Final Results

RNS Number : 2722C
Ultimate Sports Group PLC
27 June 2016
 

27 June 2016

Ultimate Sports Group Plc ('USG' or 'the Company')

Final results for the year ended 31 December 2015

 

Ultimate Sports Group Plc, the AIM listed investment vehicle, is pleased to announce its results for the year ended 31 December 2015.

 

Chairman's Statement and Chief Executive's Review

 

For the year ended 31 December 2015 we are reporting a pre-tax loss of £356,421 (2014: profit £16,590).

 

USG's net cash balances as at 31 December 2015 were £357,915 (2014: £709,332). The Directors are not recommending the payment of a dividend.

 

Name Change and Share Consolidation

 

In October 2015, shareholders approved the change of name to Ultimate Sports Group Plc.

 

This change of name reflects the Group's operations more accurately as the Company is now focussed to a great extent on its involvement in Sports related activities.

 

At the same time, USG also secured shareholder approval to undertake a Share Consolidation in order to reduce the large number of Ordinary Shares previously in issue.

 

As a consequence, 1 new ordinary share was issued in exchange for 100 old Ordinary shares and new share certificates were issued to shareholders.

 

Share Placing

 

In December 2015, USG issued 1 million new Ordinary shares at 20p per share to raise £200,000 before expenses.

 

 

Ultimate Player.me

 

As shareholders are aware, we have been developing an innovative online platform for children.  This is a "free to view" method of measuring, motivating and incentivising young children to enhance their own personal sporting performance.  Ultimate Player now covers 13 different sports.

 

We are pleased to report that the programme became fully operational in the first few months of 2016 and is now being put through its paces with a core group of coaches, children and parents.

 

We are enthusiastic about the future development of the Ultimate Player brand as we launch UltimatePlayer.me and tap into our ESS platform which as outlined below is already established and continues to grow.

 

Pantheon Leisure Plc ("Pantheon")

 

USG holds 85.87% of the issued share capital of Pantheon which in turn owns 100% of the operating business of Pantheon's sport and leisure division.

 

Pantheon's sports and leisure division comprises two trading companies, Sport in Schools Limited ('ESS'), also known as The Elms Sport in Schools, and Football Partners Limited ('FPL') - also known as The Elms Small Sided Football.

 

Pantheon as a group made a profit of £67,241 for the 12 months ended 31 December 2015 (2014: Profit £400,462).

 

Sport in Schools Limited ('ESS' - Elms Sport in Schools)

 

On a turnover of £1,243,011 (2014: £1,240,527), ESS has contributed a divisional profit of £144,679 as compared with £115,649 last year.

 

ESS specialises in the delivery of primary school sport - covering the National Curriculum during the day and The Extended Day before and after school hours (breakfast, lunchtime and after-school clubs).

 

The majority of the breakfast and lunchtime clubs are provided and paid for by the school, whilst the majority of after-school clubs are paid for by parents.

 

Holiday camps are a successful area for ESS where we provide sports tuition during the school holidays. The majority of the camps are paid for by parents, whilst a few are paid for by the school.

 

The ESS directors have developed bespoke skill sets which have been adopted with great enthusiasm by our full time staff and part time coaches. They coach 21,000 children each week and on average coach between 12 to 25 hours a week. All our coaches are highly qualified (minimum level 2), DBS checked, Child protection vetted and are rigorously trained by ESS in all the main disciplines required by the National Curriculum. The management of ESS constantly monitors and assesses the level of performance of our coaches throughout the school year.

 

Football Partners Limited ('FPL')

 

Our 5-a-side football operation enjoys full FA accreditation and its activities (conducted through FPL) continue to be influenced by a difficult market as reported by our peer group competitors. Turnover (net of corporate fees) increased by 6.3% to £446,510 and this resulted in an operating loss of £77,437.

 

Outlook

 

We continue to be encouraged by the success of the sports tuition activities of ESS and consider that its potential represents a significant opportunity for growth.

