Final Results
Microgen PLC
20 February 2001
20 FEBRUARY 2001
MICROGEN PLC ('Microgen')
Preliminary Results for the Year ended 31 December 2000
Highlights
Transition of the Group initiated in 1998 successfully completed
* New businesses developed or acquired over past 2 years now
account for 60% of Group revenue.
* Disciplined, self-funded, investment programme transitioning
legacy service customers into e-services.
B2B e-billing accelerating
* e-billing transaction volume ramping with quarter-on-quarter
growth in excess of 100%.
* 15 billers now operational with 300 live recipients, making
Microgen one of the leading independent B2B transactional hosting
services and the leading B2B e-billing service provider in the UK.
* Added-value service enhancements increasing barriers to entry
for potential competitors.
Strong performance from Microgen-Kaisha consultancy division
* 27% operating margin
* Growth of 36% in strategic sectors of Customer Relationship
Management, Knowledge Management and e-business systems implementation
* Synergies between consultancy operations and transactional
e-services business increasing
Solid operating performance continues to finance transition to e-services
* Revenue from continuing operations : £22.6m (1999 : £19.6m)
* Adjusted Profit Before Tax ('PBT') from continuing operations
(excluding exceptional items, goodwill amortisation and charges
related to share price movements) : £1.2m (1999 : £1.1m)
* Adjusted eps of 1.7p (1999:5.8p)
* Net loss per share of 5.4p (1999:eps of 3.7p)
* Final dividend proposed to be maintained at 1.0p, following
elimination of interim (1999 : 1.5p in total including interim)
* Strong balance sheet with net free cash of £8.4 m at 31
December 2000.
* Positive operating cash flow maintained
Martyn Ratcliffe, Executive Chairman commented: 'Microgen has completed a
successful transition into an information management services group and has
established a market-leading position in B2B e-billing. Microgen's sell-side
model enables the tangible benefits of e-business to be realised for both
biller and buyer without requiring a change in business processes or document
formats. While the viability and prospects of some e-business models have come
under scrutiny during the past year, the transition from paper to electronic
billing in a B2B environment is a natural evolution. As a result, we are
experiencing significant growth in the number of biller-recipient transactions
and the potential for Microgen's model continues to be exciting.'
Contact :
Martyn Ratcliffe, Executive Chairman 01753 847123
Mike Phillips, Group Finance Director www.microgen.co.uk
Steve Liebmann, Buchanan Communications 020 7466 5000
CHAIRMAN'S STATEMENT
The past year has seen the completion of the transition of the Microgen Group,
initiated in 1998, from a service provider in mature and/or declining markets,
into a successful information management services group with a market leading
position in key growth sectors. The extent of the transition undertaken has
been significant. New businesses developed or acquired over the past 2 years
now account for over 60% of the total Group revenue.
Microgen plc now comprises two operating divisions :
* The Billing and Database Management Division, derived from the original
business operations, generates recurring revenue primarily from
transactional activities of billing, payment and hosted on-line database
management services. The self-funded investment programme has enabled
the division to establish a market leading position in sell-side B2B e-
business.
* Microgen-Kaisha, the Group's consultancy division, formed from the
acquisition of Kaisha Technology in April 1999, is focused on
Customer Relationship Management, Knowledge Management and e-business
systems implementation, sectors compatible with the transactional
services operations.
FINANCIAL SUMMARY
For the year ended 31 December 2000, Microgen generated adjusted PBT for
continuing operations (excluding exceptional items, goodwill amortisation and
charges related to share price movements) of £1.2 million from revenue of £
22.6 million (1999: £1.1 million on revenue of £19.6 million).
