Exhibit 99.1
HONEY BIRDETTE (AUST.) PTY LTD
Index to Consolidated Financial Statements
Fiscal Year Ended June 27, 2021
| Page |
Audited Consolidated Financial Statements: | |
Report of Independent Auditors | 2 |
| |
Financial Statements: | |
Statement of Profit or Loss and Other Comprehensive Income | 3 |
Statement of Financial Position | 4 |
Statement of Changes in Equity | 5 |
Statement of Cash Flows | 6 |
Notes to the Financial Statements | 7 |
Report of Independent Auditors
KPMG
Independent Auditor’s Report
To the Board of Directors of Honey Birdette (Aust.) Pty Ltd
We have audited the accompanying consolidated financial statements of Honey Birdette (Aust.) Pty Ltd and its subsidiaries, which comprise the consolidated statement of financial position as of June 27, 2021 and the related consolidated statements of profit or loss and other comprehensive income, changes in equity, and cash flows for the year then ended, and the related notes to the consolidated financial statements.
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these consolidated 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 consolidated financial statements are free from material misstatement. An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Basis for Qualified Opinion
As discussed in Note 1, the accompanying consolidated financial statements are not presented in accordance with International Accounting Standard 1, Presentation of Financial Statements, and International Financial Reporting Standards 1, First-time Adoption of International Financial Reporting Standards, as they do not include comparative figures or an opening IFRS statement of financial position at the date of transition to IFRS, respectively, both of which constitutes a departure from International Financial Reporting Standards as issued by the International Accounting Standards Board.
Qualified Opinion
In our opinion, except for the possible effects of the matter described in the Basis for Qualified Opinion paragraph, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Honey Birdette (Aust.) Pty Ltd and its subsidiaries as of June 27, 2021, and their consolidated financial performance and their consolidated cash flows for the year then ended in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board.
/s/ KPMG
Sydney, Australia
18 October 2021
HONEY BIRDETTE (AUST.) PTY LTD and its Controlled Entities
Statement of Profit or Loss and Other Comprehensive Income
For the 52 weeks ended 27 June 2021
Consolidated ($000s) | | Notes | | 2021 | |
Revenue | | 2 | | | 94,020 | |
Other income | | 3 | | | 252 | |
Cost of Goods | | 5a | | | (14,379 | ) |
Change in inventory on hand | | 5a | | | (5,283 | ) |
Employee benefits expense | | 5a | | | (16,223 | ) |
Property costs | | 5a | | | (1,781 | ) |
Marketing expense | | | | | (2,465 | ) |
Depreciation | | 12,13 | | | (7,282 | ) |
Amortisation | | 14 | | | (59 | ) |
Other expenses | | 5 | | | (13,715 | ) |
Finance costs | | 5b | | | (786 | ) |
Profit before income tax | | | | | 32,299 | |
Income tax expense | | 8 | | | (8,853 | ) |
Profit for the year | | | | | 23,446 | |
Foreign operations – foreign currency translation differences | | | | | (396 | ) |
Other comprehensive income for the year, net of income tax | | | | | (396 | ) |
Total comprehensive income for the year | | | | | 23,050 | |
Members interest | | | | | 23,050 | |
This statement should be read in conjunction with the notes to the financial statements.
HONEY BIRDETTE (AUST.) PTY LTD and its Controlled Entities
Statement of Financial Position
As at 27 June 2021
Consolidated ($000s) | | Notes | | 2021 | |
Current assets | | | | | | |
Cash and cash equivalents | | 24 | | | 5,211 | |
Trade and other receivables | | 9 | | | 1,763 | |
Inventories | | 10 | | | 10,481 | |
Other current assets | | 11 | | | 2,908 | |
Total current assets | | | | | 20,363 | |
Non-current assets | | | | | | |
Property, plant and equipment | | 12 | | | 7,022 | |
Right-of-use asset | | 13 | | | 13,891 | |
Deferred tax assets | | 8 | | | 803 | |
Intangible assets | | 14 | | | 54 | |
Total non-current assets | | | | | 21,770 | |
Total assets | | | | | 42,133 | |
Current liabilities | | | | | | |
Trade and other payables | | 16 | | | 14,886 | |
Lease Liabilities | | 19 | | | 5,242 | |
Current tax liabilities | | 8 | | | 2,246 | |
Employee benefits | | 18 | | | 677 | |
Provisions | | 17 | | | 1,120 | |
Total current liabilities | | | | | 24,171 | |
Non-current liabilities | | | | | | |
Lease Liabilities | | 19 | | | 10,259 | |
Deferred tax liabilities | | 8 | | | 570 | |
Employee benefits | | 18 | | | 39 | |
Provisions | | 17 | | | 363 | |
Total non-current liabilities | | | | | 11,231 | |
Total liabilities | | | | | 35,402 | |
Net assets | | | | | 6,731 | |
Equity | | | | | | |
Share Capital | | 20 | | | 1 | |
Retained earnings | | | | | 7,192 | |
Foreign currency translation reserve | | | | | (462 | ) |
Total equity | | | | | 6,731 | |
This statement should be read in conjunction with the notes to the financial statements.
HONEY BIRDETTE (AUST.) PTY LTD and its Controlled Entities
Statement of Changes in Equity
For the 52 weeks ended 27 June 2021
Consolidated ($000s) | | Notes | | Share capital | | | Retained earnings | | | Foreign currency translation reserve | | | Total | |
Balance at 29 June 2020 | | | | | 1 | | | | 10,246 | | | | (66 | ) | | | 10,181 | |
Profit for the year | | | | | - | | | | 23,446 | | | | - | | | | 23,446 | |
Foreign operations – foreign currency translation differences | | | | | - | | | | - | | | | (396 | ) | | | (396 | ) |
Total comprehensive income for the year | | | | | - | | | | 23,446 | | | | (396 | ) | | | 23,050 | |
· dividends paid or provided for | | 7 | | | - | | | | (26,500 | ) | | | - | | | | (26,500 | ) |
Sub-total | | | | | - | | | | (3,054 | ) | | | (396 | ) | | | (3,450 | ) |
Balance at 27 June 2021 | | | | | 1 | | | | 7,192 | | | | (462 | ) | | | 6,731 | |
This statement should be read in conjunction with the notes to the financial statements.
