OptiBiotix Health - Half-year Report
Released
Released
Announcement PDF
RNS Number : 3162K
OptiBiotix Health PLC
28 August 2019
28 August 2019
OptiBiotix Health plc
("OptiBiotix" or the "Company")
Half Year Report
OptiBiotix
Health
plc
(AIM:
OPTI), a life sciences business developing compounds to tackle obesity,
cardiovascular disease and diabetes, announces its results for the six months ended
31 May 2019.
The Company continues to see a strong growth trajectory as it builds momentum in
transitioning from a research and development company into a commercial
business.
Highlights
·
The award of a CE mark and registration of SlimBiome as a medical device
and first product orders in Europe
·
The appointment of Zeon Lifesciences Ltd to manufacture and supply
OptiBiotix's SlimBiome weight management technology in India
·
The appointment of EIWA Trading Company to import, market and distribute
OptiBiotix's cholesterol and blood pressure-reducing probiotic strain
Lactobacillus plantarum LP-LDL in Japan
·
The appointment of DKSH International Limited (DKSH), a £9.3bn turnover
company to distribute SlimBiome in Italy and Spain
·
The appointment of Extensor to import, market and distribute OptiBiotix's
own label GoFigure® products in Poland. This is the start of a strategy to take
OptiBiotix's own label GoFigure® products to international markets to build
brand recognition, and create demand for SlimBiome, the functional
ingredient within Gofigure® products
· The launching of LP-LDL in pharmacies of El Corte Inglés, Spain's biggest
department store in all of Spain's major cities, with IENP under the "39ytú"
brand
·
The recognition of OptiBiotox's cholesterol and blood pressure reducing
Lactobacillus plantarum LP-LDL probiotic strain determined as Generally
Recognized As Safe (GRAS). GRAS is a United States Food and Drug
Administration (FDA) designation and extends the potential applications of LPLDL to use as a functional ingredient in food, dairy, and beverage products
across the USA
·
The award of a licence from the Food Standards and Safety Authority India
(FSSAI) to OptiBiotix's manufacturing partner, Zeon Life Sciences, to
manufacture SlimBiome and SlimBiome containing products in India
·
·
An agreement with Nutrilinea Srl to develop a food supplement containing LPLDL for the reduction of high blood pressure (hypertension). Nutrilinea will
cover the cost of all product development, manufacturing and human studies
in return for 12 months exclusivity for the European market. ProBiotix has
exclusivity for the UK and all other markets outside Europe
The raise of £1.025 million of capital through the issue of convertible loan
notes for OptiBiotix to provide funding for a potential initial public offering
of wholly owned subsidiary ProBiotix Health, of which OptiBiotix subscribed
£250,000
Post-period end highlights
· Manufacturing, supply and profit sharing agreement with Maxum Foods Pty
Ltd
· Manufacturing agreement for Slimbiome with Agropur
· LP-LDL license agreement with Kappa Bioscience AS
· License agreement for LP-LDL in Japan
Stephen O'Hara, CEO of OptiBiotix, commented: "This has been an exciting half
year period, with twelve commercial deals signed, six for SlimBiome and six for LP-LDL,
making a total of 44 deals since mid-2017. The large number of agreements signed in the
last two years demonstrate early commercial progress. The next stage of the process is to
ensure these agreements deliver recurring revenue streams to build sales growth in 2019
against a continued low-cost base and create profitable divisions across all areas of the
Company.
"We are particularly proud of achieving the CE mark and medical device status for
SlimBiome Medical product and GRAS status for LP-LDL which are both significant
milestones. As we continue to move towards a commercial business, I would like to thank
our shareholders for their continued support and we look forward to an exciting future
commercialising our technology in this fast growth area."
This announcement contains information which, prior to its disclosure, was considered
inside information for the purposes of Article 7 of Regulation (EU) No 596/2014 (MAR).
