TIDMFSTA

RNS Number : 7488S

Fuller,Smith&Turner PLC

18 November 2021

FULLER, SMITH & TURNER P.L.C.

("Fuller's", the "Company", or the "Group")

Financial results for the 26 weeks to 25 September 2021

Financial and Operational Summary

-- Business is rebuilding well - profitable first half, despite only being free of restrictions for nine full weeks of the period

   --    Business is cash-generative, and trade is continually increasing 

-- Started the financial year with all pubs and hotels closed - gradual reopening from April, with all sites reopened in July

-- GBP52 million equity placing successfully completed in April 2021 to strengthen the Balance Sheet and ensure the Company exited the pandemic in a strong position

-- Continue to face well-documented industry cost pressures - but business is well funded and in a good position to tackle headwinds

-- Business remains firmly underpinned by our predominately freehold estate of iconic, high quality pubs and hotels

-- Interim dividend payment of 3.90p per 'A' and 'C' ordinary share, reflecting the reopening of our estate, return to profitability and reduction in net debt.

 
                                        H1 2022   H1 2021 
                                           GBPm      GBPm 
--------------------------------------  -------  -------- 
 Revenue and other income                 116.3      45.6 
 EBITDA (1)                                22.8     (3.7) 
 Group statutory profit/(loss) before 
  tax                                      10.6    (23.0) 
 Adjusted profit/(loss) before tax 
  (2)                                       4.6    (22.2) 
 Adjusted EPS (3)                         6.09p  (32.42)p 
 Basic EPS (3)                            5.76p  (33.69)p 
 Net debt excluding lease liabilities 
  (4)                                     131.5     187.4 
 

All figures above are from continuing operations except for Group statutory profit/(loss) before tax which includes discontinued operations in H1 2021.

1 Pre-separately disclosed earnings before interest, tax, depreciation, profit on disposal of plant and equipment and amortisation.

2 Adjusted profit/(loss) before tax is the profit/(loss) before tax excluding separately disclosed items.

3 Per 40p 'A' or 'C' ordinary share. Adjusted EPS is calculated using earnings attributable to equity shareholders before tax excluding separately disclosed items. Basis EPS includes separately disclosed items.

4 Net debt comprises cash and short-term deposits, bank overdraft, bank loans, CCFF, debenture stock and preference shares.

Strategic Update

-- Used period of closure and quieter trading to continue investing in our predominately freehold estate, ensuring our pubs and hotels are in excellent condition

-- Built on consumer demand for a premium experience with transformational refurbishments - including opening our first new Bel & The Dragon site at The Red Lion, Wendover

-- Invested in our infrastructure - new finance system, Microsoft Business Central, due to go live on Monday 22 November 2021

-- Further development underway for our booking engines, pub websites and CRM system to improve the customer's digital booking journey, communication and internal connectivity between systems

-- Maintained excellent relationships and worked in partnership with our suppliers to optimise availability

-- Continued support and development of our team members, including an improved remuneration and benefits package

-- Hired first Head of Sustainability to put our Life's too good to waste policy at the heart of everything we do.

Current Trading and Outlook

   --    Managed like for like sales for seven weeks to 13 November 2021 at 90% of 2019 levels 
   --    Tenanted Inns performing ahead of plan 
   --    Rural pubs and hotels continue to perform above 2019 levels 
   --    Excellent performance from Cotswold Inns & Hotels 

-- Central London pubs showing steady growth - which will benefit from the further return of international tourists

   --    Low level of net debt, reduced by GBP3.3 million to GBP128.2 million since the period end 
   --    New Bel & The Dragon site planned for The George & Dragon at Westerham 

-- Company in excellent shape to continue to deliver long-term strategy and take advantage of selected opportunities.

Chief Executive Simon Emeny said: "While the first half of this financial year has been a story of slowly returning to some semblance of what was known as normality, I am proud of what we have achieved. We have used the time wisely, planning for the future, further improving our already robust infrastructure and focusing on our people, our properties, our supplier relationships and our systems.

"Like for like sales in our Managed Pubs and Hotels continue to grow steadily and for the seven weeks to 13 November 2021 stand at 90% of 2019 levels. Christmas bookings are in good shape and there is clearly continued appetite from our customers to get out and socialise with friends and family.

"During the second half of the year, we will continue to develop our business through investment in property and infrastructure. At our pubs and hotels, this will include further winterisation projects at sites including The Head of the River in Oxford and The Red Lion in Barnes, as well as transformational schemes at The White Star Hotel in Southampton among others. In a further commitment to continually premiumising our offer, we will also be rolling out our next Bel & The Dragon at The George & Dragon in Westerham.

"Our infrastructure projects will also be coming to fruition in the coming months, starting with the roll out of Microsoft Business Central, our new finance package, which goes live on Monday 22 November 2021 - just in time for the arrival of our new Finance Director, Neil Smith, who comes with a wealth of relevant industry experience and starts at the end of November. We will complete our wider digital transformation projects with upgraded pub websites and our improved CRM system providing a fantastic digital shop window and even more targeted communications based on our customers' existing behaviours.

"We are pleased with the steady growth we are seeing across our pubs and hotels and we will benefit as international tourists return and office workers continue to head back to their desks and colleagues. There are a number of well-documented issues facing the industry as a whole and, while we are not immune, we are a long-standing business that is well funded, backed by a substantial, predominately freehold estate, and has the benefit of experience to help us navigate through.

"Our vision and strategy are clear, consistent and relevant. We have a well-balanced business in both style and geography and we have a first-class team of dedicated people right across the Company. Fuller's has, and always will have, a long-term view and a strategic plan that reflects that - and we will continue to deliver it."

-Ends-

For further information, please contact:

 
 Fuller, Smith & Turner P.L.C. 
  Simon Emeny, Chief Executive                020 8966 2000 
  Georgina Wald, Corporate Comms Manager      020 8996 2198 
 Instinctif Partners 
  Justine Warren                              020 7457 2010 
 

Notes to Editors:

Fuller, Smith & Turner PLC is the premium pubs and hotels business that is famous for beautiful and inviting pubs with delicious fresh food, a vibrant and interesting range of drinks, and engaging service from passionate people. Fuller's has 210 managed businesses, with 1,027 boutique bedrooms, and 174 Tenanted Inns. The estate is predominately located in the South of England (44% of sites are within the M25) and stretches from our London heartland to the Jurassic Coast via the New Forest. Our Managed Pubs and Hotels include 15 iconic Ale & Pie pubs, seven stunning hotels in the Cotswolds, and Bel & The Dragon - seven exquisite country inns located in the Home Counties. In summary, Fuller's is the home of great pubs, outstanding hospitality and passionate people, where everyone is welcome and leaves that little bit happier than they arrived.

Photography is available from the Fuller's Press Office on 020 8996 2198 or by email at pr@fullers.co.uk .

This statement will be available on the Company's website, www.fullers.co.uk . An accompanying presentation will also be available from 12.00 on 18 November 2021.

FULLER, SMITH & TURNER P.L.C.

FINANCIAL RESULTS FOR THE 26 WEEKSED 25 SEPTEMBER 2021

CHAIRMAN'S STATEMENT

Against a backdrop that needs no introduction, I am pleased with the progress the Company has made during the first half of this financial year. All our pubs and hotels are open, the Company is cash-generative and our Managed and Tenanted businesses are in excellent shape to continue to deliver future growth.

It has been a trying time for our team members, our management, our customers and our suppliers - but we have all pulled together. Across the estate, our team members have shown a huge degree of dedication, commitment and loyalty to Fuller's, crossing counties to help out in pubs where the recruitment issues are more acute. Meanwhile our suppliers have rewarded our commitment to fairness and partnership by helping to limit our exposure to the supply chain issues that have blighted many of our competitors.

Simon Emeny and his Executive Team have displayed agility and flexibility as we have had to tweak our offer in line with changing consumer behaviour. How much of this behaviour change is permanent is yet to be seen - but there is no doubt that, for example, standing at the bar is currently less in demand, while being served at a table is definitely proving more popular.

During the period, our Finance Director Adam Councell decided to return to the service sector and I am delighted to be welcoming his successor, Neil Smith, to Fuller's and the Main Board on 30 November 2021. Neil is a seasoned Finance Director with an impeccable pedigree in the hospitality sector. He will be an excellent addition to the team, and we look forward to his imminent arrival.

I am delighted to be announcing the resumption of dividends for our shareholders, with the payment of an interim dividend of 3.90p (H1 2021: nil) per 40p 'A' and 'C' ordinary share and 0.39p (H1 2021: nil) per 4p 'B' ordinary share. This will be paid on 4 January 2022 to shareholders on the share register as at 17 December 2021. While this reflects the Company's return to profitability and the reduction in net debt, the quantum reflects the continued impact of the Covid-19 pandemic. This is the beginning of a journey to restoring a full dividend in the future, subject to our continued return to pre-pandemic trading levels and long-term growth.

Fuller's is a long-term business and is built to withstand changes in the external environment. The last 18 months are testament to this - and I am very proud that we remain in a great position as the global economy finds its way post-pandemic. The benefits of a predominately freehold estate cannot be underestimated, and the clear vision, values and purpose of the Company continue to drive our strategic direction.

Finally, I would like to pay personal thanks to the excellent team of people who work in our pubs and hotels, to our partners in our Tenanted Inns and to all those who work in our support centre. They make this Company what it is, they are our USP, and they make the Fuller's difference. Together we face the future with confidence and optimism.

Michael Turner

Chairman

17 November 2021

CHIEF EXECUTIVE'S REVIEW

While the first half of this financial year has been a story of slowly returning to some semblance of what was known as normality, I am proud of what we have achieved. We have used the time wisely, planning for the future, further improving our already robust infrastructure and focusing on our people, our properties, our supplier relationships and our systems.

Since the gradual reopening of the hospitality sector in April, trading has been steadily improving, with large numbers of staycationers in our rural pubs and hotels, and a gradual return to work in the City. Sales are growing month on month, we are generating cash and the business is moving in a positive direction. Like for like sales for the seven weeks from the period end to 13 November are at 90% of 2019 levels and, with the further return of international tourists and increasing numbers of office workers in Central London and the City, we have a clear engine of growth to drive the business forwards.

