TIDMBML

RNS Number : 2656N

Balmoral International Land PLC

31 August 2011

Balmoral interims in line with trading outlook

Balmoral International Land plc has released its interim results for the six months to 30 June 2011.

Key Points:

-- Summary of movements in net assets:

 
                                              6 months        6 months 
                                                  to              to 
                                             30 June 2011    30 June 2010 
                                                     EURm            EURm 
 
 Net rental income                                    5.8             6.8 
 Finance costs (excluding foreign 
  exchange)                                         (2.3)           (3.2) 
 Administration costs                               (1.9)           (2.0) 
 Net operating income                                 1.6             1.6 
 Fair value adjustments: 
  Wholly/majority owned property                    (6.1)           (6.4) 
  Equity accounted investees                        (0.4)           (0.7) 
 Translation effect of foreign exchange 
  (net)                                               1.5           (2.4) 
 Income tax                                             -             1.4 
 Movement in net assets                             (3.4)           (6.5) 
 

-- Net assets per share at the half year were EUR0.0453 compared to EUR0.0514 at 31 December 2010. This outcome is in line with the company's outlook statement issued with the EGM circular on 2 August 2011.

Commenting on the results, Balmoral International Land plc chairman, Carl McCann, said:

"Despite some signs of a recovery in activity in some market segments and geographies toward the end of 2010, the first six months of 2011 continued to be challenging for the property sector. Further declines in values were recorded in Ireland, though these were partially offset by some improvements in the UK and a generally unchanged position on the Continent."

Balmoral International Land plc

31 August 2011

For further information, please contact:

Brian Bell, WHPR, Tel: +353 1 669 0030

Balmoral International Land plc

Interim results to 30 June 2011

Developments since December 2010

-- During the first six months of 2011, Balmoral agreed and/or completed a number of new leases and lease extensions on several of its properties in various locations including Livingston in Scotland, Milton Keynes in England, Brussels in Belgium and Amsterdam in The Netherlands.

-- Also in the first half, Balmoral negotiated the conditional sale of a development site at New Liston, near Edinburgh, subject to planning permission.

-- Good progress was made during the period on a number of the Group's medium term development prospects, particularly in Scotland.

-- In July, the Group announced the successful negotiation of a two year extension of its borrowing facility of EUR45.9m on its Dutch property portfolio.

-- At an Extraordinary General Meeting on 25 August 2011, shareholders approved the creation of a new Group holding company, Balmoral International Land Holdings plc, and the cancellation of the company's listing on the ESM and AIM with effect from 2 September 2011.

Investment property

Total investment property assets at 30 June 2011 amounted to EUR199.6 million compared to EUR208.8 million at 31 December 2010. The movements in values were as follows:

 
                                                       Continental 
                                     Ireland      UK        Europe   Total 
                                       EUR'm   EUR'm         EUR'm   EUR'm 
 Value at 1 January 2011                68.9    68.5          71.4   208.8 
 Additions                                 -       -           0.1     0.1 
 Fair value adjustments                (8.3)     2.2             -   (6.1) 
 Exchange rate impact on 
  sterling-denominated properties          -   (3.2)             -   (3.2) 
                                    --------  ------  ------------  ------ 
 
 Value at 30 June 2011                  60.6    67.5          71.5   199.6 
                                    ========  ======  ============  ====== 
 

Equity accounted investees

Total equity accounted investees at 30 June 2011 amounted to EUR5.3 million compared to EUR4.9 million at 31 December 2010. The movements in values were as follows:

 
                                                Continental 
                              Ireland      UK        Europe   Total 
                                EUR'm   EUR'm         EUR'm   EUR'm 
 Value at 1 January 2011          2.0     0.4           2.5     4.9 
 Investments during period        0.3     0.4           0.2     0.9 
 Fair value adjustments         (0.3)       -         (0.2)   (0.5) 
 Value at 30 June 2011            2.0     0.8           2.5     5.3 
                             ========  ======  ============  ====== 
 

Impact of foreign exchange on movement in net assets

 
                                                              EUR'm 
 Loss on translation of sterling-denominated investment 
  properties                                                  (3.2) 
 Gain on translation of sterling-denominated bank 
  loans                                                         4.8 
 Movement in other sterling-denominated assets/liabilities 
  and trading result (net)                                    (0.1) 
                                                             ------ 
 
 Net impact of foreign exchange on net assets                   1.5 
                                                             ====== 
 

These movements arise from the change in the euro : sterling exchange rate from 0.86075 at 31 December 2010 to 0.90255 at 30 June 2011.

