Exhibit 99.1
Simple Health & Beauty Group Limited
Consolidated Financial Statements
As of and for the Year Ended December 31, 2008
Report of Independent Auditors
To the Board of Directors and Shareholders of Simple Health & Beauty Group Limited:
We have audited the accompanying consolidated balance sheet of Simple Health & Beauty Group Limited and its subsidiaries as of December 31, 2008, and the related consolidated profit and loss account and consolidated cash flow statement for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
As discussed in Note 1 to the consolidated financial statements, Simple Health & Beauty Group Limited has not presented comparative figures for the prior year because such comparatives are not required by Rule 3-05 of the United States Securities and Exchange Commission Regulation S-X. In our opinion, disclosure of comparative figures is required by United Kingdom Generally Accepted Accounting Practice.
In our opinion, except for the matters described in the preceding paragraph, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Simple Health & Beauty Group Limited and its subsidiaries at December 31, 2008, and the results of their operations and their cash flows for the year then ended in conformity with United Kingdom Generally Accepted Accounting Practice.
|
/s/ PricewaterhouseCoopers LLP |
|
Birmingham |
United Kingdom March 3, 2010 |
2
Simple Health & Beauty Group Limited
Consolidated Profit and Loss Account
for the Year Ended December 31, 2008
| | | | | |
| | Notes | | 2008 £’000 | |
Turnover | | 2 | | 61,381 | |
Cost of sales | | | | (22,632 | ) |
| | | | | |
Gross profit | | | | 38,749 | |
Selling and distribution costs | | | | (13,302 | ) |
Administrative expenses | | | | (12,585 | ) |
Operating profit before goodwill amortisation and operating exceptional items | | | | 19,090 | |
Goodwill amortisation | | 10 | | (4,211 | ) |
Exceptional administrative expenses | | 6 | | (2,017 | ) |
Operating profit | | 3 | | 12,862 | |
Profit on disposal of discontinued operations | | 6/7 | | 318 | |
| | | | | |
Profit before interest and taxation | | | | 13,180 | |
Interest receivable and similar income | | 8 | | 364 | |
Interest payable and similar charges | | 8 | | (23,233 | ) |
| | | | | |
Loss on ordinary activities before taxation | | | | (9,689 | ) |
Tax charge on loss on ordinary activities | | 9 | | (644 | ) |
| | | | | |
Loss for the financial year | | 19/20 | | (10,333 | ) |
| | | | | |
The operating profit for the year is derived entirely from the continuing operations of the Group.
There are no recognised gains and losses other than the loss for the year stated above, and therefore no separate statement of total recognised gains and losses has been presented.
There is no difference between the loss on ordinary activities before taxation and the loss for the year stated above and their historical cost equivalents.
The accompanying notes form part of these financial statements.
3
Simple Health & Beauty Group Limited
Consolidated Balance Sheet
as of December 31, 2008
| | | | | |
| | Notes | | 2008 £’000 | |
Fixed assets | | | | | |
Intangible assets | | 10 | | 65,397 | |
Tangible assets | | 11 | | 148 | |
| | | | | |
| | | | 65,545 | |
| | | | | |
Current assets | | | | | |
Stocks | | 12 | | 3,240 | |
Debtors due within one year | | 13 | | 15,511 | |
Debtors due after more than one year | | 14 | | 3,045 | |
Cash at bank and in hand | | | | 9,842 | |
| | | | | |
| | | | 31,638 | |
Creditors: amounts falling due within one year | | 15 | | (14,200 | ) |
| | | | | |
Net current assets | | | | 17,438 | |
| | | | | |
Total assets less current liabilities | | | | 82,983 | |
Creditors: amounts falling due after more than one year | | 16 | | (192,110 | ) |
| | | | | |
Net liabilities | | | | (109,127 | ) |
| | | | | |
Capital and reserves | | | | | |
Called up share capital | | 17 | | 10 | |
Share premium account | | 18 | | 1,084 | |
Profit and loss deficit | | 19 | | (110,221 | ) |
| | | | | |
Total shareholders’ deficit | | 20 | | (109,127 | ) |
| | | | | |
The accompanying notes form part of these financial statements.