Fuller's has over 175 years of history and knowing what my predecessors have navigated before me was inspiring and reassuring. We have remained true to our values, while ensuring a degree of agility and flexibility that has enabled us to achieve our goal of exiting the pandemic in the best possible position. We have looked after our people, been fair to our Tenants and suppliers, and kept our geographically balanced and iconic estate in first-class condition.

Among the many positives, I am pleased to report that we have returned to profitability - with the period delivering revenue of GBP116.3 million and a profit of GBP10.6 million. Our Managed Pubs and Hotels are all open and while we are not immune to the well-documented industry challenges around recruitment, we have loyal and dedicated team members who are pleased to be back in their bars, doing what they do best and delivering an excellent customer experience. Our Tenanted Inns are also delivering a solid profit contribution. Our Tenants are well funded, keen to work with us to improve their pubs and continue to rebuild trade, and - as ever -full of innovative and exciting ideas.

Trading patterns have varied across our estate and it is no surprise that our rural pubs and hotels have seen the highest sales growth - consistently exceeding 2019 levels. The acquisition of Cotswold Inns & Hotels in October 2019 could not have been better timed and it is worth noting that these wonderful sites are not included in our like for like figures. In Central London, where we naturally have a greater reliance on offices, tourists and the arts, we anticipated that customers would be slower to return - but momentum is growing and we expect that to continue as international travel restrictions are relaxed and the number of days office workers spend at their desks increases.

As a Company, we have continued to focus on infrastructure projects to improve our systems and our digital connectivity with our customers and our sites, while maintaining our continuous investment programme to ensure our pubs and hotels are in great condition. We have had a laser-like focus on costs, but not at the expense of looking after our people, our properties, our suppliers and, most importantly, our customers. During the period, we have reviewed and improved our remuneration and benefits package for our team members and undertaken an employee engagement survey.

Finally, it is clear that consumer behaviour has evolved during the pandemic, and I am very proud of the way our teams - both in our pubs and hotels and at the support centre - have shown the agility and initiative to refine our customer offering to reflect that evolving behaviour.

The evolving consumer landscape

There is no doubt that the Covid pandemic has influenced the way today's customer behaves - but the overarching good news is that the customer is back, has money to spend and is looking for a premium experience.

Fuller's is perfectly placed to deliver this - operating, as we always have, at the premium end of the market. Recent developments, such as the repositioning of The Red Lion in Wendover in July of this year, are a great example of how we are capitalising on this trend. The site has benefited from a substantial investment to convert it to our Bel & The Dragon format - delivering an upgraded food offer, an improved wine range and boutique hotel rooms that have seen the site hit record weeks and deliver solid sales. It has been well received and reinforces our decision to expand our Bel & The Dragon format further and carry out a similar scheme at The George & Dragon in Westerham in the new year.

Some changes in behaviour are an acceleration of existing trends - such as the move to healthier, vegan and flexitarian lifestyles. The demand for food provenance has not gone away and we continue to see a significant increase in demand for higher quality wine and cocktails.

Another good example of the way our customers' habits have evolved during the pandemic is the reduction in demand for bar service - with many customers currently preferring to be served at the table, even if they are only staying for drinks. Customers are also much happier to be outside, both later and in slightly lower temperatures - and our winterisation projects satisfy both of these shifts, extending the outdoor trading season and creating additional covers.

Across our Managed Pubs and Hotels, we have already committed GBP3.4 million in our gardens and outside spaces with a range of structures from giant pergolas to stretch tents, wigwams and everything in between. These projects have weather-proofed a large number of additional covers and are proving very popular with customers. They are a far cry from the traditional beer garden - delivering a premium experience in exciting surroundings.

For the majority of our customers, their journey starts and finishes with a digital touchpoint. We have seen a continual rise in the number of customers who pre-book their tables, rooms and tickets for in-pub events, and we are investing in a number of digital projects across the business. We are upgrading our booking engines, our pub websites and our CRM system - impacting both internal processes and our customer interface. Collectively, these projects will improve the customer journey, simplify and integrate the booking process for rooms and tables, allow us better sight of the customer basket - and the ability to communicate with and market to our customers based on this information, and improve the connectivity between all of these systems.

Our most immediate infrastructure project is the roll out of our new finance system, Microsoft Business Central. This is going live on Monday 22 November 2021 and is a system that is designed for a pure pubs and hotels business. It will simplify our internal finance processes and improve the quality of business information available to the Company.

People first strategies

Whether it is team members, suppliers, tenants or customers - good relationships, and maintaining those relationships during the most difficult of circumstances, is a key principle for Fuller's. This commitment has proved invaluable, particularly in dealing with the well-documented macro-issues of recruitment shortages and supply chain challenges.

Fuller's has always developed long-term relationships with suppliers - and to ensure they are genuine mutually beneficial partnerships. During the pandemic, we have worked hard to provide our suppliers with stock forecasts, to pay upfront where necessary and to remember that they need supportive partnerships too. The results speak for themselves, with Fuller's protected from the worst of the supply chain fluctuations. The long-term supply agreement with Asahi has prioritised the flow of beer to our Managed Pubs and Hotels, and our Tenanted Inns, while our long-term commitment to suppliers such as Owton's butchers has protected our meat supply and will ensure that beef, turkey and potatoes are on our customers' plates over the key Christmas period.

The issues around recruitment have been widely reported and we are not immune to the situation. These issues were predicted in 2016 at the time of the EU Referendum and our continuous programme to develop talent internally gives us some protection against the issues facing the hospitality sector and beyond.

It is a source of pride that well over half of our general managers (123 to be precise) are internal appointments. A strong culture needs a high degree of internal talent and with training programmes aimed at all levels of the business, this tenet is at the heart of our people strategy. From the 100+ apprentices who are just starting on the Chef's Guild programme, to the 18 general managers who are undertaking a degree level apprenticeship, we have the right training and development on offer across the business - built to be appropriate, accessible and bespoke to the individual's needs and ambitions.

It is always paramount to also identify any areas for improvement - and to that end we have undertaken an employee engagement survey to capture insights from our people in a structured way. We have also listened to more general feedback from our team members, which has resulted in an improved range of benefits - including an exceptional health benefits package for all front-line team members that will see them save on a range of services including prescriptions and dental care - and better loyalty recognition with an enhanced staff discount that increases with tenure of service.

A thriving Tenanted business

Our Tenants have excelled this year. We faced the pandemic together and, as a result of our removal of all commercial rent while they were closed, our Tenants are well funded and have invested, with us, in their properties. The innovation shown by our entrepreneurial Tenants never ceases to amaze and they have led the way in developing the most wonderful garden spaces and exciting food offers, and in providing reasons for their customers to visit.

Demand to partner with Fuller's is high and we have Tenants on long-term agreements in 98% of our sites, with a strong pipeline of prospective Tenants including a number from outside the hospitality industry.

Our Tenanted Inns division remains an integral and cash-generative part of our business. It was quick to return to profit as pubs started to reopen and everything is pointing to a very healthy future.

A sustainability agenda underpinning all our activity

Environmental Social Governance (ESG) is at the heart of any company operating today and we are sufficiently confident in our own plans to sign up to the hospitality sector commitment to be net zero by 2030. As the first stage in confirming our own commitment, we have taken on Ollie Rosevear, who joins us from Costa Coffee, as our first Head of Sustainability.

We have had some easy wins around LED lights, used cooking oil for biofuel and reducing deliveries by 60,000 journeys each year, and I am particularly delighted to confirm that all our Managed Pubs and Hotels and our support centre, Pier House, are now using 100% renewable energy.

ESG is not only about sustainability - and we are very proud of the work we have always done, and continue to do, to support our local communities and charity partners. This is an area that has been brought into even sharper focus during the pandemic and I am constantly delighted by the endeavours our team members undertake in the name of charity.

There is a strong ESG programme in place and I am looking forward to reporting on our progress at year end. The importance of this area cannot be underestimated.

FINANCIAL POSITION

These results were again impacted by the pandemic which limited us to reopening outdoor space from 12 April 2021, opening indoor space but with restrictions from 17 May 2021, and finally opening the full estate on 19 July 2021. The estate was only open for nine full weeks without restrictions during this 26 week period. Despite this, Group revenue and other income was GBP116.3 million (H1 2021: GBP45.6 million) and profit before tax was GBP10.6 million (H1 2021: loss GBP23.0 million).

The like for like sales in our Managed Pubs and Hotels business for the first half were 80% of 2019 levels, resulting in revenue of GBP104.4 million (H1 2021: GBP39.4 million) and an operating profit of GBP13.6 million (H1 2021: loss GBP10.6 million). This is across our entire estate which covers rural areas, which were well positioned to bounce back as soon as we were able to open, and urban areas, predominately Central London and transport hubs, where sales increased steadily as travel restrictions eased and people returned to offices. The Tenanted business has remained consistently profitable when open, regardless of any restrictions, and recorded an operating profit of GBP4.8 million ( H1 2021: GBP1.3 million).

EBITDA was GBP22.8 million (H1 2021: loss GBP3.7 million) as the Group returned to being cash generative. The Group generated cash from operating activities of GBP47.9 million in the period (H1 2021: GBP5.2 million). This is primarily from the increase in EBITDA recorded in the period but also impacted by the improved working capital position from year end as a result of the estate being reopened. However, given the period end date of 25 September 2021, the month end payment run of cGBP12 million was paid out after the period end hence the half year figure is flattered by that amount.

On 20 April 2021, the Group completed an equity placing which raised net proceeds of GBP51.8 million. The proceeds of the equity placing, along with the Group's existing facilities, were used to repay the Covid Corporate Financing Facility (CCFF) on 12 May 2021. At the same time as the equity placing, the Group also agreed an Amend and Extend refinancing of its debt facilities with its relationship banks, extending the maturity of the GBP192 million facilities to 19 February 2023.

The above factors resulted in net debt (excluding leases) decreasing by GBP87 million from year end to GBP131.5 million. Despite the decrease in net debt, finance costs before leases increased to GBP3.7 million (H1 2021: GBP2.8 million) as the CCFF was repaid in May 2021 and replaced with the extended bank facilities, which are at higher interest rates.

