Interim Results for Six Months Ended 30 June 2022

RNS Number : 2982Y
Braime Group PLC
05 September 2022
 

Braime Group PLC

("Braime" or the "Company" and together with its subsidiaries the "Group")

 

Interim Results for the six months ended 30th June 2022

 

 

The Company presents its unaudited interims results for the six months ended 30 June 2022:

 

Performance

As set out in our 2021 Annual Report announced on 27th April 2022, the directors had significant concerns about the macro-economic challenges facing the Group.  These concerns remain, however, the directors are very pleased to report that Group sales revenue for the first six months of 2022 increased by 17% to £21.3m when compared to £18.2m for the same period in 2021, while profit before tax increased to £1.6m compared to £885,000 for the same period in 2021.  The retained profit for the six-month period includes a further £350,000 provision for repairs to our chain cell area in anticipation of additional costs as previously announced in June 2022.  Profit from operations before exceptional items was £2.1m compared to £984,000 for the same six month-period last year.  All sectors of the Group have performed strongly, following a sustained surge in customer demand, which the directors attribute to recovery from the covid pandemic alongside constraints in the supply chain which have driven up prices.  The automotive sector has continued to perform well after the upturn in the spring of 2021 and the 4B division has also seen strong performances especially in the USA and Australia.

 

The performance of the Group has benefited from Sterling weakening against the US dollar during 2022.  A significant proportion of the Group's income is earned in the USA, and consequently, Sterling weakening from a rate of 1.348 at the end of 2021 to 1.214 at the end of June 2022 results in an increase in profit for the Group when reported in Sterling.  The results also include £186,000 of profit (shown in other operating income) derived from the disposal of the Group's property in Lamotte Warfussee, following the relocation of 4B France's business to its new warehouse at Villers Bretonneux.  Accordingly, the trading performance of the Group in the first half of the year has surpassed previous periods.

 

Dividends

In line with the Group's policy to maintain dividend growth, balanced alongside the Group's requirement for investment in capital to support long term growth, the directors have decided to increase the interim dividend from 4.25p to 4.75p per share.  This dividend will be paid on 14th October 2022 to the Ordinary and 'A' Ordinary shareholders on the register on the 30th September 2022.  The associated ex-dividend date is 29th September 2022.

 

Braime Pressings Limited

External sales revenue of £3.0m in the first 6 months of 2022 was 13% up on the same period last year driven by strong demand from the automotive sector as well as an increase in steel commodity prices which has driven up sales prices.  Intercompany sales also increased by £666,000 driven by stronger turnover in the 4B division.  The manufacturing division made a profit before tax of £516,000 as a result of the higher demand for its products. 

 

4B Division

Our distribution division's external sales revenue of £18.3m increased by 18% when compared to £15.6m for the same period last year. Intercompany trading increased by 17% to £3.1m compared to £2.6m for the same period in 2021. The division has benefitted from an increase in demand across most geographical and product sectors as customers have started to invest in new projects following the Covid pandemic.  The £2.8m increase in external sales has had a positive direct impact on profitability, with profit after tax for the 4B division for the six-month period increasing to £1.4m as compared to £494,000 for the same period last year.

 

Balance Sheet

Net assets of the Group as at 30th June 2022 amounted to £17.3m (30th June 2021 - £15.4m).  Tangible fixed asset additions in during the period amounted to £893,000. Of this, £570,000 relates to the new climate-controlled warehouse at our Leeds headquarters which became operational in May 2022. Other capital investments relate to items of manufacturing equipment and IT expenditure.  Intangible fixed asset additions of £725,000 relate to the purchase of the exclusive sales rights and customer lists for a specialised range of electronic components used in the bulk material handing industry, which complement and enhance the 4B division's existing products.

 

Inventory of £11.2m has increased by £2.1m when compared to 30th June 2021 and increased by £1.1m when compared to 31st December 2021.  This is in part due to large increases in raw material prices, and in part, due to stocking up to meet increased customer demand and mitigate against turbulence in the supply chain.  Trade receivables of £8.5m have increased by £1.0m when compared to 30th June 2021 and increased by £2.3m when compared to 31st December 2021. This increase is a direct consequence of the rise in revenue in 2022, and in fact, the Group's overall debtor days are lower than as at June 2021 and the same as at December 2021. Trade payables of £6.1m have increased by £729,000 when compared to 30th June 2021 and increased by £1.2m when compared to 31st December 2021 in line with expectations from the increased purchases of stock.

