TIDMMFX

RNS Number : 0408M

Manx Financial Group PLC

20 August 2013

FOR IMMEDIATE RELEASE

20 August 2013

Manx Financial Group PLC

Unaudited Interim Results for the 6 months ended 30 June 2013

Manx Financial Group PLC (LSE: MFX), the financial services Group which includes Conister Bank Limited, Conister Card Services Limited and Edgewater Associates Limited presents its interim results for the six months ended 30 June 2013. Copies of the Interim Report will shortly be available on our website www.mfg.im.

Financial Highlights

 
 Net Interest Income:   GBP3.68 million - up 44% (2012: 
                         GBP2.55 million) 
 
 Net Trading Income:    GBP3.05 million - up 16% (2012: 
                         GBP2.64 million) 
 
 Trading Profit:        GBP0.42 million - up 367% (2012: 
                         GBP0.09 million) 
 
 Profit for 6 months:   GBP0.26 million - up 145% (2012: 
                         loss of GBP0.57 million) 
 
 Loans:                 GBP64.88 million - up 23% (2012: 
                         GBP52.65 million) 
 
 Total Assets:          GBP81.73 million - up 18% (2012: 
                         GBP69.00 million) 
 
 Customer Deposits:     GBP67.85 million - up 18% (2012: 
                         GBP57.73 million) 
 

Contacts:

Manx Financial Group PLC

Denham Eke, Chief Executive

Tel: +44 (0)1624 694694

 
 
  Tim Blackstone 
  Britton Financial PR 
  Tel: +44 (0)7957 140416 
 
  Roland Cornish/Felicity Geidt 
  Beaumont Cornish Limited 
  Tel: +44 (0)20 7628 3396 
 
 
The financial information set out below comprises non-statutory accounts. The financial information 
 has been extracted from published accounts for the six months ended 30 June 2013. 
 

Chairman's Statement

I am pleased to confirm that, as expected, we have now turned the corner into profitability. I can report that the Group's bottom line Total Comprehensive Income is GBP0.255 million for the period, an improvement of GBP0.822 million on last year's Interim results (2012: loss of GBP0.567 million). The Profit Before Tax increased by GBP1.022 million in the six months to GBP0.305 million (31 December 2012: loss of GBP0.717 million).

The encouraging news is that this improvement was not solely driven by the cost reduction exercise we undertook last year but also, more importantly, by a significant growth in sustainable income. Both Conister Bank Limited and our Isle of Man based Independent Financial Advisor (IFA) subsidiary, Edgewater Associates Limited, delivered a much improved financial performance.

We are proud of our Isle of Man heritage, being now the Island's only independent bank. Using the metrics supplied by the Department of Economic Development, we contribute just under GBP10 million to the Island's national income. But we encompass more than just banking. We have a diversified portfolio of financial services companies which complement each other and our Isle of Man based licence allows us to be part of a wider solution to the UK's Consumer and Small to Medium Enterprises' liquidity drought. This not only benefits our UK based customers but also generates profits for the company and further tax receipts for the Isle of Man government.

Unfortunately, none of this positive performance is reflected by our share price which remains hugely undervalued. Our market capitalisation is currently less than shareholder equity. The value of our banking licence and profit potential are not factors properly recognised by the market and we will be addressing this issue in the months to come.

Group Financial Review

Our Interest Income has grown by over 35% to GBP4.899 million (2012: GBP3.621 million) and our Operating Income by nearly 14% to GBP3.111 million (2012: GBP2.733 million). Profit Before Specific Items has grown by over 355% to GBP0.419 million (2012: GBP0.092 million). Profit Before Tax is now GBP0.305 million, a positive movement of GBP0.877 million (2012: loss of GBP0.572 million), and Total Comprehensive Income is GBP0.255 million, a positive movement of GBP0.822 million (2012: loss of GBP0.567 million). All this provides Earnings Per Share of 0.28 pence (2012: negative 0.64 pence).

