Interim Results
Northacre PLC
21 December 2000
NORTHACRE PLC
Interim Results for the six months to 31 August 2000
Northacre plc ('Northacre'), the premier developer of landmark residential
property schemes in Central London, today announces interim results for the
six months to 31 August 2000.
* Turnover increased to £5,369,000 (1999: £1,055,000)
* Pre tax losses of £224,000 (1999: £769,000 loss) were impacted by a
one-off increase in administrative expenses of £662,000
* Loss per share reduced to 1.23p (1999: 7p loss)
* Revenues commenced from KINGS Chelsea and 62% of the 288 units have been
reserved and pre-sold
* Final settlement on the Earls Terrace expected during the first 6 months
of 2001
* Continuing to seek prime property with a number of appraisals in process
John Hunter, Chief Executive, said:
'We are delighted at the early take-up of KINGS. Its development continues
according to plan. The Group, over the past six months, has entered into
agreements that, subject to planning permission, will provide substantial
revenues over the next two to three years. We continue to seek development
opportunities where the Group can apply its knowledge and expertise in order
to create shareholder value.'
21 December 2000
ENQUIRIES:
Northacre PLC Tel : 020 7349 8000
John Hunter, Chief Executive
College Hill Tel: 020 7457 2020
Matthew Smallwood
NORTHACRE PLC
Interim Results for the six months to 31 August 2000
Introduction
Northacre plc is widely regarded as one of the premier developers of landmark
residential property schemes in Central London. It comprises three principal
businesses: residential development, architectural services through Nilsson
Design and interior design through Lifestyles Interiors. Our strategy for
growth is to acquire equity interests in prime residential opportunities for
development and investment where value can be significantly enhanced through
the skills of the Group.
Financial Results
Shareholders will be aware that the generation of profit is dependent on the
timing and stage of completion of the various projects in which Northacre is
involved. Each project takes two to three years, and therefore the timing of
receipt of profits from each project may be unpredictable.
The turnover for the period was increased to £5,369,000 (1999: £1,055,000)
which included a healthy contribution from Lifestyles Interiors and revenues
from the sale of finished houses at the Earls Terrace project. Operating costs
increased to £2.6m (1999: £669,000) in line with the volume of business that
the Group now transacts. In addition, the pre-tax loss of £224,000 was
impacted by a one-off Directors and Staff bonus related to Earls Terrace which
had been put in place prior to the Group's listing as well as costs relating
to being a public company, all of which totalled £662,000. Basic loss per
share was 1.23p (1999: 7p). Net assets per share at 31 August 2000 were 92
pence (1999 - 90 pence).
The Board is not declaring an interim dividend payment for the six months to
31 August 2000.
Operating Activities
Currently, the Group is actively working on four separate major developments.
At Earls Terrace, the project comprising 23 Grade II listed Georgian houses,
have all sold with the exception of one house. The settlement of the final
account is anticipated during the first six months of 2001.
The development of KINGS Chelsea, in association with European Land, is
proving to be a great success. Phase I is due for completion in early 2002 and
we are pleased to report that 62% of the 288 units have been reserved and
pre-sold. The Group receives revenues from this project on an ongoing basis
for development management as well as interior and architectural services, all
of which have made a significant contribution to the scheme.
Planning permission is required on both The Phillimores and South Audley
Street. In both cases planning is in process and it is anticipated that the
outcome for The Phillimores will be clearer towards the second half of 2001.
Four further architects have been appointed at Nilsson Design to cater for its
architectural role at The Phillimores as well as new private client business.
NORTHACRE PLC
Interim Results for the six months to 31 August 2000
Outlook
The developments at KINGS Chelsea and The Phillimores are expected to generate
significant income over the next two to three years as the developments
proceed.
Our strategy remains the same: the acquisition of equity interests in high
quality residential schemes to generate development profits. Additionally, we
will accrue revenue and profit from Nilsson and Lifestyles both on an
integrated and stand alone basis. We believe that the market in which
Northacre operates will continue to provide ample opportunities for growth.
The Group continues to pursue new opportunities that will utilise our
knowledge and expertise in developing and designing the highest quality
residential projects in Central London. To achieve our goals we will acquire
new projects and further develop our portfolio to create long term growth and
shareholder value.