HONEY BIRDETTE (AUST.) PTY LTD and its Controlled Entities
Statement of Cash Flows
For the 52 weeks ended 27 June 2021
Consolidated ($000s) | | Notes | | 2021 | |
Cash flows from operating activities | | | | | | |
Receipts from customers | | | | | 102,571 | |
Receipts from Government grants | | 4 | | | 2,041 | |
Payments to suppliers and employees | | | | | (64,722 | ) |
Interest received | | | | | - | |
Finance costs | | | | | (786 | ) |
Income tax paid | | | | | (7,490 | ) |
Net cash provided by operating activities | | 24 | | | 31,614 | |
Cash flows from investing activities | | | | | | |
Purchase of property, plant and equipment | | | | | (1,989 | ) |
Proceeds from Fitout contributions received | | | | | 42 | |
Net cash (used in) investing activities | | | | | (1,947 | ) |
Cash flows from financing activities | | | | | | |
Repayment of bank overdraft | | | | | - | |
Payment of lease liabilities | | | | | (6,060 | ) |
Dividends paid | | | | | (26,500 | ) |
Net cash (used in) financing activities | | | | | (32,560 | ) |
Net change in cash and cash equivalents held | | | | | (2,893 | ) |
Cash and cash equivalents at beginning of financial year | | | | | 8,219 | |
FX translation | | | | | (115 | ) |
Cash and cash equivalents at end of financial year | | 24 | | | 5,211 | |
This statement should be read in conjunction with the notes to the financial statements.
HONEY BIRDETTE (AUST.) PTY LTD and its Controlled Entities
Notes to the Financial Statements
For the 52 weeks ended 27 June 2021
Basis of Preparation
| 1. | Statement of significant accounting policies |
Honey Birdette Pty Ltd and its controlled entities (“the Group”) is a for-profit company limited by shares, incorporated and domiciled in Australia with its registered office at Level 5, 127 York street, Sydney New South Wales 2000. The consolidated financial statements comprise the Company and its subsidiaries. The Group is primarily involved in the retailing of women's lingerie and bedroom accessories.
The Group reports within a retail financial period. The current financial year represents a 52 week period ended on 27 June 2021.
The Group has adopted International Financial Reporting Standard (IFRS) 1, “First Time Adoption of IFRS” as issued by the International Accounting Standards Board (IASB) on June 19, 2003 with an effective date of January 1, 2004. IFRS 1 applies when an entity adopts IFRSs for the first time by an explicit and unreserved statement of compliance with IFRSs. In general, IFRS 1 requires an entity to comply with each IFRS effective at the reporting date for its first IFRS financial statements. In particular, it sets out the requirements, and exemptions from the requirements, with regard to an entity’s opening IFRS balance sheet that it prepares as a starting point for its accounting under IFRSs. In addition, it requires disclosures that explain how the transition from the previously applied national financial reporting framework to IFRSs affected an entity’s reported financial position, financial performance and cash flows.
These are the Group’s first financial statements prepared in accordance with International Financial Reporting Standards (IFRS) and IFRS 1, “First Time Adoption of IFRS,” has been applied. As the Group has previously complied with all the recognition, measurement and classification requirements of IFRS and has not elected any options under IFRS 1, there is no impact on the reported Statement of Profit or Loss and Other Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity or the Statement of Changes in Cash Flows.
The consolidated financial statements of the Group for the financial year ended 27 June 2021 were authorised for issue by the Board of Directors on 18 October 2021.
The consolidated financial statements and supporting notes form a general purposes financial report. It:
· | Has been prepared in accordance with the requirements of International Financial Reporting Standards (IFRS) and Interpretations as issued by the International Accounting Standards Board; |
· | Has been prepared on a historical cost basis. Intangible assets are stated at the lower of carrying amount and fair value less costs to sell. The Group has no financial assets or liabilities that are required to be measured at fair value; |
· | Has adopted all new and amended Accounting Standards and Interpretations issued by the IASB that are relevant to the operations of the Group and effective for reporting periods beginning at commencement of the Group’s 2021 financial year; |
· | Has not early adopted any Accounting Standards and Interpretations that have been issued or amended. |
Assumptions and estimation uncertainties
The ongoing COVID-19 pandemic has increased the estimation uncertainty in the preparation of financial statements. During FY21, the Group’s operations and financial statements were impacted as a result of disruption to normal trading conditions including temporary shut-downs of stores in UK and Victoria Australia during the year and temporary shutdowns in Metropolitan Sydney subsequent to year end.
In respect of these financial statements, the impact of COVID-19 is primarily relevant to estimates of future performance which is in turn relevant to impairment of non-financial assets and going concern. During and since year end, the Group has seen its consumers switch to Click & Collect and Click & Dispatch with no overall significant change to demand. Consequently, there is no significant estimation uncertainty associated with the carrying value of inventory. In making estimates of future performance relevant to impairment of non-financial assets and going concern, the following assumptions and judgements in relation to the potential impact of COVID-19 have been applied by the Group:
· | Consumer trends experienced during FY21 towards digital/online shopping and Click & Collect and Click & Despatch continue; |
· | Stores in temporary shutdown regions are assumed to re-open by end of quarter 1; |
· | Stores in other jurisdictions are assumed to remain open and any future shutdowns are intermittent and not for a prolonged period of time; |
· | No further uncontracted rental concessions have been assumed; and |
· | No new government fiscal or economic stimulus packages. |
The Financial report has been prepared on the going concern basis, which assumes that the Group will be able to realise its assets and discharge its liabilities in the normal course of business. In assessing the Group’s ability to continue as a going concern, management have prepared a monthly cash flow model forecast based on the above assumptions. Key assumptions have been stress tested for further downside adjustments to cash receipts due to COVID-19 impacts and restrictions. The Group renewed the bank overdraft facilities of $4 million for a further 12 months, and have met the required financial covenants. Should COVID-19 restrictions or retail trading conditions unexpectedly worsen, the Group is satisfied that it has the flexibility in terms of both staff rostering, flexibility with landlords and undrawn finance facilities to address any reasonably foreseeable deterioration in the cash position of the Group.
Information about assumptions and estimation uncertainties that have a significant risk of resulting in a material adjustment within the financial year ended 27 June 2021 are included in the following notes:
· | Note 15 – impairment test: key assumptions underlying recoverable amounts; |
· | Note 19 - recognition and measurement of lease liabilities: key assumptions underlying the lease term including the exercise or not of options or break clauses. |
Foreign currency
Functional and presentation currency
These consolidated financial statements are presented in Australian dollars, which is the Company’s functional currency and the functional currency of the majority of the Group.
Translation of foreign currency transactions
Transactions in foreign currencies are translated to the respective functional currencies of the Group at the exchange rates at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the reporting date are retranslated to the functional currency at the exchange rate at that date.
Non-monetary assets and liabilities denominated in foreign currencies that are measured at fair value are retranslated to the functional currency at the exchange rate at the date that the fair value was determined. Non-monetary items in a foreign currency that are measured in terms of historical cost are translated using the exchange rate at the date of the transaction.
Foreign currency differences arising on retranslation are recognised in profit or loss.
Subsidiaries
Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its investment with the entity and has the ability to affect those returns through its power to direct activities of the entity.
The financial results of subsidiaries are included in the consolidated financial information from the date that control commences until the date that control ceases.
