27
September 2024
Half yearly
Report
OptiBiotix Health
plc
("OptiBiotix" or the
"Company" or the "Group")
Half Year
Report
OptiBiotix Health plc (AIM: OPTI), a life sciences business developing compounds to
tackle obesity, cardiovascular disease,
diabetes and skincare, announces its
unaudited results for the six months ended 30 June
2024.
Highlights
·
Significantly increased order book and
solid sales performance
·
Reported revenues decreased by 21.3% to £276K (H1
2023: £351k), although sales orders received during the period were
substantially higher than in H1 2023
·
Strong strategic and commercial progress achieved
in the first half has continued in the second half to
date
·
E-commerce sales increased three-fold
·
Healthy balance sheet with gross assets of £8.0m
(30 June 2023: £9.9m), no debt and cash of £1,263K (30 June 2023:
£893K)
·
Successful placing to raise £1,350,500 through the issue of 6,752,500 new ordinary shares
of 2 pence each in the Company in March 2024
·
Launch of LeanBiome® in
Muscletech®, a leading
sports nutrition brand
·
Partnership agreement with Morepen for SlimBiome®
containing finished products
·
Manufacturing agreement with KAG
Industries
·
Roehampton University submitting the results of a
third human study on SlimBiome® for publication, which demonstrated
statistically significant benefits to appetite and hunger
regulation with no safety, compliance or tolerance issues reported
by the participating volunteers. This study underlined the
effectiveness of a single dose of SlimBiome® in delivering
hunger-free weight loss by non-invasive means, and was timely in
view of the growing consumer, media and pharmaceutical interest in
this field
Stephen O'Hara, CEO of OptiBiotix Health plc
said: "The fundamentals of our
marketplace remain very exciting, with a range of recent market
reports highlighting that products across the entire OptiBiotix
portfolio have the potential to meet growing demand as solutions to
a wide and increasing range of lifestyle-related health challenges.
Given the excellent customer reviews, high customer return rates,
multiple industry awards, and new customers launching products in
key markets we believe there is a substantive opportunity to
leverage market interest by increasing customer awareness of our
products either directly through social media channels or
indirectly through investing with our partners, and so build a
successful and profitable business.
"The commercial traction we are now enjoying in our
first-generation products with large partners in key markets, and
the interest shown by other partners in our potentially
industry-changing second-generation products, allows us to look to
the future with a high degree of confidence. In the shorter term,
based on orders already placed, we are also confident that full
year revenues will be well ahead of those reported in
2023.
"With appetite suppression, gut health, sugar alternatives and
modulation of the human microbiome all attracting ever-increasing
interest, we believe that the Company is strongly placed to achieve
profitability through growing sales of its now proven
first-generation products, while progressing towards the
commercialisation of our even more exciting second-generation
products, SweetBiotix® and human microbiome
modulators.
"We are confident that our strategy will deliver an improved
sales performance for the rest of this year, and will continue in
2025, and look forward to demonstrating the long-term growth
potential of the Group."
This announcement contains
information which, prior to its disclosure, was considered inside
information for the purposes of the UK Market Abuse Regulation and
the Directors of the Company are responsible for the release of
this announcement.
Forward-Looking Statements
Certain statements made in this
announcement are forward-looking statements. These forward-looking
statements are not historical facts but rather are based on the
Company's current expectations, estimates, and projections about
its industry; its beliefs; and assumptions. Words such as
'anticipates,' 'expects,' 'intends,' 'plans,' 'believes,' 'seeks,'
'estimates,' and similar expressions are intended to identify
forward-looking statements. These statements are not guarantees of
future performance and are subject to known and unknown risks,
uncertainties, and other factors, some of which are beyond the
Company's control, are difficult to predict, and could cause actual
results to differ materially from those expressed or forecasted in
the forward-looking statements. The Company cautions security
holders and prospective security holders not to place undue
reliance on these forward-looking statements, which reflect the
view of the Company only as of the date of this announcement. The
forward-looking statements made in this announcement relate only to
events as of the date on which the statements are made. The Company
will not undertake any obligation to release publicly any revisions
or updates to these forward-looking statements to reflect events,
circumstances, or unanticipated events occurring after the date of
this announcement except as required by law or by any appropriate
regulatory authority.