For further information, please contact:
OptiBiotix Health plc
Stephen O'Hara, Chief Executive
Cairn Financial Advisers LLP (NOMAD)
Liam Murray / Jo Turner / Ludovico Lazzaretti
finnCap (Broker)
Geoff Nash / Kate Bannatyne (Corporate Finance)
Camille Gochez (Corporate Broking)
goetzpartners securities Limited
Ulrich Kinzel
Walbrook PR Ltd
Anna Dunphy
www.optibiotix.com
Contact via Walbrook below
Tel: 020 7213 0880
Tel: 020 7220 0500
Tel: 0203 859 7725
Mob: 07876 741 001
Caution regarding forward looking statements
Certain statements in this announcement, are, or may be deemed to be, forward
looking statements. Forward looking statements are identified by their use of terms
and phrases such as ''believe'', ''could'', "should" ''envisage'', ''estimate'', ''intend'',
''may'', ''plan'', ''potentially'', "expect", ''will'' or the negative of those, variations or
comparable expressions, including references to assumptions. These forward
looking statements are not based on historical facts but rather on the Directors'
current expectations and assumptions regarding the Company's future growth,
results of operations, performance, future capital and other expenditures (including
the amount, nature and sources of funding thereof), competitive advantages,
business prospects and opportunities. Such forward looking statements reflect the
Directors' current beliefs and assumptions and are based on information currently
available to the Directors.
Chairman's and Chief Executive's Statement
We are pleased to present OptiBiotix Health plc's interim results for the six month
period ended 31 May 2019.
This period reflects the continued transition of OptiBiotix from a research and
development company into a commercial business, with twelve commercial deals in
six months, six for SlimBiome and six for LP-LDL. These include a strategic move
into the large Asian market with Zeon LifeSciences manufacturing and distributing
SlimBiome in India, and Eiwa Trading distributing LP-LDL in Japan. This period also
includes the launch of LP-LDL in pharmacies of El Corte Inglés, Spain's biggest
department store, through our partner IENP. OptiBiotix has now completed 44 deals
since March 2017, reflecting international interest in its technology and products.
Of particular note in the last six months was the achievement of a CE mark and
medical device status for SlimBiome Medical product and GRAS status for LP-LDL.
These represent significant value enhancing steps as they extend the commercial
opportunities for LP-LDL and SlimBiome into the high value medical products and
pharmaceutical drug markets. The value for these products has yet to be realised as
SlimBiome Medical was only available from our manufacturer at the end of this
accounting period. We anticipate revenues in H2 2019 from SlimBiome Medical, and
depending on deal progress, revenues from sales of LP-LDL into food and dairy
products in H2 2019 or 2020. This is in line with our strategy of building revenues
and market presence of our patented and trademarked products (LP-LDL,
SlimBiome) as the 'Intel' inside a wide range of food, beverage, supplement and
medical products around the world.
We are particularly pleased that in addition to winning awards for our science and
products we are receiving excellent customer reviews from our partners and on our
online store with large reductions in cholesterol in customers using CholBiome X3
and typical weight loss of 2-3lbs per week reported with SlimBiome and GoFigure®
products. This, and the launch of LP-LDL in pharmacies of El Corte Inglés, Spain's
biggest department store, has encouraged us to develop our online and retail
presence. Whilst our online store has been seen as a shop window for our
technology the announcement of a deal with BioEnergiser in July 2019 is a strategic
step to take OptiBiotix's own label products direct to the UK consumer. Direct to
consumer sales bring immediate reportable revenue in contrast to business to
business profit sharing and royalty payments that are often paid half yearly or
quarterly in arrears, with first revenues often realised 12-18 months after signing an
agreement. This strategy helps build brand awareness and complement any
potential launch of products with one or more major retailers in 2020.
Whilst we continue to see revenue growth in this half year, nearly double (1.8x) H1
2018, based on sales history we expect the majority of income to be recorded in H2
2019, as in 2018. Future income growth could benefit from confirmation by a large
corporate partner launching products in Q1 2020, plans for launch of own label
product with a major retailer in early 2020, and growth in online direct to consumer
sales benefiting from marketing our own brand products direct to TV and home
shopping channels and in national newspapers as part of the BioEnergiser deal. We
are particularly pleased that, as our brands start to achieve international recognition
we are seeing increased retail interest and larger corporate partners committing to
product launches in 2020.
As the promise of the microbiome materialises into an increasing range of products
and territories across OptiBiotix's platforms, and more agreements start to translate
into revenue streams, there is potential for a significant enhancement in the value of
the Company. We believe our strategy will continue to generate industry interest and
create an extensive pipeline of opportunities across all our platforms in the months
and years ahead.