The accounting policies of subsidiaries have been changed when necessary to align them with the policies adopted by the Group.
Foreign operations
The assets and liabilities of foreign operations are translated to Australian dollars at exchange rates at the end of the reporting period. The income and expenses of foreign operations are translated to Australian dollars at exchange rates at the dates of the transactions.
Foreign currency differences are recognised in other comprehensive income, and presented in the foreign currency translation reserve in equity.
When the settlement of a monetary item receivable from or payable to a foreign operation is neither planned nor likely to occur in the foreseeable future, foreign exchange gains and losses arising from such a monetary item that are considered to form part of a net investment in a foreign operation are recognised in other comprehensive income, and are presented in the translation reserve in equity.
About the Notes to the financial statements
The notes include information which is required to understand the financial statements and is material and relevant to the operations, financial position and performance of the Group. Information is considered material and relevant if, for example:
· | The amount with respect to the information is significant because of its size or nature; |
· | The information is important for understanding the results of the Group; |
· | It helps to explain the impact of significant changes in the Group’s business; or |
· | It relates to an aspect of the Group’s operations that is important to its future performance. |
Subsequent events
As a result of the New South Wales government’s decision to move to stage 4 restrictions in Greater Sydney, for an unknown period of time in response to the ongoing COVID-19 situation, 13 Honey Birdette stores are trading on reduced hours with Revenue mainly derived from Click & Collect and Click & Dispatch. These restrictions are being eased during October with stores reopening from 11 October 2021.
COVID-19 outbreaks in China are causing a Global shortage of containers being shipped from China to all three operating regions. Vessels operating ‘blank sailing’ (leaving port without cargo) with repercussions on the Global supply of our product. Our manufacturer partners have not confirmed any outbreaks in their relative factories. The situation is volatile and continues to be monitored. There is also a spike in the demand of goods coming out of China, but with this change in demand, China have reacted to the demand effectively.
All other stores globally remain open and trading, and our online stores around the world continue to trade. Our Australian Distribution Centre located in Greater Sydney, will continue to function whilst monitoring and following all government guidelines, as does our third party logistic providers in the USA and UK.
On 29th June 2021, the Directors signed the agreement for the sale of 100% of the shares to PLBY Group Limited. Final transferred ownership (i.e. Completion date) is expected to occur within 90 days from the date of signing.
On 8th October 2021, Kimberley Kidd made the decision to resign from the business for personal reasons. Kimberley will remain in office as a Director until the end of the 2021 calendar year. The replacement Australian director will be appointed by the PLBY Group Inc in due course.
On the 12th October 2021, the New South Wales state government approved Honey Birdette (Aust.) Pty Ltd to receive the Jobsaver government support scheme to support the closure of the New South Wales stores. The support will be approximately $1.1 million for the July to November 2021 period which falls into the 2022 financial year.
There are no other matters or circumstances that have arisen since the end of the financial year which significantly affected or may significantly affect the operations of the Group, the result of those operations, or the state of affairs of the Group in future financial years.
Business Performance
This section highlights key financial performance measures of the Group, as well as Group financial metrics incorporating revenue, earnings, taxation and dividends.
The geographic information below analyses the Group’s revenue by region. In presenting the following information, segment revenue has been based on the geographic location of customers.
Consolidated ($000s) | | 2021 | |
Sale of Goods | | | | |
Australia | | | 63,408 | |
United Kingdom | | | 8,774 | |
Americas (United States of America) | | | 21,838 | |
Sales revenue | | | 94,020 | |
Other revenue | | | | |
Interest | | | - | |
Other revenue | | | - | |
Total revenue | | | 94,020 | |
a. | Revenue recognition and measurement |
Revenue is recognised when the customer obtains control of the goods, recovery of the consideration is probable, the associated costs and possible return of goods can be estimated reliably, there is no continuing management involvement with the goods, and the amount of revenue can be measured reliably. Revenue is measured net of returns.
The following specific recognition criteria must also be met before revenue is recognised:
Revenue from the sale of lingerie and bedroom accessories is recognised when the customer obtains control of the goods. A right of return provision has been recognised in line with the Group’s returns policy in line with the requirements of IFRS 15.
The Company recognises a contractual liability upon the sale of gift cards and subsequently derecognises the liability when gift cards are redeemed. Gift card redemption is estimated and recognised as revenue in proportion to the pattern of rights exercised by customers. On expiry of the gift card, any unused funds are recognised in full as income.
Consolidated ($000s) | | 2021 | |
Recovery from income written off | | | - | |
Gift card breakage | | | 252 | |
Total other income | | | 252 | |
The Group has benefited from various financial support measures offered by federal, state and local governments to provide financial relief to businesses during the COVID-19 pandemic.
These measures include JobKeeper Payment, Job Retention (Furlough) and ATO Cash Flow boast. The Group has not obtained any relief whereby its GST, VAT, income tax, employee withholding payments and payroll tax obligations. Unpaid deferred balances carried over from 28 June 2020 were settled in August 2021.
A business rates exemption has been granted to our UK stores for the year from 1 April 2020 to 31 March 2021, related to property rates and taxes. This waiver of business rates is recognised as income in the 2021 period.
The Group qualified for, and complied with the conditions to receive, wage subsidy grants in two of the territories in which it operates, namely Australia and United Kingdom. The payments received have been recognised as a government grant because the wage subsidy has been provided with the objective of keeping our employees connected to the Group during the COVID-19 crisis period. The grant income has been presented net of the related salaries and wages expense. During 2021 the Group has recognised $2,041,000 of wage subsidy grants in “employee benefits expense”, which for some employees includes a component of “top-up pay” as a result of certain wage subsidies being higher than their ordinary weekly pay.
Dependent on the rateable value of the property, some of our UK stores qualified for local business council grants. These grants amounted to $261,000 and were unconditional and so were included as a reduction in “Other expenses” when they became receivable.
Consolidated ($000s) | | 2021 | |
a. Expenses | | | | |
Cost of sales | | | 14,488 | |
Write-off of obsolete inventory | | | (109 | ) |
Change in inventory on hand | | | 5,283 | |
Total Cost of Goods Sold | | | 19,662 | |
| | | | |
Employee benefits expenses: | | | | |
• Wages & salaries | | | 17,167 | |
• Compulsory social security contributions | | | 1,109 | |
• Increase / (Decrease) in liability for long-service leave | | | (12 | ) |
• Government grant | | | (2,041 | ) |
Total Employee benefits expenses | | | 16,223 | |
| | | | |
Property expense on operating leases: | | | | |
· variable lease expenses | | | 769 | |
· Outgoings | | | 1,012 | |
Total property expenses | | | 1,781 | |
| | | | |
Other expenses: | | | | |
Selling expenses | | | 9,295 | |
Administration expenses | | | 4,420 | |
Total Other expenses | | | 13,715 | |
| | | | |
b. Finance costs | | | | |
Interest expense for financial liabilities: | | | | |
· interest and finance charges | | | 44 | |
· interest applied under IFRS 16 | | | 742 | |
Total Finance costs | | | 786 | |
During the year ended 27 June 2021, no impairment charges were recognised within the consolidated statement of profit or loss and other comprehensive income.