The Group produced an adjusted earinings per share of 1.7 p (1999: 5.8p) and a
net loss after tax of £2.7 million, equivalent to a loss per share of 5.4 p,
after exceptional costs of £2.3 million related to the restructuring
programme, £0.2 million of costs associated with an aborted acquisition as
noted in the interim report, an operating loss of £0.5 million from the
discontinued operations, goodwill amortisation of £1.3 million and £0.2
million related to costs derived from share price movements. (1999 : profit
after tax of £1.8 million, equivalent to eps of 3.7p.)
Throughout this period of transition, the Board has managed a disciplined
investment programme, maintaining a strong balance sheet and positive
operating cash flow. At 31 December 2000, net free cash was £8.4 million. The
Board are therefore recommending a dividend of 1.0p (1999:1.5p, including
interim dividend). The final dividend is payable on 8 May 2001 to shareholders
on the register at the close of business on 17 April 2001.
BILLING & DATABASE MANAGEMENT
During the first half of the year, sales and marketing resources were focused
on signing potential billers for Microgen's e-billing services, thereby
proving the concept, confirming market demand and establishing the Group's
position in the sector. In order to convert this potential into revenue for
Microgen, there need to be two parties to a B2B transaction and therefore
during the second half of 2000, resources were increasingly allocated to
getting e-billers operational. This requires the buyer (bill recipient) to be
enabled to accept invoices via Microgen's transactional model. This 'recipient
' programme has been very successful with 300 buyers now receiving e-bills
from 15 billers, making Microgen one of the UK's most successful independent
hosted B2B transactional models. The significance of establishing a large
recipient base should not be under-estimated, since an overlap in biller
customer bases is a major facilitator to the widespread adoption of the B2B
transaction service and the expanding number of recipients facilitates
connecting new billers.
Being at the forefront of B2B e-billing has highlighted several critical
operational enhancements (eg invoice grouping, parent-subsidiary
relationships, VAT master invoice vs copy) all of which have been implemented
and which provide increased barriers-to-entry for competitive B2B e-billing
services. Operational experience is also highlighting the regular, repetitive
nature of transactions associated with B2B buyer/seller relationships,
eliminating the need for e-mail notification. This further reinforces
Microgen's database management model for B2B e-billing and it is the
value-added services which the Microgen model can provide that are proving to
be the stimulus for adoption.
The Division's hosted database management business has continued to make
progress throughout the year with 34 'blue-chip' customers now live.
Consistent growth has been achieved in this business from both new customers
and additional applications from existing customers, producing a growth rate
of 56% for the on-line recurring revenue. The average annualised revenue per
customer for hosted databases is currently approx £60,000 of which 80% is
on-line recurring revenue. Due to the inherent database management technology
in the Microgen B2B e-billing model, the same infrastructure, which is owned
by the Group, is used to host databases and to enable the e-billing service.
The evolution of customers from print & mail billing, in which Microgen has 12
years experience, to e-billing and then into additional hosted value-added
services utilising the sales ledger database is the core of Microgen's
sell-side e-business strategy.
Revenue from continuing operations for the division was £13.7 million,
producing an operating profit of £0.3 million before Group overhead (1999:
comparable revenue of £14.9 million produced an operating profit of £1.6
million). The revenue decline occurred in the legacy print business and the
Board anticipate that print revenue will continue to decline during 2001, due
to account rationalisation and as part of the ongoing managed transition
process. The reduction in profitability of the division is consistent with the
internally-funded, disciplined investment programme and is in line with Board
expectations, such that the contribution and cash flow derived from the legacy
print operations are being reinvested in transitioning customers into
e-services. However the strategic significance of the print & mail capability
and expertise, in enabling Microgen to provide a managed transition from
traditional billing into electronic services, should not be overlooked and
continues to be a key competitive advantage and barrier to entry. It is also
this expertise which has enabled Microgen to facilitate the VAT approval
process for billers and recipients, a fundamental requirement in the
widespread acceptance of e-billing and the development of a sustainable
e-billing service in the UK.
CONSULTANCY
Microgen-Kaisha, the Group's consultancy division, had an excellent year.