Our Cash and near cash have together risen to GBP11.831 million (2012: GBP11.591 million) and our loan book has increased by over 23% to GBP64.878 million (2012: GBP52.654 million). Thus our Total Assets have increased by over 18% to GBP81.726 million (2012: GBP69.001 million). Our Customer Accounts have increased by nearly 18% to GBP67.845 million (2012: GBP57.728 million), making our Total Liabilities GBP73.756 million (2012: GBP61.918 million).

Conister Bank Limited

Our belief and focus on the Bank has not been misplaced. On a like for like basis, the Bank increased earnings by 6.3 times to GBP1.014 million (2012: GBP0.160 million). The majority of this growth came through lending and was not bolstered by one-off adjustments and will, I believe, be sustainable in this economic environment. Our deferred income - that is income already committed which will be released in future financial periods - increased by nearly 39% to GBP12.358 million (2012: GBP8.899 million).

Growing both sides of the balance sheet in tandem is key to minimising profit leakage and the key indicator in this regard, the deposit to loan ratio, has improved from 92% at the year end to 96%. Our deposit base remains loyal and with GBP17 billion of retail deposits available on the Island, securing additional deposits should not prove to be a barrier to future growth.

Although the adoption of BASEL III is still some years away, it is now common for banks to report their Tier 1 capital within the Chairman's statement. Our Tier 1 capital was GBP9.582 million (2012: GBP9.331 million) which provided a Regulatory Risk Asset Ratio of 16%. This figure remains greatly in excess of the UK major banks and continues to provide a solid foundation for both our lending and our deposit taking. Indeed, in comparing the recently published 2.8% leverage ratio for Barclays plc (against the European Banking Authority's recommended 3%), on the same basis, we would currently have a ratio of over 14%. Thus the Bank is well placed to capitalise on the window of opportunity to lend created by the mainstream banks' weaker balance sheets which in turn cause them to be reluctant to lend.

The Bank continues to believe its VAT recovery rate is neither fair nor reasonable and continues to carry a VAT debtor on its balance sheet. The resolution of this debtor will follow the Volkswagen Financial Services Limited case against HM Revenue & Customs which is next due to heard in court in autumn of this year.

Edgewater Associates Limited

Edgewater experienced a greatly improved financial performance with earnings increasing by 7.6 times to GBP0.114 million (2012: GBP0.015 million). We have nearly completed a cost reduction programme - however the full effect of this initiative will not become apparent until 2014.

With the introduction of the Retail Distribution Review (RDR) on 1 January 2014 now drawing closer, it is evident that many of the Island's IFA firms will not be able to execute business following RDR's introduction. For a RDR compliant IFA firm like our own, there will be opportunities to gain market share and we are also considering potential acquisitions to strengthen our offering.

We acquired a small general insurer last year and, having now assimilated it into our business, we are positioned to grow both by cross-selling into our existing customer base and by extending our reach into the commercial general insurance market. Whilst the business is currently small, the opportunity is large.

Conister Card Services Limited

We continue to actively seek ways to monetise our MasterCard(R) licence but we will not be rushed into entering partnerships until we are sure the relationships will be profitable. Whilst the dynamics of the contactless payment market are encouraging, we must ensure that the technology platforms are proven and accepted by the consumer before committing ourselves. We will progress our on-Island tests and we will continue to provide solutions to Island based businesses and government departments.

Outlook

The outlook is extremely promising for the company. Conister Bank is accelerating wholesale funding agreements with credit-strapped but profitable enterprises. An easy access to the Isle of Man deposit market will ensure liquidity is not a restriction to growth. With Edgewater Associates now re-organised, we are well placed to capitalise on the introduction of RDR on the Island with new business coming from both existing customers and the gaining of market share.

Thus we have created a sustainable group of companies capable of generating capital upon which further growth can be founded. The opportunities available to us are both numerous and likely to prove profitable. I continue to expect a positive conclusion to the 2013 year-end. This will provide a solid platform for further growth in 2014 and thereafter.