Finance

The company remains in discussions with its principal bankers on extensions of certain of its loan facilities and anticipates reaching satisfactory conclusions on these. Based on this assumption and taking into consideration its current cash position and projected cash flows, the Group continues to anticipate that it will have sufficient funds to meet its ongoing commitments.

Financial Performance

Net rental income

Gross rental income was EUR7.6m (2010: EUR8.4m) and property outgoings were EUR1.8m (2010: EUR1.6m), resulting in a net rental income for the period of EUR5.8m (2010: EUR6.8m). The decline in net rental income reflects rent reductions on certain tenancies that were renewed or subject to review during the last twelve months.

Net property valuation

The decline in net property valuation of EUR9.3m (2010: EUR0.1m) comprised reductions in valuations of EUR6.1m (2010: EUR6.4m) and an exchange loss of (EUR3.2m) (2010: gain of EUR6.3m) on sterling-denominated assets.

Administration expenses

Administration expenses for the period were EUR1.9m (2010: EUR2.0m). The group continues to pursue savings in this area.

Share of result of equity accounted investees

The group's share of the results of its equity accounted investees in the period was (EUR0.4m)

(2010: (EUR0.7m)).

Net finance income/(expense)

Net finance income for the period was EUR2.3m (2010: net expense EUR12.0m) comprising a gain on sterling denominated borrowings and other assets and liabilities of EUR4.6m (2010: loss of EUR8.8m), interest earned on cash balances during the period of EUR0.1m (2010: EUR0.2m) and interest on borrowings in the period of EUR2.4m (2010: (EUR3.4m).

Income tax

The tax movement for the half year was nil (2010: EUR1.4m).

Earnings per share

Basic and diluted loss per share for the period was EUR0.60 cent (2010: EUR1.11 cent).

Shareholders' funds and net asset value per share

Shareholders' funds at 30 June 2011 amounted to EUR26.4m (31 December 2010: EUR30.0m) resulting in basic and diluted net asset values per share of EUR4.53 cent (31 December 2010: EUR5.14 cent).

Net bank borrowings

Bank borrowings, net of cash and cash equivalents, amounted to EUR174.6m at 30 June 2011, compared to EUR180.5m at 31 December 2010. This figure comprised borrowings of EUR185.7m (31 December 2010: EUR191.2m) less cash of EUR11.1m (31 December 2010: EUR10.7m). Borrowings decreased during the period principally due to the movement in the euro : sterling exchange rate.

Conclusion

Balmoral continues to benefit from an extensive, well diversified portfolio of assets and the board remains focused on filling vacancies, maximising income, reducing costs, generating cash and adding value wherever feasible with a view to placing the group in the best position possible when market conditions improve.

31 August 2011

For further information, please contact:

Brian Bell, Wilson Hartnell PR - Tel: +353 1 669 0030

Consolidated interim income statement

for the period ended 30 June 2011

 
                                       6 months        6 months      12 months 
                                             to              to             to 
                                   30 June 2011    30 June 2010    31 Dec 2010 
                                    (Unaudited)     (Unaudited)      (Audited) 
 Continuing operations    Notes         EUR'000         EUR'000        EUR'000 
 
 Gross rental and 
  related income                          7,628           8,411         16,499 
 Property outgoings                     (1,810)         (1,590)        (1,835) 
                                 --------------  --------------  ------------- 
 
 Net rental and related 
  income                                  5,818           6,821         14,664 
 Net property valuation 
  movement                    5         (9,258)           (105)       (27,373) 
                                 --------------  --------------  ------------- 
 