 

Ultimate Player.me is now fully operational.  It is an innovative, secure and exciting way for children to improve their personal sporting skill sets. The objective of the programme is to encourage children to improve their fitness levels and sporting skills - an objective which is totally consistent with Government Policy and initiatives.

 

We are confident that with sufficient additional equity investment both SIS and UltimatePlayer.me working together and taken together will achieve growth and future value for our shareholders.

 

Notice of Annual General Meeting

 

The Annual General Meeting of the Company in respect of the year ended 31 December 2015 will be held at the Hellenic Centre, 16/18 Paddington Street, London W1U 5AS on 31 August 2016 at 11:00 am.

 

Richard Owen

Chairman

 

Geoffrey Simmonds

Chief Executive Officer

 

27 June 2016

 

 

Consolidated statement of comprehensive income

for the year ended 31 December 2015

 




2015


2014


Notes


£


£






      As restated







Revenue

6


1,674,521


1,645,643







Cost of sales



(976,037)


(1,009,236)







Gross profit



698,484


636,407







Website site and related costs written off



(62,510)


(39,601)

Administrative expenses



(1,035,747)


(1,006,308)

Amortisation of intangible assets



(9,306)


-










(1,107,563)


(1,045,909)







Operating loss

6


(409,079)


(409,502)

Finance income

8


1,150


15,247

Finance costs

9


(3,972)


(1,343)

Other gains and losses

10


55,480


412,188

Profit/(loss) before taxation



(356,421)


16,590







Taxation



(23,334)


235

Profit/(loss) after taxation



(379,755)


16,825







Attributable to:






Equity holders of the parent company



(377,424)


(22,957)

Non-controlling interests



(2,331)


39,782




(379,755)


16,825







Other comprehensive loss:






Revaluation losses on available-for-sale investments taken to equity



(14,553)


14,208







Taxation on items taken directly to equity



23,334


(235)







Other comprehensive profit/(loss)



8,781


13,973







Comprehensive loss attributable to:






Equity holders of the parent company



(368,643)


(8,984)

Minority interest



(2,331)


39,782







Total comprehensive loss



(370,974)


30,798

 

 

Loss per share (basic and diluted)

(Loss)/Earnings from operations per share

11


(0.02655)p


0.00001p

Other comprehensive earnings/(loss) per share



0.00045p


0.00004p

Total comprehensive loss per share



(0.02610)p


0.00005p

 

All losses arise from continuing operations of the group.

 

Consolidated statement of financial position

as at 31 December 2015

 


 

 

Notes

2015


2014





As Restated



£


£

Non current assets





Goodwill and other intangibles


487,021


226,077

Property, plant and equipment


80,975


116,593

Total non-current assets


567,996


342,670






Current assets





Available-for-sale investments

12

29,273


177,477

Trade and other receivables

14

182,254


142,180

Cash and cash equivalents


357,915


709,332

Total current assets


569,442


1,028,989






Total assets


1,137,438


1,371,659






Current liabilities





Trade and other payables

15

385,114


338,783

Borrowings

16

18,877


18,877

Total current liabilities


403,991


357,660






Non-current liabilities





Borrowings

16

47,939


66,816

Total non-current liabilities


47,939


66,816






Total liabilities


451,930


424,476






Net assets


685,508


947,183






Equity





Share capital

17

1,526,164


1,426,164

Share premium account


401,039


304,289

Merger reserve


325,584


325,584

Fair value reserve


1,150


92,268

Retained earnings


(1,569,380)


(1,204,404)

Equity attributable to shareholders' of the parent company


684,557


943,901






Non- controlling interests


951


3,282






Total Equity


685,508


947,183

 

 


Consolidated statements of changes in equity

 


Share

capital

Share

premium

Merger reserve

Fair value reserve

Retained earnings

To equity holders of the parent company

Non-controlling interest

 