The financial statements on pages 3 to 24 were approved by the Board of Directors on March 3, 2010 and signed on its behalf by:
|
|
/s/ P. Hatherly |
P. Hatherly |
Director |
4
Simple Health & Beauty Group Limited
Consolidated Cash Flow Statement
for the Year Ended December 31, 2008
| | | | | |
| | Notes | | 2008 £’000 | |
Net cash inflow from operating activities | | 22 | | 14,519 | |
Net cash outflow from returns on investments and servicing of finance | | 23 | | (8,300 | ) |
Taxation | | | | (3 | ) |
Capital expenditure and financial investment | | | | | |
Purchase of tangible fixed assets | | | | (21 | ) |
Proceeds from disposal of tangible fixed assets | | | | 3 | |
Purchase of intangible fixed assets | | | | (121 | ) |
Proceeds from disposal of subsidiary undertakings | | 6/7 | | 318 | |
| | | | | |
Net cash inflow before financing | | | | 6,395 | |
Net cash outflow from financing – repayment of bank loans | | | | (1,718 | ) |
| | | | | |
Increase in cash in the year | | | | 4,677 | |
| | | | | |
Reconciliation of net cash flow to movement in net borrowings | | | | | |
Increase in cash in the year | | | | 4,677 | |
Movement in borrowings and non-cash movements | | | | (12,167 | ) |
| | | | | |
Movement in net borrowings | | 24 | | (7,490 | ) |
| | | | | |
This statement should be read in conjunction with the reconciliations in notes 22 to 24.
5
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
The financial statements have been prepared on a going concern basis under the historical cost convention, with accounting policies and applicable accounting standards in the United Kingdom. The financial information included herein does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006 or section 240 of the Companies Act 1985.
Presentation of financial information
Simple Health & Beauty Group Limited (the “Company”) has prepared these non-statutory consolidated financial statements for the year ended December 31, 2008 for inclusion in a Form 8-K to be filed by Alberto-Culver Company with the Securities and Exchange Commission in the United States. The consolidated financial statements have been prepared in accordance with United Kingdom Generally Accepted Accounting Practice, with the exception that prior year comparatives have not been presented as required by Financial Reporting Standard No. 28, “Corresponding Amounts”. Such comparatives are not required by Rule 3-05 of the United States Securities and Exchange Commission Regulation S-X.
Basis of consolidation
The consolidated financial statements include the results and net assets of the Company and all its subsidiary undertakings (together, the “Group”) made up to the end of the financial year. The Company and all of its subsidiary undertakings are domiciled in the United Kingdom.
The principal activity of the Company is to act as a holding company for the Group whose principal activity is the sale of health and beauty products. In preparing the consolidated financial statements intra Group transactions have been eliminated. On March 27, 2009 the Company changed its name from Accantia Group Limited to Simple Health & Beauty Group Limited.
The results of businesses acquired or sold are accounted for from the relevant date of acquisition or disposal.
On the basis that the Group has de facto control over Duchessdrive Employees’ Share Ownership Plan Trust (the ‘Trust’) the Group recognises the assets and liabilities of the Trust in its own financial statements. Shares held by the Trust are recorded at cost as a deduction in arriving at shareholders’ funds.
Intangible fixed assets
Goodwill arising on acquisition, being the difference between the fair value of the purchase consideration and the fair value of the assets acquired, has been capitalised in the financial statements and is being amortised on a straight-line basis over its estimated remaining useful life of up to 20 years.
Goodwill is denominated in the functional currency of the business to which it relates.
Acquired trademarks are capitalised and amortised on a straight-line basis over their estimated remaining useful life of up to 20 years.
6
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
Fixed assets
Fixed assets are recorded at cost to the Group net of depreciation.
Depreciation is charged on the following basis:
| • | | Leasehold improvements are depreciated on a straight-line basis over the shorter of the estimated useful life or the related lease term. |
| • | | Plant, equipment and vehicles are depreciated on a straight-line basis over lives ranging between three and twenty years by equal annual instalments to write down the assets to their estimated disposal value at the end of their working lives. |
Leases
Rentals under operating leases are charged to profit before taxation as incurred. Lease incentives are amortised over the period until the first rent review.
Stocks
Raw materials and finished goods are valued at the lower of cost and net realisable value. Provision is made for slow moving and obsolete stocks.
Borrowing
All financial instruments with a cost to the Group, with the exception of share capital, have been included in borrowings. Borrowings are shown net of the associated finance costs, which are amortised to the profit and loss account over what the Directors consider to be the effective life of the borrowings.
