English Site Chinese Site
 
UNAUDITED INTERIM FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 31 MAY 2008 CHAIRMAN'S STATEMENT

RNS Number: 2698C
Commercial group properties Plc
29 August 2008

 
29 August 2008
 

Commercial group properties Plc

UNAUDITED INTERIM FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED 31 MAY 2008

CHAIRMAN'S STATEMENT

 

The Company has continued to make strong progress during the period under review. Our development at Manston and proposed development at Wigan remain on schedule. We expect to receive a resolution to grant planning consent in the near future for Phase One of the Manston project. Once this is received we will be able to further progress the planning documentation for the next two phases of this development.

The Board has recently been considering how best to bring the Company's achievements and opportunities to the Market's attention and intends to implement a number of initiatives designed to create greater investor awareness of the Company's prospects.

The Company has cultivated some important relationships in China resulting in several exciting property related opportunities. The Board continues to appraise any opportunity to enhance shareholder value and will inform the Market as appropriate.

Progress at the company's sites in Dover has been slow. The plans by Dover Harbour Board to use part of the Farthingloe site as a Lorry Buffer Zone have been put on hold. In addition, despite the Dover District Council area having plans for a major expansion in domestic house numbers, no progress has been made towards re-zoning the Farthingloe area as a residential development. It does however continue to benefit from consent for commercial development.

Previous valuations of the Farthingloe site have taken in to account considerable hope value with regards to both re-zoning for residential use and the option for the Lorry Buffer Zone.

In view of the difficulties now being experienced in both of these areas and the national trends regarding development land values, the board considers it appropriate to show a substantial reduction in the value of the Farthingloe holding whilst reducing the value of the Western Heights site in line with national trends.

Overall, the value of the company's property portfolio is expected to remain approximately the same due to the increase in the value of the Manston site. This will be confirmed by a formal revaluation of property assets for which instructions have been issued. The resulting valuation will be announced to the market upon completion.

In these difficult times the company is fortunate to enjoy such strong ties with the expanding Chinese economy, which gives comfort in a depressed market.

ROBIN BOLTON

29 August 2008

 

For further information, please contact:

Commercial group properties Plc +44 (0) 1843 860866
Ken Wills

Beaumont Cornish Limited +44 (0) 20 7628 3396
Roland Cornish

Square 1 Consulting Limited +44 (0) 20 7929 5599
David Bick, Mark Longson

BALANCE SHEET 

PERIOD FROM 1 DECEMBER 2007 TO 31 MAY 2008



Unaudited

Unaudited

and

restated

Audited



Note

31 May 08

31 May 07

30 Nov 07

ASSETS



£

£

£

Non-current assets






Property under development


4

51,983,637

45,385,000

50,900,000

Fixtures and fittings



7,881

3,808

9,460

Deferred expenditure



3,698,175

-

3,698,175

Deferred tax asset



778,740

-

699,826



------------------

------------------

------------------

Total non-current assets


56,468,433

45,388,808

55,307,461






Current assets





Properties intended for sale


4,873,889

11,348,530

11,599,571

Trade and other receivables


174,990

3,670,184

56,175

Cash and cash equivalents


45,143

751,863

323,424



------------------

------------------

------------------

Total current assets


5,094,022

15,770,577

11,979,170



------------------

------------------

------------------

TOTAL ASSETS


61,562,455

61,159,385

67,286,631



==========

==========

==========

EQUITY AND LIABILITIES










Equity





Issued share capital


210,000

210,000

210,000

Share premium


15,064,740

15,064,740

15,064,740

Revaluation reserve


19,695,273

16,302,308

19,695,273

Retained earnings


(8,562,991)

(445,777)

(830,815)



