12
August 2024
Samarkand Group plc
("Samarkand", the "Company"
or together with its subsidiaries the "Group")
Full year results FY24,
Update on Future Strategy, Share Option Grant
Samarkand Group plc, (AQSE:SMK), the
consumer brand owner and cross border eCommerce distribution
services group announces full year results
for the year ended 31 March 2024 ("FY24").
FY24 Financial highlights
·
Revenue decreased by 3% to £16.9m (2023:
£17.5m).
§ Brand
Ownership revenues increased 16% to £7.7m (2023: £6.7m).
§ Brand
Acceleration revenue decreased 18% to £8.2m (2023:
£9.9m).
§ Distribution revenues increased 13% to £0.74m (2023:
£0.66m).
·
Gross margin increased from 55% to 60%.
·
Adjusted EBITDA* loss decreased by 60% to £0.9m
(2023: £2.2m), a second year in a row of
over 50% reduction in adjusted EBITDA losses.
·
Net loss after taxation increased by 4.3% to £4.8m
(2023: £4.6m) as a result of a non-cash
impairment charge of £2.1m (2023: £nil).
·
Q4 adjusted EBITDA loss was £80k demonstrating
ongoing improvement in run rate.
·
Cash and cash equivalents at 31 March 2024 was
£0.9m (2023: £2.0m).
·
Owned brands, Napiers the Herbalists and Zita West
revenues grew 90% and 9% respectively over the prior year on the
back of strong sales in the UK and ROW.
·
Sales of third-party brands in China declined c18%
year over year. We do not see any short to mid-term improvement in
the trading environment in China and will continue to adjust our
portfolio and operations accordingly.
·
The independent auditor's reports on the Annual
Report and Accounts for the year ended 31 March 2024 was
unqualified but included a material uncertainty in respect of going
concern (note 2).
FY24 Strategic and operational highlights
· Significant reduction in adjusted EBITDA losses compared to
prior year as a result of adjustments to the Group's cost base and
an improvement in gross profit margins as the Group focuses on its
core activities and its goal of moving the Group into
profitability.
· Strong
growth in Brand Ownership year over year which has contributed to
improving gross margins and reduction in losses as well as reducing
the Group's dependency on the Chinese market. Brand Ownership now
accounts for c46% of Group revenues
· Our
portfolio of owned consumer brands has maintained strong momentum
with revenues increasing 16% compared to last year. Napiers the
Herbalists, a natural herbal health and wellness brand and Zita
West a highly specialised supplements brand for fertility and
reproductive health, grew revenues in their core UK market at 90%
and 9% respectively year on year.
· Brand
Ownership growth was generated by product quality and packaging
upgrades, new product development, marketing enhancements,
development of social commerce channels, successful launch into the
China market leveraging our existing capabilities and flexible
manufacturing capacity enabling the Group to respond quickly to
consumer and channel demand.
· Napiers the Herbalists run rate revenues are in the range of
£3.0m to £4.0m and Zita West run rate revenues are in the range of
£2.0m to £3.0m and with significant potential for further growth
and development for both propositions.
· Recognising the changing market dynamics in China in terms of
weaker consumer demand, increased competitive intensity, heavy
promotional discounting, rising cost of sales and high levels of in
market inventory across the industry, the Group adopted a more
selective approach to distributing third party brands in China,
concentrating its resources on fewer brands where it believed the
conditions are right for success in the current operating
environment.
· Investment in Nomad Checkout solution was withdrawn in the
year as a result of insufficient market traction from merchants and
logistics partners. In the current operating environment, the Group
does not see the conditions for sustainable commercialisation of
this offering therefore, an impairment
charge of £2.1m has been recognised which represents the carrying
value of the Nomad platform.
· Continued selective reduction in operating costs as the Group
concentrates more of its resources on the most attractive and
profitable activities. Key highlights include warehouse relocation
to a more cost-effective fit for purpose site and the reduction in
Group administrative expenses, before exceptional costs, by 17%
when compared to prior year.
Post year end highlights
Q1 FY 25
Trading
· Q1
FY25 revenues were 17% below prior year despite healthy growth in
our owned brands and distribution in the UK and ROW which grew 40%
compared to the same period last year. The decrease in revenues is
attributable to challenging trading conditions in China and
disruption while we adjust the Group's strategy and operations in
the market.
· Q1
adjusted EBITDA loss is estimated to be 27% lower than the prior
year despite the reduction in top line revenues.
· Owned
brands sales in the UK have started strongly with Napiers the
Herbalists and Zita West achieving year over year growth of 122%
and 20% respectively.
· China
revenues were impacted by shifts in the portfolio of third party
brands we distribute, weak overall eCommerce market performance and
reduction in historical sales peaks as the market adjusts to weaker
consumer sentiment. Our focus on profitability also meant that a
number of potentially unprofitable sales activities were rejected
in the first quarter.