Separately disclosed items before tax were a credit of GBP6.0 million (H1 2021: charge GBP0.8 million), which principally consists of GBP4.2 million profit on disposal of seven, mainly unlicensed, properties. Other costs included in separately disclosed items are reorganisation costs of GBP0.3 million, incurred as a result of ongoing corporate restructuring, and a GBP2.1 million credit on the release of a provision, net of the final settlement amount on the sale of the Fuller's Beer Business.

Tax has been provided for at an effective rate before separately disclosed items of 19.6% (H1 2021: 19.4%). Overall, deferred tax liabilities have increased by GBP8.9 million from year end to GBP14.2 million. Included within this movement is a GBP5.1 million charge shown in tax on separately disclosed items relating to the change in corporation tax rate which is expected to come into effect from April 2023. A full analysis of the tax charge is set out in note 5.

The net impact of these items results in basic earnings per share on continuing operations increasing by 39.45p to 5.76p (H1 2021: -33.69p), with adjusted earnings per share ([1]) on continuing operations up by 38.51p to 6.09p (H1 2021: -32.42p).

The deficit on the defined benefit pension scheme has decreased by GBP8.6 million from the year end and is now showing an accounting surplus of GBP5.1 million (27 March 2021: deficit GBP3.5 million, 26 September 2020: deficit GBP10.8 million). This is a result of the fair value of scheme assets outperforming the small increase in the present value of the scheme liabilities. As the Group has an unconditional right to a refund under the pension trust deed, an asset can be recognised.

(1) Excluding separately disclosed items

CURRENT TRADING AND OUTLOOK

Like for like sales in our Managed Pubs and Hotels continue to grow steadily and for the seven weeks to 13 November 2021 stand at 90% of 2019 levels. Christmas bookings are in good shape and there is clearly continued appetite from our customers to get out and socialise with friends and family.

During the second half of the year, we will continue to develop our business through investment in property and infrastructure. At our pubs and hotels, this will include further winterisation projects at sites including The Head of the River in Oxford and The Red Lion in Barnes, as well as transformational schemes at The White Star Hotel in Southampton among others. In a further commitment to continually premiumising our offer, we will also be rolling out our next Bel & The Dragon at The George & Dragon in Westerham.

Our infrastructure projects will also be coming to fruition in the coming months, starting with the roll out of Microsoft Business Central, our new finance package, which goes live on Monday 22 November 2021 - just in time for the arrival of our new Finance Director, Neil Smith, who comes with a wealth of relevant industry experience and starts at the end of November. We will complete our wider digital transformation projects with upgraded pub websites and our improved CRM system providing a fantastic digital shop window and even more targeted communications based on our customers' existing behaviours.

On top of this activity plan, it is essential that our offer in the pub delivers on the day and with a cohesive plan of action around Winter Tipples - delivering high quality cocktails that are perfect for colder days - and interesting in-pub activity such as comedy nights and a production of A Christmas Carol, we are well placed to deliver premium, exciting and memorable experiences.

We are pleased with the steady growth we are seeing across our pubs and hotels and we will benefit as international tourists return and office workers continue to head back to their desks and colleagues. There are a number of well-documented issues facing the industry as a whole and, while we are not immune, we are a long-standing business that is well funded, backed by a substantial, predominately freehold estate, and has the benefit of experience to help us navigate through.

Our vision and strategy are clear, consistent and relevant. We have a well-balanced business in both style and geography and we have a first-class team of dedicated people right across the Company. Fuller's has, and always will have, a long-term view and a strategic plan that reflects that - and we will continue to deliver it.

Simon Emeny

Chief Executive

17 November 2021

Financial Highlights

For the 26 weeks ended 25 September 2021

 
 
                                            Unaudited    Unaudited    Audited 
                                             26 weeks     26 weeks   52 weeks 
                                             ended 25     ended 26   ended 27 
                                            September    September      March 
                                                 2021         2020       2021 
                                                 GBPm         GBPm       GBPm 
----------------------------------------  -----------  -----------  --------- 
Revenue and other income                        116.3         45.6       73.4 
EBITDA(1)                                        22.8        (3.7)     (13.1) 
Adjusted profit/(loss) before 
 tax(2)                                           4.6       (22.2)     (48.7) 
Statutory profit/(loss) before 
 tax                                             10.6       (23.0)     (57.8) 
Basic earnings per share(3)                     5.76p     (33.69)p   (87.31)p 
Adjusted earnings per share(3)                  6.09p     (32.42)p   (72.09)p 
Net debt excluding lease liabilities(4)         131.5        187.4      218.1 
----------------------------------------  -----------  -----------  --------- 
 

All figures above are from continuing operations except where stated.

1 Pre-separately disclosed earnings before interest, tax, depreciation, profit on disposal of plant and equipment and amortisation.

2 Adjusted profit/(loss) before tax is the profit/(loss) before tax excluding separately disclosed items.

3 Per 40p 'A' or 'C' ordinary share. Adjusted EPS is calculated using earnings attributable to equity shareholders before tax excluding separately disclosed items. Basis EPS includes separately disclosed items.

4 Net debt comprises cash and short term deposits, bank overdraft, bank loans, CCFF, debenture stock and preference shares

Condensed Group Income Statement

For the 26 weeks ended 25 September 2021

 
                                                        Restated 
                                                             (1) 
                                           Unaudited   Unaudited    Audited 
                                            26 weeks    26 weeks   52 weeks 
                                            ended 25    ended 26   ended 27 
                                           September   September      March 
                                                2021        2020       2021 
Continuing operations               Note        GBPm        GBPm       GBPm 
----------------------------------  ----  ----------  ----------  --------- 
Revenue                              2         116.3        45.4       73.2 
Operating costs before separately 
 disclosed items                             (106.4)      (63.5)    (113.7) 
Other income                         2             -         0.2        0.2 
----------------------------------  ----  ----------  ----------  --------- 
Adjusted operating profit/(loss)     2           9.9      (17.9)     (40.3) 
----------------------------------  ----  ----------  ----------  --------- 
Operating separately disclosed 
 items                               3           1.8       (1.0)     (14.8) 
----------------------------------  ----  ----------  ----------  --------- 
Operating profit/(loss)                         11.7      (18.9)     (55.1) 
----------------------------------  ----  ----------  ----------  --------- 
Finance costs before separately 
 disclosed items                     4         (5.3)       (4.3)      (8.4) 
Financing separately disclosed 
 items                              3,4            -         0.2      (0.1) 
Profit on disposal of properties     3           4.2           -        5.8 
----------------------------------  ----  ----------  ----------  --------- 
Profit/(loss)before tax                         10.6      (23.0)     (57.8) 
----------------------------------  ----  ----------  ----------  --------- 
Adjusted profit/(loss) before 
 tax                                             4.6      (22.2)     (48.7) 
Total separately disclosed 
 items                               3           6.0       (0.8)      (9.1) 
----------------------------------  ----  ----------  ----------  --------- 
Profit/(loss) before tax                        10.6      (23.0)     (57.8) 
----------------------------------  ----  ----------  ----------  --------- 
Income tax (expense)/credit          5         (7.1)         4.4        9.6 
----------------------------------  ----  ----------  ----------  --------- 
Analysed as: 
Underlying trading                             (0.9)         4.3        8.9 
Separately disclosed items           3         (6.2)         0.1        0.7 
----------------------------------  ----  ----------  ----------  --------- 
Profit/(loss) for the period/year 
 from continuing operations                      3.5      (18.6)     (48.2) 
----------------------------------  ----  ----------  ----------  --------- 
Net profit/(loss) after tax 
 from discontinued operations                      -       (1.2)      (1.4) 
----------------------------------  ----  ----------  ----------  --------- 
Profit/(loss) for the period/year                3.5      (19.8)     (49.6) 
----------------------------------  ----  ----------  ----------  --------- 
 
   1   Refer to note 14 for details of restatement. 

Condensed Group Income Statement (continued)

For the 26 weeks ended 25 September 2021

 
                                                    Restated 
                                                         (1) 
                                       Unaudited   Unaudited    Audited 
                                        26 weeks    26 weeks   52 weeks 
                                        ended 25    ended 26   ended 27 
                                       September   September      March 
                                            2021        2020       2021 
Group                           Note       Pence       Pence      Pence 
------------------------------  ----  ----------  ----------  --------- 
Earnings/(loss) per share 
 per 40p 'A' and 'C' ordinary 
 share 
------------------------------  ----  ----------  ----------  --------- 
Basic                                       5.76     (35.87)    (89.84) 
Diluted                                     5.74     (35.87)    (89.84) 
Earnings/(loss) per share 
 per 4p 'B' ordinary share 
------------------------------  ----  ----------  ----------  --------- 
Basic                                       0.58      (3.59)     (8.98) 
Diluted                                     0.57      (3.59)     (8.98) 
 
Continuing operations 
------------------------------  ----  ----------  ----------  --------- 
Earnings/(loss) per share 
 per 40p 'A' and 'C' ordinary 
 share 
------------------------------  ----  ----------  ----------  --------- 
Basic                            6          5.76     (33.69)    (87.31) 
Diluted                          6          5.74     (33.69)    (87.31) 
Earnings/(loss) per share 
 per 4p 'B' ordinary share 
------------------------------  ----  ----------  ----------  --------- 
Basic                            6          0.58      (3.37)     (8.73) 
Diluted                          6          0.57      (3.37)     (8.73) 
------------------------------  ----  ----------  ----------  --------- 
 
 

1 Refer to note 14 for details of restatement.

Condensed Group Statement of Comprehensive Income

For the 26 weeks ended 25 September 2021

 
 