------------------

------------------

------------------

Total equity


26,407,022

31,131,271

34,139,198






Non-current liabilities





Interest bearing loans and borrowings


27,300,247

23,525,564

24,495,564

Deferred tax provision


7,659,273

6,339,787

7,659,273



------------------

------------------

------------------

Total non-current liabilities


34,959,520

  29,865,351

32,154,837






Current liabilities





Bank overdraft


44

2,016

-

Trade and other payables


195,869

160,747

992,596



------------------

------------------

------------------

Total current liabilities


195,913

162,763

992,596






Total liabilities


35,155,433

30,028,114

33,147,433



------------------

------------------

------------------

TOTAL EQUITY AND LIABILITIES


61,562,455

61,159,385

67,286,631



==========

==========

==========

These financial statements were approved by the directors on 29 August 2008 and are signed on their behalf by:

...............................................…

K E WILLS

INCOME STATEMENT

PERIOD FROM 1 DECEMBER 2007 TO 31 MAY 2008


Unaudited

Unaudited

and 

restated

Audited



31 May 08

31 May 07

30 Nov 07


Note

£

£

£






Continuing operations:










Write down properties for sale

5

(6,725,682)

-

-

Administrative expenses


(693,402)

(429,765)

(1,465,049)

Other operating income


27,656

26,045

35,912



------------------

------------------

------------------

OPERATING LOSS


(7,391,428)

(403,720)

(1,429,137)






Finance income


3,929

466

15,012

Finance costs


(423,591)

(42,523)

(116,516)



------------------

------------------

------------------

LOSS BEFORE TAXATION


(7,811,090)

(445,777)

(1,530,641)






Corporation tax


78,914

-

699,826



------------------

------------------

------------------

LOSS FOR THE PERIOD ATTRIBUTABLE TO SHAREHOLDERS


(7,732,176)

(445,777)

(830,815)



==========

==========

==========






Loss per ordinary share (pence)










Basic

6

(36.82)

(2.28)

(4.10)



==========

==========

==========

 

STATEMENT OF CHANGE IN EQUITY

PERIOD FROM 1 DECEMBER 2007 TO 31 MAY 2008

Share 

capital

Share

premium

Revaluation

reserve

Retained Earnings

Unaudited

Total


£

£

£

£

£

As at 1 December 2006

180,000

13,820,000

-

-

14,000,000







Revaluation: Properties under 

development

-

-

22,642,095


-

22,642,095







Deferred tax 

-

-

(6,339,787)

-

(6,339,787)







Issue of shares

30,000

1,470,000

-

-

1,500,000







Flotation costs

-

(225,260)

-

-

(225,260)







Loss for the period

-

-

-

(445,777)

(445,777)


------------------

------------------

------------------

------------------

------------------

As at 31 May 2007

210,000

15,064,740

16,302,308

(445,777)

31,131,271


==========

==========

==========

==========

==========


STATEMENT OF CHANGE IN EQUITY

PERIOD FROM 1 DECEMBER 2007 TO 31 MAY 2008

Share 

capital

Share

premium

Revaluation

reserve

Retained Earnings

Unaudited

Total


£

£

£

£

£

As at 1 December 2007

210,000

15,064,740

19,695,273

(830,815)

34,139,198







Revaluation: Properties under 

development

-

-

-


-

-







Deferred tax 

-

-

-

-

-







Issue of shares

-

-

-

-

-







Flotation costs

-

-

-

-

-







Loss for the period

-

-

-

(7,732,176)

(7,732,176)


------------------

------------------

------------------

------------------

------------------

As at 31 May 2008

210,000

15,064,740

19,695,273

(8,562,991)

(26,407,022)


==========

==========

==========

==========

==========


CASH FLOW STATEMENT

PERIOD FROM 1 DECEMBER 2007 TO 31 MAY 2008

Unaudited

Unaudited

and restated

Audited


31 May 08

31 May 07

30 Nov 07


£

£

£

Cash used in Operations




Loss before taxation

(7,811,090)

(445,777)

(1,530,641)

Adjustments for:




Write down properties for sale

6,725,682

-

-

Depreciation

1,579

543

3,156

Interest income

(3,929)

(466)

(15,012)

Interest expense

423,591

42,523

116,516

Deferred expenditure

-

-

(3,698,175)

Increase in trade and other receivables

(118,815)

(3,670,184)

(56,175)

Increase in inventories

-

(248,530)

(11,599,571)