The Board may pay any interim and final dividends that, in its judgement, the financial position of the Company justifies.
The following dividends were declared and paid by the Company for the year.
Consolidated ($000s) | | 2021 | |
26,500 dollars per qualifying ordinary share | | | 26,500 | |
After the reporting date, no dividends were proposed by the Board of Directors.
All dividends paid during the year were fully franked interim dividends of 26,500 dollars per fully paid share.
Consolidated ($000s) | | 2021 | |
Dividend Franking account | | | 26,500 | |
Franking credits available for subsequent reporting periods based on a tax rate of 30.0% | | | 82 | |
Recognition and measurement
Income tax on the profit or loss for the years presented comprises current and deferred tax. Income tax is recognised in the statement of profit or loss except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantially enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years.
Deferred tax is provided using the balance sheet liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes.
The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date.
A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised. Deferred tax assets are reduced to the extent that it is no longer probable that the related tax benefit will be realised.
Additional income taxes that arise from the distribution of dividends are recognised at the same time as the liability to pay the related dividend is recognised.
a. | Amounts recognised in profit or loss |
Consolidated ($000s) | | 2021 | |
Current tax expense | | | | |
Current period | | | 8,721 | |
Changes in estimates related to prior years | | | (417 | ) |
| | | 8,364 | |
Deferred tax (benefit)/expense | | | | |
Origination and reversal of temporary differences | | | 283 | |
Changes in temporary differences related to prior years | | | 266 | |
| | | 549 | |
Total income tax expense | | | 8,853 | |
b. | Reconciliation of effective tax rate |
Consolidated ($000s) | | 2021 | |
Profit before tax from continuing operations | | | 32,301 | |
Tax at the Australian tax rate of 30% | | | 9,691 | |
Effect of tax rates in foreign jurisdictions | | | (595 | ) |
Non-deductible expenses | | | 20 | |
Utilisation of carried-forward tax losses not previously recognised | | | (112 | ) |
Changes in estimate related to prior years | | | (151 | ) |
Total non-temporary differences | | | 8,853 | |
Temporary differences | | | | |
Amounts recognised in OCI | | | - | |
Net movement in deferred tax balances | | | (549 | ) |
Total temporary differences | | | (549 | ) |
| | | | |
Income taxes payable for the current financial year | | | 8,209 | |
Income taxes payable at the beginning of the year | | | 1,527 | |
Less: tax paid during the year | | | (7,490 | ) |
Income taxes payable as at year end | | | 2,246 | |
Represented in the Statement of financial position by: | | | | |
Current tax liabilities | | | 2,246 | |
Current tax assets | | | - | |
Effective tax rates (ETR)
Bases of calculation of each ETR
Global operations – Total consolidated tax expense ETR: IFRS calculated total consolidated company income tax expense divided by total consolidated accounting profit on continuing operations.
Australian operations – Australian company income tax expense ETR: IFRS calculated company income tax expense for all Australian companies and Australian operations of overseas companies included in these consolidated financial statements, divided by accounting profit derived by all Australian companies included in these consolidated financial statements.
Percentage | | 2021 | |
ETR | | | | |
Global operations – Total consolidated tax expense | | | 27.00 | % |
Australian operations – Australian company income tax expense | | | 29.27 | % |
Higher profits from USA and UK being derived, both regions have lower effective tax rates compared to the Australia operations.
Deferred tax assets and liabilities reconciliation
| | Statement of financial position | | | Statement of profit or loss | |
Consolidated ($000s) | | 2021 | | | 2021 | |
Property, plant and equipment | | | (777 | ) | | | 383 | |
Employee benefits | | | 247 | | | | (45 | ) |
Provisions | | | 473 | | | | (112 | ) |
Other items | | | 290 | | | | 323 | |
Deferred tax expense | | | | | | | 549 | |
Net deferred tax assets | | | 233 | | | | | |
Presented in the Statement of financial position as follows: | | | | | | | | |
Deferred tax assets | | | 233 | | | | | |
Unused tax losses for which no deferred tax asset has been recognised total $598,138
Expected settlement of deferred tax balances
Consolidated ($000s) | | 2021 | |
Deferred tax assets expected to be settled within 12 months | | | 513 | |
Deferred tax assets expected to be settled after 12 months | | | 290 | |
| | | 803 | |
Deferred tax liabilities expected to be settled within 12 months | | | - | |
Deferred tax liabilities expected to be settled after 12 months | | | (570 | ) |
| | | (570 | ) |
Net deferred tax assets | | | 233 | |
Asset Platform
This section outlines the key operating assets owned and liabilities incurred by the Group.
9. | Trade and other Receivables |
Trade and other receivables are initially recognised at fair value and subsequently stated at their amortised cost using the effective interest method, less impairment losses.
Consolidated ($000s) | | 2021 | |
Fitout contribution receivable | | | 663 | |
Drawdowns related to COVID negotiation | | | 134 | |
COVID abatement | | | 261 | |
Funds held in Escrow for Fitout | | | 705 | |
Total Trade and other Receivables | | | 1,763 | |
Impairment of receivables
Recoverability of receivables is assessed annually to determine whether there is any indication of impairment. If any such indication exists, then the asset’s recoverable amount is estimated. An impairment loss is recognised in profit or loss if the carrying amount of an asset exceeds its recoverable amount. The Group’s calculated allowance for expected credit loss at 27 June 2021 under IFRS 9 was not material.
The recoverable amount of the Group’s receivables carried at amortised cost is calculated as the present value of estimated future cash flows, discounted at the original effective interest rate (i.e. the effective interest rate computed at initial recognition of these financial assets). Significant receivables are individually assessed for impairment. Receivables with a short duration are not discounted.
Information about the Group’s exposure to credit and market risks, and impairment losses for Trade and other Receivables is disclosed in Note 23.
Recognition and measurement
Inventories are stated at the lower of cost and net realisable value. Net realisable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and selling expenses. Cost includes the product purchase cost, import freight and duties together with other costs incurred in bringing inventory to its present location and condition using the weighted average cost method. All stock on hand relates to finished goods.
Costs of goods sold comprises purchase price from the supplier, cost of shipping product from supplier to warehouse, shrinkage and obsolescence. Warehouse and outbound freight costs are reported as Other expenses. Inventories recognised as expenses during 2021 and included in Cost of sales, amount to $19,661,000.