JOHN HUNTER
CHIEF EXECUTIVE
NORTHACRE PLC
Consolidated Profit and Loss Account (Unaudited)
6 Months 6 Months Year
to to ended
Note 31.8.2000 31.8.1999 28.2.2000
Unaudited Unaudited Audited
£'000 £'000 £'000
Turnover 5,369 1,055 7,915
Cost of sales (2,645) (669) (2,366)
Gross Profit 2,724 386 5,549
Administrative expenses 3 (2,903) (1,117) (3,439)
Other operating income 42 68 92
Operating (Loss)/Profit (137) (663) 2,202
Share of profit from participating 4 - 4
interests
Income from participating interests - - 30
Loss on sale of investment property - (71) (70)
(Loss)/Profit on Ordinary Activities
before Interest (133) (734) 2,166
Interest (net) (91) (35) (72)
(Loss)/Profit on Ordinary Activities
before Taxation (224) (769) 2,094
Taxation 4 - (2) (725)
Retained (Loss)/Profit for the Period (224) (771) 1,369
Basic (loss)/earnings per ordinary share 5 (1.23p) (7p) 9.99p
Fully diluted (loss)/earnings per (1.06p) (6p) 9.02p
ordinary share
NORTHACRE PLC
Consolidated Balance Sheet (Unaudited)
31.8.2000 31.8.1999 28.2.2000
Unaudited Unaudited Audited
£'000 £'000 £'000 £'000
Fixed Assets
Intangible assets 14,552 15,329 14,941
Tangible assets 909 675 917
Investments 1,260 2 6
Investments in joint venture:
Shares of gross assets 9,217
Share of gross liabilities (4,557)
4,660 - -
21,381 16,006 15,864
Current Assets
Stock and work in progress 26 7 16
Debtors 1,861 814 5,109
Investment property held for 781 - -
resale
Bank balances and cash 532 1,059 1,205
3,200 1,880 6,330
Creditors due within one year (4,251) (2,765) (5,355)
Net Current (Liabilities)/Assets (1,051) (885) 975
Total Assets less Current 20,330 15,121 16,839
Liabilities
Creditors due after more than (1,936) (1,075) (122)
one year
Net Assets 18,394 14,046 16,717
Capital and Reserves
Share capital 507 399 438
Share premium account 16,360 14,168 14,528
Revaluation reserve 130 - 130
Profit and loss account 1,397 (521) 1,621
18,394 14,046 16,717
NORTHACRE PLC
Consolidated Cash Flow Statement (Unaudited)
6 Months 6 Months Year
to to ended
31.8.2000 31.8.1999 28.2.2000
Unaudited Unaudited Audited
£'000 £'000 £'000
Net Cash Inflow from Operating Activities 2,522 2,688 3,711
Dividends Received from Associates - - 30
Returns on Investments and Servicing
of Finance
Interest received 19 6 33
Interest paid (111) (41) (104)
Net Cash (Outflow)/Inflow from Returns on
Investments and Servicing of Finance (92) (35) (71)
Taxation
Corporation tax paid - (37) (1)
Capital Expenditure and Financial Investment
Additions to investment properties (6,691) - -
Purchase of other tangible assets (76) (31) (212)
Sale of investment properties - 1,575 1,575
Sale of other tangible assets 16 35 40
Net cash (outflow)/inflow for capital (6,751) 1,579 1,403
expenditure
Acquisitions
Purchase of subsidiary undertaking - (3,492) (3,492)
Net overdraft acquired - (411) (411)
Net cash outflow for acquisitions - (3,903) (3,903)
Cash (Outflow)/Inflow before Management of
Liquid
Resources and Financing (4,321) 292 1,169
Financing
Issues of ordinary share capital 1,901 35 435
Increase in debt 1,600 536 (823)
Net cash inflow/(outflow) from management
of liquid resources and financing 3,501 571 (388)
(Decrease)/Increase in Cash in the Period (820) 863 781
NORTHACRE PLC
Notes to the Unaudited Interim Financial Statement
For the period ended 31 August 2000
1. Accounting Policies
The interim financial statements have been prepared on the basis of the
accounting policies set out in the 2000 Northacre plc Annual Report.
2. Financial Information
The financial information contained in this document does not constitute
statutory accounts within the meaning of section 240 of the Companies Act
1985. The comparative figures for the financial period ended 31 August
1999 have been extracted from the company's interim report for that
financial period. The statutory accounts for the period ended 28 February
2000 have been given an unqualified audit report and have been filed with
the Registrar of Companies.
3. Administrative Expenses
The administrative expenses of £2,903,000 include amortisation of goodwill
of £388,065.
4. Taxation
There is no taxation charge due to the availability of losses.
5. Earnings Per Share
The earnings per share has been calculated on the result on ordinary
activities after tax and on the weighted average number of shares in issue
in the six months to 31 August 2000 of 18,208,133 (31 August 1999
11,024,845).
6. Shareholders' Funds
The reconciliation of movements in shareholders' funds is as follows:
£'000
Shareholders' funds at 1 March 2000 16,717
Warrants exercised during the period 1
Issue of ordinary shares 1,900
18,618
Retained loss (224)
Shareholders' funds at 31 August 2000 18,394
NORTHACRE PLC
Notes to the Unaudited Interim Financial Statement
For the period ended 31 August 2000
7. Dividends
The directors do not recommend the payment of an interim dividend.
8. Other Information
The interim statement was approved by the directors on 21 December 2000.
A copy of the interim statement will be posted to shareholders and made
available to the public for a period of 14 days from today at the
company's registered office: 48 Old Church Street, London SW3 5BY.
Independent Review Report to
Northacre plc
Introduction
We have been instructed by the company to review the financial information set
out on pages 4 to 8 and we have read the other information contained in the
interim report and considered whether it contains any apparent misstatements
or material inconsistencies with the financial information.
Directors' Responsibilities
The interim report, including the financial information contained therein, is
the responsibility of, and has been approved by the directors. The Listing
Rules of the London Stock Exchange require that the accounting policies and
presentation applied to the interim figures should be consistent with those
applied in preparing the preceding annual accounts except where any changes,
and the reasons for them, are disclosed.
Review Work Performed
We conducted our review in accordance with guidance contained in Bulletin 1999
/4 issued by the Auditing Practices Board. A review consists principally of
making enquiries of group management and applying analytical procedures to the
financial information and underlying financial data and based thereon,
assessing whether the accounting policies and presentation have been
consistently applied unless otherwise disclosed. A review excludes audit
procedures such as tests of controls and verification of assets, liabilities
and transactions. It is substantially less in scope than an audit performed in
accordance with Auditing Standards and therefore provides a lower level of
assurance than an audit. Accordingly we do not express an audit opinion on the
financial information.
Review Conclusion
On the basis of our review we are not aware of any material modifications that
should be made to the financial information as presented for the six months
ended 31 August 2000.
Kingston Smith
Chartered Accountants
and Registered Auditors
Devonshire House
60 Goswell Road
London EC1M 7AD
21 December 2000