In conclusion, I would like to thank both staff and shareholders for the loyalty that they continue to demonstrate to the company.

Jim Mellon

Executive Chairman

16 August 2013

Condensed Consolidated Statement of Comprehensive Income

 
                                      Notes                     For the                    For the                    For the 
                                                                 period                     period                 year ended 
                                                                  ended                      ended                     31 Dec 
                                                                                           30 June                2012 GBP000 
                                                                                        2012GBP000 
                                                                                       (unaudited) 
                                                                 30June                                             (audited) 
                                                                   2013 
                                                                 GBP000 
                                                            (unaudited) 
 Interest income                      2                           4,899                      3,621                      7,800 
 Interest expense                                               (1,223)                    (1,076)                    (2,259) 
                                                 ----------------------      ---------------------      --------------------- 
 
   Net interest income                3                           3,676                      2,545                      5,541 
 Fee and commission income                                          713                        658                      1,226 
  Fee and commission expense                                      (529)                      (281)                      (612) 
  Profit share on joint lending 
   schemes                            6                           (811)                      (282)                    (1,032) 
                                                 ----------------------      ---------------------      --------------------- 
 
   Net trading income                                             3,049                      2,640                      5,123 
 Other operating income                                              62                         93                        212 
 
   Operating income                   3                           3,111                      2,733                      5,335 
 
   Personnel expenses                                           (1,585)                    (1,456)                    (2,831) 
 Other expenses                                                   (937)                    (1,032)                    (2,144) 
 Provision for impairment on loan 
  assets                                                          (236)                      (153)                        (7) 
 Depositors' Compensation Scheme 
  recovery                                                           66                          -                         37 
                                                 ----------------------      ---------------------      --------------------- 
 
   Profit before specific items                                     419                         92                        390 
 
 Acquisition and restructuring 
  costs                               4                               -                      (412)                      (864) 
 VAT recoverable                                                      -                      -                             71 
 Realised gains on 
  available-for-sale 
  financial assets                                                   19                         14                         28 
 Unrealised loss on financial 
  assets 
  carried at fair value                                             (4)                      (146)                      (128) 
 Depreciation                                                     (129)                      (120)                      (214) 
 
   Profit/(loss) before income tax 
   (expense)/recovery                                               305                      (572)                      (717) 
 Income tax (expense)/recovery                                     (50)                          -                        380 
                                                 ----------------------      ---------------------      --------------------- 
 
   Profit/(loss) for the 
   period/year                                                      255                      (572)                      (337) 
 
   Other comprehensive income: 
 Available-for-sale gains taken                                       - 
  to equity                                                                                     5                           - 
 Actuarial loss on pension scheme                                     -                          -                       (98) 
                                                 ----------------------      ---------------------      --------------------- 
 
   Total comprehensive 
   income/(loss) 
   for the period/year attributable 
   to owners                                                        255                      (567)                      (435) 
                                                 ----------------------      ---------------------      --------------------- 
 
  Basic profit/(loss) per share 
   (pence)                            5                            0.28                     (0.64)                     (0.38) 
   Diluted profit/(loss) per share 
    (pence)                            5                           0.23                     (0.64)                     (0.38) 
 
 

Condensed Consolidated Statement of Financial Position

 
                                    Notes                30 June         30 June        31 Dec 
                                                            2013            2012          2012 
                                              GBP000 (unaudited)          GBP000        GBP000 
                                                                     (unaudited)     (audited) 
 Assets 
 Cash and cash equivalents                                 2,331           2,598         1,918 
 Financial assets at a fair 
  value through profit or loss          7                     47              43            51 
 Available for sale financial 
  instruments                           8                  9,500           8,993        12,484 
 Loans and advances to customers        9                 64,878          52,654        58,495 
 Commissions receivable                                      371             286           312 
 Property, plant and equipment                               684             820           742 
 Trade and other receivables           10                  1,241           1,263         1,243 
 Deferred tax asset                                          330               -           380 
 Goodwill                              13                  2,344           2,344         2,344 
                                           ---------------------  --------------  ------------ 
 