 Net property and 
  related 
  (expense)/income                      (3,440)           6,716       (12,709) 
 
 Administrative 
  expenses                              (1,855)         (1,987)        (3,832) 
                                 --------------  --------------  ------------- 
 
 Result from operating 
  activities                            (5,295)           4,729       (16,541) 
 Share of result of 
  equity accounted 
  investees                               (416)           (663)        (3,084) 
 
 Finance income               3           4,929             155            697 
 Finance expense              3         (2,585)        (12,114)       (10,463) 
                                 --------------  --------------  ------------- 
 Net finance 
  income/(expense)                        2,344        (11,959)        (9,766) 
 
 Result before tax                      (3,367)         (7,893)       (29,391) 
 Income tax 
  credit/(expense)            4               -           1,401          (889) 
                                 --------------  --------------  ------------- 
 
 Result for the period                  (3,367)         (6,492)       (30,280) 
                                 ==============  ==============  ============= 
 Attributable to: 
 Equity shareholders of 
  the company                           (3,506)         (6,501)       (30,176) 
 Non-controlling 
  interest                                  139               9          (104) 
                                 --------------  --------------  ------------- 
 
 Result for the period                  (3,367)         (6,492)       (30,280) 
                                 ==============  ==============  ============= 
 
 Basic and diluted 
  result per share 
  (euro cent)                 8          (0.60)          (1.11)         (5.17) 
                                 ==============  ==============  ============= 
 

Consolidated interim statement of comprehensive income

for the period ended 30 June 2011

 
                                      6 months        6 months      12 months 
                                            to              to             to 
                                  30 June 2011    30 June 2010    31 Dec 2010 
                                   (Unaudited)     (Unaudited)      (Audited) 
                                       EUR'000         EUR'000        EUR'000 
 
 Result for the period                 (3,367)         (6,492)       (30,280) 
 
 Other comprehensive income 
 
 Foreign currency translation 
  on foreign operations                   (38)            (30)           (33) 
                                --------------  --------------  ------------- 
 
 Total comprehensive income 
  for the period                       (3,405)         (6,522)       (30,313) 
                                ==============  ==============  ============= 
 
 Attributable to: 
 
 Shareholders of the company           (3,544)         (6,531)       (30,209) 
 Non-controlling interest                  139               9          (104) 
                                --------------  --------------  ------------- 
 
 Total comprehensive income 
  for the period                       (3,405)         (6,522)       (30,313) 
                                ==============  ==============  ============= 
 

Consolidated interim statement of changes in equity

for the period ended 30 June 2011

 
                                                    30 June 2011 
                                                     (Unaudited) 
                                    Attributable to equity holders of the parent 
                                                     Currency 
                    Share     Share    Retained   translation             Non-controlling     Total 
                  capital   premium    earnings       reserve     Total          interest    equity 
                  EUR'000   EUR'000     EUR'000       EUR'000   EUR'000           EUR'000   EUR'000 
 Balance as at 
  1 January 
  2011              5,833   201,085   (169,546)       (7,405)    29,967                43    30,010 
 Total 
  comprehensive 
  income for 
  the period            -         -     (3,506)          (38)   (3,544)               139   (3,405) 
                 --------  --------  ----------  ------------  --------  ----------------  -------- 
 Balance at 30 
  June 2011         5,833   201,085   (173,052)       (7,443)    26,423               182    26,605 
                 ========  ========  ==========  ============  ========  ================  ======== 
 
 
                                                    30 June 2010 
                                                     (Unaudited) 
                                    Attributable to equity holders of the parent 
                                                     Currency 
                    Share     Share    Retained   translation             Non-controlling     Total 
                  capital   premium    earnings       reserve     Total          interest    equity 
                  EUR'000   EUR'000     EUR'000       EUR'000   EUR'000           EUR'000   EUR'000 
 Balance as at 
  1 January 
  2010              5,833   201,085   (139,370)       (7,372)    60,176               147    60,323 
 Total 
  comprehensive 
  income for 
  the period            -         -     (6,501)          (30)   (6,531)                 9   (6,522) 
                 --------  --------  ----------  ------------  --------  ----------------  -------- 
 Balance at 30 
  June 2010         5,833   201,085   (145,871)       (7,402)    53,645               156    53,801 
                 ========  ========  ==========  ============  ========  ================  ======== 
 
