|
Notes |
Six months to 30/9/2012 GBP ‘000 |
|
Income |
|
696 |
|
Cost of Sales |
|
(678) |
|
Gross Profit |
|
18 |
|
Admin expenses, excluding interest, |
|
(120) |
|
tax & depreciation |
|
|
|
Earnings before interest, tax & depreciation |
|
(102) |
|
depreciation |
|
0 |
|
Operating Loss |
|
(102) |
|
Interest Payable |
1 |
0 |
|
Loss before tax |
|
(102) |
|
Taxation |
|
0 |
|
Loss on Ordinary Activities after Tax |
|
(102) |
|
Earnings/Loss per ordinary share: |
|
|
|
Basic |
2 |
(0.05) |
|
Diluted |
2 |
(0.05) |
|
|
Notes 3 |
As at 30/9/2012 GBP ‘000s |
As at end of Administration GBP’000s |
Fixed assets |
|
1 |
0 |
Property stock |
|
6995 |
|
|
|
6996 |
|
Current assets |
|
|
|
Debtors |
|
84 |
|
Cash at bank and in hand |
|
203 |
0 |
|
|
287 |
|
Creditors: falling due within one year |
|
(4113) |
(54) |
Net current assets |
|
(3826) |
(54) |
Creditors falling due after more than one year |
|
(4650) |
|
Net assets |
|
(1480) |
(54) |
|
|
|
|
Called up share capital |
|
2144 |
208 |
Share premium |
|
961 |
594 |
Reverse acquisition reserve |
|
(2817) |
|
Profit and Loss account |
|
(1768) |
(856) |
|
|
(1480) |
(54) |
|
Notes |
The |
Adjustments |
|
The Enlarged |
|
|
Company GBP ‘000 |
Combe Bank GBP ‘000 |
(Note iv) GBP ‘000 |
Group GBP ‘000 |
FIXED ASSETS |
|
|
|
|
|
Tangible assets |
|
|
2 |
|
2 |
CURRENT ASSETS |
|
|
|
|
|
Stock |
|
|
7055 |
|
7055 |
Debtors |
|
|
57 |
|
57 |
Deposits and cash |
|
|
386 |
|
386 |
VAT |
|
|
|
|
|
TOTAL ASSETS |
|
|
7500 |
|
7500 |
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
Creditors: amounts falling due within one year |
|
27 |
21 |
|
48 |
taxation |
|
|
5 |
|
5 |
Wages |
|
|
|
|
|
|
|
27 |
26 |
|
53 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
(27) |
7474 |
|
7447 |
|
|
|
|
|
|
LONG TERM LIABILITIES |
|
|
|
|
|
Creditors; amounts falling due after more than one year |
|
27 |
8918 |
|
8945 |
NET LIABILITIES |
|
54 |
1444 |
|
1498 |
TIDMTRAFPL
UNAUDITED INTERIM RESULTS
27 November 2012
Trafalgar New Homes PLC
("TNH", the "Company" or the "Group")
UNAUDITED INTERIM RESULTS
Trafalgar New Homes PLC today announces its interim results for the six months ended 30 September 2012.
CHAIRMAN'S STATEMENT
The first six months of the current year show minimal turnover and a consolidated loss of GBP102,000 in accordance with the Company's projections that the principal turnover and profitability for the year to 31 March 2013 will arise in the second half.
The above does not mean that there has been no activity, however. Following on from my comments and those of the Managing Director in the Statements accompanying the Accounts for the year ended 31 March 2012, construction has continued on our sites in Kent at High Street, Edenbridge and Oakhurst Manor, Hildenborough.
On those two sites we will aim to deliver 23 residential homes being 8 x two bed apartments, a studio, penthouse, cottage (and a shop) at Edenbridge and 12 three/four/five bedroom houses at Hildenborough. Completion of the construction of the Edenbridge site has been achieved; on the Hildenborough site, completion of the build is anticipated for March/April 2013.