 

Cash flow

The net cash position of the Group at the end of June 2022 was £201,000 overdrawn.  Cash generated from operations before working capital movements was £2.5m.  Working capital (inventory, receivables and payables) increases for the six-month period came to £1.7m as a consequence of increased trading activity outlined above.  Provisions, which all relate to the Chain Cell project, increased by £115,000, being the net of the additional £350,000 mentioned above and amounts utilised during the period, whilst investment in capital projects gave rise to outflows of £1.6m.  Proceeds from disposal of £218,000 relate primarily to the sale of the old French property.  The impact on cash of loans movement was negligible, the Group having repaid £233,000 of capital whilst taking up new loans of £236,000.  Overall, net cash reduced by £1.2m during the six months to 30th June 2022.  The business has sufficient headroom within its £3.5m bank overdraft facility and management remain focused in ensuring that working capital requirements, particularly for stock and debtors, are carefully monitored and controlled. 

 

Principal exchange rates

The Group reports its results in Sterling, its presentational currency.  The Group operates in six other currencies and the average of the principal exchange rates in use during the half year and as at 30th June 2022 are shown in the table below, along with comparatives.  As mentioned previously, a significant proportion of the Group revenues are in the USA, and the Group has incurred foreign exchange gains from the strengthening of the US dollar against the Sterling since 31st December 2021.  The gain on translation of overseas assets amounted to £604,000 for the six-month period, as shown in the consolidated statement of comprehensive income table on page 5. 

 

 

Currency

 

Symbol

Avg rate

HY 2022

Avg rate

HY 2021

Avg rate

FY 2021

Closing rate

30th Jun 2022

Closing rate

30th Jun 2021

Closing rate

31st Dec 2021

Australian Dollar

AUD

1.799

  1.813

  1.838

1.766

1.840

  1.859

Chinese Renminbi (Yuan)

CNY

8.354

8.993

8.875

8.137

8.941

8.606

Euro

EUR

1.184

1.156

  1.165

1.162

1.165

  1.191

South African Rand

ZAR

20.015

20.257

  20.490

19.896

19.711

  21.494

Thai Baht

THB

43.586

43.064

  44.073

42.926

44.290

  44.690

United States Dollar

USD

1.288

1.389

1.374

1.214

1.382

  1.348

 

Key performance indicators

The Group uses the following key performance indicators to assess the performance of the Group as a whole and of the individual businesses:

 

 

Key performance indicator

 

Note

 

Half year 

2022 

 

Half year 

2021 

 

Full year 

2021 

Turnover growth

1

17.0% 

13.0% 

11.0% 

Gross margin

2

47.2% 

47.2% 

48.4% 

Operating profit

3

£2.09m 

£0.98m 

£2.49m 

Stock days

4

164 days 

170 days 

184 days 

Debtor days

5

54 days 

59 days 

54 days 

 

Notes to KPI's

1.  Turnover growth

The Group aims to increase shareholder value by measuring the year-on-year growth in Group revenue.  Revenues are up due to the strong demand in both the manufacturing and material handling sectors and a rise in raw material prices.

 

2.  Gross margin

Gross profit (revenue less change in inventories and raw materials used) as a percentage of revenue is monitored to maximise profits available for reinvestment and distribution to shareholders.  Gross margin is in line with the same period last year.  This is particularly pleasing given the increase in unit cost of sales. The directors continue to monitor the margins carefully for further movement.

 

3.  Operating profit

Sustainable growth in operating profit is a strategic priority to enable ongoing investment and increase shareholder value.  Operating profits have improved as a direct result of the increase in sales in both the manufacturing and the 4B division. 

 

4.  Stock days

The average value of inventories divided by raw materials and consumables used and changes in inventories of finished goods and work in progress expressed as a number of days is monitored to ensure the right level of stocks are held in order to meet customer demands whilst not carrying excessive amounts which impacts upon working capital requirements.  Stock days have reduced despite the absolute value of inventory increasing with as a result of the strong sales performance in the period.  This reflects management's continued focus on working capital.

 

5.  Debtor days

The average value of trade receivables divided by revenue expressed as a number of days.  This is an important indicator of working capital requirements.  Debtor days at 54 days are below the standard payment terms of 60 days and have improved from the same period last year.  Management remain focused on reducing this to improve cash.