Owned Brand
Portfolio Adjustments - Acquisition and
Disposal
· Acquisition of Optimised Energetics Ltd completed on the 21
May 2024, a natural health and healing brands owner and a
manufacturer of premium skincare. For a 12-month period ending 31
March 2024, Optimised Energetics Ltd generated £1.2m of
revenue and an EBITDA of £0.3m on an unaudited
basis.
· Disposal of our probiotic brand Probio7 completed on the 13
June 2024 for a total consideration of £1.3m to be
satisfied by initial consideration of £1.1m in cash and
deferred consideration of £0.2m payable in cash, in equal
instalments over a 12-month period.
· The
disposal of Probio 7 enables the Group to increase resources behind
our faster growing brands Napiers the Herbalists, our natural
herbal apothecary brand and Zita West, our specialist supplement
brand for fertility and reproductive health.
· Unsecured, unconvertible loans made by the Directors on a
bridging basis to enable the acquisition of Optimised Energetics
Ltd were repaid on 18 June 2024 following the disposal of
Probio7.
Strategy Update
· Our
strategy has shifted in the course of the last 18 months as the
performance of our owned brands primarily in the UK has continued
to deliver strong growth in revenue and generate positive
contribution. At the same time, due to evolving China market
dynamics and the costs of operating in the market, the returns
generated from distributing third party brands have become less
favourable.
· As a
result, we increased resources behind our owned brands and adopted
a more selective approach to distributing third party brands in
China. In the future we intend to work as the China market partner
for a smaller portfolio of third party brands.
· Our
future is as a scale up platform for meaningfully different, high
potential, niche brands in the health and healing space, brands
targeted at specific consumer segments with long term growth
potential, specifically natural herbal health and beauty and
fertility and reproductive health
· Our
platform offers brands shared sales, marketing, supply chain and
logistics and corporate services. Our growth playbook covers
innovation and product development, DTC, eCommerce and premium
retail sales, social commerce and internationalisation. Our
operations playbook includes warehousing and logistics,
manufacturing and sourcing services.
· As a
scale up platform for niche, founder led, health and wellness
brands we see opportunity to invest to accelerate growth in our
existing brands and scope for future acquisitions to strengthen our
portfolio and add to our platform services.
FY23
Option Grant
As communicated in our FY23 annual
report, the Remuneration Committee and the Board approved a bonus
payout of 90% to the Executive Directors. The Bonus Scheme was
based on the achievement of pre-set Group Financial and
Non-Financial Performance Targets for the year ending 31 March
2023.
To align the executives' interests
with those of shareholders, and manage cash costs, 100% of the
bonus payable is deferred into Company Share Awards in the form of
nil cost options. The number of options to be granted will be
determined by the price of the last equity transaction by the
Company, which was the open offer in September 2022. 50% of the
bonus award was to be granted after the approval of the 31 March
2023 accounts and will vest one year from the date of grant, the
remaining 50% to be granted a year from the first grant
date.
As the Company has been in a close
period since the signing of the Accounts last year, due to the
expected Acquisition of Optimised Energetics Ltd and the disposal
of Probio 7, the first tranche of the award was not granted after
last year's signing of the accounts. The Company will therefore
grant both tranches of the bonus options shortly after the signing
of the 31 March 2024 accounts.
David Hampstead, Chief Executive Officer of Samarkand Group,
commented:
"I am pleased with the progress
being made in shifting the business towards profitability and in
defining the future direction of the Group as a scale up platform
for high potential, meaningfully different, health and healing
brands, anchored in fast growing consumer segments, with the
ability to introduce those brands to the Chinese consumer. The
disposal of Probio7, the acquisition of Optimised Energetics Ltd
and adjustments we are making to our approach to the China market
leave us well positioned for future growth and profitability as a
platform for brands.
Once our goal of moving the Group
into profit is secure we will focus on increasing investment behind
the scaling of our owned brands and to selectively add to the
portfolio in the future through acquisition.
Whilst the underlying value of the
Company, in terms of its assets, capabilities and potential, is not
currently reflected in the share price, we remain focused on
improving the underlying performance of the business, reaching
profitability and increasing shareholder value.
We are also delighted to separately
announce the appointment of Guild Financial Advisory as our new
Corporate Adviser."