Acquired in April 1999, the division is now focused on Customer Relationship
Management, Knowledge Management and e-business systems implementation with a
particularly emphasis on the integration of legacy and new application data.
Following the repositioning of the business, the division has progressed very
well due to the acceleration in growth in the strategic business areas,
producing significant increases in both utilisation and fee rates. As a
result, operating margin before Group overhead increased to 27% (1999 : 16%)
and the original low margin legacy business now accounts for less than 15% of
the Division's revenue, compared with 30% in 1999. Excluding the legacy
business, the underlying growth rate was approx. 36% on an annualised basis.
Revenue for the division was £8.0 million, producing an operating profit of £
2.2 million before Group overhead and goodwill amortisation (23 April - 31
December 1999: revenue of £4.7 million, operating profit of £0.8 million).
The synergies anticipated at the time of the acquisition are now being
realised. Increasingly customers are seeking services from across the Microgen
Group, a key differentiator being the integrated offering of data warehousing
consultancy with database hosting capability and leading-edge e-business
skills. The natural relationship between billing and CRM further strengthens
the Microgen offering.
MICROGEN-TELESMART
Telesmart Developments Limited ('Telesmart'), a leading UK supplier of payment
solutions, was acquired on 11 August 2000 for a total consideration of up to £
2.4 million in order to provide billing and payment solutions to the B2B
sector. This business has been rapidly integrated into the Group, with three
distinct operations :
* BACS payment software - a relatively mature market but
anticipated to remain the predominant payment method for B2B transactions in
the UK for the foreseeable future. Technology developments within the BACS
environment provide a significant refresh and/or upgrade opportunity and a new
development programme has been initiated.
* Consultancy - Telesmart had established a presence in
developing and implementing payment solutions which, by integrating these
activities with the Group's existing consultancy operations, has opened a new
channel of business for Microgen-Kaisha.
* e-payment services - using the NHSnet,
Microgen-Telesmart now has 38 NHS Health Authorities, Trusts and/or other
Agencies processing payments via Microgen e-payment service infrastructure.
(With an additional 60 Health Service organisations now receiving e-bills, the
Group is establishing a significant e-business presence in the NHS sector.)
For the period 11 August to 31 December 2000, the newly-acquired business
produced an operating loss of £0.2 million on revenue of £0.9 million. As a
result of the integration of the business into the Group, the Board anticipate
that the payment operations should now provide a positive contribution and a
significant strategic enhancement to the Group's offerings.
FUTURE PROSPECTS
With the completion of the transition, the Group is now focused on developing
the potential of its sell-side e-services model. The primary documentary
communication between seller and buyer is the invoice and Microgen has
developed value-added services derived from the data management associated
with this fundamental business-to-business transaction. Managing the
transition from paper to electronic communication is a key element of the
service and continues to be a significant differentiator for Microgen. The
weaknesses in some alternative B2B models have become increasingly apparent
over the past year but the evolutionary nature and operational benefits of the
Microgen model are enabling the reality of B2B e-business while creating
barriers to entry.
Through Microgen-Kaisha the value-added services can be extended to include
customer data analysis and business integration, providing a unique e-business
Customer Relationship Management capability. The acquisition of Telesmart has
extended billing services into payment processing. This combined capability
has enabled further service extension into electronic payment remittance
advice notification, for which the Group has recently received its first
contract.
The benefits of the investments made are starting to be realised and the Board
will maintain the disciplined investment programme during this window of
opportunity. In addition, as the sector consolidates, strategic opportunities
which could accelerate the development of the Group will continue to be
explored by the Board.
In summary, the Board are pleased with the success of the transition and
transformation of the Group into a leading information management services
company. The future opportunity is tangible and exciting.