 

Other metrics monitored weekly or monthly include quality measures (such as customer complaints), raw materials buying prices, capital expenditure, line utilisation, reportable accidents and near-misses.

 

Outlook for the second half of 2022

As advised above, many aspects of our Group profile and the exchange rate movement in the first six months of 2022 have contributed to the Group's exceptionally good interim result, a result which has far exceeded our expectations at the start of the year.

 

Some of these factors may continue to benefit the Group for the remainder of this year.  However, at some point, the current global recession is going to have negative effects on us too.  The likely fall in consumer demand will inevitably reduce the demand for truck parts, both for new commercial vehicles and for spares, high demand for which has been driven over the past 12 months by high consumer demand post the pandemic.  Most of the large infrastructure projects which had been delayed by the pandemic have or are reaching completion.

 

Although most of our customers handling, distributing and processing cereals will continue to benefit from the current very high commodity prices, ultimately even their new investment will be more cautious given the increase in the cost of new machinery and because of higher interest rates where needed to finance investments.  Large areas where investment has been very high in recent years remain "no go" areas due to the ongoing conflict in Ukraine.

 

While thus far, our margins have benefited from our policy of substantially increasing our stocks ahead of the huge cost increase in raw materials, the effect of these cost increases will increasingly feed through and result in lower gross margins.  We are also going to see the direct negative impact of increases in our own overhead costs following on from much higher energy and freight costs.  The unknown is not a question of if these negative factors will affect us, but of when, and the degree.

 

Nevertheless, the Group remains well placed to weather these adversities.  Our main concerns, and principal risks, remain the Group's exposure to currency fluctuations and the very large negative impact of much higher costs on our cash flow.  Cash flow is an issue we are focused on and continuously and carefully monitoring, while still aiming to complete the long-term capex investments already in progress.

 

Employees

All our employees in the Group, regardless of location continue to make a major contribution and we thank them for their efforts.

 

 

For further information please contact:

 

Nicholas Braime/Cielo Cartwright

0113 245 7491

 

W. H. Ireland Limited

Katy Mitchell

0113 394 6628

 

 

Braime Group PLC

Consolidated income statement for the six months

ended 30th June 2022

 

 

 

Note

Unaudited 
6 months to 

30th June 
2022 

Unaudited 
6 months to 

30th June 
2021 

Audited 

year to 

31st December 

2021 

 

 

£'000 

£'000 

£'000 

 

 

 



Revenue

 

21,308 

 18,212 

36,406 


 

 



Changes in inventories of finished goods and work in progress

 

 

841 

 

 51 

 

869 

Raw materials and consumables used

 

(12,099)

(9,661)

(19,656)

Employee benefits costs


(4,859)

(4,366)

(8,930)

Depreciation expense

 

(738)

(655)

(1,334)

Other expenses

 

(2,568)

(2,597)

(4,954)

Other operating income

 

200 

88 


 

 



Profit from operations before exceptional item


2,085 

989 

2,489 


 

 



Exceptional item

 

(350)

(1,217)


 

 



Profit from operations

 

1,735 

989 

1,272 


 

 



Finance costs


(127)

(106)

(205)

Finance income



 

 



Profit before tax

 

1,608 

885 

1,070 


 

 



Tax expense


(477)

(220)

(320)


 

 



Profit for the period

 

1,131 

665 

750 


 

 



Profit attributable to:

 

 



Owners of the parent

 

1,123 

608 

665 

Non-controlling interests

 

57 

85 


 

1,131 

665 

750 


 

 



Basic and diluted earnings per share

2

78.54p 

46.18p 

52.08p 

 

 

Braime Group PLC

Consolidated statement of comprehensive income for the six months

ended 30th June 2022

Unaudited 

6 months to 

 30th June 

2022 

Unaudited 

6 months to 

 30th June 

2021 

Audited 

year to 

31st December 

2021 

 

£'000 

£'000 

£'000 

 

 



Profit for the period

1,131 

665 

750 


 



Items that will not be reclassified subsequently to profit or loss

 



Net pension remeasurement gain on post-employment benefits

90 


 



Items that may be reclassified subsequently to profit or loss

 


 

Foreign exchange gains/(losses) on re-translation of overseas operations

604 

(97)

87 

 

 



Other comprehensive income for the period

604 

(97)

177 


 



Total comprehensive income for the period

1,735 

568 

927 

 

 



Total comprehensive income attributable to:

 



Owners of the parent

1,735 

489 

817 

Non-controlling interests

79 

110 


1,735 

568 

927 

 

The foreign currency movements arise on the re-translation of overseas subsidiaries' opening balance sheets at closing rates.