Key Achievements
During the period to date we have achieved a number of key objectives which
continue to build shareholder value. These include:
·
The award of a CE mark and registration of SlimBiome as a medical device
and first product orders in Europe
·
The appointment of Zeon Lifesciences Ltd to manufacture and supply
OptiBiotix's SlimBiome weight management technology in India
·
The appointment of EIWA Trading Company to import, market and distribute
OptiBiotix's cholesterol and blood pressure-reducing probiotic strain
Lactobacillus plantarum LP-LDL in Japan
·
The appointment of DKSH International Limited (DKSH), a £9.3bn turnover
company to distribute SlimBiome in Italy and Spain
·
The appointment of Extensor to import, market and distribute OptiBiotix's
own label GoFigure® products in Poland. This is the start of a strategy to take
OptiBiotix's own label GoFigure® products to international markets to build
brand recognition, and create demand for SlimBiome, the functional
ingredient within Gofigure® products
·
The launching of LP-LDL in pharmacies of El Corte Inglés, Spain's biggest
department store in all of Spain's major cities, with IENP under the
"39ytú" brand
·
The recognition of OptiBiotox's cholesterol and blood pressure reducing
Lactobacillus plantarum LP-LDL probiotic strain determined as Generally
Recognized As Safe (GRAS). GRAS is a United States Food and Drug
Administration (FDA) designation and extends the potential applications of LPLDL to use as a functional ingredient in food, dairy, and beverage products
across the USA
·
The award of a licence from the Food Standards and Safety Authority India
(FSSAI) to OptiBiotix's manufacturing partner, Zeon Life Sciences, to
manufacture SlimBiome and SlimBiome containing products in India
·
An agreement with Nutrilinea Srl to develop a food supplement containing LPLDL for the reduction of high blood pressure (hypertension). Nutrilinea will
cover the cost of all product development, manufacturing and human studies
in return for 12 months exclusivity for the European market. ProBiotix has
exclusivity for the UK and all other markets outside Europe
·
The presentation of three abstracts at ProBiota 2019 demonstrating:
ü The ability of OptiBiotix's sweet, no calorie fibres (SweetBiotix®) to modify
the microbiome.
ü Clinical studies demonstrating the ability of SlimBiomeâ to reduce hunger,
and cravings for sweet and savoury food, to help reduce weight loss in
overweight and obese women The data also showed the ability of
SlimBiome to modify the gut microbiome composition, increasing the
number of bacteria associated with leaner body types
ü The ability of OptiBiotix's cholesterol reducing Lactobacillius Plantarum LPLDL to kill a wide range of clinically important pathogens such as
Campylobacter, Shigella, Salmonella, E.coli O157, and Clostridium difficile,
the cause of serious hospital acquired infections
·
The appointment of Dr Frederic Narbel as Managing Director of OptiBiotix's
prebiotic division
·
The appointment of Stephen Prescott as Chief Executive of OptiBiotix wholly
owned probiotic subsidiary, ProBiotix Health Ltd
·
The raise of £1.025 million of capital through the issue of convertible loan
notes for OptiBiotix to provide funding for a potential initial public offering
of wholly owned subsidiary ProBiotix Health, of which OptiBiotix subscribed
£250,000
Subsequent to the period, OptiBiotix announced the appointment of Goetz Partner
Securities in June 2019 as financial advisors to the Company with the aim of
improving international institutional and family funds buy side access, particularly
from within Europe, and to provide expert research analysis which can be
distributed to specialist institutional investors around the world.
RESULTS
These results are reported using IFRS 15, a new international reporting standard,
which during its first year may impact on the timing and reporting of revenues in the
half year and full year audited results.
OptiBiotix results for six months ended 31 May 2019 are set out below. The results
show revenue for the six months of £148,818 (2018: £80,560). These figures
represent an almost doubling in revenues (1.8X) from H1 2018.
The majority of this income was generated from LP-LDL (£81,510), online GoFigure
sales (£64,374), and GoFigure export sales (£20,276). There was very little
contribution from SlimBiome ingredient, SlimBiome Medical (which was only
available from our manufacturer at the end of this accounting period), and license or
royalty payments which tend to be received in the second half of the year, and
greatly influence gross margin.
Administrative expenses were £1,025,050 (2018: £1,020,446) with £157,112 noncash expenses representing depreciation, amortisation and share based payment
charges (2018: £135,055). The share of loss from OptiBiotix's associate,
SkinBiotherapeutics (SBTX), is £248,117, increasing from £209,229 in 2018,
reflecting an increase in SkinBiotherapeutics scientific and clinical trials activity. This
is an accounting adjustment and has no impact on the Group's cash balance.
At 31 May 2019, the Company had £984,170 cash in the bank. Once R&D tax credits
and recoverable VAT repayments are received, the balance was £1.24m. Post
accounting period, the Company disposed of over £250,000 of its shares in SBTX
reducing its holding from 38.9% to 37.6% to explore a potential acquisition
opportunity and providing sufficient funds to see through existing plans.