                                                                               Restated (1) 
                                                     Unaudited                    Unaudited                    Audited 
                                             26 weeks ended 25            26 weeks ended 26    52 weeks ended 27 March 
                                                September 2021               September 2020                       2021 
                                                          GBPm                         GBPm                       GBPm 
                             Note 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Profit/(loss) for the 
 period/year                                               3.5                       (19.8)                     (49.6) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Items that may be 
reclassified to profit or 
loss 
Net gains on valuation of 
 financial assets and 
 liabilities                                               0.3                          0.2                        0.5 
Tax related to items that 
 may be reclassified to 
 profit or loss               5                          (0.1)                            -                      (0.1) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Items that will not be 
reclassified to profit or 
loss 
Net actuarial 
 gains/(losses) on pension 
 schemes                      11                           7.5                        (7.1)                      (1.0) 
Tax related to items that 
 will not be reclassified 
 to profit or loss            5                          (1.8)                          1.3                        0.2 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Other comprehensive 
 income/(loss) for the 
 period/year, net of tax                                   5.9                        (5.6)                      (0.4) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Total comprehensive 
 income/(loss) for the 
 period/year, net of tax                                   9.4                       (25.4)                     (50.0) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
 
   1   Refer to note 14 for details of restatement. 

Condensed Group Balance Sheet

For the 26 weeks ended 25 September 2021

 
 
 
                                                                 Restated    Audited 
                                              Unaudited               (1)      At 27 
                                        At 25 September   At 26 September      March 
                                                   2021              2020       2021 
                                 Note              GBPm              GBPm       GBPm 
-------------------------------  ----  ----------------  ----------------  --------- 
Non-current assets 
Intangible assets                                  28.9              27.3       27.3 
Property, plant and equipment     8               588.4             607.5      590.2 
Investment properties                               1.9               3.9        3.1 
Other non-current assets                              -               0.1          - 
Right-of-use assets                                77.5              88.9       81.9 
Retirement benefit obligations    11                5.1                 -          - 
-------------------------------  ----  ----------------  ----------------  --------- 
Total non-current assets                          701.8             727.7      702.5 
-------------------------------  ----  ----------------  ----------------  --------- 
Current assets 
Inventories                                         3.2               3.1        2.1 
Trade and other receivables                        12.4              11.5       11.5 
Current tax receivable                              3.9               4.1        4.0 
Cash and cash equivalents         10               16.2              18.0       17.1 
Total current assets                               35.7              36.7       34.7 
-------------------------------  ----  ----------------  ----------------  --------- 
Assets classified as held 
 for sale                         9                 8.1               8.3        9.6 
-------------------------------  ----  ----------------  ----------------  --------- 
Total assets                                      745.6             772.7      746.8 
-------------------------------  ----  ----------------  ----------------  --------- 
Current liabilities 
Trade and other payables                         (58.0)            (43.2)     (28.7) 
Provisions                        12              (0.5)             (4.1)      (4.0) 
Borrowings                        10                  -           (177.9)    (207.7) 
Lease liabilities                 10              (7.2)             (8.0)      (6.7) 
Total current liabilities                        (65.7)           (233.2)    (247.1) 
-------------------------------  ----  ----------------  ----------------  --------- 
Non-current liabilities 
Borrowings                        10            (147.7)            (27.5)     (27.5) 
Lease liabilities                 10             (76.6)            (86.1)     (83.2) 
Other financial liabilities                       (0.3)             (0.8)      (0.7) 
Retirement benefit obligations    11                  -            (10.8)      (3.5) 
Deferred tax liabilities                         (14.2)             (9.7)      (5.3) 
Total non-current liabilities                   (238.8)           (134.9)    (120.2) 
-------------------------------  ----  ----------------  ----------------  --------- 
Net assets                                        441.1             404.6      379.5 
-------------------------------  ----  ----------------  ----------------  --------- 
 
1 Refer to note 14 for details 
 of restatement 
 

Condensed Group Balance Sheet (continued)

For the 26 weeks ended 25 September 2021

 
 
 
                                                         Restated    Audited 
                                      Unaudited               (1)      At 27 
                                At 25 September   At 26 September      March 
                                           2021              2020       2021 
                        Note               GBPm              GBPm       GBPm 
----------------------  ----  -----------------  ----------------  --------- 
Capital and reserves 
Share capital            13                25.4              22.8       22.8 
Share premium account    13                53.2               4.2        4.2 
Capital redemption 
 reserve                                    3.7               3.7        3.7 
Own shares                               (16.7)            (17.0)     (17.0) 
Hedging reserve                           (0.3)             (0.7)      (0.5) 
Retained earnings                         375.8             391.6      366.3 
----------------------  ----  -----------------  ----------------  --------- 
Total equity                              441.1             404.6      379.5 
----------------------  ----  -----------------  ----------------  --------- 
 

1 Refer to note 14 for details of restatement.

Condensed Group Statement of Changes in Equity

For the 26 weeks ended 25 September 2021

 
                                                             Share      Capital 
                                                   Share   premium   redemption      Own   Hedging   Retained 
                                                 capital   account      reserve   shares   reserve   earnings    Total 
Unaudited - 26 weeks ended 25 September 2021        GBPm      GBPm         GBPm     GBPm      GBPm       GBPm     GBPm 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
At 27 March 2021                                    22.8       4.2          3.7   (17.0)     (0.5)      366.3    379.5 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
Profit for the period                                  -         -            -        -         -        3.5      3.5 
Other comprehensive income for the period              -         -            -        -       0.2        5.7      5.9 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
Total comprehensive income for the period              -         -            -        -       0.2        9.2      9.4 
Equity placing                                       2.6      49.0            -      0.2         -          -     51.8 
Shares released from ESOT and treasury                 -         -            -      0.1         -          -      0.1 
Share-based payment charges                            -         -            -        -         -        0.3      0.3 
At 25 September 2021                                25.4      53.2          3.7   (16.7)     (0.3)      375.8    441.1 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
Unaudited - 26 weeks ended 26 September 2020 
(restated) 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
At 28 March 2020 (restated)                         22.8       4.2          3.7   (17.1)     (0.9)      417.1    429.8 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
Loss for the period                                    -         -            -        -         -     (19.8)   (19.8) 
Other comprehensive income/(loss)for the 
 period                                                -         -            -        -       0.2      (5.8)    (5.6) 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
Total comprehensive income/(loss) for the 
 period                                                -         -            -        -       0.2     (25.6)   (25.4) 
Shares purchased to be held in ESOT or as              -         -            -        -         -          -        - 
treasury 
Shares released from ESOT and treasury                 -         -            -      0.1         -      (0.1)        - 
Dividends (note 7)                                     -         -            -        -         -          -        - 
Share-based payment charges                            -         -            -        -         -        0.1      0.1 
Tax charged directly to equity (note 5)                -         -            -        -         -        0.1      0.1 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
At 26 September 2020                                22.8       4.2          3.7   (17.0)     (0.7)      391.6    404.6 
----------------------------------------------  --------  --------  -----------  -------  --------  ---------  ------- 
 
 
 
 
 

Condensed Group Statement of Changes in Equity (continued)

For the 26 weeks ended 25 September 2021

 
 
                                                        Share      Capital 
                                              Share   premium   redemption       Own   Hedging      Retained 
 Audited - 52 weeks ended 27 March 2021     capital   account      reserve    shares   reserve      earnings     Total 
 (restated)                                    GBPm      GBPm         GBPm      GBPm      GBPm          GBPm      GBPm 
-----------------------------------------  --------  --------  -----------  --------  --------  ------------  -------- 
At 28 March 2020                               22.8       4.2          3.7    (17.1)     (0.9)         417.1     429.8 
-----------------------------------------  --------  --------  -----------  --------  --------  ------------  -------- 
Loss for the year                                 -         -            -         -         -        (49.6)    (49.6) 
Other comprehensive income/(expense) for 
 the year                                         -         -            -         -       0.4         (0.8)     (0.4) 
-----------------------------------------  --------  --------  -----------  --------  --------  ------------  -------- 
Total comprehensive income/(expense) for 
 the year                                         -         -            -         -       0.4        (50.4)    (50.0) 
Shares purchased to be held in ESOT or as         -         -            -         -         -             -         - 
treasury 
Shares released from ESOT and treasury            -         -            -       0.1         -         (0.1)         - 
Share-based payment charges                       -         -            -         -         -         (0.3)     (0.3) 
Total transactions with owners                    -         -            -       0.1         -         (0.4)     (0.3) 
-----------------------------------------  --------  --------  -----------  --------  --------  ------------  -------- 
At 27 March 2021                               22.8       4.2          3.7    (17.0)     (0.5)         366.3     379.5 
-----------------------------------------  --------  --------  -----------  --------  --------  ------------  -------- 
 
1 Refer to note 14 for details of 
 restatement. 
 

Condensed Group Cash Flow Statement

For the 26 weeks ended 25 September 2021

 
 