 
                                                   31 December 2010 
                                                       (Audited) 
                                     Attributable to equity holders of the parent 
                                                     Currency 
                    Share     Share    Retained   translation              Non-controlling      Total 
                  capital   premium    earnings       reserve      Total          interest     equity 
                  EUR'000   EUR'000     EUR'000       EUR'000    EUR'000           EUR'000    EUR'000 
 
 Balance at 1 
  January 2010      5,833   201,085   (139,370)       (7,372)     60,176               147     60,323 
 Total 
  comprehensive 
  income for 
  the year              -         -    (30,176)          (33)   (30,209)             (104)   (30,313) 
                 --------  --------  ----------  ------------  ---------  ----------------  --------- 
 Balance at 31 
  December 
  2010              5,833   201,085   (169,546)       (7,405)     29,967                43     30,010 
                 ========  ========  ==========  ============  =========  ================  ========= 
 

Consolidated interim balance sheet

at 30 June 2011

 
                                     30 June 2011   30 June 2010   31 Dec 2010 
                                      (Unaudited)    (Unaudited)     (Audited) 
                             Notes        EUR'000        EUR'000       EUR'000 
 Assets 
 Non-current assets 
 Property, plant and 
  equipment                                    21             52            34 
 Investment property             5        199,616        236,172       208,759 
 Investments in equity 
  accounted investees            6          5,320          6,112         4,922 
 Deferred tax assets                        5,794          4,492         5,843 
                                    -------------  -------------  ------------ 
 Total non-current assets                 210,751        246,828       219,558 
                                    -------------  -------------  ------------ 
 
 Current assets 
 Trade and other 
  receivables                               2,385          2,752         2,093 
 Cash and cash equivalents                 11,145         11,045        10,676 
                                    -------------  -------------  ------------ 
 Total current assets                      13,530         13,797        12,769 
                                    -------------  -------------  ------------ 
 
 Total assets                             224,281        260,625       232,327 
                                    -------------  -------------  ------------ 
 
 Equity 
 Issued share capital                       5,833          5,833         5,833 
 Share premium                            201,085        201,085       201,085 
 Other reserves                         (180,495)      (153,273)     (176,951) 
                                    -------------  -------------  ------------ 
 Total equity attributable 
  to: 
 Equity shareholders of 
  the company                              26,423         53,645        29,967 
 Non-controlling interest                     182            156            43 
                                    -------------  -------------  ------------ 
 Total equity                              26,605         53,801        30,010 
                                    -------------  -------------  ------------ 
 
 Liabilities 
 Non-current liabilities 
 Deferred tax liabilities                   4,828          1,289         4,905 
 Loans and borrowings            7         47,248         14,207         4,029 
                                    -------------  -------------  ------------ 
 Total non-current 
  liabilities                              52,076         15,496         8,934 
                                    -------------  -------------  ------------ 
 
 Current liabilities 
 Trade and other payables                   7,014          7,771         6,110 
 Employee benefits                            138             66           108 
 Loans and borrowings            7        138,448        183,491       187,165 
                                    -------------  -------------  ------------ 
 Total current liabilities                145,600        191,328       193,383 
                                    -------------  -------------  ------------ 
 
 Total liabilities                        197,676        206,824       202,317 
                                    -------------  -------------  ------------ 
 
 Total liabilities and 
  equity                                  224,281        260,625       232,327 
                                    =============  =============  ============ 
 
 Net asset value per share 
  (euro cent):                   9           4.53           9.20          5.14 
                                    -------------  -------------  ------------ 
 