BOARD AND MANAGEMENT
We continue to evolve the management team and Board in line with the stage of the
Company's development with a number of significant additions to the executive
team in the last six months. These are all part of a number of changes reflecting the
continued transition of the Company into a profitable commercial business.
This transition requires a different skill set and level of gravitas, particularly in
managing partners to deliver on sales forecasts. We were pleased to announce the
appointment of Dr Fred Narbel at the end of December 2018 as Managing Director
of OptiBiotix's prebiotic division containing its SweetBiotix, OptiBiotic and
microbiome modulating technology platforms. Fred joined us from a position as Vice
President of Sales for Nutrition Solutions at Agropur, a Canadian dairy company with
annualised sales of $6.4 billion. Fred joined the team in mid-March 2019 and brings
extensive experience of selling speciality food ingredients in international markets,
particularly in China and the USA. The integration of these divisions under the
leadership of Fred will allow OptiBiotix to fully exploit complementary functionality
and leverage existing partnership agreements. Christina Wood will step down from
the Board and leave the Company by mutual consent.
At the end of May 2019 we announced the appointment of Stephen Prescott as Chief
Executive Officer (CEO) of OptiBiotix's wholly-owned subsidiary, ProBiotix Health
Ltd. Stephen joined us from a position as Vice President of Marketing and
Applications from Probi AB, a Swedish probiotic company which had annualised
sales of SEK604m in 2018. Prior to joining Probi, Stephen spent four years as Global
Probiotic Product Manager at Dupont. Stephen joined us in July 2019 and brings
extensive experience of commercialising probiotics in international markets, a wide
network of industry contacts, and a strong track record of rapidly growing sales.
These changes are all part of a strategy to bring in experienced industry leaders with
a track record of building revenues and better exploit the opportunities created by
our growing pipeline of products in international markets. We anticipate seeing the
full benefit of these appointments in the next six to twelve months.
We believe with the addition of Fred and Stephen to the executive team we now
have strong commercial leadership across each area appropriate for this stage of the
Company's development.
These additions complement the scientific and
commercial expertise in the founder and Chief Executive Stephen O'Hara, scientific
expertise in Dr Sofia Kolida, market expertise in Non-Executive Director Peter
Wennström, and governance, merger and acquisition expertise in our Non-Executive
Director Sean Christie. They are complemented by our CFO Mark Collingbourne and
Neil Davidson our Chairman.
We anticipate further additions and changes to both the executive and non-executive
team in-line with the continued growth and expansion of the Company.
OUTLOOK
OptiBiotix is continuing its strategy of developing microbiome modulators with a
scientific and clinical evidence base for large markets (>£100m) where there are high
growth opportunities (CAGR >10%), and a large unmet need. Early commercial
progress has been made with SlimBiome and LP-LDL with twelve commercial deals
in the six months to 31 May 2019 and 44 deals in total from March 2017. The large
number of agreements signed in the last two years across multiple application areas
and territories represent tangible evidence of early commercial progress. However,
its important commercial partners deliver on their revenue forecasts to build sales in
2019 across all areas of the Company.
We recognise, from past experience, that all partners may not always meet our
expectations and have mitigated commercial risk where possible by agreeing non
exclusivity or offering exclusivity for a specific formulation and limited time period.
This allows us to continue discussions and agree deals with multiple partners in the
same territory to create a competitive position where partners have to perform to
ensure they retain commercial rights.
This is all part of a strategy of closing out deals with multiple partners across
different levels of the value chain, starting with manufacturing agreements, then
complemented by royalty bearing license deals with formulation and distribution
partners, and revenues for the supply of white label and branded products. As the
value chain completes in each territory, and each application area, and distributors
and retailers commence the sale of products, revenues should build.
Whilst this strategy takes longer to develop than single license deals and requires
active management of multiple partners, this multi-channel approach enables
OptiBiotix to maximize the income potential of each product, whilst limiting the risk
related to any individual deal. This approach builds revenues and market presence of
our patented and trademarked products (LP-LDL, SlimBiome) as the 'Intel' inside a
wide range of food, beverage, supplement and medical products around the world,
increasing brand value, and with this shareholder value.