Deferred taxation
Deferred tax is recognised on accelerated capital allowances and short-term timing differences that have originated but not reversed by the balance sheet date and is calculated at the average tax rates expected to apply in the year in which the timing differences are expected to reverse. Deferred tax assets and liabilities are not discounted. Deferred tax assets are recognised where future taxable profits are expected to arise against which they will be offset.
Research and development
Revenue expenditure on research and development is written off as incurred.
Pensions
A defined contribution group pension plan is in place for employees. The amount charged to the profit and loss account represents the contributions payable in respect of the accounting period.
7
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
Turnover
Turnover, which excludes value added tax and intra-group sales, represents the invoiced value of goods and services supplied to customers net of product related promotional expenditure related to those sales.
Turnover is recognised when the risks and rewards of ownership transfer to a third party, primarily when the customer accepts delivery of the goods.
Advertising and promotion costs
Media and associated costs (including origination, pre-production and design costs) are expensed in the year in which the relevant advertising is or is intended to be first used. Promotional costs that are directly attributable to volumes of sales are netted off against sales. Sponsorship arrangements are amortised over the life of the contract. Costs incurred associated with new products or product relaunches are held in prepayments until the launch occurs when they are expensed in full. All other marketing, research or related costs are expensed as incurred.
Foreign currency translation
All monetary assets and liabilities are translated into sterling at the rate ruling at the year-end except in those instances where forward cover has been arranged, in which case this forward rate is used.
Foreign currency transactions during the year are translated into sterling at the rate of exchange ruling on the date of the transaction. Any exchange differences are dealt with through the profit and loss account.
All turnover originates in the United Kingdom and relates to the one principal activity of the Group. An analysis of turnover by geographical market is given below:
| | |
| | 2008 £’000 |
By geographical destination: | | |
United Kingdom | | 54,039 |
Continental Europe | | 5,373 |
Asia and Australasia | | 1,969 |
| | |
| | 61,381 |
| | |
No further geographic segmental information is disclosed, as it is the opinion of the directors that such disclosure would be seriously prejudicial to the interests of the Group.
8
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
Operating profit is stated after charging:
| | |
| | 2008 £’000 |
Depreciation - owned assets | | 165 |
Amortisation of goodwill and trademarks | | 4,350 |
Research and development expenditure | | 418 |
Hire of plant and machinery | | 73 |
Other operating leases - land and buildings | | 353 |
Auditors’ remuneration for audit services | | 45 |
The following payments were made to the Group’s auditors for non-audit services:
| | |
| | 2008 £’000 |
Other services relating to taxation | | 196 |
| | |
| | |
| | 2008 £’000 |
Staff costs (including directors): | | |
Wages and salaries | | 3,649 |
Social security costs | | 349 |
Other pension costs | | 186 |
| | |
| | 4,184 |
| | |
9
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
The average monthly number of employees during the year was as follows:
| | |
| | 2008 Number |
Marketing, selling and distribution | | 23 |
Administration | | 32 |
| | |
| | 55 |
| | |
| | |
| | 2008 £’000 |
Emoluments (excluding pension contributions) | | 1,357 |
Sums paid to a management company of the shareholders’ representatives for directors’ services | | 30 |
Company contributions to money purchase pension scheme | | 55 |
| | |
Emoluments (including pension contributions) | | 1,442 |
| | |
| | |
| | 2008 Number |
Members of money purchase pension scheme during the year | | 4 |
| | |
The amounts in respect of the highest paid director are as follows:
| | |
| | 2008 £’000 |
Emoluments (excluding pension contributions) | | 444 |
Company contributions to money purchase pension scheme | | 18 |
| | |
Emoluments (including pension contributions) | | 462 |
| | |
10
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
The Group incurred a number of exceptional items during the year, which are analysed below:
| | | | | |
| | Note | | 2008 £’000 | |
Reorganisation | | (a) | | 241 | |
Spa closure | | (b) | | 710 | |
Research into new markets | | (c) | | 534 | |
Legal fees | | (d) | | 532 | |
| | | | | |
Total exceptional administrative expenses | | | | 2,017 | |
| | | | | |
| | |
Profit on disposal of discontinued operations (note 7) | | | | (318 | ) |
| | | | | |
The exceptional administrative expenses gave rise to a tax credit of £330,000.