Total


£

£

£

£

£

£

£

£

Balance at 1 January 2014 as previously reported

1,211,489

150,000

325,584

100,240

(1,215,840)

571,473

(36,500)

534,973

Prior period adjustment




(21,945)

21,945

-

-

-

Balance at 1 January 2014 restated

1,211,489

150,000

325,584

78,295

(1,193,895)

571,473

(36,500)

534,973

Issue of new shares

214,675

154,289

-

-

-

368,964

-

368,964

Revaluation profits taken to equity

-

-

-

(34,392)

-

(34,392)

-

(34,392)

Deferred tax on items taken directly to equity

-

-

-

10,340

-

10,340

-

10,340

Share based payment

-

-

-

-

12,448

12,448

-

12,448

Loss for the year

-

-

-

-

(33,532)

(33,532)

39,782

6,250

Prior period adjustment

-

-

-

48,600

-

48,600

-

48,600

Taxation effect of prior period adjustment




(10,575)

10,575

-

-

-

Revised reserves at 1 January 2015

1,426,164

304,289

325,584

92,268

(1,204,404)

943,901

3,282

947,183

Issue of new shares

100,000

96,750

-

-

-

196,750

-

196,750

Released on sale of available for sale investments

-

-

-

(99,900)

-

(99,900)

-

(99,900)

Revaluation profits taken to equity

-

-

-

(14,552)

-

(14,552)

-

(14,552)

Deferred tax on items taken directly to equity

-

-

-

23,334

-

23,334

-

23,334

Share based payment

-

-

-

-

12,448

12,448

-

12,448

Loss for the year



-

-

(377,424)

(377,424)

(2,331)

(379,755)

At 31 December 2015

1,526,164

401,039

325,584

1,150

(1,569,380)

684,557

951

685,508


 

Consolidated statement of cash flows

for the year ended 31 December 2015

 



Notes


2015


2014





£


£








Cash flow from operating activities














(Loss)/profit before taxation




(356,421)


16,590








Adjustments for:







Finance income




(1,150)


(15,247)

Finance expense




3,972


1,343

Amortisation of intangible assets




9,306


-

Shares issued other than for cash




-


19,025

Other gains and losses




(55,480)


(412,188)

Depreciation




46,181


25,472

Profit on disposal of property, plant and equipment




-


(29,750)

Share based payments




12,448


12,448








Operating cash flow before working capital movements




(341,144)


(382,307)

(Increase)/decrease in receivables




(40,074)


(50)

Increase/(decrease) in payables




46,333


25,340








Net cash absorbed by operations




(334,885)


(357,017)















Cash flow from investing activities







Finance income




1,150


15,247

Property, plant and equipment acquired




(10,563)


(14,852)

Proceeds from sale of fixed assets




-


29,750

Social media website development costs




      (270,250)


          (166,023)

Proceeds on disposal of available for sale investments




89,230


449,712

Net cash from investing activities




(190,433)


313,834








Cash flow from financing activities







Finance expense




(3,972)


(1,343)

Funds from share issue




196,750


349,939

Repayment of borrowings




(18,877)


(8,469)

Net cash from financing activities




173,901


340,127








Net (decrease)/increase in cash and cash equivalents in the year




(351,417)


296,944








Cash and cash equivalents at the beginning of the year




709,332


412,388








Cash and cash equivalents at the end of the year




357,915


709,332

 

Notes to the group and parent company financial statements

 

1.   General information

 

Ultimate Sports Group Plc is a company incorporated in the United Kingdom and its activities are as described in the chairman's statement and directors' report.

 

These financial statements are prepared in pounds sterling because that is the currency of the primary economic environment in which the group operates.

 

2.   Basis of Accounting

 

The consolidated financial statements of the group for the year ended 31 December 2015 have been prepared under the historical cost convention except for the revaluation of available-for-sale investments to fair value and are in accordance with International Financial Reporting standards ("IFRS") as adopted by the EU. These policies have been applied consistently except where otherwise stated.