A copy of the full accounts will be
made available on the Company's website
www.samarkand.global
For
more information, please contact:
Samarkand Global plc
David Hampstead, Chief Executive
Officer
Eva Hang, Chief Financial
Officer
|
Via Guild:
http://samarkandglobal/
|
Guild Financial Advisory Limited - Corporate
Adviser
Ross Andrews
Tomas Klaassen
|
T: +44 (0)7973 839767
E:
ross.andrews@guildfin.co.uk
T: +44 (0)7834 458 095
E:
tomas.klaassen@guildfin.co.uk
|
Notes to Editors
Samarkand is a consumer brand owner
and distributor operating a scale up platform for niche, premium,
multichannel, health and healing brands. Core owned brands include
Napiers the Herbalists, Scotland's oldest natural herbal
apothecary, Zita West, a leading specialist supplement line for
fertility and reproductive health and Probio7, a long-established
probiotic supplements brand. Platform services include marketing,
sales and channel development with a focus on social commerce,
China market entry, international expansion and
manufacturing. In addition, the Group works as the exclusive
China market partner for a select portfolio of niche luxury skin
care brands and connects these brands to the Chinese consumer via
cross border eCommerce.
Founded in 2016, Samarkand is
headquartered in Tonbridge, UK with offices in Shanghai.
For further information please
visit https://www.samarkand.global/
Chairperson's Statement
I am delighted with the progress
being made in Samarkand in shifting the business towards
profitability and in defining the future direction of the Group as
a scale up platform for niche, differentiated, health and healing
brands with the special ability to introduce those brands to the
Chinese consumer.
I would like to take this
opportunity to thank the entire team for their contribution and
commitment, as well as their resilience and adaptability in moving
the group forward over the last 12 months, particularly in the face
of an increasingly difficult trading environment for international
consumer brands in China.
The momentum behind the Group's
portfolio of owned brands is encouraging and the future for those
brands looks promising on the basis of the categories, segments and
trends which they tap, their differentiated positioning and the
agility of the teams that are managing these brands.
The acquisition of Optimised
Energetics Ltd and disposal of Probio7 are positive strategic
adjustments to the portfolio of owned brands which improve the
growth profile of the portfolio and lock in manufacturing
flexibility as well as providing the group with some additional
working capital to enable it to pursue its strategy.
While China no longer defines the
entirety of the Group's activities it remains an important aspect
of the platform and gives the Group a differentiated capability in
offering niche brands the opportunity to reach Chinese
consumers.
Board and Governance
Our Board which was established at
the time of the IPO is operating well, bringing a wealth of
experience to the Group I would like to thank my fellow Directors
for their service and commitment in the last year in which their
guidance to the business has been invaluable.
Summary and Outlook
Samarkand has consistently
demonstrated its ability to adapt to changing market conditions and
keep moving forward. The shift to focus on the portfolio of owned
brands will accelerate the Group's path to profitability. The Group
has proven it is able to acquire niche, premium health and healing
brands and improve the top and bottom line in those brands. I look
forward to seeing further growth and development of the Group's
owned brands including the recently acquired Natures Greatest
Secret and BeNatural Essentials.
Tanith Dodge
Chairperson
CEO
REVIEW
We have made strong progress towards
our goal of becoming profitable despite an increasingly challenging
trading environment in the Chinese market where consumer confidence
remains low, competitive intensity is accelerating and promotional
warfare between brands and channels is now the norm.
By concentrating our resources on
profitable activities, scaling back and withdrawing from less
attractive activities we have further reduced adjusted EBITDA
losses by c60% year over year despite a small decline in headline
revenue year over year.
I am especially pleased with the
growth and contribution generated from our portfolio of owned
brands and am excited about the future potential for these brands.
Both Napiers the Herbalists and Zita West are well positioned
against key trends, and we are confident in their long-term growth
potential. I would like to welcome the Optimised Energetics team to
the Group and while we have known them for a long time through our
Napiers partnership we look forward to working with them to grow
and develop their brand, Natures Greatest Secret and to solidify
their position as our platform manufacturing capability.
The disposal of Probio7 and the
addition of Optimised Energetics Ltd leave us with a
well-positioned portfolio of high growth, high potential,
differentiated owned brands and the addition of vertically
integrated manufacturing further strengthens the competitiveness of
our platform.
We are clear that our future lies in
building a portfolio of high growth, high potential niche health
and healing brands and leveraging our resources across these brands
as a shared platform for profitable growth. We see lots of
opportunity to further expand our brands to new consumers and
markets and will increase investment in them selectively as and
when funds are available to do so.
The ability to introduce brands to
the Chinese consumer will remain an important group capability and
a differentiating factor in our platform for brands. As a result of
changes in the Chinese market place the balance of risks and
rewards of distributing third party brands in China has become less
favourable. Therefore, we are being far more selective on the
number and nature of third party brands we work with and
increasingly work with local partners to leverage their sales and
marketing reach vs doing everything with our own resources. In line
with our overall strategy more of our China resources will be
focused on the development of our owned brands in the market and a
smaller portfolio of select third party brands.
Once our goal of moving the Group
into profit is secure we will work on increasing investment behind
the scaling of our owned brands and to selectively add to the
portfolio in the future through acquisition in terms of brands and
additional platform services.