(Decrease)/increase in trade payables

(796,727)

160,747

992,596


------------------

------------------

--------------------

Cash used in Operations

(1,579,709)

(4,161,144)

(15,787,306)





Interest paid

(423,591)

(42,523)

(116,516)

Corporation tax paid

-

-

-






------------------

------------------

--------------------

Net Cash used in Operating Activities

(2,003,300)

(4,203,667)

(15,903,822)


------------------

------------------

--------------------





Cash Flows from Investing Activities




Purchase of property, fixtures and fittings

(1,083,637)

(5,847,256)

(9,558,070)

Interest received

3,929

466

15,012






------------------

------------------

--------------------

Net Cash from Investing Activities

(1,079,708)

(5,846,790)

(9,543,058)


------------------

------------------

--------------------





Cash Flows from Financing Activities




Net proceeds from issue of share capital

-

1,274,740

1,274,740

Proceeds from long-term borrowings

2,804,683

9,525,564

24,495,564


------------------

------------------

--------------------

Net Cash from Financing Activities

2,804,683

10,800,304

25,770,304


------------------

------------------

--------------------





Net Decrease/Increase in Cash, Cash Equivalents and bank overdrafts

(278,325)

749,847

323,424





Cash, Cash Equivalents and bank overdrafts at Beginning of Period

323,424

-

-


------------------

------------------

--------------------





Cash, Cash Equivalents and bank overdrafts at End of Period

45,099

749,847

323,424





Bank overdrafts

44

2,016

-


------------------

------------------

--------------------

Cash and Cash Equivalents

45,143

751,863

323,424


==========

==========

===========

NOTES TO THE FINANCIAL STATEMENTS

PERIOD FROM 1 DECEMBER 2007 TO 31 MAY 2008

1    General Information

The Company is incorporated in the United Kingdom. The address of its registered office is One America Square, Crosswall, London, EC3N 2SG.

The Company is listed on AIM.

This interim financial information was approved for issue on 29 August 2008.

This interim financial information has been reviewed, not audited.

2    Basis of Preparation

The interim financial information set out above does not constitute statutory accounts within the meaning of Section 240 of the Companies Act 1985. It has been prepared on a going concern basis in accordance with the recognition and measurement criteria of the International Financial Reporting Standards (IFRS) as adopted by the European Union. The accounting policies applied in preparing the financial information are consistent with those that have been adopted in the Company's 2007 audited statutory accounts. Statutory accounts for the year ended 30 November 2007 were approved by the Board of Directors on 20 May 2008 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified.  

The financial information for the 6 months ended 31 May 2008 and the 6 months ended 31 May 2007 has not been audited. As permitted, the Company has chosen not to adopt IAS 34 "Interim Financial Statements" in preparing this interim financial information.

3    Accounting Policies

Except as described below, the accounting policies applied are consistent with those of the annual financial statements for the year ended 30 November 2007, as described in those annual financial statements except for the following:

  • Borrowing Costs - Following the period after releasing the interim financial statements to 31 May 2007, the Company changed its accounting in respect of Borrowing Costs. The change in the policy adopted allowed the capitalization of borrowing costs in respect of qualifying assets instead of expensing the costs through the income statement, in line with IAS 23. As a result, the figures in the comparative column for the period to 31 May 2007 have been restated to reflect the change in accounting policy. As a result the finance costs in the income statement have been adjusted to £42,523 where £410,134 is capitalized and £30,742 transferred to bank charges as arrangement fees.   

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.

The following new standards, amendments to standards or interpretations are mandatory for the first time for the financial year beginning 1 December 2007 but are not currently relevant for the Company.

  • IFRIC 11, 'IFRS 2 - Group and treasury share transactions'.

  • IFRIC 12, 'Service concession arrangements'.

  • IFRIC 14, 'IAS 19 - the limit on a defined benefit asset, minimum funding requirements and their interaction'.