Consolidated ($000s) | | 2021 | |
In warehouse and stores | | | 6,873 | |
Stock in Transit | | | 3,845 | |
Provision for obsolete stock | | | (216 | ) |
Shrinkage | | | (21 | ) |
Total Inventories | | | 10,481 | |
A policy for obsolete inventory is determined based on forecast future demand compared to inventory levels on hand, taking into account the age of the inventory and superseded lines.
In addition, an inventory shrinkage provision policy is applied to the value of net sales generated by each store and distribution centre since the date that each respective store or distribution centre was subject to a stock take. No other inventory or stock provisions are recognised.
Consolidated ($000s) | | 2021 | |
Prepayments | | | 2,674 | |
Security deposits | | | 234 | |
Total Other current assets | | | 2,908 | |
Prepayments arise mostly from Chinese vendors requiring deposits before production can occur. Settlement generally occurs upon completion of production and before finished goods are dispatched from China.
12. | Property, Plant and Equipment |
Recognition and measurement
Owned Assets
Items of property, plant and equipment are stated at cost less accumulated depreciation less accumulated impairment. Cost includes expenditures that are directly attributable to the acquisition of the assets. The cost of acquired assets excludes estimates of the costs of dismantling and removing the items and restoring the site on which they are located where it is probable that such costs will be incurred.
Subsequent costs
The Group recognises in the carrying amount of an item of property, plant and equipment the cost of replacing part of such an item when that cost is incurred if it is probable that the future economic benefits embodied within the item will flow to the entity and the cost of the item can be measured reliably. All other costs are recognised in the profit or loss as an expense as incurred.
Depreciation and amortisation
Depreciation is recognised in profit or loss on a straight-line basis over the estimated useful life on all property, plant and equipment. The residual value, the useful life and the depreciation method applied to an asset are re-assessed at least annually.
The depreciation rates used for each class of depreciable assets are:
Class of fixed asset | | Depreciation rate | |
Leasehold improvements | | | 10-50 | % |
Capital work in progress | | | 0 | % |
Computer Equipment | | | 33 | % |
Plant & Equipment | | | 15-20 | % |
Derecognition
An item of property, plant and equipment is derecognised upon disposal or when no future economic benefits are expected from its use. Gains and losses on disposals are determined by comparing disposal proceeds with the carrying amount of the disposed asset and are recognised in the profit or loss in the year the disposal occurs.
Consolidated ($000s) | | Leasehold Improvements | | | Capital work in progress | | | Computer Equipment | | | Plant & Equipment | | | Total | |
Cost | | | | | | | | | | | | | | | | | | | | |
Balance at 29 June 2020 | | | 13,039 | | | | 1,329 | | | | 924 | | | | 64 | | | | 15,356 | |
Additions | | | 2,565 | | | | - | | | | 365 | | | | - | | | | 2,930 | |
Disposals | | | (197 | ) | | | (455 | ) | | | (1 | ) | | | - | | | | (653 | ) |
Effect of movement in exchange rates | | | (306 | ) | | | 2 | | | | (17 | ) | | | - | | | | (321 | ) |
Balance at 27 June 2021 | | | 15,101 | | | | 876 | | | | 1,271 | | | | 64 | | | | 17,312 | |
Accumulated Depreciation and Impairment | | | | | | | | | | | | | | | | | | | | |
Balance at 29 June 2020 | | | 7,829 | | | | - | | | | 541 | | | | 38 | | | | 8,408 | |
Depreciation and Impairment for the year | | | 1,885 | | | | - | | | | 252 | | | | 9 | | | | 2,146 | |
Disposals | | | (197 | ) | | | - | | | | (1 | ) | | | - | | | | (198 | ) |
Effect of movement in exchange rates | | | (56 | ) | | | - | | | | (9 | ) | | | (1 | ) | | | (66 | ) |
Balance at 27 June 2021 | | | 9,461 | | | | - | | | | 783 | | | | 46 | | | | 10,290 | |
Carrying amounts | | | | | | | | | | | | | | | | | | | | |
At 29 June 2020 | | | 5,210 | | | | 1,329 | | | | 383 | | | | 26 | | | | 6,948 | |
At 27 June 2021 | | | 5,640 | | | | 876 | | | | 488 | | | | 18 | | | | 7,022 | |
Consolidated ($000s) | | Total | |
Cost | | | | |
Balance at 29 June 2020 | | | 22,686 | |
Additions | | | 3,196 | |
Modifications | | | - | |
Effect of movement in exchange rates | | | (530 | ) |
Balance at 27 June 2021 | | | 25,352 | |
Accumulated Depreciation and Impairment | | | | |
Balance at 29 June 2020 | | | 6,353 | |
Depreciation and Impairment for the year | | | 5,136 | |
Effect of movement in exchange rates | | | (28 | ) |
Balance at 27 June 2021 | | | 11,461 | |
Carrying amounts | | | | |
At 29 June 2020 | | | 16,333 | |
At 27 June 2021 | | | 13,891 | |
The right-of-use assets are depreciated on a straight-line basis over the period of the lease term.
Additions to right-of-use assets represent leases for new stores and new leases for existing stores. Right-of-use assets have been adjusted for the re-measurement of lease liabilities due to changes to existing lease terms, including extensions to existing lease terms.
The Group has applied the IFRIC agenda decision, released in November 2019, clarifying how the lease term should be determined for arrangements that automatically renew until one of the parties gives notice to terminate. If a lease renewal is being actively sought and the lease renewal terms are reasonably known, the lease term has been adjusted to include the expected renewal term. If a lease renewal is not being sought, for example because the store will be relocated to a new location, the lease term has not been adjusted and the lease has not been recognised on the balance sheet.
The Group has elected to apply the practical expedient issued by the International Accounting Standards Board whereby it has not accounted for rent concessions that are a direct consequence of the COVID-19 pandemic as lease modifications. Rent concessions occur as a direct consequence of the COVID-19 pandemic if all the following conditions are met:
| · | The change in lease payments results in revised consideration for the lease that is substantially the same as, or less than, the consideration for the lease immediately preceding the change; |
| · | Any reduction in lease payments affects only payments originally due on or before 27 June 2021; and |
| · | There is no substantive change to other terms and conditions of the lease. |
The Group has recognised rent concessions as a credit to the variable lease expense, that are a direct consequence of the COVID-19 pandemic of $261,000 in the statement of profit or loss and other comprehensive income for the year ended 27 June 2021.
Expenses relating to variable lease payments not included in lease liabilities of $769,000 have been recognised in the statement of profit or loss and other comprehensive income for the year ended 27 June 2021.
Recognition and measurement
Software
Significant costs associated with software are deferred and amortised on a straight-line basis over the period of their expected benefit, being their finite life of three years.