We anticipate continuing to see revenue growth in H2 2019 with confirmation of a
large corporate partner launching products in Q1 2020, plans for launch of own
label product with a potential major retailer in early 2020, and growth in online
direct to consumer sales benefiting from marketing our own brand products direct
to TV and on home shopping channels and in national newspapers. Whilst there are
no guarantees these will all deliver expected sales revenues, and while changes to
international accounting practices (IFRS 15) may impact on the timing of reporting
revenues, we anticipate further revenue growth in the years ahead as existing
agreements start to generate revenues, and new agreements continue to be signed.
As we look to commercialise our other products within our pipeline including
SweetBiotix, OptiBiotics, and our microbiome modulators we will leverage our
existing partner network to reduce the time to product launch, whilst continuing to
extend our reach into new territories, increasing the scale of the opportunity.
Revenue growth from these areas will benefit from the network and experience of
international sales from the appointment of Frederic Narbel as Managing Director of
OptiBiotix's prebiotic division.
The appointment of Fred and structural integration of the prebiotic division is an
example of how the Company continues to evolve its Board and structure to exploit
the range of opportunities and instil a commercial focus. This transition requires a
different skill set and level of gravitas, particularly in managing a global partner
network to deliver to partners own forecasts. To support this development we have
appointed Fred and Steve Prescott to head the Prebiotic and Probiotic divisions
respectively. These are experienced industry professionals with networks of contacts
and track records of rapidly growing sales. Their role is to grow revenues in each of
their divisions so each division becomes a profitable business unit. This was
achieved for certain divisions within the Company at different times throughout the
year. This now needs to be achieved for each division, and for the Company for the
full year.
As these divisions are grown into profitable business units with commercial leaders
with the sales experience to fully exploit the business potential, our aim is to
separate certain wholly owned separate legal entities with the potential for an
independent exit by a trade sale or listing separately or collectively in UK, Europe or
the US, depending on market conditions. This allows OptiBiotix shareholders to
benefit from the appreciation of this asset plus any dividends which may be returned
in recognition of this value uplift. This is consistent with our strategy of providing
investors a broad-based investment portfolio across a number of areas in the
microbiome space which diversifies risk, whilst offering shareholders multiple
opportunities in this exciting space. The Company believe if the Probiotic division
continues its current development to reaching commercial sustainability it has the
potential to become a separate legal entity creating the possibility for an
independent exit in late 2019 or 2020, subject to market conditions.
We anticipate further revenue growth will occur from our online platform
(OPTIBIOTIX.Online) and our agreement with BioEnergiser. To support online sales
growth we anticipate adding new products, including flavour drops, porridge pots,
and our flavoured gummies. We anticipate revenues in 2019 H2 from SlimBiome
Medical (which received its CE mark and medical device registration at the end of
November 2018), a milestone payment met by manufacturing LP-LDL to FDA
pharmaceutical standards, and license or royalty payments which are received in the
second half of the year. We will also continue to explore acquisition opportunities
where there is an opportunity to accelerate market entry, build sales more quickly,
and a commonality in strategic focus.
As we extend our reach into new territories we will continue to invest in protecting
our commercial interests by filing patents and trademarks to broaden protection.
OptiBiotix now has an extensive and valuable intellectual property portfolio of over
ninety patents and forty trademarks. Where these patents are infringed upon we will
take action to defend our commercial interests.
The last six months has seen the continued transition of OptiBiotix® to a commercial
business with twelve commercial deals in the six months to 31 May 2019 and fortyfour deals in total from March 2017. The next stage of the process is to ensure these
agreements deliver recurring revenue streams to build sales growth in 2019 against
a continued low-cost base and create profitable divisions across all areas of the
Company.
We are pleased that our strategy of developing microbiome products with a strong
scientific and clinical evidence base with key opinion leader support has provided
clear product differentiation and stimulated high commercial interest. We look
forward to converting this interest into agreements in new territories and application
areas in the months ahead to continue rapidly growing revenues in this new and
exciting area of science which has the potential to revolutionise the future of
healthcare. We look forward to the future with a stronger team, more deals, more
products, and, most importantly, greater revenues.
On behalf of everyone at OptiBiotix Health we would like to thank our investors for
their continued support and look forward to an exciting future.