The following new and amended IFRSs have been adopted during the year.

 

·    Annual Improvements to IFRS 2011-2013 Cycle

·    IFRIC interpretation 21 Levies

 

There were no material changes in the financial statements as a result of adopting new or revised accounting standards during the year.

 

 

3.   Critical accounting judgements and key sources of estimation uncertainty

 

Deferred tax asset

 

At the present time the directors' do not consider that there is sufficient certainty regarding the utilisation of tax losses available in the group. As a result, no deferred tax asset has been recognised.

 

Impairment of goodwill

 

Determining whether goodwill is impaired requires an estimation of the value in use of the cash generating units to which the goodwill has been allocated. The value in use calculation requires the entity to estimate the future cash flows expected to arise from the cash generating unit and a suitable discount rate in order to calculate present value. The carrying amount of goodwill is the deemed cost on first time application of IFRS.

 

Impairment of investment in subsidiary undertakings

 

The company holds listed investments through various subsidiary undertakings. The values of these investments have been assessed based on their current quoted market value. These values have been used to estimate the recoverable value of the subsidiary undertakings. Where the estimated recoverable value of the company's investments in these subsidiary undertakings is less than the carrying value, the investment has been written down to the estimated recoverable value.

 

 

4.   Going concern

           

            The group has generated losses in excess of £379,000. It is anticipated that the further development of the website will improve results in the year ended 31 December 2016 and beyond. The directors have prepared financial forecasts covering the 12 months following approval of these financial statements which indicate that on the assumptions that trading conditions will improve as a result of the new website, and sufficient new investment will be provided to enable the group to cover forecast expenditure, to include website development costs, the group will remain within its existing facilities.  On these grounds, the directors consider it appropriate to prepare the financial statements on a going concern basis.

 

 

5.   Business segment analysis

 

Segmental information with regard to activities is disclosed below.

All turnover, profits, losses, assets and liabilities relate to operations undertaken in the UK.

 

Year ended 31 December 2015








Sports and leisure


Social media website


Consolidated



£




£








Revenue


1,674,521


-


1,674,521








Segment operating profit/(loss)


67,241


(93,105)


(25,864)








Group operating expenses*






(383,215)







Operating loss






(409,079)

Other gains and losses






55,480

Finance revenues less finance costs






(2,822)







Loss before taxation






(356,421)








Taxation





(23,334)

Loss after taxation from continuing activities






(379,755)














Year ended 31 December 2014








Sports and leisure


Social media website


Consolidated






£








Revenue


1,645,643


-


1,645,643








Segment operating profit/(loss)


(11,626)


(39,601)


(51,227)








Impairment of intangible assets





-








Group operating expenses*






(409,502)

Other gains and losses





412,188

Finance revenues less finance costs






13,904







Profit before taxation






16,590







Taxation






235

Profit after taxation from continuing activities






16,825

 

* 'Group operating expenses' represent the costs of running the group as a whole. The directors consider that the costs of running Pantheon Leisure Plc of £53,675 (2014: £67,874) form part of these costs as opposed to forming part of the segmental costs of the sports and leisure division.

 

















Financial position at 31 December 2015











Sports and leisure


Social media website


Consolidated




£


£


£

Segment assets



150,215


     453,407


603,622









Non segmental assets







533,816









Consolidated total assets







1,137,438









Segment liabilities



335,311


      24,095


359,406









Non segmental corporate liabilities







92,524








451,930









Capital additions



10,563


270,247



Depreciation/amortisation charges



18,293


9,306



















Financial position at 31 December 2014







Consolidated




£


£


£

Segment assets



153,032


      181,241


463,150









Non segmental assets







859,909









Consolidated total assets







1,323,059









Segment liabilities



329,910


        10,479


342,389









Non segmental corporate liabilities







82,087








424,476









Capital additions



4,852


166,023



Depreciation charge



18,500


-











 

Unallocated assets include group cash balances of £357,915 (2014: £709,332), plant and equipment of £48,803 (2014: £76,691), goodwill of £59,954 (2014: £59,954), other assets and receivables attributable to the parent company of £67,144 (2014: £13,932). Unallocated liabilities include trade and other payables of £36,208 (2014: £11,892), hire purchase liabilities attributable to the parent company of £56,316 (2014: £70,193).