For
further information, please contact:
OptiBiotix Health plc
|
www.optibiotix.com
|
Neil Davidson, Chairman
|
Contact via Walbrook
below
|
Stephen O'Hara, Chief
Executive
|
|
|
|
Cairn Financial Advisers LLP (NOMAD)
|
Tel: 020
7213 0880
|
Liam Murray / Jo Turner / Ludovico
Lazzaretti
|
|
Peterhouse Capital Limited (Broker)
|
Tel: 020
7220 9797
|
Duncan Vasey / Lucy
Williams
|
|
|
|
Walbrook PR Ltd
|
Mob: 07876
741 001
|
Anna Dunphy
|
|
|
| |
Chairman's and Chief Executive's Statement
We are pleased to report good
progress towards all our main strategic objectives for
2024:
·
increasing our number of partners and sales in our
key target markets of the USA and Asia;
·
investing in e-commerce channels to drive
direct-to-consumer sales;
·
and growing our sales of final branded or white
label products containing our ingredients so as to deliver a dual
income stream.
The strong sales momentum
re-established after our senior management change in 2023 has
continued, with orders placed by the end of H1 2024 almost matching
our reported revenue for the whole of 2023, and a number of
business areas achieving or moving close to profitability in line
with our plans.
Strategic overview
The Company's strategy is to focus
on global markets with exceptional growth potential and to target
these with a diverse portfolio of highly differentiated, clinically
proven and patented products. We have adopted a layered
two-generation approach to the development of our product portfolio
with the aim of progressively building credibility and awareness of
the Company in order to reduce risk and maximise opportunities for
our investors.
The unique compounds OptiBiotix has
created address what are recognised as some of the world's
fastest-growing public health challenges: obesity, cardiovascular
disease and diabetes. With appetite suppression, gut health, sugar
alternatives and modulation of the human microbiome all attracting
ever-increasing interest, we believe that the Company is well
placed to achieve profitability through growing sales of its now
proven first-generation products, while progressing towards the
commercialisation of our even more exciting second-generation
products, SweetBiotix® and human microbiome modulators.
The years we have spent undertaking
clinical studies to establish robust health claims in multiple
international markets for our first-generation products mean that
SlimBiome® has now achieved strong scientific credibility and
acceptance by major partners and consumers as a proven aid to
weight management. We have also successfully extended our
technology into new channels such as sports nutrition with
LeanBiome®, already incorporated into two of the world's
leading sports nutrition brands, Myprotein and
MuscleTech, and into new product areas such
gut and digestive health with WellBiome®.
More recently, we have been able to
capitalise on the huge public and media interest in injectable
weight loss GLP-1 agonists like
Semaglutide, marketed as Ozempic and Wegovy.
Whilst SlimBiome® and the GLP-1 agonists both regulate insulin response and slow down stomach emptying
improving appetite control, SlimBiome® works in a
totally natural, non-invasive way and without any adverse side
effects. Recent work with dieticians at a specialist London obesity
clinic indicates that SlimBiome® may also have potential as an
adjunct to treatment with Ozempic/Wegovy.
Work is ongoing to explore whether combining SlimBiome® with
these drugs may help to reduce drug dosage, and thereby the cost of
treatment and side effects, and enhance or prolong the appetite
suppressant effect of the drugs.
Whilst initial discussions and
assessment are with specialist weight management clinics largely in
London, if these early findings are confirmed we will go direct to
the pharmaceutical companies selling these products to explore the
potential of using SlimBiome, probably by a different name, as an
adjuvant to drug treatment.