Consolidated interim statement of cash flows

for the period ended 30 June 2011

 
                                       6 months        6 months      12 months 
                                             to              to             to 
                                   30 June 2011    30 June 2010    31 Dec 2010 
                                    (Unaudited)     (Unaudited)      (Audited) 
                                        EUR'000         EUR'000        EUR'000 
 Cash flow from operating 
 activities 
 Result before tax                      (3,367)         (7,893)       (29,391) 
 Adjustments for: 
 Net property valuation 
  movement                                9,258             105         27,373 
 Depreciation                                13              18             35 
 Finance income                            (93)           (155)          (433) 
 Finance expense                          2,417           3,362          7,070 
 Share of result of equity 
  accounted investees                       416             663          3,084 
 Exchange difference on 
  non-property assets                   (4,668)           8,752          3,129 
                                 --------------  --------------  ------------- 
 Operating result before 
  changes in working capital              3,976           4,852         10,867 
 Increase/(decrease) in trade 
  and other payables                      1,116           (219)        (1,286) 
 (Increase)/decrease in trade 
  and other receivables                   (323)             322            981 
                                 --------------  --------------  ------------- 
 Cash generated from operations           4,769           4,955         10,562 
 
 Interest paid                          (2,426)         (3,362)        (7,121) 
 Income tax (paid)/received                (93)             446            203 
                                 --------------  --------------  ------------- 
 Net cash inflow from operating 
  activities                              2,250           2,039          3,644 
                                 --------------  --------------  ------------- 
 
 Cash flows from investing 
 activities 
 Acquisition of investment 
  property                                    -               -          (389) 
 Net cash outflow on 
  acquisition of subsidiary                   -               -           (40) 
 Proceeds from disposal of 
  investment property                         -           6,683          6,683 
 Improvements to investment 
  property                                (115)           (268)              - 
 Interest received                           93             155            433 
 Net cash outflow from 
  additional investment in 
  equity accounted investees              (852)           (935)        (2,169) 
 Net cash (outflow)/inflow from 
  investing activities                    (874)           5,635          4,518 
                                 --------------  --------------  ------------- 
 
 Cash flows from financing 
 activities 
 Repayment of borrowings                  (739)           (905)        (1,974) 
 Net cash outflow from 
  financing activities                    (739)           (905)        (1,974) 
                                 --------------  --------------  ------------- 
 
 Net increase in cash and cash 
  equivalents                               637           6,769          6,188 
 Cash and cash equivalents at 
  beginning of period                    10,676           4,409          4,409 
 Foreign exchange (loss)/gain 
  on cash and cash equivalents            (168)           (133)             79 
                                 --------------  --------------  ------------- 
 Cash and cash equivalents at 
  end of period/year                     11,145          11,045         10,676 
                                 ==============  ==============  ============= 
 

Notes to the condensed consolidated interim financial statements

1. General information and basis of preparation

General information

The condensed consolidated interim financial statements of the company for the six month period ended 30 June 2011 are unaudited. The financial statements presented herein do not constitute the statutory financial statements that are required by Section 7 of the Companies (Amendment) Act, 1986 to be annexed to the annual return of the company. The statutory financial statements for the financial year ended 31 December 2010 will be annexed to the 2011 annual return and filed with the Registrar of Companies. The audit report on those statutory financial statements was unqualified. It did, however, contain an emphasis of matter made in relation to the basis of preparation of the financial statements.

Basis of preparation

The financial information contained in the condensed consolidated interim financial statements has been prepared in accordance with the accounting policies set out in the last annual financial statements.

The following are the new standards that are effective for the financial period of the company ending on 30 June 2011 and that had no impact on the results or financial position of the group:

-- IAS 24 (Amendment) - Related party disclosures.

-- IAS 32 (Amendment) - Financial instruments: Presentation - classification of rights issues.

-- IFRIC 19 - Extinguishing financial liabilities with equity instruments.

-- IFRIC 14 (Amendment) - Prepayments of a minimum funding requirement.

The financial information is presented in euro, rounded to the nearest thousand.