Martyn Ratcliffe
Executive Chairman
20 February 2001
MICROGEN PLC
Group Profit and Loss Account
for the year ended 31 December 2000
Unaudited Year
Year ended ended
31 Dec 31 Dec
2000 1999
(as
revised
see note
5)
Notes £'000 £'000
Turnover
- continuing operations 21,711 19,608
- acquisition 867 -
22,578 19,608
- discontinued operations 2,766 11,716
1 25,344 31,324
Operating costs (26,711) (29,776)
Operating (loss)/profit
Continuing operations (including acquisition) (913) (898)
Discontinued operations (454) 2,446
Operating (loss)/profit 1 (1,367) 1,548
Exceptional items
- Loss on disposal of discontinued operations (240) -
- Loss on disposal of fixed assets - (1,006) -
discontinued operations
- Restructuring costs - discontinued operations (1,077) -
(Loss)/profit on ordinary activities before interest (3,690) 1,548
and tax
Net interest 604 862
(Loss)/profit on ordinary activities before tax (3,086) 2,410
Tax on (loss)/profit on ordinary activities 2 358 (620)
(Loss)/profit on ordinary activities after taxation (2,728) 1,790
Dividends 3 (512) (762)
Retained (loss)/profit transferred to reserves (3,240) 1,028
(Loss)/earnings per share 4
(after goodwill amortisation and charges related to
share price movements)
Basic (5.4)p 3.7p
Diluted (5.2)p 3.6p
Adjusted earnings per share 4
(before goodwill amortisation and charges related to
share price movements)
Basic 1.7p 5.8p
Diluted 1.7p 5.7p
Dividend per share 1.0p 1.5p
Statement of total recognised gains and losses
£'000 £'000
(Loss)/profit on ordinary activities after taxation (2,728) 1,790
Exchange rate adjustments 12 (50)
Total recognised gains and losses for the period (2,716) (1,740)
Prior year adjustment relating to NI on share options 5 401
Total recognised gains and losses since last annual (2,315)
report
MICROGEN PLC
Consolidated Balance Sheet
Unaudited As at
as at 31 Dec 1999
31 Dec 2000 (as revised
see note 5)
Notes £'000 £'000
Fixed Assets
- Intangible 6 26,665 24,276
- Tangible 2,044 4,524
- Investment in own shares 252 372
28,961 29,172
Current assets
- Stocks - raw materials 122 288
- Debtors 7 5,023 4,855
- Cash at bank and in hand 13,871 18,824
19,016 23,967
Creditors: due within one year 8(a) (12,236) (13,494)
Net current assets 6,780 10,473
Total assets less current liabilities 35,741 39,645
Creditors: due after more than one year 8(b) (295) (1,265)
Provisions for liabilities and charges 9 (1,708) (2,438)
Net assets 33,738 35,942
Equity capital and reserves
- Called up share capital 10 2,560 2,543
- Share premium account 11 17,569 16,762
- Other reserves 11 250 150
- Profit and loss account 11 13,359 16,487
Equity Shareholders' funds 33,738 35,942
MICROGEN PLC
Consolidated Cash Flow Summary
for the Year Ended 31 December 2000
Unaudited Year ended
Year ended 31 Dec 1999
31 Dec 2000 (as revised
see note 5)
Notes £'000 £'000
Net cash flow from operating activities 12 (i) 1,520 4,647
Returns on investments and servicing of 604 839
finance
Taxation 102 (5,522)
Capital expenditure and financial investment (503) (1,001)
Acquisitions and disposals (2,675) (5,658)
Equity dividends paid to shareholders (509) (688)
Cash outflow before use of liquid resources (1,461) (7,383)
Management of liquid resources 4,040 9,148
Financing (3,492) (488)
(Decrease) / increase in cash in the period 12 (ii) (913) 1,277
Notes:
1. Turnover and operating (loss)/profit by division
Unaudited Year ended
Year ended 31 Dec 1999
31 Dec (as revised
2000 see note 5)
TURNOVER £'000 £'000
Continuing operations
- Billing and database management 13,666 14,917
- Consultancy 8,045 4,691
21,711 19,608
- Acquisition 867 -
22,578 19,608
Discontinued operations 2,766 11,716