Consolidated ($000s) | | Computer Software | | | Total | |
Cost | | | | | | | | |
Balance at 29 June 2020 | | | 222 | | | | 222 | |
Additions | | | 32 | | | | 32 | |
Disposals | | | - | | | | - | |
Effect of movement in exchange rates | | | (2 | ) | | | (2 | ) |
Balance at 27 June 2021 | | | 252 | | | | 252 | |
Accumulated Amortisation and Impairment | | | | | | | | |
Balance at 29 June 2020 | | | 140 | | | | 140 | |
Amortisation for the year | | | 59 | | | | 59 | |
Impairment for the year | | | - | | | | - | |
Disposals | | | - | | | | - | |
Effect of movement in exchange rates | | | (1 | ) | | | (1 | ) |
Balance at 27 June 2021 | | | 198 | | | | 198 | |
Carrying amounts | | | | | | | | |
At 29 June 2020 | | | 82 | | | | 82 | |
At 27 June 2021 | | | 54 | | | | 54 | |
An IFRIC agenda decision (cloud computing cost), released in April 2021, issuing guidance on whether configuration and customisation costs are required to be expensed upfront or capitalised. Exiting software would in fact be treated as a change in accounting policy, whereby the carrying amounts as at 27 June 2021 should be reversed out to opening Retained Earnings.
The Group has assessed and applied the agenda decision with no material impact.
15. | Impairment of Property, Plant and Equipment and Intangible Assets |
Recognition and measurement
Impairment
Property, plant and equipment is reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset’s recoverable amount is estimated in line with the calculation methodology listed below.
Cash-generating units
An impairment loss is recognised if the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount. A cash-generating unit is the smallest identifiable asset group that generates cash flows that largely are independent from other assets and groups.
Calculation of recoverable amount
The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset or CGU.
Cash flow forecasts
Cash flow forecasts are based on the Group’s most recent plans. EBITDA for the purposes of impairment testing was based on expectations of future outcomes having regard to market demand and past experience. For store level tests, cash flow forecasts are modelled for the length of the lease, identified as the essential asset for store CGUs.
Discount rates
The Group applies a pre-tax discount rate to pre-tax cash flows. The pre-tax discount rates incorporate a risk-adjustment relative to the risks associated with the specific CGU (geographic position or otherwise).
Key assumptions at the Group level were as follows:
| · | Discount rate 15% |
| · | Growth rate based on expected post-COVID recovery sales profile by market, with longer term growth rate assumption 3% |
Reversals of impairment
Impairment losses recognised in previous years are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation, if no impairment loss had been recognised.
Impairment reversals in the current year is $705,000.
16. | Trade and other Payables |
Recognition and measurement
Liabilities for trade payables and other amounts are carried at their amortised cost.
Payables to related parties are carried at the principal amount. Interest, when charged by the lender, is recognised as an expense on an accrual basis.
Consolidated ($000s) | | 2021 | |
Trade payables | | | 3,498 | |
Accrued expenses (including stock in transit accruals) | | | 6,826 | |
Gift card liability | | | 1,191 | |
Other Payables | | | 3,371 | |
Total Trade and other Payables | | | 14,886 | |
Trade payables are unsecured and are usually paid within 30 days of recognition. Information about the Group’s exposure to currency and liquidity risk is included in Note 23.
Recognition and measurement
A provision is recognised if, as a result of a past event, the Group has a present legal or constructive obligation that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation.
Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the liability. The unwinding of the discount is recognised as a finance cost.
A provision for dividends is not recognised as a liability unless the dividends are declared, determined or publicly recommended on or before the reporting date.
Consolidated ($000s) | | Income received in advance | | | Site restoration | | | Return provision | | | Total | |
Balance as at 29 June 2020 | | | 531 | | | | 515 | | | | - | | | | 1,046 | |
Provisions made during the year | | | 801 | | | | 106 | | | | 79 | | | | 986 | |
Provisions used during the year | | | (531 | ) | | | (14 | ) | | | - | | | | (545 | ) |
Effect of movement in exchange rates | | | (2 | ) | | | (2 | ) | | | - | | | | (4 | ) |
Balance as at 27 June 2021 | | | 799 | | | | 605 | | | | 79 | | | | 1,483 | |
Current | | | 799 | | | | 242 | | | | 79 | | | | 1,120 | |
Non-current | | | - | | | | 363 | | | | - | | | | 363 | |
| | | 799 | | | | 605 | | | | 79 | | | | 1,483 | |
Income received in advance consists of cash received from customers when revenue has been deferred. See Revenue recognition Note 2a.
See Note 2b. for Return provision.
Site restoration
Description | | Key Estimates |
In accordance with the Group’s legal requirements, a provision for site restoration in respect of make good of leased premises is recognised when the premises are occupied. The provision is the best estimate of the present value of the expenditure required to settle the restoration obligation at the reporting date, based on current legal requirements and technology. Future restoration costs are reviewed annually, and any changes are reflected in the present value of the restoration provision at the end of the reporting period. | | Expenditure to settle the restoration obligation at the end of the lease term is based on the Group’s best estimate. |
Recognition and measurement
Long-term service benefits
The Group’s net obligation in respect of long-term service benefits is the amount of future benefit that employees have earned in return for their service in the current and prior periods. The obligation is calculated using expected future increases in wage and salary rates including related on-costs and expected settlement dates and is discounted using high quality Australian corporate bond rates at the balance sheet date which have maturity dates approximating to the terms of the Group’s obligations.
Short-term benefits
Liabilities for employee benefits for wages, salaries and annual leave that are expected to be settled within 12 months of the reporting date represent present obligations resulting from employees’ services provided to reporting date, are calculated at undiscounted amounts based on remuneration wage and salary rates that the Group expects to pay as at reporting date including related on-costs, such as workers compensation insurance and payroll tax.
Consolidated ($000s) | | 2021 | |
Current | | | | |
Liability for annual leave | | | 537 | |
Liability for long-service leave | | | 140 | |
Non-current | | | | |
Liability for long-service leave | | | 39 | |
Total Employee Benefits | | | 716 | |
For details on the related employee benefit expenses, see Note 5a.
Defined contribution plans
A defined contribution plan is a post-employment benefit plan under which an entity pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts. Obligations for contributions to defined contribution plans are expensed as the related service is provided. Prepaid contributions are recognised as an asset to the extent that a cash refund or a reduction in future payments is available.
Recognition and measurement
Consolidated ($000s) | | 2021 | |
Balance as at 29 June 2020 | | | 18,152 | |
Liabilities recognised during the year | | | 1,495 | |
Re-measurement of lease liabilities | | | 1,571 | |
Lease payments | | | (6,060 | ) |
Interest | | | 742 | |
Effect of movement in exchange rates | | | (399 | ) |
Balance as at 27 June 2021 | | | 15,501 | |
Current | | | 5,242 | |
Non-current | | | 10,259 | |
| | | 15,501 | |
Additions to lease liabilities represent leases for new stores. Lease liabilities have been re-measured due to changes to existing lease terms, including extensions to existing lease terms.