 

Braime Group PLC

Consolidated balance sheet at 30th June 2022

Unaudited 

6 months to 

30th June 

2022 

Unaudited 

6 months to 

30th June 

2021 

Audited 

year to 31st 

December 

2021 

 

£'000 

£'000 

£'000 

 

 



Non-current assets

 



Property, plant and equipment

9,142 

8,216 

8,713 

Intangible assets

709 

31 

25 

Right of use assets

534 

683 

632 

 

 



Total non-current assets

10,385 

8,930 

9,370 

 

 



Current assets

 



Inventories

11,174 

9,083 

10,124 

Trade and other receivables

8,470 

7,472 

6,211 

Cash and cash equivalents

1,533 

1,673 

1,463 

 

 



Total current assets

21,177 

18,228 

17,798 

 

 



Total assets

31,562 

27,158 

27,168 

 

 



Current liabilities

 



Bank overdraft

1,734 

909 

489 

Trade and other payables

6,073 

5,344 

4,895 

Other financial liabilities

2,715 

2,661 

2,902 

Corporation tax liability

177 

70 

41 

 

 



Total current liabilities

10,699 

8,984 

8,327 

 

 



Non-current liabilities

 



Financial liabilities

2,554 

2,479 

2,046 

Deferred income tax liability

36 

276 

24 

Provision for liabilities

939 

1,054 

 

 



Total non-current liabilities

3,529 

2,755 

3,124 

 

 



Total liabilities

14,228 

11,739 

11,451 

 

 



Total net assets

17,334 

15,419 

15,717 

 

 



Capital and reserves

 



Share capital

360 

360 

360 

Capital reserve

257 

257 

257 

Foreign exchange reserve

523 

(270)

(89)

Retained earnings

16,387 

15,296 

15,382 

Total equity attributable to the shareholders of the parent company

17,527 

15,643 

15,910 

Non-controlling interests

(193)

(224)

(193)

Total equity

17,334 

15,419 

15,717 

 

 

 

Braime Group PLC

Consolidated cash flow statement for the six months

ended 30th June 2022

 

 

 

Note

Unaudited 

6 months to 

30th June 

2022 

Unaudited 

6 months to 

30th June 

2021 

Audited 

year to 

31st December 

2021 


 

£'000 

£'000 

£'000 

Operating activities

 

 



Net profit

 

1,131 

665 

750 


 

 



Adjustments for:

 

 



Depreciation

 

738 

655 

1,334 

Foreign exchange gains/(losses)

 

480 

(4)

210 

Finance income

 

(2)

(3)

Finance expense

 

127 

106 

205 

Gain on sale of plant, machinery and motor vehicles

 

(186)

(5)

 (38)

Adjustment in respect of defined benefit scheme

 

91 

Income tax expense

 

477 

220 

320 

Income taxes paid

 

(310)

(329)

(679)

Operating profit before changes in working capital and provisions

 

 

2,457 

 

1,306 

 

2,190 

 

 

 



Increase in trade and other receivables

 

(2,278)

(1,518)

(288)

Increase in inventories

 

(1,050)

(219)

(1,259)

Increase in trade and other payables

 

1,664 

1,138 

179 

(Decrease)/increase in provisions

 

(115)

1,054 


 

 




 

(1,779)

(599)

(314)


 

 



Cash generated from operations

 

678 

707 

1,876 


 

 



Investing activities

 

 



Purchases of property, plant, machinery and motor vehicles

 

(1,618)

(991)

 (2,074)

Sale of plant, machinery and motor vehicles

 

218 

73 

Interest received

 


 

(1,400)

(984)

(1,999)


 

 



Financing activities

 

 



Proceeds from long term borrowings

 

236 

532 

1,145 

Repayment of borrowings

 

(233)

(234)

(452)

Repayment of hire purchase creditors

 

(73)

(109)

(182)

Repayment of lease liabilities

 

(138)

(127)