Whilst the underlying value of the
Company, in terms of its assets, capabilities and potential, is not
currently reflected in the share price, we remain focused on
improving the underlying performance of the business, reaching
profitability and increasing shareholder value.
David Hampstead
Chief Executive Officer
FINANCIAL REVIEW
Overview
Group revenues for the year
decreased by 3% to £16.9m (2023: £17.5m). Revenue in China
decreased as the changes in the market dynamics with weaker
consumer demand, increasing competition, rising promotional
discounting impacted the Group's ability to generate good quality
revenue in this Market, revenues decreased 17% to £9.8m (2023:
£11.7m). Revenue growth in the UK and ROW increased significantly
due to strong growth in Brand Ownership, with new sales channels,
new product development, increasing marketing focus and reach.
Revenues in the UK and ROW increased by 24% to £7.2m (2023:
£5.8m).
Revenues in Brand Ownership up 16%
to £7.7m (2023: £6.7m), Brand Acceleration is down 18% to £8.2m
(2023: £10.0m). Distribution revenues increased by 13% to £0.74m
(2023: £0.66m).
The Group's gross margin increased
to 60% from 55% in FY 2023, driven by increase in revenues from
Brand Ownership as a % of total revenue and a change in channel
mix.
Operating expenses
Selling and distribution expenses,
have increased to 34% (2023: 31%) of revenue, as a result of
increasing promotional discounting and competition in China.
Although, contribution margin is 2 points ahead of FY 2023 because
of the structural changes in the sales mix and the focus on
operational efficiency.
Administrative expenses increased to
48% (2023: 44%) of revenue as the Group has taken a non-cash
impairment charge in relation to its Nomad Platform. In addition to
the impairment charge, the Group incurred a number of significant
non-recurring costs which have been shown separately in the
financial statements. These items include redundancy and
restructuring costs as a result of the Group's adjustment to its
cost base in light of the challenges presented by changing market
in China. Excluding significant non-recurring costs, administrative
expenses have decreased to 32% (2023: 37%) of revenue with
selective adjustments made to its cost base. The Group's total head
count as at 31 March 2024 was 87 (2023: 104).
Depreciation and amortisation
The total depreciation and
amortisation costs were £0.3m and £0.7m respectively (2023: £0.4m
and £0.8m).
Adjusted EBITDA
Adjusted EBITDA means the non-GAAP
measure which is defined as Earnings Before Interest, Taxes,
Depreciation, and Amortisation and exceptional items. It provides a
useful measure of the underlying profitability of the business and
is used by management to evaluate the operating performance to make
financial, strategic and operating decisions and provides the
underlying trends on a comparable basis year on year.
Adjusted EBITDA losses decreased to
£0.9m (2023: £2.2m), after deducting £2.1m in impairment charges,
£0.5m in restructuring costs, £0.2m for share-based payment
expenses and £1.0m in depreciation and amortisation expenses. The
decrease in losses is a result of the adjustments made to the
Group's cost base, improvements made in operating efficiencies and
continued strong growth in our owned brands.
|
Mar-24
|
Mar-23
|
Operation loss
|
(4,612,714)
|
(4,587,848)
|
Depreciation and
amortisation
|
989,208
|
1,140,524
|
Share-based payment
|
191,800
|
712,271
|
Impairment Loss
|
2,080,746
|
-
|
Restructuring costs
|
457,594
|
507,085
|
Adjusted EBITDA
|
(893,366)
|
(2,227,968)
|
Earnings per share
Basic and diluted loss per share was
8.15 pence per share (2023: restated 8.03 pence per
share).
Net
debt
|
Mar-24
|
Mar-23
|
Cash and cash equivalents
|
867,524
|
2,017,150
|
Right-of-use lease
liabilities
|
(717,400)
|
(573,785)
|
Borrowings
|
(1,496,488)
|
(1,453,298)
|
Net
debt
|
(1,346,364)
|
(9,933)
|
At the year end, the Group's net
debt position was £1.3m (2023: £0.01m), excluding the IFRS 16 lease
liabilities, net debt was £0.6m (2023: net cash £0.6m). The
adjustments made to the Group's cost base including the reduction
in its head count and the improvements to its operating
efficiencies with targeted marketing and structural changes in its
sales mix and activities saw the Group's negative operating cash
flow fall to £0.6m from £2.4m.
The decision to stop support for our
Nomad Checkout product saw a reduction in cash outflow from
investing activities by £1.0m to £0.2m (2023: £1.2m). Repayment of
borrowings and lease liabilities, the net cash used financing
activities was £0.3m (2023: £1.5m).
Financing costs of £0.26m (2023:
£0.16m) comprised of interest expenses of £0.1m (2023:
£0.1m).
CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
31 March
2024
|
|
31 March
2023
Restated
|
|
|
£
|
|
£
|
Cash flows from operating
activities
|
|
|
|
|
Loss after taxation
|
|
(4,798,060)
|
|
(4,599,893)
|
Cash flow from operations reconciliation:
|
|
|
|
|
Depreciation and
amortisation
|
|
989,208
|
|
1,140,524
|
Impairment of Intangible
asset
|
|
2,080,746
|
|
-
|
Finance expense
|
|
113,225
|
|
20,630
|
Finance income
|
|
(6,856)
|
|
(20)
|
Income tax credit
|
|
(69,520)
|
|
(150,437)
|
Share based payment
|
|
191,800
|
|
216,346
|
Working capital adjustments:
|
|
|
|
|
(Increase)/decrease in
inventories
|
|
(158,714)
|
|
1,508,021
|
Decrease in trade and other
receivables
|
|
628,522
|
|
131,918
|
Increase/(decrease) in trade and
other payables
|
|
187,942
|
|
(626,169)
|
Cash used in operating activities
|
|
(841,707)
|
|
(2,359,080)
|
Taxes received/(paid)
|
|
224,615
|
|
(7,477)
|
Net
cash used in operating activities
|
|
(617,092)
|
|
(2,366,557)
|
|
|
|
|
|
Cash flows from investing
activities
|
|
|
|
|
Purchase of property, plant and
equipment
|
|
(37,484)
|
|
(67,602)
|
Purchase of intangible
assets
|
|
(220,734)
|
|
(1,095,564)
|
Payment of deferred
consideration
|
|
-
|
|
(80,000)
|
Disposal of property, plant and
equipment
|
|
84,206
|
|
9,336
|
Disposal of right of use
asset
|
|
(47,813)
|
|
-
|
Disposal of intangible
asset
|
|
16,435
|
|
-
|
Finance income
|
|
6,856
|
|
20
|
Net
cash used in investing activities
|
|
(198,534)
|
|
(1,233,810)
|
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
|
Proceeds from issue of shares, net
of fees
|
|
-
|
|
1,937,889
|
Repayment of right-of-use lease
liabilities
|
|
(283,218)
|
|
(329,001)
|
Interest paid
|
|
(21,717)
|
|
(24,671)
|
Proceeds from other loans
|
|
31,363
|
|
-
|
Repayment of borrowings
|
|
(54,857)
|
|
(71,131)
|
Net
cash generated used in/(from) financing
activities
|
|
(328,429)
|
|
1,513,086
|
|
|
|
|
|
Net
decrease in cash and cash equivalents
|
|
(1,144,055)
|
|
(2,087,282)
|
|
|
|
|
|
Cash and cash equivalents -
beginning of the year
|
|
2,017,150
|
|
4,049,118
|
Effects of exchange rate changes on
the balance of cash held in foreign currencies
|
|
(5,571)
|
|
55,314
|
Cash and cash equivalents - end of the year
|
|
867,524
|
|
2,017,150
|
1. General Information
Samarkand Group plc was incorporated
in England and Wales on 12 January 2021 as a public company with
limited liability under the Companies Act 2006.
Samarkand Group plc's registered office is Unit 13 Tonbridge
Trade Park, Ingot Way, Tonbridge, TN9 1GN.
The Consolidated Group financial
statements represent the consolidated results of Samarkand Group
plc and its subsidiaries, (together referred to as the
"Group").
2. Basis of preparation and
measurement
The financial statements have been
prepared in accordance in accordance with UK-adopted International
Accounting Standards.
The financial information set out in
this document does not constitute the Group's statutory accounts
for the year ended 31 March 2024 or 31 March 2023.
Statutory accounts for the year
ended 31 March 2023 have been filed with the Registrar of Companies
and those for the year ended 31 March 2024 will be delivered to the
Registrar in due course; both have been reported on by independent
auditors. The independent auditor's report for the year ended 31
March 2024 is unmodified with the material uncertainty in respect
of going concern:
We draw your attention to the going
concern paragraph below, which indicates the key risks and
uncertainties which may affect the future prospects and trading
activities of the group. The going concern paragraph below
indicates that the group's revenue has decreased by 3% against the
prior year and that the group continues to be loss making. The
group reported an adjusted EBITDA loss of £0.9m and total
comprehensive loss of £4.8m. The Directors recognise the importance
of moving the group into profitability and have made some progress
towards this goal. The going concern paragraph below comments that,
in addition, the Directors are actively exploring additional
funding options to support the Group's operations and long-term
viability. The loan of £1.4m is repayable to Global Smollan
Holdings (largest shareholder) and is due in September 2025. Global
Smollan Holdings have indicated their willingness to negotiate the
terms and continue their support to the group. The directors are
satisfied that they would be able to take mitigating action if the
sales growth was slower and that cash commitments will not be met.