 
                                                     Unaudited                    Unaudited                    Audited 
                                   26 weeks ended 25 September  26 weeks ended 26 September    52 weeks ended 27 March 
                                                          2021                         2020                       2021 
                             Note                         GBPm                         GBPm                       GBPm 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Profit/(loss) before tax 
 for continuing operations                                10.6                       (23.0)                     (57.8) 
Net finance costs before 
 separately disclosed items   4                            5.3                          4.3                        8.4 
Separately disclosed items    3                          (6.0)                          0.8                        9.1 
Depreciation and 
 amortisation                 2                           12.9                         14.2                       27.2 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
                                                          22.8                        (3.7)                     (13.1) 
Difference between pension 
 charge and cash paid                                    (1.2)                        (1.1)                      (2.3) 
Share-based payment charges                                0.3                          0.1                      (0.3) 
Change in trade and other 
 receivables                                             (1.0)                          0.7                      (0.4) 
Change in inventories                                    (1.2)                          0.6                        1.7 
Change in trade and other 
 payables                                                 28.5                          6.3                      (6.4) 
Cash impact of operating 
 separately disclosed items   3                          (0.3)                        (0.8)                      (1.5) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash generated/(absorbed 
 by) operations                                           47.9                          2.1                     (22.3) 
Tax received                                                 -                          3.6                        3.4 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash generated from 
 operating activities 
 - continuing operations                                  47.9                          5.7                     (18.9) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash (absorbed 
 by)/generated from 
 operating activities - 
 discontinued operations                                     -                        (0.5)                      (0.4) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash generated/(absorbed 
 by) operating activities                                 47.9                          5.2                     (19.3) 
Cash flow from investing 
activities 
Purchase of property, plant 
 and equipment and 
 intangible assets                                       (8.4)                        (7.3)                     (16.5) 
Sale of property, plant and 
 equipment and assets held 
 for sale                                                  2.2                            -                       10.8 
Sale of investment property                                2.6                            -                          - 
Cash absorbed by investing 
 activities - continuing 
 operations                                              (3.6)                        (7.3)                      (5.7) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash generated investing 
 activities - discontinued 
 operations                                                  -                          0.3                        0.3 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Net cash outflow from 
 investing activities                                    (3.6)                        (7.0)                      (5.4) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash flow from financing 
activities 
Receipts on release of own 
 shares to option schemes                                  0.1                            -                          - 
Interest paid                                            (2.9)                        (2.4)                      (4.5) 
Preference dividends paid                                (0.1)                        (0.1)                      (0.1) 
Net proceeds of equity 
 placing                      13                          51.8                            -                          - 
(Repayment)/issue of 
 commercial paper under 
 CCFF                                                  (100.0)                         99.4                       99.4 
Repayment/(drawdown) of 
 bank loans                                               13.1                       (93.0)                     (64.0) 
Cost of refinancing                                      (1.2)                            -                          - 
Surrender of leases                                      (1.9)                            -                          - 
Principal elements of lease 
 payments                     10                         (4.1)                        (4.3)                      (9.2) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash (absorbed)/generated 
 by financing activities 
 continued                                              (45.2)                        (0.4)                       21.6 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash absorbed by financing 
 activities discontinued                                     -                        (0.1)                      (0.1) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Net cash (outflow) from 
 financing activities                                   (45.2)                        (0.5)                       21.5 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Net movement in cash and 
 cash equivalents              10                        (0.9)                        (2.3)                      (3.2) 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash and cash equivalents 
 at the start of the period                               17.1                         20.3                       20.3 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
Cash and cash equivalents 
 at the end of the 
 period/year                   10                         16.2                         18.0                       17.1 
---------------------------  ----  ---------------------------  ---------------------------  ------------------------- 
 

Notes to the Condensed Financial Statements

For the 26 weeks ended 25 September 2021

1. Half Year Report

Basis of Preparation

The half year financial statements for the 26 weeks ended 25 September 2021 have been prepared in accordance with the Disclosure and Transparency Rules ("DTRs") of the Financial Conduct Authority and with International Accounting Standard ("IAS") 34, Interim Financial Reporting and should be read in conjunction with the Annual Report and Financial Statements for the 52 weeks ended 27 March 2021.

The half year financial statements do not constitute full accounts as defined by Section 434 of the Companies Act 2006. The figures for the 52 weeks ended 27 March 2021 are derived from the published statutory accounts. Full accounts for the 52 weeks ended 27 March 2021, including an unqualified auditor's report which did not make any statement under Section 498 of the Companies Act 2006, have been delivered to the Registrar of Companies.

The Board has adopted the going concern basis in preparing these accounts after assessing the Group's principal risks including the continuing risks arising from coronavirus as well as the cost pressures impacting the sector from rising staff costs and utility prices. The Board is confident that the Group has sufficient liquidity and the ability to access resources when the Group needs to refinance to withstand these ongoing challenges for the going concern assessment period to March 2023.

The coronavirus pandemic, and its continuing impact on the hospitality sector and the wider economy, casts uncertainty as to the future financial performance and cash flows of the Group. When assessing the ability of the Group to continue as a going concern, the Board has considered the Group's financing arrangements, the pattern of trading since fully reopening on 19 July 2021, the possibility of restrictions being reinstated and other principal risks and uncertainties as disclosed in the Group's latest Annual Report. These include cost pressures impacting the whole of the hospitality sector such as rising staff costs, energy prices further increasing and the well-documented supply issues that are impacting a wide range of industries including our own.

At 25 September 2021, the Group had a strong Balance Sheet with 91% of the estate being freehold properties with available headroom on facilities of GBP71.0 million and GBP16.2 million of cash result net debt (excluding leases) of GBP131.5 million. At year end, net debt excluding leases was GBP218.1 million so has reduced by GBP87 million.

The Group completed an equity placing on 20 April 2021 which raised net proceeds of GBP51.8 million. The proceeds of the equity placing, along with the Group's existing facilities, were used to repay the CCFF on 12 May 2021. At the same time as the equity placing, the Group also agreed an Amend and Extend refinancing of its existing debt facilities with its relationship banks, extending the maturity of the GBP192 million facilities to 19 February 2023 and amending the financial covenants to a minimum liquidity level to be tested monthly until 31 March 2022. In June 2022 the Group will revert to a covenant suite of net debt to EBITDA (leverage) and EBITDA to net finance charges.

In undertaking a going concern review, the Board has considered two main scenarios prepared by management which go out to March 2023 "the going concern assessment period". The going concern assessment period has been determined as 16 months from date of signing to include the expiry date of existing bank facilities which is just outside the minimum 12 month period for going concern considerations.

A "base case" assumes the estate is open fully throughout FY22 but continues to be impacted by reductions in international travel, slow return to offices and consumer confidence. This is marginally offset by an increase in weddings, staycations and a small increase in suburban areas as people stay at home to work. The base case also considers the cost pressures facing the sector and the impact they could have on the Group. The forecast assumes steady improvement in trading, returning to pre-coronavirus levels by the end of FY23. Under this scenario there would be liquidity headroom and all covenants would be compiled for the duration of the going concern period.

A "downside case" assumes four months of restrictions akin to those experienced in October 2020 - "rule of six", table ordering and working from home - for the period December 2021 to March 2022. In April 2022, it is assumed that those restrictions would be lifted, and trading would return in line with the base case scenario. Under this "downside case" there would be liquidity headroom and all covenants would be compiled with for the duration of the going concern assessment period. In the downside scenario no government support is assumed.

Given the uncertainties surrounding the pandemic, the Group has also performed a reverse stress test to assess at which point the Group would breach its covenants or not have sufficient liquidity in the assessment period. The model shows that the Group would be able to withstand two months of lockdown - December and January - but if the lockdown were to be extended further the Group would breach the June 2022 covenant when it reverted to net debt to EBITDA coverage. The Board is confident that if the country were to go into lockdown then is would be able to obtain a revision of the covenants as it was able to in the past. The Group would have sufficient liquidity headroom throughout the period under this scenario.

The Board has concluded that in both the "base case" and "downside" scenario, the Group has sufficient debt facilities to finance operations for the going concern assessment period and it would not be in breach of any of its covenants. However, as there is an unlikely but not implausible chance that another national lockdown could be enforced, and the Group could only withstand two months before there would be a breach of its covenant, this creates a material uncertainty.

Furthermore, the Group's finance facilities expire in February 2023 and whilst the Board is confident of the Group's ability to secure a refinance, in light of the plausibility of further restrictions and/or lockdowns combined with no refinance agreement being in place at this time, a further material uncertainty exists in relation to this future refinancing event that may cast doubt over the Group's ability to continue as a going concern.

After due consideration of the matters set out above, the Directors are satisfied that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the going concern assessment period to March 2023. However, under a severe but not implausible scenario, where the country is put into lockdown for over two months the Group would breach its leverage covenant in June 2022. This combined with the requirement for the Group to secure a refinance of their facilities beyond February 2023, creates material uncertainties that may cast doubt on the Group's ability to continue as a going concern. The interim financial statements do not reflect any adjustments that would be required to be made if they were prepared on a basis other than the going concern basis.

The half year financial statements were approved by the Directors on 17 November 2021.

New Accounting Standards

The accounting policies adopted in the preparation of the half year financial statements are consistent with those followed in the preparation of the Group's annual consolidated financial statements for the 52 weeks ended 27 March 2021. The Group has not early adopted any standard, interpretation or amendment that has been issued but is not yet effective.

Taxation

Taxes on income in the interim periods are accrued using the tax rate that is expected to be applicable to total annual earnings for the full year in each tax jurisdiction based on substantively enacted or enacted tax rates at the interim date.

2. Segmental Analysis

 
                                        Managed 
                                           Pubs  Tenanted                  Total continuing 
Unaudited - 26 weeks ended           and Hotels      Inns  Unallocated(1)        operations 
 25 September 2021                         GBPm      GBPm            GBPm              GBPm 
Revenue 
----------------------------------  -----------  --------  --------------  ---------------- 
Sales of goods and services                92.0       8.9               -             100.9 
Accommodation income                       10.5         -               -              10.5 
----------------------------------  -----------  --------  --------------  ---------------- 
Total revenue from contracts with 
 customers                                102.5       8.9               -             111.4 
----------------------------------  -----------  --------  --------------  ---------------- 
Rental income                               1.9       3.0               -               4.9 
----------------------------------  -----------  --------  --------------  ---------------- 
Revenue                                   104.4      11.9               -             116.3 
----------------------------------  -----------  --------  --------------  ---------------- 
Segment result                             13.6       4.8           (8.5)               9.9 
Operating separately disclosed 
 items                                                                                  1.8 
----------------------------------  -----------  --------  --------------  ---------------- 
Operating profit                                                                       11.7 
Profit on disposal of properties                                                        4.2 
Net finance costs                                                                     (5.3) 
----------------------------------  -----------  --------  --------------  ---------------- 
Profit before tax                                                                      10.6 
----------------------------------  -----------  --------  --------------  ---------------- 
Other segment information 
Additions: property, plant and 
 equipment                                  5.8       0.4               -               6.2 
Depreciation and amortisation              11.8       0.8             0.3              12.9 
----------------------------------  -----------  --------  --------------  ---------------- 
 
                                        Managed 
                                           Pubs  Tenanted                  Total continuing 
Unaudited - 26 weeks ended           and Hotels      Inns  Unallocated(1)        operations 
 25 September 2021                         GBPm      GBPm            GBPm              GBPm 
---------------------------------- 
Revenue 
----------------------------------  -----------  --------  --------------  ---------------- 
Sales of goods and services                34.9       4.9               -              39.8 
Accommodation income                        3.5         -               -               3.5 
Total revenue from contracts with 
 customers                                 38.4       4.9               -              43.3 
Rental income                               1.0       1.1               -               2.1 
Revenue                                    39.4       6.0               -              45.4 
----------------------------------  -----------  --------  --------------  ---------------- 
Other income                                  -         -             0.2               0.2 
----------------------------------  -----------  --------  --------------  ---------------- 
Segment result                           (10.6)       1.3           (8.6)            (17.9) 
Operating separately disclosed 
 items                                                                                (1.0) 
----------------------------------  -----------  --------  --------------  ---------------- 
Operating loss                                                                       (18.9) 
Profit on disposal of properties                                                          - 
Net finance costs                                                                     (4.1) 
----------------------------------  -----------  --------  --------------  ---------------- 
Loss before tax                                                                      (23.0) 
Other segment information 
Additions: property, plant and 
 equipment                                  6.5       0.3             0.5               7.3 
Depreciation and amortisation              12.6       0.9             0.7              14.2 
----------------------------------  -----------  --------  --------------  ---------------- 
 
 

1 Unallocated expenses represent primarily the salary and costs of central management. Unallocated revenue represents TSA income.