(234)

Bank interest paid

 

(92)

(55)

(124)

Lease interest paid

 

(29)

(37)

(65)

Hire purchase interest paid

 

(6)

(15)

(16)

Dividends paid

 

(118)

(112)

(173)


 

(453)

(157)

(101)


 

 



Decrease in cash and cash equivalents


(1,175)

(434)

(224)

Cash and cash equivalents, beginning of period

 

974 

1,198 

1,198 

Cash and cash equivalents (including overdrafts), end of period

 

3

 

(201)

 

764 

 

974 

 

 

Braime Group PLC

Consolidated statement of

changes in equity for the

six months ended

30th June 2022

 

 

 

Share 

Capital 

 

 

 

Capital 

Reserve 

 

 

Foreign 

Exchange 

Reserve 

 

 

 

Retained 

Earnings 

 

 

 

 

Total 

 

 

 

Minority 

Interests 

 

 

 

Total 

Equity 

 

£'000 

£'000 

£'000 

£'000 

£'000 

£'000 

£'000 

Balance at 31st December

2021

 

360 

 

257 

 

(89)

 

15,382 

 

15,910 

 

(193)

 

15,717 


 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit

1,123 

1,123 

1,131 


 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange gain/(loss)

on re-translation of overseas operations

 

 

 

 

 

 

612 

 

 

 

 

612 

 

 

(8)

 

 

604 

Total other comprehensive

income

 

 

 

612 

 

 

612 

 

(8)

 

604 

Total comprehensive

income

 

 

 

612 

 

1,123 

 

1,735 

 

 

1,735 

Transactions with owners

 

 

 

 

 

 

 

Dividends

(118)

(118)

(118)

Total transactions with owners

 

 

 

 

(118)

 

(118)

 

 

(118)

Balance at 30th June 2022

360 

257 

523 

16,387 

17,527 

(193)

17,334 


 

 

 

 

 

 

 

 

 

Braime Group PLC

Consolidated statement of

changes in equity for the

six months ended

30th June 2021

 

 

 

Share 

Capital 

 

 

 

Capital 

Reserve 

 

 

Foreign 

Exchange 

Reserve 

 

 

 

Retained 

Earnings 

 

 

 

 

Total 

 

 

 

Minority 

Interests 

 

 

 

Total 

Equity 

 

£'000 

£'000 

£'000 

£'000 

£'000 

£'000 

£'000 

Balance at 31st December 2020

 

360 

 

257 

 

(151)

 

14,800 

 

15,266 

 

(303)

 

14,963 









Comprehensive income








 








Profit

608 

608 

57 

665 









Other comprehensive income








 








Foreign exchange (loss)/gain on re-translation of overseas

operations

 

 

 

 

 

 

(119)

 

 

 

 

(119)

 

 

22 

 

 

(97)

Total other comprehensive

income

 

 

 

(119)

 

 

(119)

 

22 

 

(97)

Total comprehensive

income

 

 

 

(119)

 

608 

 

489 

 

79 

 

568 

Transactions with owners








Dividends

(112)

(112)

(112)

Total transactions with owners

(112)

(112)

(112)

Balance at 30th June 2021

360 

257 

(270)

15,296 

15,643 

(224)

15,419 


 

 

 

 

 

 

 

 

Braime Group PLC

Consolidated statement of

changes in equity for the

year ended 31st December

2021

 

 

 

Share 

Capital 

 

 

 

Capital 

Reserve 

 

 

Foreign 

Exchange 

Reserve 

 

 

 

Retained 

Earnings 

 

 

 

 

Total 

 

 

 

Minority 

Interests 

 

 

 

Total 

Equity 

 

£'000 

£'000

£'000 

£'000 

£'000 

£'000 

£'000 

Balance at 1st January 2021

360 

257 

(151)

14,800 

15,266 

(303)

14,963 









Comprehensive income








 








Profit

665 

665 

85 

750 









Other comprehensive income








 








Net pension remeasurement

gain recognised directly in

equity

 

 

 

 

 

 

 

 

90 

 

 

90 

 

 

 

 

90 

Foreign exchange losses on

re-translation of overseas

operations

 

 

 

 

 

 

62 

 

 

 

 

62 

 

 

25 

 

 

87 

Total other comprehensive

income

 

 

 

62 

 

90 

 

152 

 

25 

 

177 

Total comprehensive

income

 

 

 

62 

 

755 

 

817 

 

110 

 

927 

Transactions with owners








Dividends

(173)

(173)

(173)

Total transactions with owners

 (173)

 (173)

 (173)

Balance at 31st December

2021

 

360 

 

257 

 

(89)

 

15,382 

 

15,910 

 

(193)

 

15,717 


 

 

 

 

 

 

 

1.  Accounting policies

Basis of preparation

The interim financial report has been prepared using accounting policies that are consistent with those used in the preparation of the full financial statements to 31st December 2021 and those which management expects to apply in the Group's full financial statements to 31st December 2022.