   Total assets                                           81,726          69,001        77,969 
 
 
 Liabilities 
 Customer accounts                                        67,845          57,728        63,731 
 Creditors and accrued charges         11                    801             719         2,153 
 Pension liability                                           190              69           200 
 Loan notes                            12                  4,760           2,910         4,510 
 Deferred consideration                                      160             492           160 
                                           ---------------------  --------------  ------------ 
 
   Total liabilities                                      73,756          61,918        70,754 
 
 
 Equity 
 Called up share capital               14                 18,933          18,433        18,433 
 Profit and loss account and 
  other reserves                                        (10,963)        (11,350)      (11,218) 
                                           ---------------------  --------------  ------------ 
 
 Total equity                                              7,970           7,083         7,215 
 
 
 Total liabilities and equity                             81,726          69,001        77,969 
 
 

Condensed Consolidated Statement of Cash Flows

 
                                            Notes                         For the              For the         For the 
                                                                     period ended               period      year ended 
                                                                          30 June             ended 30          31 Dec 
                                                                       2013GBP000      June 2012GBP000     2012 GBP000 
                                                                      (unaudited)          (unaudited)       (audited) 
 Reconciliation of profit/(loss) 
  before taxation to operating 
  cash flows 
 Profit/(loss) before income 
  tax expense                                                                 305                (572)           (717) 
 Unrealised loss on financial 
  assets carried at fair value 
  through profit or loss                                                        4                  146             128 
 Realised gains on 
  available-for-sale 
  investments                                                                (19)                 (14)            (28) 
 Available-for-sale gains 
  taken to equity                                                               -                    5               - 
 Loss/(gain) on disposal of 
  property, plant and equipment                                                21                    -             (7) 
 Depreciation charge                                                          129                  120             214 
 Actuarial gain on defined 
  benefit pension scheme taken 
  to equity                                                                     -                    -            (98) 
 (Decrease)/increase in pension 
  liability                                                                  (10)                 (10)             121 
 Decrease in trade debtors                                                      2                  109              18 
 (Decrease)/increase in trade 
  creditors                                                               (1,352)                (248)           1,307 
 Increase in commission debtors                                              (59)                 (52)            (78) 
                                                         ------------------------  -------------------  -------------- 
 
   Net cash (outflow)/inflow 
   from trading activities                                                  (979)                (516)             860 
 Increase in loans and advances 
  to customers                                                            (6,383)              (3,129)         (8,970) 
 Increase in deposit accounts                                               4,114                1,818           7,821 
 
 
   Cash outflow from operating 
   activities                                                             (3,248)              (1,827)           (289) 
 
 
 CASH FLOW STATEMENT 
 Cash flows from operating 
  activities 
 Cash outflow from operating 
  activities                                                              (3,248)              (1,827)           (289) 
 Taxation paid                                                                  -                    -               - 
                                                         ------------------------  -------------------  -------------- 
 
   Net cash outflow from operating 
   activities                                                             (3,248)              (1,827)           (289) 
 
 Cash flows from investing 
  activities 
 Purchase of tangible fixed 
  assets                                                                     (92)                (122)           (186) 
 Sale of fixed assets                                                           -                    9              51 
 Sale/(purchase) of 
  available-for-sale 
  financial instruments                               8                     3,003                1,503         (1,961) 
 Payment of deferred consideration                                              -                    -           (332) 
 
   Net cash inflow/(outflow) 
   from investing activities                                                2,911                1,390         (2,428) 
 
 Cash flows from financing 
  activities 
 Issue of loan notes                                                          750                  700           2,300 
                                                         ------------------------  -------------------  -------------- 
 
   Net cash inflow from financing 
   activities                                                                 750                  700           2,300 
 
 Increase/(decrease) in cash 
  and cash equivalents                                                        413                  263           (417) 
 
   Significant non-cash flows 
   in the period/year 
   Conversion of loan notes 
   to share capital                                  12                       500                    -               - 
 