 
                                           Managed                                  Total 
                                              Pubs  Tenanted                   continuing 
Audited - 52 weeks ended                and Hotels      Inns  Unallocated(1)   operations 
 27 March 2021                                GBPm      GBPm            GBPm         GBPm 
-------------------------------------  -----------  --------  --------------  ----------- 
Revenue 
Sale of goods and services                    56.6       6.9               -         63.5 
Accommodation income                           5.9         -               -          5.9 
-------------------------------------  -----------  --------  --------------  ----------- 
Total revenue from contracts with 
 customers                                    62.5       6.9               -         69.4 
Rental income                                  1.5       2.3               -          3.8 
-------------------------------------  -----------  --------  --------------  ----------- 
Revenue                                       64.0       9.2               -         73.2 
-------------------------------------  -----------  --------  --------------  ----------- 
Other income                                     -         -             0.2          0.2 
-------------------------------------  -----------  --------  --------------  ----------- 
Segment result                              (26.1)       1.2          (15.4)       (40.3) 
Operating separately disclosed 
 items                                                                             (14.8) 
-------------------------------------  -----------  --------  --------------  ----------- 
Operating loss                                                                     (55.1) 
Profit on disposal of properties                                                      5.8 
Net finance costs                                                                   (8.5) 
-------------------------------------  -----------  --------  --------------  ----------- 
Loss before tax                                                                    (57.8) 
-------------------------------------  -----------  --------  --------------  ----------- 
Other segment information 
Additions: assets held for sale, 
 property, plant and equipment                12.6       0.7             0.5         13.8 
Depreciation and amortisation                 24.7       1.8             0.7         27.2 
Impairment of property, right-of-use 
 assets and goodwill                          11.3       1.6               -         12.9 
-------------------------------------  -----------  --------  --------------  ----------- 
 

1 Unallocated expenses represent primarily the salary and costs of central management. Unallocated revenue represents TSA income.

3. Separately Disclosed Items

 
 
                                                   Unaudited                      Unaudited                    Audited 
                                 26 weeks ended 25 September    26 weeks ended 26 September    52 weeks ended 27 March 
                                                        2021                           2020                       2021 
Continuing operations                                   GBPm                           GBPm                       GBPm 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Amounts included in operating 
profit/(loss): 
Reorganisation costs                                   (0.3)                          (1.0)                      (1.9) 
Impairment of properties, 
 right-of-use assets and 
 intangible assets                                         -                              -                     (12.9) 
Release of provision on final 
 settlement of Beer Business                             2.1                              -                          - 
Total separately disclosed 
 items included in operating 
 profit/(loss)                                           1.8                          (1.0)                     (14.8) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Profit on disposal of 
 properties                                              4.2                              -                        5.8 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Separately disclosed finance 
costs: 
Finance charge on net pension 
 liabilities (note 11)                                     -                              -                      (0.1) 
Finance credit on the 
 cancellation of interest 
 rate swaps                                                -                            0.2                          - 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Total separately disclosed 
 finance costs                                             -                            0.2                      (0.1) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Total separately disclosed 
 items before tax                                        6.0                          (0.8)                      (9.1) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Separately disclosed tax: 
Profit on disposal of 
 properties                                            (1.1)                              -                      (0.2) 
Change in tax rates                                    (5.1)                            0.1                        0.9 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Total separately disclosed 
 tax                                                   (6.2)                            0.1                        0.7 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Total separately disclosed 
 items                                                   0.2                          (0.7)                      (8.4) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
 

The reorganisation costs of GBP0.3 million during the 26 weeks ended 25 September 2021 (26 September 2020: GBP1.0 million, 27 March 2021: GBP1.9 million) were largely incurred as a result of the Group corporate restructure.

The profit on disposal of properties of GBP4.2 million during the 26 weeks ended 25 September 2021 (26 September 2020: nil) relates to the disposal of seven mostly licensed properties which were held as assets held for sale at year end. GBP1.4 million of this balance relates to the release of a lease liability on surrender of two properties that were previously impaired, net of surrender costs.

The GBP2.1 million credit is the release of a provision, net of the final settlement amount on the sale of the Fuller's Beer Business.

The 2021 Budget in March this year announced an increase in the UK corporation tax rate to 25% with effect from 1 April 2023. This was substantively enacted on 24 May 2021. The UK corporation rate increase has resulted in an increase to the deferred tax liability of GBP5.1 million. This has been recognised within separately disclosed items in the tax charge for the period as it is unrelated to underlying trading and is one off in nature.

The cash impact of operating separately disclosed items before tax for the 26 weeks ended 25 September 2021 was GBP0.3 million cash outflow (26 September 2020: GBP0.8 million cash outflow, 27 March 2021 GBP1.5 million cash outflow).

4. Finance Costs

 
 
                                                   Unaudited                      Unaudited                    Audited 
                                 26 weeks ended 25 September    26 weeks ended 26 September    52 weeks ended 27 March 
                                                        2021                           2020                       2021 
                                                        GBPm                           GBPm                       GBPm 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Finance costs 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Interest expense arising on: 
Financial liabilities at 
 amortised cost - loans and 
 debentures                                            (3.6)                          (2.7)                      (5.3) 
Financial liabilities at 
 amortised cost - preference 
 shares                                                (0.1)                          (0.1)                      (0.1) 
Financial liabilities at 
 amortised cost - lease 
 liabilities                                           (1.6)                          (1.5)                      (3.0) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Total interest expense for 
 financial liabilities                                 (5.3)                          (4.3)                      (8.4) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Total finance costs before 
 separately disclosed items                            (5.3)                          (4.3)                      (8.4) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Finance charge on net pension 
 liabilities (note 11)                                     -                              -                      (0.1) 
Finance credit on the 
 expiry/cancellation of 
 interest rate swaps                                       -                            0.2                          - 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
Total finance costs                                    (5.3)                          (4.1)                      (8.5) 
-----------------------------  -----------------------------  -----------------------------  ------------------------- 
 
 
 

5. Taxation

 
 
                                                                               Restated 
                                                Unaudited                     Unaudited                    Audited 
                                        26 weeks ended 25   26 weeks ended 26 September    52 weeks ended 27 March 
                                           September 2021                          2020                       2021 
Continuing operations                                GBPm                          GBPm                       GBPm 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
Tax on profit/(loss) on 
ordinary activities 
Current income tax: 
Corporation tax                                       0.1                             -                      (1.0) 
Amounts over provided in 
 previous years                                         -                         (0.5)                      (0.5) 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
Total current income tax                              0.1                         (0.5)                      (1.5) 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
Deferred tax: 
Origination and reversal of 
 temporary differences                                1.9                         (3.9)                      (8.1) 
Change in corporation tax 
 rate                                                 5.1                             -                          - 
Total deferred tax                                    7.0                         (3.9)                      (8.1) 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
Total tax charged/(credited) 
 in the Income Statement                              7.1                         (4.4)                      (9.6) 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
Tax relating to items 
charged/(credited) to the 
Statement of Comprehensive 
Income 
Deferred tax: 
Tax charge on valuation 
 gains on financial assets 
 and liabilities                                      0.1                             -                        0.1 
Tax charge/(credit) on 
 actuarial gains on pension 
 scheme                                               1.8                         (1.3)                      (0.2) 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
Tax charge/(credit) included 
 in the 
 Statement of Comprehensive 
 Income                                               1.9                         (1.3)                      (0.1) 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
Tax relating to items 
credited directly to equity 
Deferred tax: 
Share-based payments                                    -                         (0.1)                          - 
Tax credit included in the 
 Statement of Changes in 
 Equity                                                 -                         (0.1)                          - 
----------------------------  ---------------------------  ----------------------------  ------------------------- 
 
 

The taxation charge is calculated by applying the Directors' best estimate of the annual effective tax rate to the profit/(loss) for the period/year.