The twelve units at Edenbridge are now being marketed for sale, which should contribute towards the Group's results for the year ended 31 March 2013. With the other pending sales, I can say that we are currently on target to achieve our internal projections for the current year. I am confident we will show enhanced earnings per share for the Group as a result.
Future sales of the Hildenborough houses should contribute to the anticipated enhanced profitability for the year end 31.03.2014.
Land supply remains good, with the Group continuing to concentrate on the purchase of sites with planning permission and 'brownfield' sites where we anticipate enhancing the planning status of the site and, therefore, its value. Terms have been agreed for options and conditional contracts on a number of sites, in addition to those sites we have agreed to purchase which already have planning permission.
We anticipate buying land and building houses across all market sectors, from two/three bed starter homes and apartments up to five/six bedroom executive detached houses. Most sites will be for private housing but we will accommodate affordable housing when it is required, as part of the planning consent.
We have a continuing commitment to provide quality homes at realistic prices in the most sought after locations.
On behalf of the Board
James Dubois
Chairman
Consolidated Unaudited Profit & Loss Account
Notes to the above financial information
Note 1: Interest is site-
Note 2: The Company has 214,375,190 ordinary shares in issue.
Note 3: On 12 July 2010, TNH announced that it had filed a notice to appoint Administrators at Court. On 13 September 2011 the Company announced that the company was no longer in administration. The comparative balance sheet figures shown for "As at end of Administration" represent the state of Company's affairs as at the day after the Company came out of administration.
Note 4: No interim dividend is to be paid in relation to the six months ended 30 September 2012. No interim dividend was paid in relation to the six months ended 30 September 2011.
Note 5: The information in this announcement has not been reviewed by the Company's auditor.
For reference, the Company has reproduced below, without modification, the unaudited pro forma statement of net assets which was contained in the Company's admission document dated 8 November 2011.
UNAUDITED PRO FORMA STATEMENT OF NET ASSETS
Pro forma statement
The following unaudited pro forma statement of net assets of the Enlarged Group following the completion of the Acquisition has been prepared for illustrative purposes only to provide information about the impact of the Acquisition and, because of its nature, may not give a true reflection of the financial position of the Group.
It has been prepared on the basis that the Acquisition occurred on 9 November 2011 and on the basis set out in the notes.
Notes to the pro forma information
(i) The creditors of the Company represent a bank loan repayable in 24 equal monthly instalments.
(ii) The net assets of the Company have been extracted from Part 4 of this Document and adjusted for the negotiated split of the bank loan per note (i) above.
(iii) The net assets of Combe Bank have been extracted without adjustment from the six month interim accounts to 31 May 2011 included in Part 5 of this Document. No account has been taken of the activities of Combe Bank since 31 May 2011.
(iv) The adjustment assumes Trafalgar New Homes Ltd acquires all of the GBP100,000 of ordinary share capital of Combe Bank Homes Ltd by issuing 186,817,671 Ordinary 1p shares at a price of 1.2p. Using the Balance Sheets above, such a transaction would give rise to goodwill on consolidation of circa GBP3.69m for the enlarged group. This goodwill would be subject to an impairment review, and due to the insolvent balance sheets of both companies, would most likely be written off in its entirety. Hence, there would be no impact on the net assets of the company as shown above.
THE DIRECTORS OF THE COMPANY ACCEPT RESPONSIBILITY FOR THE CONTENTS OF THIS ANNOUNCEMENT
-
Enquiries:
Trafalgar New Homes Plc
Christopher Johnson
+44 (0)1732 700000
ISDX Corporate Adviser
Peter Ward/Alex Brearley
+44 (0)20 7638 5600
Trafalgar New Homes Plc
(END) Dow Jones Newswires
November 27, 2012 06:06 ET (11:06 GMT)
Unaudited Balance Sheet as at 30/9/12
Final results, 2012 |