These conditions, along with other matters as set out in the going
concern paragraph below indicate that a material uncertainty exists
that may cast significant doubt on the group and parent company's
ability to continue as a going concern. Our opinion is not modified
in respect of this matter.
The independent auditor's reports on
the Annual Report and Accounts for the year ended 31 March 2024 was
unqualified and did not contain a statement under 498(2) or 498(3)
of the Companies Act 2006 but included a material uncertainty in
respect of going concern.
Going
concern
The financial statements have been
prepared on a going concern basis, assuming that the Group will
continue its operations for the foreseeable future. The Directors
have assessed the Company's ability to continue as a going concern,
taking into consideration the current economic and market
conditions, as well as the Group's financial performance and cash
flow projections.
The Group's revenues have decreased
by 3% against the prior year and adjusted EBITDA losses have
reduced by 60 % against the prior year as a result of material
improvements in gross margin, growth in our owned brands and the
delivery of operating efficiencies across the business as we
continue to focus on profitable growth. Cost reduction initiatives
were taken to improve the Group's operating efficiency, it's
financial position to mitigate the impact of challenging market
conditions in China. For the year ended 31 March 2024, the Group
reported an adjusted EBITDA loss of £0.9m (2023: £2.2m) and total
comprehensive loss of £4.8m (2023: £4.7m).
Despite the progress made, the Group
continued to face challenging market conditions in China, with
revenues generated from distributing third party consumer brands in
China falling year on year as a result of increasingly competitive
market conditions and higher levels of price and promotional
intensity in the face of a more cautious, value seeking consumer.
As such the Group is reconfiguring its focus to fewer third party
brands which have the potential for long term success, this will
enable greater attention and focus on development of our own brands
in China.
The Directors recognise the
importance of moving the Group into profitability and have made
significant progress towards this goal. In addition, the Directors
are actively exploring additional funding options to support the
Group's operations and long-term viability. In June 2024, the Group
completed the disposal of its Probio7 brand. The proceeds of the
disposal have enabled the Group to acquire Optimised Energetics, a
premium skincare manufacturer to secure its manufacturing services
to Napiers, improving the overall Group's margins and
profitability. Proceeds from the disposal will also allow the Group
to increase resources to support the growing working capital
requirements of Napiers and Zita West.
The Directors continue to consider
various options including trade financing, and other strategic
opportunities. These efforts are ongoing, and the Directors are
diligently working towards these goals.
Despite the cost base reduction and
ongoing exploration of additional funding, in the event that
trading does not proceed as planned and in conjunction with the
loan with Global Smollan Holdings becoming due in September 2025,
the Group's financial performance and cash flow projections
indicate the existence of material uncertainties that may cast
significant doubt on the Group's ability to continue as a going
concern. Global Smollan Holdings, our largest strategic shareholder
have expressed ongoing support for the business and have indicated
their willingness to re-negotiate the loan when it falls
due.
Although there are material
uncertainties, several mitigating factors have been considered by
the Directors in their assessment of the going concern assumption.
These include the steps taken to further reduce costs and the
progress made in exploring various strategic options to raise
additional funds. The Directors believe that these factors, will
enable the Group to overcome the identified challenges and continue
its operations.
To address the material
uncertainties, the Directors will continue to closely monitor the
Group's financial performance, cash flow projections, and market
conditions. They will continue to proactively manage the Group's
cost base, seeking further efficiencies where possible.
The Directors are confident in the
Group's ability to mitigate the identified risks and uncertainties.
As a result, the financial statements have been prepared on a going
concern basis, acknowledging the material uncertainties that may
cast significant doubt on the Group's ability to continue as a
going concern.
3. Revenue from contracts with
customers
During the year ending 31 March
2024, the revenue from contracts with customers have been realigned
to better reflect how the Chief Operating Decision Maker (CODM)
reviews financial information and manages its business units. The
realignment is designed to provide enhanced transparency and better
reflect the Group's evolving business model and strategy.
Historical results have been adjusted to reflect his change for all
periods presented.
Disaggregation of revenue from
contracts with customers:
|
|
31 March
2024
|
|
31 March
2023
|
|
|
£
|
|
£
|
Revenue analysed by class of business:
|
|
|
|
|
Brand ownership
|
|
7,748,048
|
|
6,678,067
|
Brand acceleration
|
|
8,204,409
|
|
9,976,116
|
Distribution
|
|
740,999
|
|
658,538
|
Nomad Checkout
|
|
149,337
|
|
119,017
|
Other
|
|
79,876
|
|
45,087
|
Total revenue
|
|
16,922,669
|
|
17,476,825
|
Cost of sales by business unit:
|
|
|
|
|
Brand ownership
|
|
2,772,796
|
|
2,516,506
|
Brand acceleration
|
|
3,539,317
|
|
4,948,361
|
Distribution
|
|
351,413
|
|
319,947
|
Nomad Checkout
|
|
31,707
|
|
26,846
|
Other
|
|
311
|
|
2,702
|
Total costs of sale
|
|
6,695,544
|
|
7,814,362
|
Impairment of intangible assets
At each reporting date, the
Directors assess whether indications exist that an asset may be
impaired. If indications do exist, the Directors estimate the
asset's recoverable amount. An asset's recoverable amount is the
higher of an assets or cash-generating unit's fair value less costs
to sell and its value-in-use.