6. Earnings/(Loss) Per Share

 
                                                    Unaudited                      Unaudited                   Audited 
                                  26 weeks ended 25 September    26 weeks ended 26 September   52 weeks ended 27 March 
                                                         2021                           2020                      2021 
Continuing operations                                    GBPm                           GBPm                      GBPm 
------------------------------  -----------------------------  -----------------------------  ------------------------ 
Profit/(loss) attributable to 
 equity shareholders                                      3.5                         (18.6)                    (48.2) 
Separately disclosed items net 
 of tax                                                   0.2                            0.7                       8.4 
------------------------------  -----------------------------  -----------------------------  ------------------------ 
Adjusted earnings/(loss) 
 attributable to equity 
 shareholders                                             3.7                         (17.9)                    (39.8) 
------------------------------  -----------------------------  -----------------------------  ------------------------ 
 
 
                                     Number      Number      Number 
-------------------------------  ----------  ----------  ---------- 
Weighted average share capital   60,762,000  55,205,000  55,207,000 
Dilutive outstanding options 
 and share awards                   204,000     287,000     139,000 
-------------------------------  ----------  ----------  ---------- 
Diluted weighted average 
 share capital                   60,966,000  55,492,000  55,346,000 
-------------------------------  ----------  ----------  ---------- 
 
 
40p 'A' and 'C' ordinary share     Pence    Pence    Pence 
---------------------------------  -----  -------  ------- 
Basic earnings/(loss) per 
 share                              5.76  (33.69)  (87.31) 
Diluted earnings/(loss) per 
 share                              5.74  (33.69)  (87.31) 
Adjusted earnings/(loss) per 
 share                              6.09  (32.42)  (72.09) 
Diluted adjusted earnings/(loss) 
 per share                          6.07  (32.42)  (72.09) 
---------------------------------  -----  -------  ------- 
 
 
4p 'B' ordinary share              Pence   Pence   Pence 
---------------------------------  -----  ------  ------ 
Basic earnings/(loss) per 
 share                              0.58  (3.37)  (8.73) 
Diluted earnings/(loss) per 
 share                              0.57  (3.37)  (8.73) 
Adjusted earnings/(loss) per 
 share                              0.61  (3.24)  (7.21) 
Diluted adjusted earnings/(loss) 
 per share                          0.61  (3.24)  (7.21) 
---------------------------------  -----  ------  ------ 
 

For the purposes of calculating the number of shares to be used above, 'B' shares have been treated as one-tenth of an 'A' or 'C' share. The earnings per share calculation is based on earnings from continuing operations and on the weighted average ordinary share capital which excludes shares held by trusts relating to employee share options and shares held in treasury of 1,766,681 (26 September 2020: 1,779,745, 27 March 2021: 1,777,248).

Diluted earnings per share is calculated using the same earnings figure as for basic earnings per share, divided by the weighted average number of ordinary shares outstanding during the period plus the weighted average number of ordinary shares that would be issued on the conversion of all the dilutive potential ordinary shares into ordinary shares.

Adjusted earnings per share is calculated on profit before tax excluding separately disclosed items and on the same weighted average ordinary share capital as for the basic and diluted earnings per share. An adjusted earnings per share measure has been included as the Directors consider that this measure better reflects the underlying earnings of the Group.

7. Dividends

 
                                          Unaudited      Unaudited    Audited 
                                           26 weeks       26 weeks   52 weeks 
                                              ended          ended      ended 
                                       25 September   26 September   27 March 
                                               2021           2020       2021 
                                               GBPm           GBPm       GBPm 
------------------------------------  -------------  -------------  --------- 
Declared and paid during the period 
Interim paid in the period for 
 2021                                             -              -          - 
First dividend paid in period 
 for 2021                                         -              -          - 
Equity dividends paid                             -              -          - 
------------------------------------  -------------  -------------  --------- 
Dividends on cumulative preference 
 shares (note 4)                                0.1            0.1        0.1 
------------------------------------  -------------  -------------  --------- 
 
                                              Pence          Pence      Pence 
------------------------------------  -------------  -------------  --------- 
Dividends per 40p 'A' and 'C' 
 ordinary share 
declared in respect of the period 
Interim                                        3.90              -          - 
                                               3.90              -          - 
------------------------------------  -------------  -------------  --------- 
 

The pence figures above are for the 40p 'A' ordinary shares and 40p 'C' ordinary shares. The 4p 'B' ordinary shares carry dividend rights of one-tenth of those applicable to the 40p 'A' ordinary shares. Own shares held in the employee share trusts do not qualify for dividends as the Trustees have waived their rights. Dividends are also not paid on own shares held as treasury shares.

The Directors have declared an interim dividend of 3.90p (2020: nil) for the 40p 'A' ordinary shares and 40p 'C' ordinary shares, and 0.39p (2020: nil) for the 4p 'B' ordinary shares, with a total estimated cost to the Company of GBP2.4 million (2020: nil).

8. Property, Plant and Equipment

 
                                             Unaudited      Unaudited    Audited 
                                              26 weeks       26 weeks   52 weeks 
                                                 ended          ended      ended 
                                          25 September   26 September   27 March 
                                                  2021           2020       2021 
                                                  GBPm           GBPm       GBPm 
---------------------------------------  -------------  -------------  --------- 
Net book value at start of period/year           590.2          617.7      617.7 
Reclassification of prior year 
 impairment to right-of-use asset                    -            0.4        0.4 
Additions                                          6.2            7.3       13.8 
Disposals                                            -          (3.7)      (5.5) 
Impairment loss net of reversals                     -              -      (9.0) 
Transfers to assets classified 
 as held for sale                                (1.5)          (4.9)      (8.6) 
Transfer from assets classified 
 as held for sale                                  2.4              -          - 
Depreciation provided during 
 the period                                      (8.9)          (9.3)     (18.6) 
Net book value at end of period/year             588.4          607.5      590.2 
---------------------------------------  -------------  -------------  --------- 
 

During the 26 weeks ended 25 September 2021, the Group recognised a charge of GBPnil (26 September 2020: GBPnil, 27 March 2021: GBP9.0 million) in respect of the write down in value of number of sites to their recoverable value.

9. Assets held for sale

 
                                            Unaudited      Unaudited        Audited 
                                             26 weeks       26 weeks       26 weeks 
                                                ended          ended          ended 
                                         25 September   25 September   25 September 
                                                 2021           2021           2021 
                                                 GBPm           GBPm           GBPm 
--------------------------------------  -------------  -------------  ------------- 
Assets held for sale at the start 
 of the period/year                               9.6            2.6            2.6 
--------------------------------------  -------------  -------------  ------------- 
Assets disposed of during the year              (1.7)              -          (3.1) 
--------------------------------------  -------------  -------------  ------------- 
Assets transferred to property, plant 
 and equipment                                  (2.4)            4.9              - 
--------------------------------------  -------------  -------------  ------------- 
Assets transferred from investment 
 property                                         1.1            0.8            1.7 
--------------------------------------  -------------  -------------  ------------- 
Assets transferred from property, 
 plant and equipment                              1.5              -            8.6 
--------------------------------------  -------------  -------------  ------------- 
Impairment of assets                                -              -          (0.2) 
--------------------------------------  -------------  -------------  ------------- 
Assets held for sale at the end of 
 the period/year                                  8.1            8.3            9.6 
--------------------------------------  -------------  -------------  ------------- 
 

10. Analysis of Net Debt

 
 Unaudited - 26 weeks               At     Cash       Non              At 
  ended 25 September 
  2021 
---------------------------- 
                                27-Mar    flows   cash(1)    25 September 
---------------------------- 
                                  2021     GBPm      GBPm            2021 
                                  GBPm                               GBPm 
----------------------------  --------  -------  --------  -------------- 
 Cash and cash equivalents: 
 Cash and short-term 
  deposits                        17.1    (0.9)         -            16.2 
----------------------------  --------  -------  --------  -------------- 
                                  17.1    (0.9)         -            16.2 
----------------------------  --------  -------  --------  -------------- 
 Financial liabilities 
 Lease liabilities              (89.9)      4.1         2          (83.8) 
----------------------------  --------  -------            -------------- 
                                (89.9)      4.1         2          (83.8) 
----------------------------  --------  -------            -------------- 
 Debt: 
 Bank loans(2)                 (107.9)   (11.9)     (0.4)         (120.2) 
 CCFF                           (99.8)      100     (0.2)               - 
 Debenture stock                (25.9)        -         -          (25.9) 
 Preference shares               (1.6)        -         -           (1.6) 
----------------------------  --------  -------  -------- 
 Total borrowings              (235.2)     88.1     (0.6)         (147.7) 
----------------------------  --------  -------  --------  -------------- 
 Net debt                        (308)     91.3       1.4         (215.3) 
----------------------------  --------  -------  --------  -------------- 
 

On 31 March 2021, the Group agreed an Amend and Extend refinancing of its existing debt facilities with its relationship banks, extending the maturity of the GBP192 million facilities to 19 February 2023 and amending the financial covenants to a minimum liquidity level to 31 March 2022.

The CCFF was repayable in May 2021 and was repaid using the Group's available facilities and the proceeds of the equity placing.

 
 
                                               At                               At 
  Unaudited - 26 weeks                   28 March    Cash       Non   26 September 
  ended 26 September                         2020   flows   cash(1)           2020 
  2020                                       GBPm    GBPm      GBPm           GBPm 
---------------------------  --------------------  ------  --------  ------------- 
Cash and cash equivalents: 
Cash and short-term 
 deposits                                    20.3   (2.3)         -           18.0 
---------------------------  --------------------  ------  --------  ------------- 
                                             20.3   (2.3)         -           18.0 
---------------------------  --------------------  ------  --------  ------------- 
Financial liabilities 
Lease liabilities                         (112.9)     4.4      14.4         (94.1) 
                                          (112.9)     4.4      14.4         (94.1) 
Debt: 
Bank loans(2)                             (171.7)    93.0     (0.1)         (78.8) 
CCFF                                            -  (99.4)       0.3         (99.1) 
Debenture stock                            (25.9)       -         -         (25.9) 
Preference shares                           (1.6)       -         -          (1.6) 
---------------------------  --------------------  ------  --------  ------------- 
Total borrowings                          (199.2)   (6.4)       0.2        (205.4) 
---------------------------  --------------------  ------  --------  ------------- 
Net debt                                  (291.8)   (4.3)      14.6        (281.5) 
---------------------------  --------------------  ------  --------  ------------- 
 
 
                                               At                           At 
                                         28 March    Cash       Non   27 March 
Audited - 52 weeks                           2020   flows   cash(1)       2021 
 ended 27 March 2021                         GBPm    GBPm      GBPm       GBPm 
---------------------------  --------------------  ------  --------  --------- 
Cash and cash equivalents: 
Cash and short-term 
 deposits                                    20.3   (3.2)         -       17.1 
---------------------------  --------------------  ------  --------  --------- 
                                             20.3   (3.2)         -       17.1 
---------------------------  --------------------  ------  --------  --------- 
Financial liabilities 
Lease liabilities                         (112.9)     9.2      13.8     (89.9) 
                                          (112.9)     9.2      13.8     (89.9) 
Debt: 
Bank loans(2)                             (171.7)    64.0     (0.2)    (107.9) 
CCFF                                            -  (99.4)     (0.4)     (99.8) 
Debenture stock                            (25.9)       -         -     (25.9) 
Preference shares                           (1.6)       -         -      (1.6) 
---------------------------  --------------------  ------  --------  --------- 
Total borrowings                          (199.2)  (35.4)     (0.6)    (235.2) 
---------------------------  --------------------  ------  --------  --------- 
Net debt                                  (291.8)  (29.4)      13.2    (308.0) 
---------------------------  --------------------  ------  --------  --------- 
 

1 Non-cash movements relate to the amortisation of arrangement fees, arrangement fees accrued and movement in lease liabilities.