The condensed consolidated interim financial statements were authorised for issue on 31 August 2011.

2. Segment reporting

 
                                                    Continental 
                                Ireland        UK        Europe   Consolidated 
                                EUR'000   EUR'000       EUR'000        EUR'000 
 
 For the period ended 30 
  June 2011 
 Gross rental and related 
  income                          2,249     2,140         3,239          7,628 
 Operating result               (6,384)       755         2,189        (3,440) 
 Share of result of equity 
  accounted investees             (289)        33         (160)          (416) 
 Investment property             60,610    67,531        71,475        199,616 
 Investment in equity 
  accounted investees             2,048       819         2,453          5,320 
 
 For the period ended 30 
  June 2010 
 Gross rental and related 
  income                          2,625     2,242         3,544          8,411 
 Operating result               (1,825)     8,498            43          6,716 
 Share of result on equity 
  accounted investees             (378)       (2)         (283)          (663) 
 Investment property             88,110    74,592        73,470        236,172 
 Investment in equity 
  accounted investees             6,356     (244)             -          6,112 
 
 For the year ended 31 
 December 2010 
 Gross rental and related 
  income                          5,323     4,354         6,822         16,499 
 Operating result              (18,742)     5,729           304       (12,709) 
 Share of result of equity 
  accounted investees           (5,324)       298         1,942        (3,084) 
 Investment property             68,850    68,469        71,440        208,759 
 Investment in equity 
  accounted investees             2,048       421         2,453          4,922 
 

Analysis of property assets

The group manages its business principally on the basis of geographical segments. Supplementary information based on the following categorisations has also been provided as this is also used by the chief operating decision makers.

 
                                        Continental 
 At 30 June 2011    Ireland        UK        Europe     Total 
                    EUR'000   EUR'000       EUR'000   EUR'000 
 Industrial          50,310    22,243             -    72,553 
 Office               3,000    14,598        52,285    69,883 
 Mixed use            6,000    18,519        19,190    43,709 
 Residential          1,300    12,171             -    13,471 
                   --------  --------  ------------  -------- 
 Total               60,610    67,531        71,475   199,616 
                   ========  ========  ============  ======== 
 
 
                                        Continental 
 At 30 June 2010    Ireland        UK        Europe     Total 
                    EUR'000   EUR'000       EUR'000   EUR'000 
 Industrial          66,210    25,117             -    91,327 
 Office               6,900    14,904        52,890    74,694 
 Mixed use           12,250    21,132        20,580    53,962 
 Residential          2,750    13,439             -    16,189 
                   --------  --------  ------------  -------- 
 Total               88,110    74,592        73,470   236,172 
                   ========  ========  ============  ======== 
 
 
                                            Continental 
 At 31 December 2010    Ireland        UK        Europe     Total 
                        EUR'000   EUR'000       EUR'000   EUR'000 
 Industrial              50,350    23,419             -    73,769 
 Office                   6,400    12,683        52,250    71,333 
 Mixed use               10,100    19,626        19,190    48,916 
 Residential              2,000    12,741             -    14,741 
 
 Total                   68,850    68,469        71,440   208,759 
                       ========  ========  ============  ======== 
 

3. Finance income and finance expense

 
                                          Period to   Period to 
                                            30 June     30 June     Year ended 
                                               2011        2010    31 Dec 2010 
                                            EUR'000     EUR'000        EUR'000 
 Finance income 
 Interest receivable on bank deposits            93          32            126 
 Interest receivable on loans to 
  equity accounted investees                      -         123            201 
 Foreign currency translation movement 
  on cash and cash equivalents                    -           -            264 
 Foreign currency translation movement 
  on borrowings                               4,760           -              - 
 Foreign currency translation movements 
  on other assets/liabilities                    76           -              - 
 Other finance income                             -           -            106 
                                         ----------  ----------  ------------- 
 Total                                        4,929         155            697 
                                         ----------  ----------  ------------- 
 