We are also progressing towards
commercialisation of the second-generation SweetBiotix® and
microbiome modulator family of products which offer shareholders
the potential for significant value enhancement.
The Company has seen a high level of corporate
interest in these second-generation products and is in discussion
with a wide range of industry partners over product application and
launch timescales, some already announced and some with new
potential partners. Given we are working with large corporate
partners in both manufacturing scale up and use in final product
these are complex discussion where confidentiality is
paramount.
We also see very significant further
potential for revenue growth and value creation through the
development of microbiome modulators, which apply our unique
patented technologies to precision engineer the human microbiome to
enhance those microbes that deliver health benefits. This is an
emerging field of research and development for both the food and
pharmaceutical industries, which we believe offers the opportunity
to transform healthcare. Whilst the
technology is applicable to a wide range of probiotics the
commercial focus for our first product is Lactobacilli as they make
up 65% market share by revenue (Coherent Market
Insights, 2023) of the global probiotic market, which is
valued at $57.8 billion (Mordor Intelligence, 2022). The creation
of synergistic synbiotics which improve the growth rate, gut
survival, and improve efficacy of existing probiotics is a new
opportunity in the highly competitive probiotic industry.
Opportunities exist to supply large corporates with a product which
has the ability to improve all their products containing
Lactobacilli, or codevelop, or license the technology for specific
species.
The Company asks shareholders to be
patient and respect our need for confidentiality in the development
of its second-generation portfolio, and will make announcements on
its progress as research milestones are reached or agreements with
partners are concluded.
We have a high level of confidence
in the scale of the opportunity within OptiBiotix and our ability
to deliver sustained growth for shareholders in the years
ahead.
Consumer Health and E-commerce
OptiBiotix has made significant
investments in its e-commerce business to drive direct-to-consumer
sales as a strategic move to reduce reliance on retail partners and
to increase profit margins. The Consumer Health division has the
advantage of receiving online sales income immediately and allows
more control over the Company's brands and messaging whilst
reducing reliance on distributors.
The Consumer Health division has
continued to grow rapidly during the year with sales to 30 June
2024 exceeding the £151K achieved for the whole of 2023, and
showing a three-fold increase over H1 2023. The biggest contributor
to H1 sales was China, with our own OptiBiotix Online website and
Amazon UK making up the rest with a roughly equal split, together
with a small contribution from Amazon UAE which launched late in H1
2024.
In China, the shift in focus from
TikTok to Tmall noted in the annual report has led, as expected, to
fewer but more sustainable sales at a much lower marketing cost and
an improvement in profitability.
The UK has delivered the strongest
growth in direct-to-consumer sales this year. Our own OptiBiotix
Online direct sales operation, with much lower marketing costs, has
returned a positive contribution to shared e-commerce costs every
month in 2024 to date. Sales through Amazon UK have shown the
highest growth rate of all our online channels, but the platform
has been loss making, reflecting the investment in marketing to
grow our customer base. However, 25% of all Amazon customers pay by
monthly subscription as repeat customers and, as the Company grows
its customer and subscriber base, and increases sales from repeat
purchases, marketing costs typically reduce as a percentage of
sales and this is expected to lead to profitability.
SlimBiome® remains among
Amazon's top sellers for appetite suppressants and achieved record
sales during Prime month in July 2024, while our SnackSmart
SlimBiome® Indulgence bars are now among Amazon's
Top 10 best sellers in the 'diet bars' category. WellBiome® has
also quickly established itself as a strong seller on the platform
with a 4.7* rating.
After waiting many months for a
European VAT certificate, the Company can now sell through new
Amazon channels in Germany and we are starting to see sales flow in
this territory in H2. Amazon India is expected to follow in early
October 2024. As we increase the number of countries into which we
sell directly to consumers via Amazon, and we optimise our product
offering in different markets, we look forward to continued sales
growth through the remainder of 2024 and beyond.