The Group has applied the practical expedient whereby lease liabilities have not been re-measured for rent concessions that are a direct consequence of the COVID-19 pandemic, refer to note 13. The timing of the contractual cash flows for the lease liabilities are disclosed in note 23.
Risk and Capital Management
This section discusses the Group’s capital management practices, as well as the instruments and strategies utilised by the Group in minimising exposures to and impact of various financial risks on the financial position and performance of the Group.
Recognition and measurement
Ordinary shares
Initially, share capital is recognised at the fair value of the consideration received by the Company.
Share Capital
| | No. of ordinary shares | | | Value of ordinary shares | |
| | 2021 | | | 2021 | |
Share Capital | | | ‘000’s | | | | ‘000’s | |
On issue at beginning of year | | | 1 | | | | 1 | |
Issued during the year | | | - | | | | - | |
On issue at end of year | | | 1 | | | | 1 | |
All ordinary shares rank equally with regard to the Company’s residual assets.
Ordinary shares
The Company does not have authorised capital or par value in respect of its issued shares. All issued shares are fully paid.
The holders of these shares are entitled to receive dividends as declared from time to time, and are entitled to one vote per share at general meetings of the Company.
Nature and purpose of reserves
Translation reserve
The translation reserve reflects all foreign currency differences of the international entities upon translation to the Group’s functional currency.
Recognition and measurement
The Group’s policy is to maintain a low capital base so as to maximise return on investment. The Board of Directors seeks to ensure dividends are distributed monthly, without compromising the working capital required to maintain operations.
Recognition and measurement
Loans and borrowings are initially recognised at fair value less any directly attributable transaction costs. Subsequent to initial recognition, these liabilities are measured at amortised cost using the effective interest method. In the closing balance of the 2021 period, the Bank overdraft was not in a drawdown position.
The Group has no loans or borrowings at 27 June 2021. The available $4.0 million revolving overdraft and Payaway facility remains undrawn at 27 June 2021.
Information about the Group’s exposure to interest rate, foreign currency and liquidity risk is included in Note 23.
23. | Financial Instruments – Fair Values and Risk Management |
Fair Values
Recognition and measurement
The Group does not have any assets or liabilities that are required to be reported at fair value at 27 June 2021. The Group does not have any derivatives at 27 June 2021. Certain disclosures refer to fair value. All fair values disclosed are assessed for appropriateness by the Board in approving the financial report.
When measuring the fair value of an asset or a liability, the Group uses market observable data as far as possible. Fair values are categorised into different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows.
| · | Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities. |
| · | Level 2: inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices). |
| · | Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
If the inputs used to measure the fair value of an asset or a liability might be categorised in different levels of the fair value hierarchy, then the fair value measurement is categorised in its entirety in the same level of the fair value hierarchy as the lowest level input that is significant to the entire measurement.
27 June 2021 | | Carrying amount | | | Fair Value | |
Consolidated ($000s) | | Note | | | Loans and receivables | | | Other financial assets/ liabilities | | | Total | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Financial assets measured at fair value | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets not measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other receivables | | | 9 | | | | 1,763 | | | | - | | | | 1,763 | | | | - | | | | - | | | | - | | | | - | |
Cash and cash equivalents | | | 24 | | | | 5,211 | | | | - | | | | 5,211 | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | 6,974 | | | | - | | | | 6,974 | | | | - | | | | - | | | | - | | | | - | |
Financial liabilities not measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank overdrafts | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Trade and other payables | | | 16 | | | | 14,886 | | | | - | | | | 14,886 | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | 14,886 | | | | - | | | | 14,886 | | | | - | | | | - | | | | - | | | | - | |
Financial risk management
The Group has exposure to the following risks arising from financial instruments:
| · | credit risk |
| · | liquidity risk |
| · | market risk |
Risk Management framework
The Group’s Board of Directors (“Board”) has overall responsibility for the establishment and oversight of the Group’s risk management framework. The Board of Directors are responsible for developing and monitoring the Group’s risk management policies.
The Group’s risk management policies are established to identify and analyse the risks faced by the Group, to set appropriate risk limits and controls and to monitor risks and adherence to limits. Risk management policies and systems are reviewed to reflect changes in market conditions and the Group’s activities. The Group, through its training and management standards and procedures, aims to maintain a disciplined and constructive control environment in which all employees understand their roles and obligations.
The Board oversees how management monitors compliance with the Group’s risk management policies and procedures, and reviews the adequacy of the risk management framework in relation to the risks faced by the Group.
The Board specific function with respect to risk management is to review and report to the Board that:
| a. | the Group’s ongoing risk management program effectively identifies all areas of potential risk; |
| b. | adequate policies and procedures have been designed and implemented to manage identified risks; |
| c. | audits may be undertaken at the direction of the Board to test the adequacy of and compliance with prescribed policies; and |
| d. | proper remedial action is undertaken to redress areas of weakness. |
Credit risk
Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from the Group’s receivables from customers and deposits placed for leased outlets.
The Group’s credit risk on its receivables is recognised on the consolidated statement of financial position at the carrying amount of those receivable assets, net of any provisions for doubtful debts. Receivable balances and deposit balances are monitored on a monthly basis with the result that the Group’s exposure to bad debts is not considered to be material.
Credit risk also arises from cash and cash equivalents with banks. For banks, only independently rated parties with a minimum rating of ‘A’ are accepted by the Group.
At the reporting date, the carrying amount of financial assets recorded in the financial statements, net of any allowances for impairment losses, represents the Group’s maximum exposure to credit risk. There were no significant concentrations of credit risk.
As at 27 June 2021, $1,058,000 of trade receivables were past due but not impaired.
Liquidity risk
Liquidity risk is the risk that the Group will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Group’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Group’s reputation. Cash flow forecasts are updated and monitored weekly.
In addition, the Group maintains the following lines of credit secured by security interests granted by Honey Birdette (Aust.) Pty Ltd over all of the Group’s assets in favour of the Australia and New Zealand Bank (ANZ):
| · | $4.0 million revolving overdraft and Payaway facility; |
| · | $1.3 million commercial card facility and for global letters of credit and bank guarantees. |
Exposure to liquidity risk
The following are the remaining contractual maturities of financial liabilities at the reporting date. The amounts are gross and undiscounted, and include estimated interest payments and exclude the impact of netting agreements.