The following new standards, amendments to standards and interpretations have been issued but are not effective for the financial year beginning 1 December 2007 and have not been early adopted:

  • IFRS 8, 'Operating segments', effective for annual periods beginning on or after 1 January 2009. IFRS 8 replaces IAS 14, 'Segment reporting', and requires a 'management approach' under which segment information is presented on the same basis as that used for internal reporting purposes. This is not relevant to the company, as it does not have any operating segments yet.

  • IAS 23 (amendment), 'Borrowing costs', effective for annual periods beginning on or after 1 January 2009. This amendment is not relevant to the company, as the company currently applies a policy of capitalizing borrowing costs.

  • IFRS 2 (amendment) 'Share-based payment', effective for annual periods beginning on or after 1 January 2009. This is not relevant to the company, as the company does not have any share based payments.

  • IFRS 3 (amendment), 'Business combinations' and consequential amendments to IAS 27, 'Consolidated and separate financial statements', IAS 28, 'Investments in associates' and IAS31, 'Interests in join ventures', effective prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after 1 July 2009. Management is assessing the impact of the new requirements regarding acquisition accounting, consolidation and associates on the company. The company has not yet signed up to any joint ventures.

  • IAS 1 (amendment), 'Presentation of financial statements', effective for annual periods beginning on or after 1 January 2009. Management is in the process of developing proforma accounts under the revised disclosure requirements of this standard.

  • IAS 32 (amendment), 'Financial instruments: presentation', and consequential amendments to IAS 1, 'Presentation of financial statements', effective for annual periods beginning on or after 1 January 2009. This is not relevant to the company, as the company does not have any puttable instruments.

  • IFRIC 13, 'Customer loyalty programmes', effective for annual periods beginning on or after 1 July 2008. This is not relevant to the company, as the company does not have any loyalty programmes.

4    Property Under Development

The Manston site was last revalued at 30 November 2007.

5    Write Down Of Property For Sale    

The write down in value of the properties for resale is a consequence of the national reduction in land bank values and development land values and in addition the option by Dover Harbour Board to acquire part of the Farthingloe site is now unlikely to come to fruition.

6    Loss Per Share

Basic

Basic loss per share is calculated by dividing the loss attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the period.


6 months to

6 months to

Period to


31 May 08

31 May 07

30 Nov  07


£

£

£





Loss attributable to equity holders of the Company

7,732,176

445,777

830,815


------------------

----------------

--------------------









Weighted average number of ordinary shares in issue

21,000,000

19,549,450

20,276,000


==========

=========

===========





Basic loss per share (pence per share)

(36.82)p

(2.28)p

(4.10)p


==========

=========

===========

Diluted    

The company has no dilutive potential ordinary shares and therefore the weighted average number of ordinary shares in issue is the same as for basic earnings per share calculation.

Auditors review report

We have been engaged by the Company to review the condensed set of Financial Statements in the half-yearly financial report for the six months ended 31 May 2008 which comprise the balance sheet, income statement, statement of changes in equity, cash flow statement and related notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

Directors' Responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the half-yearly financial report in accordance with the AIM Rules for Companies.

The annual Financial Statements of the Company are prepared in accordance with the recognition and measurement criteria of IFRSs as adopted by the European Union. The condensed set of Financial Statements included in this half-yearly financial report has been prepared in accordance with the AIM Rules for Companies. 

Our Responsibility

Our responsibility is to express to the Company a conclusion on the condensed set of Financial Statements in the half-yearly financial report based on our review. This report, including the conclusion, has been prepared for and only for the Company for the purpose of the AIM Rules for Companies. We do not, in producing this report, accept or assume responsibility for any other purpose to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

Scope of review

We conducted our review in accordance with the International Standard on Review Engagements 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of Financial Statements in the half-yearly financial report for the six months ended 31 May 2008 is not prepared, in all material respects, in accordance with the AIM Rules for Companies.

Littlejohn 

Chartered Accountants

1 Westferry Circus
Canary Wharf
London E14 4HD

29 August 2008

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

Page Last Updated: 17/12/08

<< back

 
Copyright © 2009 China Gateway International Plc | Home | Overview | Portfolio | News | Contact details | Documents | Website terms | Website by studio808.co.uk