North America
We have made good progress towards
our strategic goals of increasing our number of partners and
growing our sales within the USA, the world's largest
economy.
At the beginning of 2024, we
were pleased to report the launch of
LeanBiome® in MuscleTech's Nitro Tech Ripped range, a premium
protein powder designed to support athletes who want to lose fat
and build lean muscle. MuscleTech defines itself as the No.1
selling Bodybuilding Supplement Brand in America
- https://www.muscletech.ca/research/
- and the inclusion of
LeanBiome® in this leading global sports brand is a significant endorsement of
our product. Muscletech has continued to fill its distribution
network in Europe, where sales to date have exceeded expectations, with further
orders for LeanBiome® anticipated in H2 2024, and a launch in the
much larger North American market under consideration.
LeanBiome® is now included in two
leading sports nutrition brands, Myprotein and MuscleTech, a global
market worth $45.2bn in 2023 and expected to grow at a CAGR of 7.5%
per annum to 2030 (Grand View Research, 2023).
In line with our strategy of selling more final
product and expanding our
interests in the USA, the Company
has continued to progress sales opportunities with a number of large North American
corporates. As announced on 29 July 2024, the Company was
pleased to receive
its first order from one of these, a NASDAQ listed USA e-commerce
and direct selling company, for a tomato soup final product
containing SlimBiome® which is expected to be launched in January
2025 in Hong Kong for cross-border sales into China for Chinese New
Year, and subsequently sold in the USA.
Discussions are ongoing with a
number of other large US partners to include our ingredients in
partner final products. These include SlimBiome® and SweetBiotix®
(which has been developed in a finished product for a large global
partner) and our microbiome modulators. The Company is hopeful that
further announcements with corporate partners in the USA will be
made in due course.
OptiBiotix Health India
India is already the most populous
nation on Earth, anticipated to have the world's largest cohort of
medium to high level income consumers by 2035 and to become the
planet's second largest economy by the 2050s. With obesity
prevalence already measured at 40.3%, it presents a huge area of
opportunity for weight management products in particular, and our
strategic investment in establishing OptiBiotix Health India in
2021 has given us a strong platform for growth through the local
manufacture and sale of both ingredients and final
products.
The
business took a material step forward with
the announcement on
13 March 2024 of a major new five-year partnership
agreement with Morepen to
sell products containing SlimBiome® under the Dr Morepen
brand: an
established, well known, and trusted brand in the Indian market.
OptiBiotix will receive revenue for both the ingredient and final
product sales. The first order received in May 2024 for 5 flavoured
shots has been increased and a further order received for a
chocolate shake. Further products are under development for launch
in 2025.
This is the first time OptiBiotix
has coinvested in marketing with a partner to try to rapidly
achieve a large market share in a major market. Morepen have
confirmed launch dates within H2 and these will be announced in
conjunction with Morepen and associated the marketing
activities. As announced on 13 March 2024,
based on Morepen's current forecasts, this
agreement could contribute in the region of £6 - £7 million
revenue per annum to OptiBiotix by the fifth year of the
partnership.
We have signed a supply contract
with KAG Industries as our alternative manufacturing partner in
India to mitigate the risk of relying on a single partner in the
territory, and they have commissioned machinery specifically to
supply product for Dr Morepen and are advertising SlimBiome® in
their forums and exhibitions.
We continue to sell
GoFigure® products
through approximately 1,000 Apollo Pharmacies stores across India,
with a new product launch scheduled for next month, with improved
branding and flavours. A launch on Amazon India is also scheduled
for October 2024 in addition to pursuing a strong pipeline of other
opportunities with leading and emerging players in weight
management and sports nutrition in the country.
We believe that our agreement with
Morepen and the upcoming launch of more products under the Dr
Morepen brand, plus other partner launches
planned for Autumn 2024 and the
reorder of products by Apollo pharmacies could
generate significant
revenues and bring profitability to this part of the business
during 2024.