 
 

Condensed Consolidated Statement of Changes in Equity

 
 
 
                                                 Retained 
                                                 earnings 
                                                      and              Total              Total                  Total 
                                     Share          other            30 June            30 June                 31 Dec 
                                   Capital       reserves               2013               2012                   2012 
                                    GBP000         GBP000             GBP000             GBP000                 GBP000 
                                                                 (unaudited)        (unaudited)              (audited) 
 Balance brought forward            18,433       (11,218)              7,215              7,650                  7,650 
 Profit/(loss) for the 
  period/year                            -            255                255              (572)                  (337) 
 Other comprehensive 
  income                                 -              -                  -                  5                   (98) 
 Transactions with 
 shareholders: 
 Shares issued                         500              -                500                  -                      - 
 Balance carried forward            18,933       (10,963)              7,970              7,083                  7,215 
 
 

Notes to the Consolidated Financial Statements

1. Preparation of the interim statements

The financial information included in this interim financial report for the six months ended 30 June 2013 is unaudited.

The interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting". The accounting policies have been applied consistently with those presented in the Annual Report for the twelve months to 31 December 2012 and comply with IFRSs and IFRIC interpretations applicable to companies reporting under IFRS.

2. Interest income

 
                                                            For the                    For the           For the 
                                                             period                     period        year ended 
                                                           ended 30                      ended 
                                                    June 2013GBP000                    30 June 
                                                        (unaudited)                       2012 
                                                                             GBP000(unaudited)            31 Dec 
                                                                                                            2012 
                                                                                                          GBP000 
 Interest income comprises                                                                             (audited) 
 Interest income - asset financing                            4,898                      3,620             7,799 
 Interest income - deposits                                       1                          1                 1 
                                               --------------------      ---------------------      ------------ 
 Total                                                        4,899                      3,621             7,800 
 
 

3. Segmental analysis

Segment information is presented in respect of the Group's business segments. The Directors consider that the Group currently operates in one geographic segment, the Isle of Man and UK. The primary format, business segments, is based on the Group's management and internal reporting structure. The Directors consider that the Group operates in four product orientated segments in addition to its investing activities: Asset and Personal Finance (including provision of HP contracts, finance leases, personal loans, commercial loans, block discounting and other specialised secured credit facilities); a Prepaid Card division, Conister Card Services Limited; and a Wealth Management division, Edgewater Associates Limited.

 
                          Asset 
                            and                                                        Wealth                                   Total 
                       Personal                         Prepaid                    Management            Investing            30 June 
                        Finance                   Card Division                      Division           Activities               2013 
                         GBP000                          GBP000                        GBP000               GBP000             GBP000 
 For the six months                                                                                                       (unaudited) 
  to 30 June 2013 
 Net interest income      3,843                            -                                -                (167)              3,676 
 Operating income         2,546                            32                             700                (167)              3,111 
 
   Profit/(loss) 
   before 
   specific items           520                          (40)                             114                (175)                419 
                      ---------           ---------------------      ------------------------      ---------------      ------------- 
 Capital expenditure         92                               -                             -                    -                 92 
 
 
 Total assets            79,153                        104                                529                1,940             81,726 
 
 
 
 
 

4. Acquisition and restructuring costs

 
                                                 For the                       For the                         For the 
                                                  period                        period                    period ended 
                                                ended 30                      ended 30 
                                               June 2013                     June 2012 
                                                  GBP000                        GBP000                     31 Dec 2012 
                                             (unaudited)                   (unaudited)                          GBP000 
                                                                                                             (audited) 
 Acquisition costs 
  Legal, professional and other 
  acquisition costs                                           -                      117                             493 
 
   Re-organisation of UK and IOM 
   operations 
   Salary and redundancy costs                                -                      295                             371 
                                            -------------------  -----------------------      -------------------------- 
                     -                                                             412                             864 
 
 

Acquisition and restructuring costs in the prior period relate to a re-organisation and rationalisation across the Group.