Professional fees relating to the simplification of the Group’s corporate structure.
These are the costs incurred in closing the Spa business, including a loss on disposal of tangible fixed assets amounting to £242,000.
| (c) | Research into new markets |
One-off external market research costs into new market segment.
In April 2008, the UK Office of Fair Trading (the “OFT”) notified the Group of an enquiry into potential co-ordinations of retail prices in sectors of the grocery market. In November 2009, the OFT informed the Group that, while its investigation of certain other companies continues, it has now closed its investigation of the Group. In connection with this matter, the Group incurred the legal fees identified above.
11
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
7 | Profit on disposal of discontinued operations |
On December 20, 2006, the Group disposed of two wholly-owned subsidiaries, Accantia Personal Hygiene Limited and Accantia (South Africa) (Pty) Limited.
In 2008, as a result of funds released from escrow accounts, additional consideration of £364,000 was received. In addition costs of £46,000 related to the disposal were incurred.
| | | |
| | 2008 £’000 | |
Amount received from tax escrow fund – additional proceeds | | 364 | |
Additional costs of disposal incurred | | (46 | ) |
| | | |
Profit on disposal | | 318 | |
| | | |
At December 31, 2008, no amounts remain in escrow.
8 | Net interest payable and similar charges |
| | | |
| | 2008 £’000 | |
Interest payable and similar charges | | | |
Bank loans and overdrafts | | (10,118 | ) |
Interest accrual on loan notes and PIK loan | | (12,551 | ) |
Amortisation of debt issue costs | | (564 | ) |
| | | |
Total interest payable | | (23,233 | ) |
Bank interest receivable and similar income | | 364 | |
| | | |
Net interest | | (22,869 | ) |
| | | |
12
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
9 | Taxation charge on loss on ordinary activities |
a) Analysis of charge in the year
| | | |
| | 2008 £’000 | |
Current tax | | | |
UK corporation tax on loss of the year | | — | |
Adjustments in respect of prior year | | — | |
| | | |
Total current tax for the year (note 9b) | | — | |
| | | |
Deferred taxation | | | |
Current year deferred tax movement | | 796 | |
Adjustments in respect of prior year | | (152 | ) |
| | | |
Total deferred tax (note 9c) | | 644 | |
| | | |
Tax charge on loss on ordinary activities | | 644 | |
| | | |
b) Factors affecting the current tax charge for the year
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The differences are explained below:
| | | |
| | 2008 £’000 | |
Loss on ordinary activities before taxation | | (9,689 | ) |
| | | |
Loss on ordinary activities multiplied by the average standard rate of corporation tax in the UK of 28.5% | | (2,761 | ) |
Effects of: | | | |
Expenditure not deductible for tax purposes | | 3,939 | |
Other income not taxable | | (104 | ) |
Utilisation of tax losses | | (1,004 | ) |
Capital allowance in excess of depreciation | | (295 | ) |
Other timing differences for the year | | 225 | |
| | | |
Current tax for the year (note 9a) | | — | |
| | | |
13
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
Due to the Finance Act 2007, the standard rate of taxation reduced from 30% to 28% with effect from April 2008. This means the effective tax rate for the year is 28.5%.