Asia
In 2023, OptiBiotix signed
agreements with four new partners in Asia for SlimBiome® and to
date we have received just under £80,000 worth of initial orders.
These partners include Nasol Pharma International (Vietnam),
Bonanaza Neutra (Thailand), Colorinda Chemtra (Indonesia), and
NexusWise (Malaysia and Singapore): all well-known specialist
distributors in their field of expertise who will work with local
manufacturers and brands to launch products containing SlimBiome®.
The Board believes this is a strategic investment in high growth
markets that are anticipated to grow relatively slowly but
have the potential
to deliver significant revenues in the future.
Results
Our results for the six months ended
June 30 2024 are set out below, and show revenue falling by 21.3%
to £276K (H1 2023: £351k), despite a significantly increased order
book. As mentioned above, our e-commerce sales increased
three-fold, but with lower reported sales from our wholesale
business. The nature of the wholesale business can see significant
fluctuations in reported sales between reporting periods, as is
apparent in these results, with H1 2023 including a sale of over
£100K to North America to support the MuscleTech consumer
launch.
Sales orders received during the
period were substantially higher than in H1 2023, but IFRS 15
accounting rules allow us to include revenue only when goods are
accepted by our customer, even when prepayment for them may have
been received. The growing gap between the placement of orders and
the recording of revenue reflects our success in attracting newer
and larger overseas partners who are placing orders for final
products rather than ingredients, and the longer timescales
involved between placing an order for a new product launch and the
customer ultimately accepting the goods once manufactured. To the
date of this statement, the total of reported sales and confirmed
orders exceeds our total 2023 sales of £644K.
Administration expenses increased to
£1,177K (H1 2023: £918K). H1 2023 benefitted from a £125K bad debt
recovery, whilst our significant increase in on-line sales also
comes with a corresponding growth in marketing and commission
costs. There were no other significant cost changes. As a
result, the Company recorded an operating loss of £1,066K (H1 2023:
£760K). The reported loss before taxation was £2,799K (H1 2023:
£1,854K). The mark to market downwards valuation of our investment
in SkinBiotherapeutics Plc was £1,655K (2023 H1: £1,066K), although
our share of loss from our associate, ProBiotix Health Plc,
decreased from £226K to £118K. We also made a small gain on the
disposal of a portion of our shareholding in SkinBioTherapeutics
Plc of £40K (2023 H1: £198K).
As in previous years, there was no
contribution in this period from licence or royalty payments which
tend to be received in the second half of the year.
The Company continues to enjoy a
healthy balance sheet with gross assets of £8.0m (30 June 2023:
£9.9m), no debt and cash of £1,263K (30 June 2023:
£893K).
Outlook
The strong strategic and commercial
progress we have achieved in the first half has continued in the
second half to date. The commercial agreements we have secured with
new and larger partners in key strategic markets, and our
increasing emphasis on the sale of customer own brand finished
products rather than stock ingredients, mean that production and
delivery times, particularly for the first order are longer. This
is because we have to work with the customer on developing the
formulation, design and artwork, and packaging unique to the
product. The customer has a proprietary own brand product which
they are more likely to invest in marketing and grow the brand.
However, for the first-year orders received and confirmed in H1
(e.g. Morepen, KAG, Apollo new products) will not be reportable
under IFRS until H2, when the goods are accepted by the customer,
even though prepayment may have been received (RNS: 20 August
2024). We believe that whilst this adds more complexity to the supply chains and there is often a
six-to-eight-month lag between first orders being placed and
delivered this is justified by the increase in sales of both
ingredient and product, larger orders, and higher margin. We have
seen the initial stages of this transition in India and the USA in
H1 and hope to announce further orders with corporate partners in
the USA and India as they are confirmed.