 Finance expense 
 Interest payable on borrowings             (2,417)     (3,362)        (6,995) 
 Foreign currency translation movement 
  on borrowings                                   -     (8,619)        (3,393) 
 Foreign currency translation movement 
  on cash and cash equivalents                (168)       (133)              - 
 Other finance expense                            -           -           (75) 
                                         ----------  ----------  ------------- 
 Total                                      (2,585)    (12,114)       (10,463) 
                                         ----------  ----------  ------------- 
 
 Net finance income/(expense)                 2,344    (11,959)        (9,766) 
                                         ==========  ==========  ============= 
 

4. Income tax

Income tax expense for the interim period is the expected tax payable on the taxable income for the period, calculated at the estimated average annual effective income tax rate applied to the pre-tax income of the interim period.

 
                                           Year to 
                 Period to   Period to          31 
                   30 June     30 June    December 
                      2011        2010        2010 
                   EUR'000     EUR'000     EUR'000 
 
 Current tax             -       (278)       (253) 
 Deferred tax            -     (1,123)       1,142 
                ----------  ----------  ---------- 
 
 Total tax               -     (1,401)         889 
                ==========  ==========  ========== 
 

5. Investment property

 
                                         Period                 Year to 
                                             to   Period to          31 
                                        30 June     30 June    December 
                                           2011        2010        2010 
                                        EUR'000     EUR'000     EUR'000 
 
 Balance at the beginning of the 
  period                                208,759     237,067     237,067 
 Additions in the period                    115       5,893       5,748 
 Disposal of property in the period           -     (6,683)     (6,683) 
 Fair value movement                    (6,083)     (6,354)    (29,868) 
 Foreign currency movement              (3,175)       6,249       2,495 
                                      ---------  ----------  ---------- 
 
 Balance at end of period               199,616     236,172     208,759 
                                      =========  ==========  ========== 
 

6. Investment in equity accounted investees

The following is a summary of the group's share of the assets and liabilities of its equity accounted investees:

 
                                                                  Year to 
                                        Period to   Period to          31 
                                          30 June     30 June    December 
                                             2011        2010        2010 
 Share of equity accounted investees      EUR'000     EUR'000     EUR'000 
 
 Share of gross assets                     65,432      68,762      66,619 
 Share of gross liabilities              (63,846)    (66,219)    (65,568) 
 *Adjustment                                3,734       3,569       3,871 
 
 Net investment                             5,320       6,112       4,922 
                                       ==========  ==========  ========== 
 

*The adjustment is made to reflect the net investment or obligation of the group in its equity accounted investees.

7. Loans and borrowings

 
                         Period                       Year to 31 December 2010 
                             to   Period to 
                        30 June     30 June 
                           2011        2010 
                        EUR'000     EUR'000                            EUR'000 
 Non-current 
 liabilities 
 Secured bank loans      46,782      13,812                              3,563 
 Other payables             466         395                                466 
                      ---------  ----------  --------------------------------- 
                         47,248      14,207                              4,029 
                      =========  ==========  ================================= 
 Current liabilities 
 Unsecured bank 
  loans                 125,171     135,003                            129,757 
 Secured bank loans      13,277      48,488                             57,408 
                      ---------  ----------  --------------------------------- 
                        138,448     183,491                            187,165 
                      =========  ==========  ================================= 
 

Principal movements in loans and borrowings are dealt with in the cash flow statement.

Terms and debt repayment schedule

(a) Bank loans of EUR125,171,000 are guaranteed by certain nominated subsidiaries and are subject to a loan to value covenant. The period end balance sheet disclosed that the relevant ratio on this facility was in excess of the stipulated 50% and, as a result, all of the loans are shown as repayable within one year. The company is engaged in discussions with the bank in question on an extension of this arrangement.

These loans, denominated in both euro and pounds sterling, are repayable in full five years from the date of drawdown. The loans outstanding at 30 June 2011 are due to mature at various dates up to 12 June 2013. Interest is payable at the relevant interbank market rate plus a margin.