5. Profit/(loss) per share

 
                                                               For the                 For the            For the 
                                                                period                  period         year ended 
                                                              ended 30                   ended 
                                                       June 2013GBP000 
                                                           (unaudited)                 30 June             31 Dec 
                                                                                    2012GBP000               2012 
                                                                                   (unaudited)             GBP000 
                                                                                                        (audited) 
 
  Profit/(loss) for the period/year                                255                   (572)              (337) 
   Diluted profit/(loss) for the 
    period/year                                                    314                   (572)              (337) 
 
 
                                                                Number                  Number             Number 
                                                   -------------------      ------------------      ------------- 
 
   Weighted average number of ordinary 
   shares in issue                                          91,642,072              89,570,252         89,570,252 
 Diluted weighted average number 
  of ordinary shares in issue                              134,142,072              89,570,252         89,570,252 
  Basic profit/(loss) per share                                  0.28p                 (0.64)p            (0.38)p 
  Diluted profit/(loss) per share                                0.23p                 (0.64)p            (0.38)p 
 

The basic profit/(loss) per share calculation is based upon profit/(loss) for the period/year after taxation and the weighted average of the number of shares in issue throughout the period/year. The diluted profit/(loss) per share calculation assumes that all convertible loan notes, warrants and share options have been converted/exercised at the beginning of the period/year where they are dilutive.

6. Profit share on joint lending scheme

On 3 February 2010, a joint lending scheme was entered into by the Bank, being divided up between the parties in a profit sharing ratio. During 2013, two additional joint lending schemes were established. The amount which the other party has received in profits shared is analysed below.

 
                                      For the                 For the             For the 
                                       period                  period          year ended 
                                     ended 30                   ended 
                              June 2013GBP000 
                                  (unaudited)                 30 June              31 Dec 
                                                           2012GBP000          2012GBP000 
                                                          (unaudited)           (audited) 
 Scheme One                               744                     282               1,032 
 Scheme Two                                41                       -                   - 
 Scheme Three                              26                       -                   - 
                          -------------------      ------------------      -------------- 
                                          811                     282               1,032 
 
 

7. Financial assets at fair value through profit or loss

Financial assets at fair value through profit or loss represents shares in a UK quoted company, designated at fair value through profit or loss on initial recognition. The investment is stated at market value with the difference between cost and market value included within the Condensed Consolidated Statement of Comprehensive Income.

8. Available-for-sale financial assets

 
                                      30 June          30 June              31 Dec 
                                         2013             2012                2012 
                                       GBP000           GBP000     GBP000(audited) 
                                   unaudited)      (unaudited) 
 UK Government Treasury Bills           9,500            8,993              12,484 
                                -------------  ---------------  ------------------ 
                                        9,500            8,993              12,484 
 
 

UK Government Treasury Bills are stated at fair value and unrealised changes in fair value are reflected in equity.

9. Loans and advances to customers

 
                                         30 June          30 June              31 Dec 
                                            2013             2012                2012 
                               GBP000(unaudited)           GBP000     GBP000(audited) 
                                                      (unaudited) 
 Hire purchases                           39,826           35,020              37,072 
 Finance leases                            7,212            3,964               5,847 
 Litigation funding                          883            1,106                 899 
 Unsecured personal loans                  4,085            4,401               3,551 
 Vehicle stocking plans                    1,282            1,461               1,404 
 Block discounting                         5,419            3,890               4,601 
 Secured commercial loans                  6,171            2,812               5,121 
                            --------------------  ---------------  ------------------ 
                                          64,878           52,654              58,495 
 
 

10. Trade and other receivables

 
                                                        30 June             30 June            31 Dec 
                                                           2013                2012              2012 
                                              GBP000(unaudited)              GBP000            GBP000 
                                                                        (unaudited) 
                                                                                            (audited) 
 Trade debtors                                              110                 121                53 
 Prepayments and other debtors                              211                 346               733 
 VAT claim                                                  466                 684               466 
 VAT recoverable/(payable)                                  454                 112               (9) 
                                           --------------------      --------------      ------------ 
                                                          1,241               1,263             1,243 
 
 

Included in trade and other receivables is an amount of GBP466,000 (2011: GBP466,000) relating to a reclaim of value added tax (VAT).