Our Consumer Health division
continues to trade strongly, with fresh records for Amazon sales
expected to be set in November 2024 through the stimulus of Black
Friday events. In China, we are examining the placement of our
products in new platforms and categories to circumvent unexpected
restrictions on the weight loss category in the country, which have
prevented us from advertising our products on large platforms such
as TikTok. We have recently signed an agreement with our UAE
distributor to trade into Saudi Arabia and are exploring plans to
extend onto additional ecommerce platforms in the UAE.
In the USA, we are currently
finalising label claims and a trademark licensing agreements for
SlimBiome® with a leading weight management brand and pursuing
several other projects including a fully developed beverage concept
with a large retail and ecommerce brand focused on the microbiome,
which is expected to launch online and then with existing major
retail partners in Q4 2024 or Q1 2025. We are in the early
stages of developing a sachet concept with SlimBiome® for potential
launch in mid-2025 with a major US retailer whilst a Hong
Kong-based ecommerce company focused on North America is looking to
reformulate its flagship daily prebiotic with
WellBiome®.
We have a number of new products
under development in India as part of a range extension for Morepen
and other partners including new six calorie button gummies, new
formula breakfast, dinner and snack shakes, and new high protein,
high fibre, low calorie bar containing SlimBiome®.
As our products launch with new
partners in new territories, the Company's focus will be on
supporting our partners with training and marketing assets to
ensure sales growth and repeat orders. In some cases where the
market opportunity justifies it, as with Morepen, we will coinvest
to ensure we can rapidly scale the opportunity.
The fundamentals of our marketplace
remain very exciting, with a range of recent market reports
highlighting that products across the entire OptiBiotix portfolio
have the potential to meet growing demand as solutions to a wide
and increasing range of lifestyle-related health challenges. Given
the excellent customer reviews, high customer return rates,
multiple industry awards, and new customers launching products in
key markets we believe there is a substantive opportunity to
leverage market interest by increasing customer awareness of our
products either directly through social media channels or
indirectly through investing with our partners, and so build a
successful and profitable business.
The commercial traction we are now
enjoying in our first-generation products with large partners in
key markets, and the interest shown by other partners in our
potentially industry-changing second-generation products, allows us
to look to the future with a high degree of confidence. In the
shorter term, based on orders already placed, we are also confident
that full year revenues will be well ahead of those reported in
2023.
N
Davidson and S O'Hara
27
September 2024
Consolidated Statement of Comprehensive
Income
For
the six months to 30 June 2024
|
|
|
6 months to
30 June
2024
Unaudited
|
6 months to
30 June
2023
Unaudited
|
Year to
31 December
2023
Audited
|
Continuing operations
|
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