c) Deferred taxation
The deferred tax balance comprises:
| | | |
| | 2008 £’000 | |
Fixed asset timing differences | | 173 | |
Short term timing differences | | 2,012 | |
Losses | | 860 | |
| | | |
Deferred tax asset (note 14) | | 3,045 | |
| | | |
Movements in the net deferred tax balance were as follows: | | | |
Balance at January 1, 2008 | | 3,689 | |
Charge for the year (note 9a) | | (796 | ) |
Credit for the prior year (note 9a) | | 152 | |
| | | |
Balance at December 31, 2008 | | 3,045 | |
| | | |
14
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
| | | | | | | | | |
| | Goodwill £’000 | | | Trademarks £’000 | | | Total £’000 | |
Cost | | | | | | | | | |
At January 1, 2008 | | 85,007 | | | 2,589 | | | 87,596 | |
Additions | | — | | | 121 | | | 121 | |
| | | | | | | | | |
At December 31, 2008 | | 85,007 | | | 2,710 | | | 87,717 | |
| | | | | | | | | |
Amortisation | | | | | | | | | |
At January 1, 2008 | | (16,855 | ) | | (1,115 | ) | | (17,970 | ) |
Charge for the year | | (4,211 | ) | | (139 | ) | | (4,350 | ) |
| | | | | | | | | |
At December 31, 2008 | | (21,066 | ) | | (1,254 | ) | | (22,320 | ) |
| | | | | | | | | |
Net book amount at December 31, 2008 | | 63,941 | | | 1,456 | | | 65,397 | |
| | | | | | | | | |
15
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
| | | | | | | | | |
| | Leasehold improvements £’000 | | | Plant equipment and vehicles £’000 | | | Total £’000 | |
Cost | | | | | | | | | |
At January 1, 2008 | | 298 | | | 1,135 | | | 1,433 | |
Additions | | — | | | 21 | | | 21 | |
Disposals | | (298 | ) | | (88 | ) | | (386 | ) |
| | | | | | | | | |
At December 31, 2008 | | — | | | 1,068 | | | 1,068 | |
| | | | | | | | | |
Depreciation | | | | | | | | | |
At January 1, 2008 | | (79 | ) | | (817 | ) | | (896 | ) |
Charge for the year | | (24 | ) | | (141 | ) | | (165 | ) |
Disposals | | 103 | | | 38 | | | 141 | |
| | | | | | | | | |
At December 31, 2008 | | — | | | (920 | ) | | (920 | ) |
| | | | | | | | | |
Net book amountat December 31, 2008 | | — | | | 148 | | | 148 | |
| | | | | | | | | |
| | |
| | 2008 £’000 |
Raw materials and consumables | | 53 |
Finished goods and goods for resale | | 3,187 |
| | |
| | 3,240 |
| | |
In the opinion of the directors, the difference between the purchase price of stocks and their replacement cost is not material.
16
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
13 | Debtors: amounts falling due within one year |
| | |
| | 2008 |
| | £’000 |
Trade debtors | | 14,496 |
Other debtors | | 49 |
Prepayments and accrued income | | 966 |
| | |
| | 15,511 |
| | |
14 | Debtors: amounts falling due after one year |
| | |
| | 2008 £’000 |
Deferred tax | | 3,045 |
| | |
Deferred tax asset is analysed as follows:
| | | | | |
| | Amount recognised 2008 £’000 | | Amount not recognised 2008 £’000 | |
Fixed asset timing differences | | 173 | | — | |
Short term timing differences | | 2,012 | | — | |
Losses | | 860 | | 2,318 | |
Deferred capital gain | | — | | (404 | ) |
| | | | | |
| | 3,045 | | 1,914 | |
| | | | | |
The movements in the year are explained in note 9.
The directors consider the utilisation of certain deferred tax assets to be remote and have therefore decided they should not be recognised in the financial statements.
17
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
15 | Creditors: amounts falling due within one year |
| | | |
| | 2008 £’000 | |
Bank loans and overdrafts (note 16) | | 4,750 | |
Unamortised issue costs | | (564 | ) |
Trade creditors | | 3,562 | |
Taxation and social security | | 766 | |
Other creditors | | 4,786 | |
Accruals and deferred income | | 900 | |
| | | |
| | 14,200 | |
| | | |
16 | Creditors: amounts falling due after more than one year |
| | | |
| | 2008 £’000 | |
Bank loans | | 101,617 | |
PIK loan | | 25,444 | |
Unsecured loan notes | | 66,888 | |
Unamortised issue costs | | (1,839 | ) |
| | | |
| | 192,110 | |
| | | |
18
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
The maturity analysis of the Group’s bank and other borrowings is as follows:
| | | |
| | 2008 £’000 | |
Within one year | | 4,750 | |
Between 1 and 2 years | | 4,000 | |
Between 2 and 5 years | | 10,250 | |
Over 5 years | | 179,699 | |
| | | |
| | 198,699 | |
Unamortised issue costs | | (2,403 | ) |
| | | |
| | 196,296 | |
| | | |
Loan notes
Under an instrument dated January 22, 2004, the Group issued £50,000,000 fixed rate subordinated unsecured loan notes 2014. They are redeemable at a value to give the holder a 14% per annum return for the period from issue to redemption.