Management have assessed that there
are 3 cash generating units, these include Brand Acceleration,
Brand Ownership and Distribution. Brand Acceleration
encompasses the technology and service solutions designed to
provide Clients cross border eCommerce solutions into China, the
solutions are built on the Nomad Platform and is integrated with
Chinese eCommerce platforms, payment providers and logistic
companies. Brand Ownership includes the sale of our owned branded
products through retailers, online and other marketplaces across
the UK, China and ROW. Distribution includes the sale of
third-party brands to UK and European retailers.
Management have performed an impairment review as required by IAS
36 and have concluded, as a result of the decision to stop
supporting the Nomad Checkout product and the changing eCommerce
market in China and the Group's decision to focus on a select
number of high potential brands and its our own brands, an
impairment charge of £2,080,746 has been recognised which
represents the carrying value of the Nomad Platform. No impairment
is indicated for its other core cash generating unit, Brand
Ownership.
The recoverable amount of the assets
has been determined from a review of the current and forecasted
performance of the cash generating unit through to March
2029. The key assumptions for these calculations are discount
rates and revenue growth rates. In preparing these projections, a
discount rate of 12% has been used based on the weighted average
cost of capital and the perpetual growth rate of 4% has been
assumed. Management has also made assumptions around the growth in
relation to revenues generated from Brand Ownership Sales. This
includes acquiring new customers, increasing the number of sales
channels and partners in its distribution network and adjusting its
cost base. If management's assumptions with regards to revenue were
to change by 1% over the projected period with corresponding change to variable costs, the value in use
calculation would result in £881k change for Brand Ownership, in
the recoverable amount of the assets. If management's assumptions
with regards to discount rate were to change by 1% over the
projected period, the value in use calculation would result in a
£2m change for Brand Ownership, in the recoverable amount of the
asset.
5. Right-of-use assets
|
|
|
|
|
|
Land and
buildings
|
|
|
|
|
|
|
|
£
|
|
Cost
|
|
|
|
|
|
|
|
At 1 April 2022
|
|
|
|
|
|
1,362,545
|
|
Additions
|
|
|
|
|
|
155,596
|
|
At 31 March 2023
|
|
|
|
|
|
1,518,141
|
|
Additions
|
|
|
|
|
|
632,461
|
|
|
Disposal
|
|
|
|
|
|
(1,362,545)
|
|
|
At 31 March 2024
|
|
|
|
|
|
788,057
|
|
|
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
|
At 1 April 2022
|
|
|
|
|
|
753,910
|
|
Charge for the year
|
|
|
|
|
|
274,341
|
|
At 31 March 2023
|
|
|
|
|
|
1,028,251
|
|
Charge for the year
|
|
|
|
|
|
250,370
|
|
Disposal
|
|
|
|
|
|
(1,179,192)
|
|
At 31 March 2024
|
|
|
|
|
|
99,429
|
|
|
|
|
|
|
|
|
|
Net
book value
|
|
|
|
|
|
|
|
At 31 March 2024
|
|
|
|
|
|
688,628
|
|
At 31 March 2023
|
|
|
|
|
|
489,890
|
|
|
|
|
|
|
|
|
|
The Group leases land and buildings
for its offices and warehouses under agreements of between five to
ten years with, in some cases, options to extend and break clauses.
The leases have initial rent-free periods and 5 yearly upward only
rent reviews. No extension to these leases has been assumed, the
impact is not considered material to users of the financial
statements.