Conister Bank Limited (the Bank), as the Group VAT registered entity, has for some time considered the VAT recovery rate being obtained by the business was neither fair nor reasonable, specifically regarding the attribution of part of the residual input tax relating to the HP business not being considered as a taxable supply. Queries have been raised with the Isle of Man Government Customs & Excise Division (C&E), and several reviews of the mechanics of the recovery process were undertaken by the Company's professional advisors.

The decision of the First-Tier Tax Tribunal released 18 August 2011 in respect of Volkswagen Financial Services Limited (UK) Limited v HM Revenue & Customs (TC01401) ("VWFS Decision") added significant weight to the case put by the Bank and a request for a revised Partial Exemption Special Method was submitted in December 2011. The proposal put forward by the Bank was that the revised method would allocate 50% of costs in respect of HP transactions to a taxable supply and 50% to an exempt supply. In addition at this time a Voluntary Disclosure was made as a retrospective claim for input VAT under-claimed in the last 4 years.

In November 2012, it was announced that the HMRC Upper Tribunal had overturned the First-Tier Tribunal in relation to the VWFS Decision. VWFS has subsequently been given leave to appeal and this is scheduled to be heard in October 2013.

The Bank's total exposure in relation to this matter is GBP589,000, comprising the debtor balance referred to above plus an additional GBP123,000 VAT reclaimed under the Partial Exemption Special Method, in the period from Q4 2011 to Q3 2012.

On the basis of the discussions and correspondence which have taken place between the Bank and C&E, in addition to the VWFS appeal, the Directors are confident that the VAT claimed referred to above will be secured.

11. Creditors and accrued charges

 
                                 Notes                30 June                    30 June            31 Dec 
                                                         2013                       2012              2012 
                                                       GBP000          GBP000(unaudited)            GBP000 
                                                  (unaudited) 
                                                                                                 (audited) 
 Creditors and accruals                                   801                        650             2,153 
 Short-term employee benefits                               -                         69                 - 
                                              ---------------      ---------------------      ------------ 
                                                          801                        719             2,153 
 

12. Loan Notes

 
                                                      30 June            30 June           31 Dec 
                                                         2013               2012             2012 
                                                       GBP000             GBP000           GBP000 
                                                  (unaudited)        (unaudited)        (audited) 
 Related parties 
 J Mellon                              JM               1,750              1,250            1,750 
 Burnbrae Limited                      BL               1,200              1,200            1,200 
 Southern Rock Insurance Company 
  Limited                              SR                 460                  -              500 
 Copper Development Corporation        CDC                500                  -              500 
 Rock Holdings Limited                 RH                   -                460              460 
                                               --------------      -------------      ----------- 
                                                        3,910              2,910            4,410 
 Unrelated parties                     UP                 850                  -              100 
                                               --------------      -------------      ----------- 
                                                        4,760              2,910            4,510 
 

JM - Two loans consisting of GBP500,000, maturing on 31 July 2017 with interest payable of 7% p.a. and GBP1,250,000 maturing on 26 February 2015 paying interest of 9% p.a. Both loans are convertible at the rate of 4 pence and 9 pence respectively. The GBP500,000 loan is also entitled to 8.3 million warrants at an exercise price of 6 pence.

BL - One loan consisting of GBP1,200,000, maturing on 31 July 2017 with interest payable of 7% p.a. Jim Mellon is the beneficial owner of BL and Denham Eke is also a director. The loan is convertible at a rate of 4 pence and is entitled to 20 million warrants at an exercise price of 6 pence.