PIK loan
Under an instrument dated June 11, 2007, the Group was provided with a PIK term loan facility of £20,000,000 by European Capital S.A. SICAR. The loan facility is due for repayment on or before November 17, 2017. Interest is payable at 10.5% plus LIBOR rolling up on a six monthly basis. A share pledge has been issued as security by a subsidiary company.
Bank loans
On March 29, 2007, the Group refinanced its loan and mezzanine borrowings with its existing bankers.
The loan agreement entered into on March 29, 2007 provides the Group with a term loan of £28 million repayable in instalments and maturing in 2013, a term loan of £30 million repayable in instalments and maturing in 2014, a term loan of £30 million repayable in instalments and maturing in 2015, a term loan of £10 million repayable in instalments and maturing in 2016 and a revolving facility of £5 million until 2013.
All facilities bear an interest rate of LIBOR plus a margin that ranges from 2.00% to 4.50%. The Group also pays a 0.75% facility fee in respect of the unused portion of the revolving facility. The revolving facility is available to finance working capital requirements and for general corporate purposes. Whilst no amounts have been drawn down on the revolving facility, £130,000 has been allocated to the UK tax authorities (HM Revenue & Customs) and credit card guarantees.
19
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
The Mezzanine agreement entered into on March 29, 2007 provides the Group with a term loan facility of £17 million maturing in 2016. The Mezzanine facility bears interest at LIBOR plus 8.25% of which 4.25% is rolled-up and added to the principal.
The loan and Mezzanine agreements require the Group to comply with certain financial and non-financial covenants. The financial covenants include limitations on capital expenditure and require the maintenance of certain minimum ratios of earnings before interest, taxes, depreciation and amortisation to interest payable, plus debt servicing cashflows to operating cash.
The loans are secured by a first fixed and floating charge over the Group’s total assets.
17 | Called up share capital |
| | | | | | |
| | | | Allotted, called up and fully paid |
| | Authorised Number | | Number | | £’000 |
Ordinary ‘A’ shares of 1p each | | 125,000 | | 125,000 | | 1 |
Ordinary ‘B’ shares of 1p | | 961,957 | | 875,000 | | 9 |
Deferred shares of 1p | | 72,197 | | — | | — |
| | | | | | |
| | 1,159,154 | | 1,000,000 | | 10 |
| | | | | | |
The ordinary ‘B’ shares rank pari passu with the ordinary ‘A’ shares with the exception that upon a winding up or other analogous event the ordinary ‘B’ shares take priority to the ordinary ‘A’ shares.
At December 31, 2008, there were 86,957 warrants held over ‘B’ shares at a subscription price of 1p which were exercisable on various exit events, including a sale of the Company.
| | |
| | 2008 £’000 |
Balance at January 1, 2008 and December 31, 2008 | | 1,084 |
| | |
20
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
19 | Profit and loss deficit |
| | | |
| | 2008 £’000 | |
Balance at January 1, 2008 | | (99,888 | ) |
Loss for the financial year | | (10,333 | ) |
| | | |
Balance at December 31, 2008 | | (110,221 | ) |
| | | |
20 | Reconciliation of movement in total shareholders’ deficit |
| | | |
| | 2008 | |
| | £’000 | |
Loss for the year | | (10,333 | ) |
| | | |
Net change in total shareholders’ deficit | | (10,333 | ) |
Opening total shareholders’ deficit | | (98,794 | ) |
| | | |
Closing total shareholders’ deficit | | (109,127 | ) |
| | | |
Capital expenditure contracted but not provided for in these financial statements amounted to £nil.
The annual commitment under operating leases for the Group as of December 31, 2008 is set out below:
| | | | | | |
| | Land and buildings £’000 | | Other £’000 | | Total £’000 |
Operating leases which expire: | | | | | | |
Within one year | | — | | 18 | | 18 |
After one and before five years | | 419 | | 36 | | 455 |
| | | | | | |
| | 419 | | 54 | | 473 |
| | | | | | |
21
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
22 | Reconciliation of operating profit to net cash inflow from operating activities |
| | | |
| | 2008 £’000 | |
Operating profit for the year | | 12,862 | |
Amortisation of goodwill | | 4,211 | |
Amortisation of trademarks | | 139 | |
Loss on disposal of tangible fixed assets (note 6b) | | 242 | |
Depreciation of tangible fixed assets | | 165 | |
Increase in stocks | | (644 | ) |
Increase in debtors | | (3,336 | ) |
Increase in creditors | | 880 | |
| | | |
Net cash inflow from operating activities | | 14,519 | |
| | | |
The cash effect of operating exceptional items is £1,732,000.