(b) A secured bank loan drawn down by a subsidiary of EUR11,145,000 is secured by certain investment properties in Belgium. The loan is denominated in euro, and is repayable in quarterly capital repayments with the balance due in October 2011. Interest is payable at the 3 months Euribor rate plus a margin. Agreement has been reached in principle for the extension of this facility to October 2014.

(c) Secured bank loans drawn down by Dutch subsidiaries of EUR45,442,000 are secured by certain investment properties in the Netherlands and by a guarantee from the company limited to EUR1.5 million.

These loans, denominated in euro, are repayable in quarterly capital repayments. The remaining capital is due in January 2013. Interest is payable at the relevant interbank rate plus a margin.

(d) A secured bank loan drawn down by a subsidiary of EUR3,472,000, denominated in sterling is secured by certain lands in Scotland and by a guarantee from the company. The loan is repayable in quarterly capital repayments over the next eleven years. Interest is payable at the relevant interbank market rate plus a margin.

8. Earnings per share

Basic result per share

The calculation of basic result per share for the period ended 30 June 2011 was based on the result attributable to ordinary shareholders in the period and the weighted average number of equity shares outstanding during the period.

 
                                     Period to      Period to        Year to 
                                       30 June        30 June    31 December 
                                          2011           2010           2010 
                                       EUR'000        EUR'000        EUR'000 
 
 Result attributable to equity 
  shareholders                         (3,506)        (6,501)       (30,176) 
 
                                          2011           2010           2010 
                                  In thousands   In thousands   In thousands 
                                     of shares      of shares      of shares 
 
 Weighted average number of 
  ordinary shares outstanding 
  during the period                    583,265        583,265        583,265 
 
 Basic result per share (euro 
  cent)                                 (0.60)         (1.11)         (5.17) 
                                 =============  =============  ============= 
 

Diluted result per share

The calculation of diluted result per share for the period ended 30 June 2011 was based on the result attributable to ordinary shareholders and the weighted average number of ordinary shares outstanding during the period ended 30 June 2011 as calculated for basic result per share above, as there were no potentially dilutive instruments in issue.

9. Net asset value per share

The calculation of net asset value per share for the period ended 30 June 2011 was based upon the total equity attributable to the shareholders of the company at 30 June 2011 and the number of ordinary shares outstanding at 30 June 2011 as follows:

 
                                       Period to      Period to        Year to 
                                         30 June        30 June    31 December 
                                            2011           2010           2010 
                                         EUR'000        EUR'000        EUR'000 
 Total equity attributable to 
  shareholders of the company             26,423         53,645         29,967 
                                   =============  =============  ============= 
                                            2011           2010           2010 
                                    In thousands   In thousands   In thousands 
                                       of shares      of shares      of shares 
 Total number of ordinary shares 
  outstanding at period end              583,265        583,265        583,265 
 Net asset value per share (euro 
  cent)                                     4.53           9.20           5.14 
                                   =============  =============  ============= 
 

10. Contingencies and guarantees

(a) The company has provided guarantees of EUR5.4m in respect of the capital and interest on the bank borrowings of the joint venture companies involved in the construction and letting of property at Navan, Ireland.

(b) The company has provided a guarantee of EUR1.5 million in respect of the bank borrowings of Dutch subsidiary companies relating to the financing of buildings in the Netherlands.

(c) South East Edinburgh Development Company ("SEEDCo.") acquired 316 acres of agricultural land south east of Edinburgh during 2007. In 2010, the group acquired the remaining 50% of this company that it did not previously own. Additional consideration may become payable to the vendor, calculated as 50% of the open market value, net of all costs, of the land when planning consents have been received.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR BLGDIGGXBGBG

Balmoral Intl (LSE:BML)
과거 데이터 주식 차트
부터 5월(5) 2024 으로 6월(6) 2024 Balmoral Intl 차트를 더 보려면 여기를 클릭.
Balmoral Intl (LSE:BML)
과거 데이터 주식 차트
부터 6월(6) 2023 으로 6월(6) 2024 Balmoral Intl 차트를 더 보려면 여기를 클릭.