferential cash dividend of 15% of available post-tax profits from 27 February 2013 to 26 February 2014, and 20% of available post-tax profits thereafter. These shares rank equally in all other respects with the Ordinary shares on issue, and each may be converted to 1 £1 Ordinary share. The company recorded £1,617,000 relating to the preference share dividend payable for the period to 31 July 2014. These have been reported in line with FRS25 and FRS4.

 

14


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

11.

Reconciliation of movements in shareholders’ funds

 

     31 July 2014
£‘000
    31 October 2013
£‘000
 

Retained profit for the period

     2,149        9,936   

Exchange fluctuation

     (191     (24

Share Premium Increase

     —          13   
  

 

 

   

 

 

 

Net movement of shareholders’ funds

     1,958        9,925   

Opening shareholders’ funds

     30,774        20,849   
  

 

 

   

 

 

 

Closing shareholders funds

     32,732        30,774   
  

 

 

   

 

 

 

Represented by:

    

Equity shares

     32,732        30,774   
  

 

 

   

 

 

 

 

12.

Reserves

 

     31 July 2014
£‘000
 

Profit and loss account

  

At 1st November 2013

     28,786   

Retained profit for the period

     2,149   

Net movement on retranslation of Investment in Subsidiaries

     (191
  

 

 

 

At 31st July 2014

     30,744   
  

 

 

 

Revaluation reserve

  

At 1st November 2013

     1,329   

Movement during period

     —     
  

 

 

 

At 31st July 2014

     1,329   
  

 

 

 

Cumulative translation adjustment

  

At 1st November 2013

     (677

Adjustments on net investment in subsidiary undertakings

     (191
  

 

 

 

At 31st July 2014

     (868
  

 

 

 

Capital redemption reserve

  

At 1st November 2013

     381   

Movement during period

     —     
  

 

 

 

At 31st July 2014

     381   
  

 

 

 

Share Premium Account

  

At 1st November 2013 - Excess Redemption on Shares

     15   

Share Premium on Part Paid

     —     

Movement during period

     —     
  

 

 

 

At 31st July 2014

     15   
  

 

 

 

 

15


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

13.

Summary of significant differences between accounting practice generally accepted in the United Kingdom and accounting principles generally accepted in the United States of America

The accompanying consolidated financial statements of Sauflon Pharmaceuticals Limited have been prepared in accordance with UK GAAP as described in Note 1. UK GAAP differs in certain respects from the requirements of US GAAP. The effects of the application of US GAAP to Sauflon results, as determined under UK GAAP, are set out below.

 

Income Statement

   July
2014
£‘000
    July
2013
£‘000
 

UK GAAP profit for the period after taxation

     2,149        6,760   

US GAAP adjustments:

    

a) Depreciation

     10        25   

b) Capitalised interest

     247        19   

c) Preference share dividend reclass

     1,617        808   
  

 

 

   

 

 

 

Total US GAAP adjustments

     1,874        852   
  

 

 

   

 

 

 

Net income under US GAAP

     4,023        7,612   
  

 

 

   

 

 

 

Balance Sheet

   July 31
2014
£‘000
    October 31
2013
£‘000
 

UK GAAP shareholders fund

     32,732        30,774   

US GAAP adjustments:

    

a) Tangible assets

     (1,155     (1,180

b) Capitalised interest

     292        60   

d) Goodwill

     52        52   
  

 

 

   

 

 

 

Total US GAAP adjustments

     (811     (1,068
  

 

 

   

 

 

 

Net shareholders equity interest under US GAAP

     31,921        29,706   
  

 

 

   

 

 

 

 

16


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

13.

Summary of significant differences between accounting practice generally accepted in the United Kingdom and accounting principles generally accepted in the United States of America - continued

 

a) Tangible assets

Under UK GAAP, revaluation of assets is allowed under FRS15. Revaluation gains are recognized in the Profit and Loss Account only to the extent (after adjusting for subsequent depreciation) that they reverse revaluation losses on the same asset that were previously recognized in the Profit and Loss Account. All other revaluation gains should be recognized in the Statement of Total Recognised Gains and Losses.

Under US GAAP, no revaluations of property, plant and equipment assets are allowed other than impairments. Such assets are recorded at historical cost less accumulated depreciation and only written up to their fair value when they are acquired in a business combination or reorganization.

b) Capitalised interest

Under UK GAAP, a tangible fixed asset should initially be measured at its cost representing costs that are directly attributable to bringing the asset into working condition for its intended use. The cost of a tangible fixed asset (whether acquired or self-constructed) comprises its purchase price, after deducting any trade discounts and rebates, and any costs directly attributable to bringing it into working condition for its intended use. Certain finance costs can be included in the initial measurement of tangible fixed assets. However, capitalisation of such costs is not required.

Under US GAAP, the historical cost of acquiring an asset includes the costs necessarily incurred to bring it to the condition and location necessary for its intended use. If an asset requires a period of time in which to carry out the activities necessary to bring it to that condition and location, the interest cost incurred during that period as a result of expenditures for the asset is recorded as part of the historical cost of acquiring the asset.

c) Preference Shares

On 26 February 2013, 31,943 Ordinary shares were converted into preference shares. In accordance with FRS25, preference shares which by their nature are deemed to be a financial liability are classified as debt on the balance sheet. Dividends accruing on instruments classified as debt are charged to the profit and loss account as interest payable.

Under US GAAP, the conversion feature that will result in the conversion of ordinary shares into preference shares is considered an equity instrument and classified as equity in the financial statements. The dividend payout is treated as an equity instrument based on the equity classification of the underlying preference shares. The conversion feature is measured at the inception of the arrangement and the allocated value should be deducted from the proceeds of the facility. The difference between the face value and the carrying value of the facility as a result of the conversion feature is accounted for as a discount and accreted to interest expense over the term of the debt.

 

17


Sauflon Pharmaceuticals Limited

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

13.

Summary of significant differences between accounting practice generally accepted in the United Kingdom and accounting principles generally accepted in the United States of America - continued

 

d) Goodwill

Under UK GAAP, goodwill is amortised over its estimated economic life, not to exceed 20 years.

Under US GAAP, goodwill is not amortised but instead tested at least annually for impairment or more frequently if impairment indicators exist.

Classification and presentation

In addition to the differences between UK GAAP and US GAAP related to the recognition and measurement of transactions by the Company, there are also differences in the manner in which items are classified and presented in the Company’s financial statements. These classification differences have no impact on net income or shareholders’ funds.

 

18