SR - One loan previously consisting of GBP500,000, maturing on 24 October 2017, paying interest of 7% p.a. Arron Banks, a significant shareholder, holds a 100% stake in SR. The loan was converted into equity on 31 May 2013 at the rate of 4 pence, and remains entitled to 8.3 million warrants at an exercise price of 6 pence. On 24 April 2013 RH assigned its loan to SR.

CDC - Two loans consisting of GBP350,000, maturing on 5 September 2017 with interest payable of 5% p.a. and GBP150,000 maturing on 3 October 2017 paying interest of 5% p.a. Denham Eke is a director of CDC.

RH - Previously one loan consisting of GBP460,000, maturing on 26 February 2015 with interest payable of 9% p.a. The loan is convertible at the rate of 9 pence. RH is linked to Arron Banks. This loan was assigned to SR on 24 April 2013.

UP - Three loans consisting of GBP100,000, GBP500,000 and GBP250,000 maturing on 16 November 2017, 30 May 2018 and 18 June 2018 respectively with interest payable of 5% p.a.

With respect to the convertible loans, the interest rate applied was deemed by the Directors to be equivalent to the market rate with no conversion option hence no equity component has been recognised with respect to any of these loans.

13. Goodwill

 
                                                          30 June                    30 June            31 Dec 
                                                             2013                       2012              2012 
                                                GBP000(unaudited)          GBP000(unaudited)            GBP000 
                                                                                                     (audited) 
 Edgewater Associates Limited                               1,849                      1,849             1,849 
 ECF Asset Finance PLC                                        454                        454               454 
 Three Spires Insurance Services 
  Limited                                                      41                         41                41 
                                             --------------------      ---------------------      ------------ 
                                                            2,344                      2,344             2,344 
 
 

14. Called up share capital and share premium

 
 Authorised: Ordinary shares 
  of no par value                                             Number 
---------------------------------  ---  ---  ---  ---  -------------      -------- 
 At 31 December 2012                                     150,000,000 
 At 30 June 2013                                         150,000,000 
 
 Issued and fully paid: Ordinary 
  shares of no par value                                      Number        GBP000 
 
  At 31 December 2012                                     89,570,252        18,433 
   At 30 June 2013                                       102,070,252        18,933 
 

15. Regulatory

The Company's wholly owned subsidiaries Conister Bank Limited and Edgewater Associates Limited are licensed by the Isle of Man Government Financial Supervision Commission to undertake banking activity and investment business respectively. The Financial Supervision Commission reviews the appointment of all Directors of both regulated companies.

16. Contingent liabilities

Conister Bank Limited is required to be a member of the Isle of Man Government Depositors' Compensation Scheme which was introduced by the Isle of Man Government under the Banking Business (Compensation of Depositors) Regulations 1991. The Scheme creates a liability on the Company to participate in the compensation of depositors should it be activated.

17. Litigation

The Bank is vigorously pursuing the repayment of litigation funding loans made to clients of solicitor firms and further litigation may be required in this regard. There is a risk of an adverse outcome in all litigation and the costs and timescale to resolve these matters are uncertain.

18. Post balance sheet disclosures

There are no significant post balance sheet events

19. Approval of interim statements

The interim statements were approved by the Board on 16 August 2013. The interim report will be available from that date at the Group's website - www.mfg.im and at the Registered Office: Clarendon House, Victoria Street, Douglas, Isle of Man, IM1 2LN.

The Group's nominated advisor and broker is Beaumont Cornish Limited, 2(nd) Floor, Bowman House, 29 Wilson Street, London, EC2R 7DE.

The Interim and Annual reports along with other supplementary information of interest to Shareholders, are included on our website. The address of the website is www.mfg.im which includes investor relations information and contact details.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR DKLFFXVFLBBB

Manx Financial (LSE:MFX)
과거 데이터 주식 차트
부터 6월(6) 2024 으로 7월(7) 2024 Manx Financial 차트를 더 보려면 여기를 클릭.
Manx Financial (LSE:MFX)
과거 데이터 주식 차트
부터 7월(7) 2023 으로 7월(7) 2024 Manx Financial 차트를 더 보려면 여기를 클릭.