Revenue
|
|
|
276
|
351
|
644
|
|
|
|
|
|
|
Cost of sales
|
|
|
(165)
|
(193)
|
(324)
|
|
|
|
───────
|
───────
|
───────
|
Gross Profit
|
|
|
111
|
158
|
320
|
|
|
|
|
|
|
Share based payments
|
|
|
-
|
-
|
(6)
|
Depreciation and
amortisation
|
|
|
(106)
|
(93)
|
(205)
|
Other administrative
costs
|
|
|
(1,071)
|
(825)
|
(1,804)
|
|
|
|
|
|
|
Administrative expenses
|
|
|
(1,177)
|
(918)
|
(2,015)
|
|
|
|
───────
|
───────
|
───────
|
Operating loss
|
|
|
(1,066)
|
(760)
|
(1,695)
|
|
|
|
|
|
|
Finance income / (costs)
|
|
|
-
|
-
|
1
|
Share of (loss)/profit from
associate
|
|
|
(118)
|
(226)
|
(323)
|
Loss on fair value of
investments
|
|
|
(1,655)
|
(1,066)
|
(513)
|
Profit on disposal of
investments
|
|
|
40
|
198
|
487
|
|
|
|
───────
|
───────
|
───────
|
Profit/(Loss) before Income tax
|
|
|
(2,799)
|
(1,854)
|
(2,043)
|
|
|
|
|
|
|
Income tax
|
|
|
8
|
8
|
4
|
|
|
|
───────
|
───────
|
───────
|
(Loss)/Profit for the period
|
|
|
(2,791)
|
(1,846)
|
(2,039)
|
|
|
|
|
|
|
Other Comprehensive Income
|
|
|
-
|
-
|
-
|
|
|
|
───────
|
───────
|
───────
|
Total comprehensive income for the period
|
|
|
(2,791)
|
(1,846)
|
(2,039)
|
|
|
|
═══════
|
═══════
|
═══════
|
|
|
|
|
|
|
Total comprehensive income
attributable to the owners of the group
|
|
|
(2,791)
|
(1,846)
|
(2,039)
|
Dividends
|
|
|
-
|
-
|
-
|
|
|
|
═══════
|
═══════
|
═══════
|
|
|
|
(2,791)
|
(1,846)
|
(2,039)
|
Earnings/(loss) per share
|
|
|
|
|
|
Basic & Diluted -
pence
|
4
|
|
(2.96)
p
|
(2.08)p
|
(2.24)
p
|
|
|
|
═══════
|
═══════
|
═══════
|
Consolidated Statement of Financial Position
As
at 30 June 2024
|
Notes
|
As at
30 June
2024
Unaudited
|
As at
30 June
2023
Unaudited
|
As at
31 December
2023
Audited
|
ASSETS
|
|
£'000
|
£'000
|
£'000
|
Non-current assets
|
|
|
|
|
Intangibles
|
|
1,225
|
1,463
|
1,331
|
Investments
|
5
|
2,182
|
3,711
|
3,887
|
Investment is associate
|
5
|
2,688
|
2,903
|
2,806
|
|
|
───────
|
───────
|
───────
|
|
|
6,095
|
8,077
|
8,024
|
|
|
───────
|
───────
|
───────
|
CURRENT ASSETS
|
|
|
|
|
Inventories
|
|
258
|
179
|
188
|
Trade and other
receivables
|
|
393
|
666
|
460
|
Current tax asset
|
|
21
|
106
|
97
|
Cash and cash equivalents
|
|
1,263
|
893
|
635
|
|
|
───────
|
───────
|
───────
|
|
|
1,935
|
1,844
|
1,380
|
|
|
───────
|
───────
|
───────
|
TOTAL ASSETS
|
|
8,030
|
9,921
|
9,404
|
|
|
═══════
|
═══════
|
═══════
|
EQUITY
|
|
|
|
|
Shareholders' Equity
|
|
|
|
|
Called up share capital
|
6
|
1,959
|
1,824
|
1,824
|
Share premium
|
|
4,107
|
2,958
|
2,958
|
Share based payment
reserve
|
|
772
|
939
|
772
|
Merger relief reserve
|
|
1,500
|
1,500
|
1,500
|
Retained Earnings
|
|
(973)
|
1,838
|
1,818
|
|
|
───────
|
───────
|
───────
|
Total Equity
|
|
7,365
|
9,059
|
8,872
|
|
|
───────
|
───────
|
───────
|
LIABILITIES
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
313
|
514
|
180
|
|
|
───────
|
───────
|
───────
|
|
|
313
|
514
|
180
|
|
|
───────
|
───────
|
───────
|
Non
- current liabilities
|
|
|
|
|
Deferred tax liability
|
|
352
|
348
|
352
|
|
|
───────
|
───────
|
───────
|
|
|
352
|
348
|
352
|
|
|
───────
|
───────
|
───────
|
TOTAL LIABILITIES
|
|
665
|
862
|
532
|
|
|
───────
|
───────
|
───────
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES
|
|
8,030
|
9,921
|
9,404
|
|
|
|
|
|
|
|
═══════
|
═══════
|
═══════
|