25,344 31,324
OPERATING PROFIT
Continuing operations
- Billing and database management 312 1,636
- Consultancy 2,198 758
2,510 2,394
- Acquisition (171) -
Operating profit before group overhead 2,339 2,394
Group overhead (2,047) (1,882)
292 512
Movement in property provisions 331 (299)
Operating profit from continuing operations 623 213
before goodwill and charges related to share price
movements
Charges related to share price movements (208) (275)
(note 5)
Goodwill amortisation: Consultancy (1,253) (836)
Acquisition (75) -
Operating loss on continuing operations (913) (898)
Operating (loss)/profit on discontinued operations (454) 2,446
Operating (loss)/profit (1,367) 1,548
ADJUSTED PROFIT BEFORE TAX FROM CONTINUING ACTIVITIES
Operating profit from continuing operations 623 213
before goodwill and charges related to share price
movements
Net interest receivable 604 862
Adjusted profit before tax from continuing activities 1,227 1,075
The acquisition is Telesmart Developments Limited (see note 6) and is included
within Billing and Database Management.
Discontinued operations include exit from the COM business, disposal of
Microgen Ireland and the closure of the Manchester print bureau.
2. Taxation
The taxation charge for the year comprises:
Unaudited Year ended
Year ended 31 Dec
31 Dec 2000 1999
(as
revised)
£'000
UK Corporation Tax credit/(charge) at 30.0% (1999 tax 358 (609)
charge: 30.25%)
Adjustment in respect of prior year - -
Overseas Taxation - (11)
358 (620)
The effective rate of tax for the group on its loss on ordinary activities
after tax but before goodwill is 20.4% (1999:16.8%). At 31 December 2000 the
UK group had a potential deferred tax asset of £1,423,000 (1999:£1,526,000)
due to timing differences relating to accounting provisions and capital
allowance which, in accordance with UK GAAP, has not been recognized in the
accounts. The movement in the deferred tax asset in the year was £103,000
(1999: £385,000) and without this movement the effective rate of tax would
have been 26.2%% (1999:31.3%).
3. Dividends
The Board recommend a final dividend of 1.0 pence per share (1999: 1.0 pence)
and if approved this will be paid on 8 May 2001 to shareholders on the
register on 17 April 2001. Therefore the total dividend for the year will be
1.0 pence per share following the prior termination of interim dividend
payments. (1999: 1.5 pence including interim payment of 0.5 pence).
4. Earnings per share
Earnings Basic Diluted
EPS EPS
£'000 Pence Pence
Loss on ordinary activities after tax (2,728) (5.4) (5.2)
Charges related to share price movements (net of tax) 146 0.3 0.3
Exceptional items (net of tax) 2,037 4.0 3.9
Goodwill previously written off relating to disposal of 100 0.2 0.2
discontinued operations
Goodwill amortisation 1,328 2.6 2.5
Profit on ordinary activities after tax but before
goodwill andcharges related to share price movements 883 1.7 1.7
The above basic earnings per share calculations are based on the weighted
average number of shares in issue during the period of 50,617,742 (1999:
48,275,585 ). Diluted earnings per share calculations are based on 52,386,756
(1999: 49,428,598) ordinary shares calculated as the basic weighted average
number of ordinary shares plus 1,769,014 (1999 1,153,013) dilutive share
options.
5. Charges related to share price movements
Group operating loss for the year is determined after charges of £208,000
(1999:£275,000) related to share price movements. These comprise a credit on
National Insurance Contributions (NIC) on grant of share options of £12,000,
(1999:charge £ 96,000) and UITF 17 charges of £220,000 (1999:£179,000).