N Davidson and S O'Hara
28 August 2019
Consolidated Statement of Comprehensive Income
For the six months to 31 May 2019
Continuing operations
Revenue
Cost of sales
Gross Profit
Share based payments
Depreciation and amortisation
Other administrative costs
Administrative expenses
Operating loss
6 months to
31 May
2019
Unaudited
£
6 months to
31 May
2018
Unaudited
£
Year to
30 November
2018
Audited
£
148,818
80,560
514,289
(86,755)
───────
62,063
(37,624)
───────
42,936
(162,782)
───────
351,507
73,771
83,341
867,938
64,111
70,944
885,381
128,222
141,908
1,508,273
(1,025,050)
───────
(962,987)
(1,020,446)
───────
(977,510)
(1,850,403)
───────
(1,498,896)
Finance income / (costs)
Profit on disposal of subsidiary
Share of loss from associate
Profit/(Loss) before Income tax
Income tax
Profit/(Loss) for the period
(49,907)
(248,117)
───────
(1,261,011)
63
(209,229)
───────
(1,186,676)
169
(448,223)
───────
(1,946,950)
43,306
───────
(1,217,705)
101,581
───────
(1,085,095)
54,371
───────
(1,892,579)
───────
───────
───────
(1,217,705)
═══════
(1,085,095)
═══════
(1,892,579)
═══════
(1,216,894)
(1,081,953)
(811)
═══════
(1,217,705)
(3,142)
═══════
(1,085,095)
(1,919,276)
26,697
═══════
(1,892,579)
(1.43)p
═══════
(1.36)p
═══════
(2.33)p
═══════
(1.43)p
═══════
(1.36)p
═══════
(2.33)p
═══════
Other Comprehensive Income
Total comprehensive income for
the period
Total
comprehensive
income
attributable to the owners of the
company
Non-controlling interest
Profit/(Loss) per share
Basic & Diluted - pence
4
Basic & Diluted before
Profit on investment revaluation pence
Consolidated Statement of Financial Position
As at 31 May 2019
Notes
ASSETS
Non-current assets
Intangibles
Property, plant & equipment
Investments
CURRENT ASSETS
Inventories
Trade and other receivables
Current tax asset
Cash and cash equivalents
£
As at
31 May
2018
Unaudited
£
As at
30 November
2018
Audited
£
2,526,369
3,143
3,492,682
───────
6,022,194
───────
1,868,388
6,062
3,979,793
───────
5,854,243
───────
2,253,089
3,143
3,740,799
───────
5,997,031
───────
109,241
77,196
265,079
984,170
30,151
104,085
274,236
1,797,121
30,433
373,803
303,952
1,324,307
As at
31 May 2019
unaudited
TOTAL ASSETS
EQUITY
Shareholders' Equity
Called up share capital
Share premium
Share based payment reserve
Non Controlling Interest
Convertible loan note reserve
Merger relief reserve
Accumulated profit
6
Total Equity
LIABILITIES
Current liabilities
Trade and other payables
Non - current liabilities
Deferred tax liability
Borrowings
TOTAL LIABILITITES
TOTAL EQUITY AND LIABILITIES
───────
1,435,686
───────
7,457,880
═══════
───────
2,205,593
───────
8,059,836
═══════
───────
2,032,495
───────
8,029,526
═══════
1,708,811
1,646,873
676,510
36,086
92,712
1,500,000
407,454
───────
6,068,446
───────
1,658,100
1,451,613
523,443
(3,142)
1,500,000
2,468,731
───────
7,598,745
───────
1,694,488
1,603,904
602,739
36,897
1,500,000
1,624,348
───────
7,062,376
───────
188,608
───────
188,608
───────
88,296
───────
88,296
───────
520,989
───────
520,989
───────
518,488
682,338
───────
1,200,826
───────
1,389,434
───────
372,795
446,161
───────
372,795
───────
461,091
───────
───────
446,161
───────
967,150
───────
7,457,880
═══════
8,059,836
═══════
8,029,526
═══════
Consolidated Statement of Changes in Equity
For six month to 31 May 2019
Balance at 30
November
2017
Profit for the
period
Issued share
during the
period
Share based
payment
Called up
Share
Capital
Share
premium
Sharebased
Payment
reserve
Non
controlling
Interest
Merger
Relief
Reserve
Convertible
loan note
reserve
Retained
Earnings
Total
Equity
£
──────
1,586,628
£
───────
6,279,718
£
───────
474,517
£
──────
10,200
£
──────
1,500,000
£
──────
-
£
──────
(2,805,347)
£
───────
7,045,716
-
-
-
-
-
-
(1,085,095)
(1,085,095)
71,472
1,520,866
-
-
-
-
-
1,592,338
-
-
48,926
-
-
-
-
48,926
Cancellation of
share premium
account
Non Controlling
interest
Balance at 31
May 2018
Loss for the
period
Issue shares
during the
period
Non-Controlling
Interest
share based
payment
Share your feedback
Discover