   2   Bank loans net of arrangement fees. 

11. Retirement Benefit Obligations

 
                                          Unaudited      Unaudited    Audited 
The amount included in the Balance               At             At         At 
 Sheet arising from the Group's        25 September   26 September   27 March 
 obligations in respect of its                 2021           2020       2021 
 defined benefit retirement plan               GBPm           GBPm       GBPm 
------------------------------------  -------------  -------------  --------- 
Fair value of Scheme assets                   155.7          142.8      143.8 
Present value of Scheme liabilities         (150.6)        (153.6)    (147.3) 
------------------------------------  -------------  -------------  --------- 
Surplus/(deficit) in the Scheme                 5.1         (10.8)      (3.5) 
------------------------------------  -------------  -------------  --------- 
 

The net position of the defined benefit retirement plan for the 26 weeks ended 25 September 2021 shows a surplus of GBP5.1 million. In accordance with IFRIC 14, the Group is able to recognise an asset as it has an unconditional right to a refund of any surplus in the event of the plan winding down.

 
Key financial assumptions used 
 in the valuation 
 of the Scheme 
--------------------------------  -----------  -----  --------- 
Rate of increase in pensions 
 in payment                             3.50%  3.05%      3.35% 
Discount rate                           1.85%  1.50%      1.95% 
Inflation assumption - RPI              3.55%  3.05%      3.40% 
Inflation assumption - CPI (pre   2.65%/3.55%  2.15%  2.5%/3.4% 
 2030/post 2030) 
--------------------------------  -----------  -----  --------- 
 

Mortality Assumptions

The mortality assumptions used in the valuation of the Scheme as at 25 September 2021 are as set out in the financial statements for the 52 weeks ended 27 March 2021.

 
                                    Unaudited      Unaudited    Audited 
                                           At             At         At 
                                 25 September   26 September   27 March 
                                         2021           2020       2021 
Assets in the Scheme                     GBPm           GBPm       GBPm 
------------------------------  -------------  -------------  --------- 
Corporate bonds                          29.2           31.2       25.5 
Index linked debt instruments            37.9           24.2       28.3 
Overseas equities                        30.9           27.7       30.6 
Alternatives                             39.3           53.5       53.7 
Cash                                     14.5            2.0        1.9 
Annuities                                 3.9            4.2        3.8 
------------------------------  -------------  -------------  --------- 
Total market value of assets            155.7          142.8      143.8 
------------------------------  -------------  -------------  --------- 
 
 
                                        Unaudited      Unaudited    Audited 
                                         26 weeks       26 weeks   52 weeks 
                                            ended          ended      ended 
                                     25 September   26 September   27 March 
                                             2021           2020       2021 
Movement in deficit during period            GBPm           GBPm       GBPm 
----------------------------------  -------------  -------------  --------- 
Deficit in Scheme at beginning 
 of the period                              (3.5)          (4.7)      (4.7) 
Movement in period: 
 Net interest cost                              -              -      (0.1) 
 Net actuarial gains/(losses)                 7.5          (7.1)      (1.0) 
 Contributions                                1.1            1.0      (2.3) 
Surplus/(deficit) in Scheme at 
 end of the period                            5.1         (10.8)      (3.5) 
----------------------------------  -------------  -------------  --------- 
 

On 1 January 2015 the plan was closed to future accruals.

12. Provisions

 
                                         Unaudited        Unaudited            Audited 
                                    26 weeks ended   26 weeks ended     26 weeks ended 
                                      25 September     26 September           27 March 
                                              2021             2020               2021 
Group and Company                             GBPm             GBPm               GBPm 
---------------------------------  ---------------  ---------------  ----------------- 
Balance at beginning of the year               4.0              4.1                4.1 
---------------------------------  ---------------  ---------------  ----------------- 
Utilised                                     (1.4)                -              (0.1) 
---------------------------------  ---------------  ---------------  ----------------- 
Released                                     (2.1)                -                  - 
---------------------------------  ---------------  ---------------  ----------------- 
Balance at end of the year                     0.5              4.1                4.0 
---------------------------------  ---------------  ---------------  ----------------- 
Analysed as: 
---------------------------------  ---------------  ---------------  --------------- 
Due withing one year                           0.5              4.1              4.0 
---------------------------------  ---------------  ---------------  --------------- 
Due in more than one year                        -                -                - 
---------------------------------  ---------------  ---------------  --------------- 
                                               0.5              4.1              4.0 
---------------------------------  ---------------  ---------------  --------------- 
 
 

For further details on the released provision refer to note 3.

13. Share Capital

On 20 April 2021, the Company made an equity placement of 6,469,300 'A' shares for an offer price of 830p, generating gross proceeds of GBP53.7 million. Expenses of GBP2.1 million were incurred and have been offset in the share premium account leaving net proceeds of GBP51.6 million.

At the same time, the Company also provided 'B' ordinary shareholders with the opportunity to purchase 'B' ordinary shares held in treasury pro-rata to their holding of 'B' ordinary shares. 230,094 'B' shares were purchased out of treasury shares for proceeds of GBP0.2 million.

14. Prior year adjustment

The Group identified an error within its assessmen t of deferred tax and how it was being calculated on property, plant and equipment ("PP&E"). Management had understated the base cost of PP&E recoverable on a sales basis and not recognised a deferred tax liability on a use basis. Additionally, an adjustment was recognised to goodwill for the acquisition of Bel & The Dragon as a result of incorrect application of the initial recognition exemption. This was identified at year end but dates back to prior to the earliest period presented within these interim statements. The 26 September 2020 balances therefore have been restated in these interim statements. In addition the income statement tax credit has been increased by GBP0.5 million to record a return to provision true up in H1 2021 when the tax return in question was submitted to HMRC (previously recorded in H2 2021).

The financial impact of the errors identified are as follows:

 
                                   Reported  Adjusted    Restated 
26 Weeks ended 26 September 2020       GBPm      GBPm        GBPm 
---------------------------------  --------  --------  ---------- 
Current tax receivable                  3.8       0.3         4.1 
---------------------------------  --------  --------  ---------- 
Deferred tax liabilities             (13.7)       4.0       (9.7) 
---------------------------------  --------  --------  ---------- 
Retained earnings                   (388.1)     (3.5)     (391.6) 
---------------------------------  --------  --------  ---------- 
Goodwill                               28.1     (0.8)      27.3 
---------------------------------  --------  --------  -------- 
 

Income Statement for 26 weeks ended 26 September 2020:

 
                                         Reported  Adjusted  Restated 
                                             GBPm      GBPm      GBPm 
---------------------------------------  --------  --------  -------- 
Loss before tax                            (23.0)         -    (23.0) 
---------------------------------------  --------  --------  -------- 
Tax                                           3.9       0.5       4.4 
---------------------------------------  --------  --------  -------- 
Loss after tax (continuing operations)     (19.1)       0.5    (18.6) 
---------------------------------------  --------  --------  -------- 
 

15. Principal Risks and Uncertainties

In the course of normal business, the Group continually assesses and takes action to mitigate the various risks encountered that could impact the achievement of its objectives. Systems and processes are in place to enable the Board to monitor and control the Group's management of risk, which are detailed in the Corporate Governance Report of the Annual Report and Financial Statements 2021. The principal risks and uncertainties and their associated mitigating and monitoring controls which may affect the Group's performance in the next six months are not substantially different from those detailed on pages 28 to 30 of the Annual Report and Financial Statements 2021, and are available on the Fuller's website, www.fullers.co.uk.

The most significant risk has been the impact of the coronavirus pandemic. However other risks, which were already part of our principal risks, have become more prevalent. These include but are not limited to: the constrained availability of labour within the UK impacting hospitality directly, and manufacturing and logistics; the impact of cost inflation; supply chain issues; changes in consumer demand; and wage cost inflation. The controls and mitigations we have in place to address these risks remain effective in reducing the impact on the business. We are well placed to withstand these pressures and ultimately withstand long periods of uncertainty through the strength of our Balance Sheet. Our strong financial position supports our long-term strategy that focuses on ensuring we develop and retain the best people, build strong relationships with our suppliers and deliver a premium experience with the agility to respond to both short and long-term changes in consumer behaviour.

16. Shareholders' information

Shareholders holding 40p ' C' ordinary shares are reminded that they have 30 days from 18 November 2021 should they wish to convert those 'C' shares to 'A' shares. The next available opportunity after that will be June 2022. For further details, please contact the Company's registrars, Computershare, on 0870 889 4096.

17. Statement of Directors' Responsibilities

The Directors confirm, to the best of their knowledge, that this condensed set of financial statements gives a true and fair view of the assets, liabilities, financial position and profit or loss of the issuer or the undertakings included in the consolidation as a whole and has been prepared in accordance with IAS 34, Interim Financial Reporting, as adopted by the United Kingdom. The interim management report herein includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:

-- an indication of important events that have occurred during the first six months and their impact on the financial statements and a description of the principal risks and uncertainties for the remaining six months of the financial year

-- disclosure of material related party transactions in the first six months and any material changes to related party transactions.

By order of the Board

 
 MICHAEL TURNER     SIMON EMENY 
 CHAIRMAN           CHIEF EXECUTIVE OFFICER 
 17 NOVEMBER 2021 
 

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 ZZMMMLNZGMZM

(END) Dow Jones Newswires

November 18, 2021 02:00 ET (07:00 GMT)

Fuller Smith & Turner (LSE:FSTA)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Fuller Smith & Turner Charts.
Fuller Smith & Turner (LSE:FSTA)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Fuller Smith & Turner Charts.