Employers' NIC's relating to gains on share options are accrued based on the
share price movement from the date of grant to that ruling at the balance
sheet date. During 1999, the first period in which such charges arose, the
total liability was accrued and charged to the profit and loss account. During
the year the Accounting Standards Board issued Urgent Issues Task Force
Abstract 25 (National Insurance Contributions on share options) which requires
that the total cost be amortised over the vesting period of the relevant share
option. The UITF 25 treatment has been adopted in the current period and, as
this is a change in accounting policy the December 1999 comparative balance
sheet and profit and loss account have now been revised. The impact of this
revision has been to increase net assets at 31 December 1999 by £0.4m (by
reducing creditors due after more than one year by £0.6m and increasing
corporation tax by £0.2m) and to increase 1999 reported profit by £0.4m.
6. Acquisition of Telesmart Developments Limited
On 8 August 2000 the Company announced the acquisition of Telesmart
Developments Limited. The acquisition was formally completed on 11 August
2000.
The key financial details in respect of the acquisition are scheduled below.
£'000
Consideration and costs in respect of acquisition:
Cash 1,500
Ordinary shares 700
Initial consideration 2,200
Deferred consideration 150
Fees and costs in respect of the acquisition 62
Total consideration and costs 2,412
Telesmart Developments Preliminary Provisional Provisional
Limited Balance Sheet Fair value Net Liabilities
(at date of acquisition) Adjustments Acquired
£'000 £'000 £'000
Fixed assets 105 (53) 52
Debtors 475 475
Cash at bank (126) - (126)
Creditors (1,569) (74) (1,643)
Taxation (63) (63)
Net liabilities (1,178) (127) (1,305)
Goodwill on acquisition 3,717
The provisional fair value adjustments relate to (i) a reduction in the net
book value of fixed assets to a directors estimate of their value and (ii) an
accrual in respect of liabilities not recognised in the preliminary balance
sheet. The Goodwill on acquisition has been capitalised in accordance with FRS
10 and is being amortised over 20 years.
The movement of capitalised goodwill during the year is summarised below
Consultancy TelesmartDevelopments Total
£'000 £'000 £'000
Balance brought forward 24,276 - 24,276
Acquisition - 3,717 3,717
Amortisation charge (1,253) (75) (1,328)
Balance carried forward 23,023 3,642 26,665
7. Debtors
Unaudited As at
as at 31 Dec 1999
31 Dec 2000
£'000 £'000
Trade debtors 3,911 4,099
Corporation tax receivable 369 -
Other debtors 122 236
Prepayments and accrued income 621 520
5,023 4,855
8. Creditors
Unaudited As at
as at 31 Dec 1999
31 Dec 2000 (as revised)
(a) due within one year £'000 £'000
- Finance leases 358 469
- Trade creditors 1,559 1,508
- Corporate taxation 769 655
- Other taxes and social security costs 835 689
- Other creditors 834 314
- Deferred consideration 773 1,807
- Loan notes payable 3,219 4,600
- Accruals 3,377 2,944
- Proposed dividend 512 508
12,236 13,494
(b) due after more than one year
- Tax & other social security costs 85 96
- Finance leases 210 546
- Deferred consideration - 623
295 1,265
9. Provisions for Liabilities and Charges
Provisions for liabilities in respect of surplus properties.
Unaudited As at
as at 31 Dec 1999
31 Dec 2000
£'000 £'000
Balance brought forward 2,438 2,550
Utilised in the year (399) (419)
(Released)/charged to the profit and loss account (595) 299
Additional provision in respect of acquired properties 264 -
Amortisation of discount - 8
Balance carried forward 1,708 2,438
The net credit of £331,000 to the profit and loss account in the year
comprises the credit of £595,000 less the charge in respect of acquired
properties of £264,000.
10. Share Capital
The movement in authorised and issued Ordinary Share Capital of 5 pence each
during the period is detailed below.