 

This interim financial report is unaudited.  The comparative financial information set out in this interim financial report does not constitute the Group's statutory accounts for the period ended 31st December 2021 but is derived from the accounts.  Statutory accounts for the period ended 31st December 2021 have been delivered to the Registrar of Companies.  The auditors have reported on those accounts.  Their audit report was unqualified and did not contain any statements under Section 498 of the Companies Act 2006.

 

The Group's condensed interim financial information has been prepared in accordance with International Financial Reporting Standards ('IFRS') as adopted for the use in the European Union and in accordance with IAS 34 'Interim Financial Reporting' and the accounting policies included in the Annual Report for the year ended 31st December 2021, which have been applied consistently throughout the current and preceding periods

 

(a)  The Group has adopted the following new or amended standards as of 1st January 2022:

 

· Annual improvements to IFRS standards 2018-2020 cycle - Minor amendments to IFRS 1, IFRS 9 and IAS 41 - effective accounting periods beginning on or after 1st January 2022.

· Amendments to IFRS 3 - Reference to the Conceptual Framework - Updates certain references to the Conceptual Framework for Financial Reporting without changing the accounting requirements for business combinations - effective accounting periods beginning on or after 1st January 2022.

· Amendments to IAS 16 - Property, Plant and Equipment:  Proceeds before Intended Use - Requires amounts received from selling items produced while the company is preparing the asset for its intended use to be recognised in profit or loss, and not as an adjustment to the cost of the asset - effective accounting periods beginning on or after 1st January 2022.

· Amendment to IAS 37 Onerous Contracts:  Cost of Fulfilling a Contract - Specifies which costs to include when assessing whether a contract will be loss-making - effective accounting period beginning on or after 1st January 2022.

 

(b)  New and amended standards applicable for annual period beginning on 1st January 2023 and beyond:

 

· IFRS 17 Insurance Contracts - Establishes new principles for the recognition, measurement, presentation and disclosure of insurance contracts issued, reinsurance contracts held and qualifying investment contracts with discretionary participation features issued - effective accounting periods on or after 1st January 2023.

· Amendments to IFRS 17 - Initial Application of IFRS 17 & IFRS 9 - Comparative Information - Helps entities to avoid temporary accounting mismatches by allowing an option relating to comparative information about financial assets presented on initial application of IFRS 17 - effective accounting period beginning on or after 1st January 2023.

· Amendments to IAS 1 - Classification of Liabilities as Current or Non-current - Clarifies that the classification of liabilities as current or non-current should be based on rights that exist at the end of the reporting period - effective accounting periods beginning on or after 1st January 2023.

· Amendments to IAS 1 and IFRS Practice Statement 2 - Disclosure of Accounting Policies - Changes requirements from disclosing 'significant' to 'material' accounting policies and provides explanations and guidance on how to identify material accounting policies - effective accounting period beginning on or after 1st January 2023.

· Amendments to IAS 8 - Definition of Accounting Estimates - Clarifies how to distinguish changes in accounting policies from changes in accounting estimates - effective accounting periods beginning on or after 1st July 2023.

· Amendments to IAS 12 - Deferred Tax related to Assets and Liabilities arising from a Single Transaction - Introduces an exception to clarify that the 'initial recognition exemption' does not apply to transactions that give rise to equal taxable and deductible timing differences - effective accounting periods beginning on or after 1st January 2023.

 

The application and interpretations surrounding the new or amended standards is not expected to have a material impact on the Group's reported financial performance or position.  However, they may give rise to additional disclosures being made in the financial statements.

 

2.  Earnings per share and dividends

  Both the basic and diluted earnings per share have been calculated using the net results attributable to shareholders of Braime Group PLC as the numerator.