 

6.   Operating loss

 



 

 


 

2015


2014

The operating loss is stated after charging /(crediting):




£


£








Auditors' remuneration  -  audit services




               20,200


20,200

Operating lease rentals -  land and buildings




12,001


10,524

Depreciation of property, plant and equipment 




46,181


25,472

Amortisation - Website development




9,306


-

Profit on disposal of tangible assets




-


(29,750)

 

 

Included in the audit fee for the group is an amount of £3,000 (2014: £3,000) in respect of the Company.

 

The auditors received fees of £1,250 (2014: £1,250) in respect of the provision of services in connection with advice relating to the group's interim results and general advice.

 

 

7.   (a) Staff Costs

 

Employee benefit costs were as follows:

Group


2015


2014


£


£

Wages and salaries

1,172,122


1,172,696

Social security costs

80,516


73,785

Pension contributions

7,910


-

Share based payment

12,448


12,448


1,272,996


1,258,929

 

The average numbers of employees, including directors during the year, was as follows:-

 


     No.


   No.

Administration, sales and coaching staff   

    85


   91

 

 (b) Directors' remuneration

 






2015


2014

An analysis of directors' remuneration (who are the key management personnel) is set out below:


 

£


 

£

Salary and consultancy fees


173,585


173,194






Executive directors:





Salaries and benefits


87,585


87,194

Consultancy fees


61,000


61,000



148,585


148,194

Non-executive directors:





Salaries and benefits


17,500


17,500

Consultancy fees


7,500


7,500



25,000


25,000

 

 



2015


2014

 

Directors consultancy fees comprise:


 

£


 

£






G Simmonds and Simmonds & Co


45,000


45,000

D Hillel


16,000


16,000

D J Coldbeck


7,500


7,500



68,500


68,500

 

The total cost of key management personnel being the executive directors and including employers' national insurance was £151,889 (2014: £153,305).

 

 

Consultancy fees in respect of G Simmonds were paid to Simmonds & Co.

 

8.   Finance income




2015


2014


£


£

Interest revenue - bank deposits

250


247

Dividends received

900


15,000


1,150


15,247

 

 

9.   Finance costs




2015


2014


£


£

Interest on obligations under hire purchase agreements

3,972


1,343

 

 

10. Other gains and losses




2015


2014


£


£

Profit on disposal of available for sale investments

55,480


412,188

 

 

11. Loss per share

 

Basic loss per share has been calculated on the group's loss attributable to equity holders of the parent company of £377,424 (2014: £22,957) and on the weighted average number of shares in issue during the year, which was 14,302,364, (2014: 14,113,090 as restated).

 

Comprehensive loss per share is based on the same number of shares and on the comprehensive loss for the year attributable to the equity holders in the parent company of £419,942 (2014: £57,584).

 

In view of the group loss for the year, share warrants and options to subscribe for ordinary shares in the company are anti-dilutive and therefore diluted earnings per share information is not presented. There are options outstanding at 31 December 2015 on 577,500 ordinary shares.

 

12.   Available-for-sale investments

 

The group holds the following investments which are stated at fair value:

 


Group


Company

           

2015


2014


2015


2014

 

Investments admitted to trading on AIM:

£


£


£


£

Current assets








Aeorema Communications Plc

9,675


148,500



-

Messaging International Plc

19,598


28,977


1,688


1,902









Total

29,273


177,477


1,688


1,902

 

 

The group has not designated any investments as financial assets at fair value through profit or loss.