Authorised Issued and
fully paid
Number Amount Number Amount
£ £
At 1 January 2000 70,000,000 3,500,000 50,858,601 2,542,930
Shares issued to the shareholders
of Telesmart Developments Limited - - 217,388 £10,869
Issued under savings related
option schemes - - 126,292 £6,315
At 31 December 2000 70,000,000 3,500,000 51,202,281 2,560,114
11. Movement on reserves
Share --------Profit and
Loss Account--------
Premium Other Revenue Goodwill
Account Reserves Reserve Reserve Total
£'000 £'000 £'000 £'000 £'000
At 1 January 2000 16,762 150 27,830 (11,744) 16,086
Restatement of opening balance -
- 401 - 401
16,762 150 28,231 (11,744) 16,487
Retained profit for the period - - (3,240) -(3,240)
Exchange rate adjustments - - 12 - 12
Shares issued during the period 118 - - -
Shares issued to the vendors of 689 - - - -
Telesmart Developments Limited
Goodwill on discontinued businesses - - - 100 100
transferred to profit & loss account
Charges related to positive share price - 100 - - -
movements
At 31 December 2000 17,569 250 25,003 (11,644) 13,359
12. Notes to the Consolidated Cash Flow Statement
(i) Reconciliation of operating (loss)/profit to net cash inflow from
operating activities
Unaudited Year ended
Year ended 31 Dec 1999
31 Dec 2000 (as revised)
£'000 £'000
Operating (loss)/profit (1,367) 1,548
Depreciation 1,832 2,305
Goodwill amortisation 1,328 836
Profit/(loss) on sale of fixed assets 24 (106)
Other non-cash movements (123) 275
Decrease in stocks 158 100
Decrease in debtors 535 5,292
Decrease in creditors (867) (5,603)
Net cash inflow from operating activities 1,520 4,647
Notes to the Consolidated Cash Flow Statement (continued)
12 (ii) Reconciliation of net cash flow to movement in funds
Unaudited Year ended
Year ended 31 Dec 1999
31 Dec 2000 (as revised)
£'000 £'000
(Decrease)/Increase in cash in the period (913) 1,277
Cash outflow from movement in term deposits (4,040) (9,148)
Cash outflow from decrease in lease financing 429 620
Change in net funds resulting from cash flows (4,524) (7,251)
Redemption/(issue) of loan note 1,381 (4,600)
Disposal of leases from discontinued operations 18 -
Movement in net funds in the period (3,125) (11,851)
Net funds at beginning of the period 13,209 25,060
Net funds at end of period 10,084 13,209
12 (iii) Analysis of net funds
At 1 Jan 2000 Cash Flow Other 31 Dec
non cash changes 2000
£'000 £'000 £'000 £'000
Cash at bank and in hand 18,824 (4,953) - 13,871
Debt due within 1 year (4,600) 1,381 - (3,219)
Finance leases (1,015) 429 18 (568)
Total 13,209 (3,143) 18 10,084
The net free cash figure of £8.4 m referred to in the Chairman's Statement is
arrived at after deducting net Corporation Tax payable (£0.4m), Deferred
consideration (£0.8m) and Proposed Dividend (£0.5m) from the net funds of £
10.1m. This is a more conservative view of the available cash within the
Group.
13. Statement by the directors
The figures in the consolidated Profit and Loss Account and Balance Sheet do
not amount to full accounts within the meaning of Section 254 of the Companies
Act 1985.
The Annual Report for the period ended 31 December 2000 will be posted to
shareholders in due course and will also be available on the investor
relations page of our web site (www.microgen.co.uk). Further copies will be
available on request and free of charge from the Company Secretary at 11 Park
Street, Windsor, Berkshire SL4 1LU.
The comparative figures for 1999 have been extracted from the annual report
for the year ended 31 December 1999. They have then been revised to reflect
(i) the change in accounting policy for NIC on share options arising from UITF
25 whereby the liability for NIC is charged to the profit and loss account
over the vesting period of the option, and (ii) the analysis of discontinued
and continuing operations.