23 | Returns on investments and servicing of finance |
| | | |
| | 2008 £’000 | |
Interest payable (net) | | (22,869 | ) |
Movement in prepayments and accruals | | 684 | |
Interest rolled up in mezzanine debt | | 762 | |
Interest rolled up on loan notes and PIK loan | | 12,559 | |
Amortisation of arrangement fees | | 564 | |
| | | |
Net interest paid | | (8,300 | ) |
| | | |
Interest received | | 402 | |
Interest paid | | (8,702 | ) |
| | | |
Net cash outflow from returns on investments and servicing of finance | | (8,300 | ) |
| | | |
22
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
24 | Analysis of movement in net borrowings |
| | | | | | | | | | | |
| | At January 1, 2008 £’000 | | | Cash flow £’000 | | Other non-cash movements £’000 | | | At December 31, 2008 £’000 | |
Cash at bank and in hand | | 5,165 | | | 4,677 | | — | | | 9,842 | |
Arrangement fees | | 2,967 | | | — | | (564 | ) | | 2,403 | |
Borrowings not repayable on demand | | (79,772 | ) | | — | | (12,559 | ) | | (92,331 | ) |
| | | | | | | | | | | |
| | (71,640 | ) | | 4,677 | | (13,123 | ) | | (80,086 | ) |
Other borrowings | | (107,324 | ) | | 1,718 | | (762 | ) | | (106,368 | ) |
| | | | | | | | | | | |
Total net borrowings | | (178,964 | ) | | 6,395 | | (13,885 | ) | | (186,454 | ) |
| | | | | | | | | | | |
Other non-cash movements include interest rolled up on the PIK loan, mezzanine debt and unsecured loan notes (see note 23).
A new defined contribution pension plan opened with effect from January 1, 2007. Contributions charged to the profit and loss account for the year relating to this scheme were £186,000 and at December 31, 2008 there were no accrued or prepaid contributions.
26 | Related party transactions |
During the year payments were made to Duke Street V Limited for monitoring services in the amount of £35,000.
At December 31, 2008 loan notes payable to Duke Street V Limited and related parties, including rolled up interest, amounted to £62,934,000. Loan notes payable to directors of Simple Health & Beauty Group Limited amounted to £2,938,000.
During the year accrued interest on loan notes with Duke Street V Limited and related parties amounted to £8,241,000. Interest on loan notes also accrued to directors of Simple Health & Beauty Group Limited amounting to £385,000.
In 2005 and 2007, loans totaling £106,000 were made to two directors which become repayable if they leave the Group’s employment or on a sale or listing of the Company.
23
Simple Health & Beauty Group Limited
Notes to the Consolidated Financial Statements
for the Year Ended December 31, 2008
27 | Ultimate controlling party |
At December 31, 2008, the directors deemed that the ultimate controlling undertaking to be Duke Street V Limited as general partner of the Duke Street V Fund.
On December 13, 2009, the shareholders of the Group entered into a binding agreement to dispose of the Group’s entire issued share capital to Alberto-Culver UK Products Limited (“AC UK Products”).
On December 18, 2009, the transaction completed and all of the Group’s shareholder and external bank debt was retired following the injection of cash from AC UK Products. In addition, the warrants over the ‘B’ shares were cash cancelled for £4.0 million.
On December 29, 2009, AC UK Products subscribed for 4,357,607 ordinary shares in the Company for an aggregate consideration of £199.3 million. This consideration was satisfied by AC UK Products transferring to the Company the benefit of:
| • | | The outstanding £23.0 million of fixed rate subordinated investor loan notes 2014 plus accrued interest; |
| • | | The outstanding £1.4 million fixed rate subordinated management loan notes 2014 plus accrued interest; |
| • | | The £119.3 million outstanding on the intra-group loan (plus accrued interest) entered into between AC UK Products and Accantia Group Holdings Limited on December 18, 2009 as a result of the retirement of external bank debt; and |
| • | | The balance being offset against the amount of intra-group loan (plus accrued interest) entered into between AC UK Products and the Company on December 18, 2009. |
24