Future minimum lease payments
associated with the land and building leases were as
follows:
|
|
31 March
2024
|
|
31 March
2023
|
|
|
£
|
|
£
|
Not later than one year
|
|
156,430
|
|
328,491
|
Later than one year and not later
than two years
|
|
211,990
|
|
218,190
|
Later than two years and not later
than five years
|
|
452,910
|
|
48,750
|
Over five years
|
|
78,667
|
|
-
|
Total minimum lease payments
|
|
899,997
|
|
595.431
|
|
|
|
|
|
Less: future finance
charges
|
|
(182,597)
|
|
(21,646)
|
Present value of future lease payments
|
|
717,400
|
|
573,785
|
|
|
|
|
|
Current
|
|
99,581
|
|
313,006
|
Non-current
|
|
617,819
|
|
260,779
|
Total lease liabilities
|
|
717,400
|
|
573,785
|
6. Inventories
|
|
31 March
2024
|
|
31 March
2023
|
|
|
£
|
|
£
|
Finished goods
|
|
2,770,112
|
|
2,980,627
|
Provision for
obsolescence
|
|
(399,171)
|
|
(768,400)
|
Total inventories
|
|
2,370,941
|
|
2,212,227
|
|
|
|
|
|
Cost of inventory recognised in profit and
loss
|
|
6,695,544
|
|
7,814,364
|
7. Trade receivables
|
|
31 March
2024
|
|
31 March
2023
|
|
|
£
|
|
£
|
Trade receivables
|
|
1,325,677
|
|
1,840,464
|
Provision for expected credit
loss
|
|
(150,297)
|
|
(117,827)
|
Total trade receivables
|
|
1,175,380
|
|
1,722,637
|
8. Other receivables and
prepayments
|
|
31 March
2024
|
|
31 March
2023
|
|
|
£
|
|
£
|
Accrued income
|
|
15,570
|
|
-
|
Prepayments
|
|
376,981
|
|
423,352
|
Other receivables
|
|
232,697
|
|
283,161
|
Total other receivables and prepayments
|
|
625,248
|
|
706,513
|
9. Borrowings
The following table provides a
reconciliation of the Group's future maturities of its total
borrowings for each of the periods presented:
|
|
31 March
2024
|
|
31 March
2023
|
|
|
£
|
|
£
|
Not later than one year:
|
|
|
|
|
Bank loans
|
|
57,043
|
|
54,511
|
Other loans
|
|
4,550
|
|
-
|
Current
|
|
61,593
|
|
54,511
|
|
|
|
|
|
Payable after one year but less than
five years:
|
|
|
|
|
Fixed rate secured loan
notes
|
|
1,366,430
|
|
1,299,746
|
Bank loans
|
|
41,998
|
|
99,041
|
Other loans
|
|
26,467
|
|
-
|
Non-current
|
|
1,434,895
|
|
1,398,787
|
Total borrowings
|
|
1,496,488
|
|
1,453,298
|
10. Trade and other payables
|
|
31 March
2024
|
|
31 March
2023
|
|
|
£
|
|
£
|
Trade payables
|
|
1,533,882
|
|
1,672,907
|
Accrued liabilities
|
|
1,928,130
|
|
1,773,483
|
Other payables
|
|
130,151
|
|
164,199
|
Other taxes and social
security
|
|
305,576
|
|
250,996
|
Total
|
|
3,897,739
|
|
3,861,585
|
|
|
|
|
|
Current
|
|
3,897,739
|
|
3,349,144
|
Non-current
|
|
-
|
|
512,441
|
Total
|
|
3,897,739
|
|
3,861,585
|
|
|
|
|
|
11. Held for sale
In line with the Directors decision
to sell Probio7, the Group has reclassified the non-current assets
of Probio7 as held for sale. As at 31 March 2024, the carrying
amount of the non-current assets reclassified to held for sale was
£216,598. The fair value of the assets was not materially different
from the carrying amount at the reporting date.
The reclassification has no impact
on profit or loss for the year ended 31 March 2024. The impact of
the reclassification on the statement of financial position was as
follows:
|
|
Before
reclassification
|
|
After
reclassification
|
Non-current assets
|
|
£
|
|
£
|
Intangible assets
|
|
216,597
|
|
-
|
|
|
216,597
|
|
-
|
Current assets
|
|
|
|
|
Held for sale
|
|
-
|
|
216,597
|
|
|
-
|
|
216,597
|
|
|
|
|
|
12. Material subsequent events
On 21 May 2024, the Group acquired
the entire share capital of Optimised Energetics Ltd for a total
consideration of £1.3m, comprising of £650,000 in cash on a cash
free debt free basis and deferred consideration of £650,000 payable
in cash over a three-year period. The Executive directors provided
£400,000 unsecured non-convertible loan to the Company at a rate of
2% above the base rate.
On 13 June
2024, the Group disposed of its probiotic brand Probio7 for a total
consideration of £1.3m to be satisfied by initial consideration of
£1.1m in cash and deferred consideration of £0.2m payable in equal
instalments over a 12-month period. The loans made by the Executive
directors were repaid in full.
On 15 July 2024, the Group signed a
new trademark license agreement with LG, a skin care and personal
care company, which enables LG to use Napiers the Herbalist's
trademark and IP for a period five years.
* EBITDA and Adjusted EBITDA are
non−GAAP measures used to represent the trading performance and
results of the Group. EBITDA is defined as profit or loss before
tax adjusted for finance income and expense, depreciation and
amortisation. Adjusted EBITDA excludes those items the Group
considers to be non−recurring or material in nature that may
distort an understanding of financial performance or impair
comparability.