 

Details of investment held at 31 December were:-

 

Aeorema Communications Plc:

 

30,000 ordinary shares in Aeorema Communications Plc ('Aeorema') representing 0.37% of Aeorema's issued share capital.  In  May 2015 270,000 shares were sold for £89,910 before costs.

 

At 22 June 2016, the market bid price was 30p per share valuing the group's holding of 30,000 Aeorema shares at £9,000.

 

Messaging International Plc

 

4,482,288 Ordinary shares in Messaging International Plc ('Messaging') representing 3.9% of Messaging's issued share capital.

 

At 22 June 2016, the market bid price was 0.35p per share valuing its holding of Messaging shares at £15,688.

 

 

13.   Receivables and loan notes

 

Non-current assets

 

Company

 

In 2014, amounts due within one year included £220,000 of loan notes (2014 - £220,000). The loan notes are convertible into 50 million new shares in Pantheon Leisure Plc (the borrower) at any time before redemption. The loan notes carry an interest coupon of 7.5% and are repayable on demand at par.

 

Pantheon Leisure Plc is a subsidiary undertaking of Ultimate Sports Group Plc.

 

The loan notes are included in investments.

 

Group

 

The group has no receivables and loan notes classified as non-current assets.

 

Current assets

 


Group


Company

           

2015


2014


2015


2014


£


£


£


£









Trade receivables

71,973


49,605


-


-

Other receivables

59,202


      42,461


25,973


4,050

Amounts due from subsidiary undertakings

-


-


647,992


444,093

Prepayments and deferred expenditure

51,079


50,114


11,603


9,588


182,254


142,180


685,568


457,731

 

The average credit period given for trade receivables at the end of the year is 16 days (2014:11 days). Trade receivables are stated net of a provision for irrecoverable amounts of £Nil (2014: £Nil).

 

Amounts due from subsidiary undertakings are stated net of provisions for irrecoverable amounts which total £548,332 (2014: £373,931).

 

The total charge in the year in respect of irrecoverable receivables in the group accounts was £Nil (2014: £Nil).

 

As at 31 December, the ageing analysis of trade receivables is as follows:

 

           

Total




Due but not impaired


£




£


£


£






<3 months


3 - 6 months


>6 months











2015

71,973




71,973


-


-

2014

49,605




49,605


-


-

 

 

14. Trade and other payables


Group


Company

           

2015


2014


2015


2014


£


£


£


£









Trade payables

60,145


59,628


-


-

Other payables

91,480


79,293


-


-

Taxes and social security

107,746


92,144


-


-

Amounts due to subsidiary undertakings

-


-


209,573


162,818

Accruals and deferred income

125,743


107,718


31,508


9,792


385,114


338,783


241,081


172,610

 

The average credit period taken for trade payables at the end of the year is 29 days (2014: 22 days).

 

 

15. Bank overdraft

 

Sport in Schools Limited and Football Partners Limited have bank overdraft facilities of £50,000 and £20,000 respectively which are secured by guarantees of up to £50,000 and £20,000 for each company given by Ultimate Sports Group Plc. Both overdrafts are repayable on demand.

 

 

16. Borrowings

 


Group


Company

           

2015


2014


2015


2014


£


£


£


£

Due within one year








Interest free loans

5,000


5,000


-


-

Hire purchase finance

13,877

13,877

13,877

13,877






Total due within one year

18,877

18,877

13,877

13,877






Due after more than one year





Interest free loans

5,500

10,500

-

-

Hire purchase finance

42,439

56,316

42,439

56,316






Total due after more than one year

47,939

66,816

42,439

56,316






Total borrowings

66,816


85,693


56,316


70,193

 

 

17. Issued share capital

 

Shares of 10p each



 

Number of shares


£







At 1 January 2015 



14,261,638


1,426,164

Shares issued in the year 



1,000,000


100,000







At 31 December 2015



15,261,638


1,526,164

 

In October 2015, following a share consolidation all shareholders received one 10p share for every one 0.1p share in issue.