27 June 2021 | | Contractual cash flows | |
Consolidated ($000s) | | Carrying amount | | | Total | | | 2 mths or less | | | 2-12 mths or less | | | 1-2 years | | | 2-5 years | | | More than 5 years | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables | | | 14,886 | | | | 14,886 | | | | 14,886 | | | | - | | | | - | | | | - | | | | - | |
Lease liabilities | | | 15,501 | | | | 17,928 | | | | 1,006 | | | | 4,237 | | | | 3,849 | | | | 6,250 | | | | 2,586 | |
Bank overdrafts | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | 30,387 | | | | 32,814 | | | | 15,892 | | | | 4,237 | | | | 3,849 | | | | 6,250 | | | | 2,586 | |
The Group does not hold derivative instruments.
The future cash flows on trade payables may be different from the amount in the above table as exchange rates change. Except for these financial liabilities, it is not expected that the cash flows included in the maturity analysis could occur significantly earlier, or at significantly different amounts.
Market risk
Market risk is the risk that changes in market prices – such as foreign exchange rates – will affect the Group’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return.
The Group does not use derivatives to manage market risks.
Currency risk
The Group is exposed to currency risk to the extent that there is a mismatch between the currencies in which sales, purchases and borrowings are denominated and the respective functional currencies of Group companies. The presentation currency of the Group is the Australian dollar (AUD) which is the functional currency of the Group. The currencies in which transactions are primarily denominated are Australian dollars, US dollars and British pounds.
Exposure to currency risk
The summary quantitative data about the Group’s exposure to currency risk as reported to the management of the Group is as follows:
| | 27 June 2021 | |
In thousands of | | GBP | | | USD | |
Non-derivative financial liabilities | | | | | | | | |
Cash and cash equivalents | | | 818 | | | | 1,464 | |
Trade receivables | | | - | | | | 504 | |
Trade payables | | | (573 | ) | | | (752 | ) |
Net statement of financial position exposure | | | 245 | | | | 1,216 | |
Sensitivity analysis
A reasonably possible strengthening (weakening) of the GBP or USD, against all other currencies would have affected the measurement of financial instruments denominated in a foreign currency and affected profit or loss by the amounts shown below. The analysis assumes that all other variables, in particular interest rates, remain constant and ignores any impact of forecast sales and purchases. The translation of the net assets in subsidiaries with a functional currency other than the Australian dollar has not been included in the sensitivity analysis as part of the equity movement.
There is no impact on equity as the foreign currency denominated assets and liabilities represent cash, receivables and payables.
| | Profit or loss | |
Effect in thousands of dollars | | Strengthening | | | Weakening | |
27 June 2021 | | | | | | | | |
GBP (5 percent movement) | | | 268 | | | | (223 | ) |
USD (5 percent movement) | | | 291 | | | | (254 | ) |
Interest rate risk
The Group is no subject to interest rate risk as the Group has no borrowings.
Recognition and measurement
Cash and cash equivalents comprise cash bank balances, cash in transit and cash held in stores. Bank overdrafts that are repayable on demand and form an integral part of the entity’s cash management are included as a component of cash and cash equivalents for the purpose of the statement of cash flows.
Consolidated ($000s) | | 2021 | |
Bank balances | | | | |
Cash and cash equivalents in the statement of financial position | | | 5,211 | |
Bank overdrafts used for cash management purposes | | | - | |
Cash and cash equivalents in the statement of cash flows | | | 5,211 | |
Other information
This section includes mandatory disclosures to comply with International Financial Reporting Standards.
Set out below is a list of subsidiaries of the Group. All subsidiaries are wholly owned, unless otherwise stated.
Name | | Principal place of business |
Honey Birdette (UK) Limited | | United Kingdom |
Honey Birdette US Inc | | United States of America |
Honey Birdette (Singapore) PTE Limited | | Singapore |
Honey Birdette (Canada) Ltd | | Canada |
Honey Birdette (Singapore) PTE Limited and Honey Birdette (Canada) Ltd are dormant entities.
26. | Commitments and Contingencies |
Guarantees
The Group has guarantees outstanding to landlords and other parties to the value of $460,000 at 27 June 2021. The guarantees are secured against the assets of the Group.
Capital commitments and contingent liabilities
The Group is committed to incur capital expenditure of $570,000. There are no contingent liabilities that exist at 27 June 2021.
Parent and ultimate controlling party
Honey Birdette (Aust.) Pty Ltd is the parent entity. The ultimate entity and controlling party is BBRC International Pte Limited, a Singaporean entity. Subsidiaries of the Group are listed in note 25.
a. | Transactions with key management personnel |
| i. | Key management personnel compensation |
The key management personnel compensation comprised the following:
Consolidated ($000s) | | 2021 | |
Short-term employee benefits | | | 1,096 | |
Compulsory social security contributions | | | 104 | |
| | | 1,200 | |
Compensation of the Group’s key management personnel includes salaries and non-cash benefits.
| ii. | Key management personnel and Director transactions |
Some of the Key management personnel, or their related parties, hold positions in other companies that result in them having control or joint control over these companies. There were no transactions or balances outstanding from these related parties during the period or at 27 June 2021.
b. | Other related party transactions |
| | Transaction values for the year ended: | | | Balance outstanding as at: | |
Consolidated ($000s) | | 27 June 2021 | | | 27 June 2021 | |
Expenses: | | | | | | | | |
Expense recharges | | | 10 | | | | - | |
Sales: | | | | | | | | |
Recharges | | | - | | | | - | |
Transactions between related parties are wholly due to property and human resource services provided by Sanity Entertainment Pty Ltd (“Sanity”). Ray Itaoui, a significant shareholder of the Group, is the sole shareholder of Sanity, therefore is in a position of holding significant influence in relation to both parties. The Group has and will continue to benefit from the relationships that its management team and Sanity have developed over many years of retail operating experience. All recharges are priced on at cost with no additional margin. The Group will continue to utilise Sanity’s retail operating experience on an as needed basis.
All outstanding balances with other related parties are priced at cost, and are to be settled in cash within two months post the end of the reporting year. None of the balances are secured. No expense has been recognised in the current year for bad or doubtful debts in respect of amounts owed by related parties.
28. | New standards and Interpretations not yet adopted |
A number of new standards are effective for annual periods beginning after 1 July 2021 and earlier application is permitted; however, the Group has not early adopted the new or amended standards in preparing these consolidated financial statements.
The following amended standards and interpretations are not expected to have a significant impact on the Group’s consolidated financial statements.
| · | IFRS 1: | Classification of Liabilities as Current or Non-current; |
| · | IFRS 3: | Reference to Conceptual Framework; |
| · | IFRS 16: | Property, Plant and Equipment: Proceeds before Intended Use; and |
| · | IFRS 37: | Onerous Contracts – Costs of Fulfilling a Contract; |
| · | IFRS 9: | Financial Instruments: Fees in the ’10 per cent’ test for derecognition of financial liabilities |
The above standards are not expected to have a significant impact on the Group’s financial statements in the year of their initial application.