 

  The weighted average number of outstanding shares used for basic earnings per share amounted to 1,440,000 (2021 - 1,440,000).  There are no potentially dilutive shares in issue.

 


6 months to 

30th June 

2022 


£'000 

Dividends paid on equity shares

 

Ordinary shares

 

Interim of 8.20p per share paid on 24th May 2022

39 


 

'A' Ordinary shares

 

Interim of 8.20p per share paid on 24th May 2022

79 

Total dividends paid

118 

 

 

 

Year to 

31st December 

2021 

 

£'000 

Dividends paid on equity shares


Ordinary shares


Interim of 7.80p per share paid on 25th May 2021

37 

Interim of 4.25p per share paid on 14th October 2021

20 


57 



'A' Ordinary shares


Interim of 7.80p per share paid on 25th May 2021

75 

Interim of 4.25p per share paid on 14th October 2021

41 


116 

Total dividends paid

173 

 

3.  Cash and cash equivalents

 

  Unaudited 

6 months to 

30th June 

2022 

  Unaudited 

6 months to 

30th June 

2021 

Audited 

year to 

  31st December 

2021 

 

£'000 

£'000 

£'000 

Cash at bank and in hand

1,533 

1,673 

1,463 

Bank overdrafts

(1,734)

(909)

(489)


(201)

764 

974 

 

4.  Segmental information

 

Unaudited 6 months to 

30th June 2022 

 

Central 

Manufacturing

Distribution 

Total 

 

£'000 

£'000 

£'000 

£'000 

 

 

 

 

 

Revenue

 

 

 

 

External

2,986 

18,322 

21,308 

Inter company

939 

2,599 

3,067 

6,605 


 

 

 

 

Total

939 

5,585 

21,389 

27,913 


 

 

 

 

Profit

 

 

 

 

EBITDA (including exceptional item)

(375)

553 

2,295 

2,473 

Finance costs

(58)

(19)

(50)

(127)

Finance income

Depreciation

(294)

(18)

(426)

(738)

Tax expense

(15)

(462)

(477)


 

 

 

 

(Loss)/profit for the period

(742)

516 

1,357 

1,131 


 

 

 

 

Assets

 

 

 

 

Total assets

6,482 

7,956 

17,124 

31,562 

Additions to non-current assets

750 

876 

1,634 

Liabilities

 

 

 

 

Total liabilities

2,317 

3,637 

8,274 

14,228 

 

 

Unaudited 6 months to 

 30th June 2021 

 

Central 

Manufacturing

Distribution 

Total 

 

£'000 

£'000 

£'000 

£'000 

 

 

 

 

 

Revenue

 

 

 

 

External

2,642 

15,570 

18,212 

Inter company

1,006 

1,933 

2,615 

5,554 






Total

1,006 

4,575 

18,185

23,766 






Profit





EBITDA

36 

517 

1,091 

1,644 

Finance costs

(34)

(17)

(55)

(106)

Finance income

Depreciation

(296)

(19)

(340)

(655)

Tax expense

(16)

(204)

(220)






(Loss)/profit for the period

(310)

481 

494 

665 






Assets





Total assets

5,512 

5,895 

15,751 

27,158 

Additions to non-current assets

379 

11 

942 

1,332 

Liabilities





Total liabilities

888 

3,141 

7,710 

11,739 

 

 

Audited year to 

31st December 2021 

 

Central 

Manufacturing

Distribution 

Total 

 

£'000 

£'000 

£'000 

£'000 

 

 

 

 

 

Revenue





External

5,166 

31,240 

36,406 

Inter company

2,038 

4,287 

6,704 

13,029 






Total

2,038 

9,453 

37,944 

49,435 






Profit





EBITDA (including exceptional item)

(740)

807 

2,539 

2,606 

Finance costs

(69)

(37)

(99)

(205)

Finance income

Depreciation

(608)

(34)

(692)

(1,334)

Tax expense

144 

30 

(494)

(320)






(Loss)/profit for the period

(1,273)

767 

1,256 

750 






Assets





Total assets

5,839 

6,402 

14,927 

27,168 

Additions to non-current assets

1,219 

11 

1,298 

2,528 

Liabilities





Total liabilities

2,109 

2,525 

6,817 

11,451 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR FELFBLKLFBBE
UK 100

Latest directors dealings