 

In December 2015 the company issued raised £200,000 before costs from a placing at a price of 20p per share resulting in the issue of a further 1,000,000 shares of 10p each.

 

At 31 December 2015 the company's issued shares carry no rights to fixed income.

 

Share options and warrants

 

On 17 January 2011 the company adopted an unapproved share option scheme.

To date the company has granted 577,500 to key executives and employees engaged in the development of the social network.

 

The market price of the company's shares at 31 December 2015 was 23.5p and the price range during the financial year was 23.5p and 28.5p.

 

 

18. Financial commitments

 

The group is committed to making the following future minimum lease payments under non-cancellable operating leases which fall due as follows:

 





2015

2014


£

£

Within one year



Land and buildings

12,001

10,000

Other

-

820




Between two and five years



Land and buildings

45,499

40,000

Other

-

-




After five years



Land and buildings

52,500

60,000








110,000

110,820




 

 

19.  Statement of changes in equity

 

Retained earnings represent the cumulative retained profit or loss of the group.

 

Share premium is the amount subscribed for share capital in excess of nominal value and is a capital reserve required by UK company law.

 

The merger reserve is a non-statutory reserve and represents the difference between the fair value and nominal value of the shares exchanged for shares on acquisition of Reverse Take-Over Investments Plc which took place in 2003.

 

The fair value reserve represents the cumulative surplus and deficits on recognition of available-for-sale investments at fair value, less tax attributable to the net surplus.

 

No dividend was paid during the year (2014: Nil).

 

 

20. Post balance sheet events

 

There were no post balance sheet events to be stated by way of note.

 

 

21. Related parties

 

Details of the remuneration of directors are given in note 8. In addition to the information given in that note, the following provides further details of related party transactions involving the company and its directors.

 

The directors are considered to be the key management personnel of the group.

 

Simmonds & Co 

 

The group made payments of £31,200 [excluding VAT] (2014 £31,200) as contributions towards office and secretarial costs to Simmonds & Co, Chartered Accountants, a practice in which G Simmonds is sole proprietor.

 

 

22. Notes to statements of cash flows

 

a)  Analysis of net funds

 


At 1 January

2015

£

Cash Flow

         £

Non-cash movements

£


At  31 December

2015

£

Group












Cash and cash equivalents

709,332

(351,417)

-


357,915







Borrowings 

 (85,693)

18,877

-


 (66,816)







Net funds

623,639

(332,540)

-


291,099







Company












Cash and cash equivalents

513,278

(303,982)

-


209,296







Borrowings 

  (70,193)

13,877

-


  (56,316)







Net funds

443,085

(290,105)

        -


152,980

 

 

  (b) Reconciliation of net cash flow to movement in net funds

 




 

Group

£


Company

£

(Decrease)/increase in cash and cash equivalents in the year



(351,417)


(303,982)

Cash inflow from new borrowings



-


-

Cash outflow on borrowings repaid in the year



18,877


13,877







Movement in net funds/(debt)



(332,540)


(290,105)

 

General

 

A copy of the report and accounts are being posted to shareholders today and will be available on the Company's website www.ultimatesportsgroup.me later today.

 

 

 

For further information please visit www.ultimatesportsgroup.me or contact:

Geoffrey Simmonds

Ultimate Sports Group Plc

Tel: 020 7935 0823

Marc Milmo

Cantor Fitzgerald Europe

Tel: 020 7894 7000

Catherine Leftley

Cantor Fitzgerald Europe

Tel: 020 7894 7000

Neil Badger

Dowgate Capital Stockbrokers Ltd

Tel: 01293 517 744

Jason Robertson  

Dowgate Capital Stockbrokers Ltd

Tel: 01293 517 744

Elisabeth Cowell

St Brides Partners Ltd

Tel: 020 7236 1177

Charlotte Heap

St Brides Partners Ltd

Tel: 020 7236 1177

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR AKQDQABKDQAB

Companies

Insig AI (INSG)
UK 100

Latest directors dealings