TIDMMCJ
RNS Number : 8123D
Majestic Corporation PLC
26 June 2023
26 June 2023
Majestic Corporation Plc
(the "Company" or "Majestic")
Results for the year ended 31 December 2022
and
Notice of Annual General Meeting
Majestic Corporation Plc (AQSE: MCJ), an emerging leader in
recycling precious metals and non-ferrous metals, is pleased to
announce its audited results for the year ended 31 December 2022
("FY22").
Despite 2022 being one of the harder macroeconomic years, the
Group was able to maintain profits and strengthen margins.
Financial Highlights
-- Revenue decreased by 21% to $23.4m (FY21: $29.7m)
-- Gross profit margin increased to 7.8% (FY21: 5.0%)
-- Profit before tax of $397k (FY21: $854k)
-- $1.8m of cash at 31 December 2022 (FY21 $2.5m)
-- Inventory increased by 37% to $8.4m (FY21: $6.1m)
-- Earnings per share 1.44p
-- Costs relating to the IPO amounted to $371k
Operational Highlights
-- Opened a new facility in Deeside UK with partnered company TeleCycle Europe Limited
-- Publication of inaugural ESG report which can be found on our website
-- Post year end the Company was admitted to the United Nations Global Compact.
Peter Lai, Chief Executive of Majestic, commented:
"Majestic has been able to maintain profitable results and
increase its gross margin in what was a tough year for the
industry. It has solidified growth plans with all its partners,
positioning the Company well for 2023. We remain vigilant of any
emerging risks in the sector and remain ready to capitalise on any
opportunities that may arise."
Copies of the annual report and accounts
The annual report and accounts will shortly be made available on
the company's website at www.majestic-corp-investor.com and a hard
copy will be posted to those shareholders registered to receive
one.
Notice of annual general meeting
Accompanying the annual report and accounts is notice of the
Group's 2023 annual general meeting (the "AGM"), which will take
place at 9.30am on 21 July 2023 at the Company's registered office;
Unit 15, Drome Road, Deeside Industrial Park, Deeside CH5 2NY.
This announcement contains inside information for the purposes
of the UK Market Abuse Regulation. The Directors of the Company
take responsibility for this announcement.
For further information please contact:
Majestic Corporation Plc
Peter Lai (Chairman and CEO) email: peter@majestic-corp.com
Guild Financial Advisory Ltd - AQSE Corporate Adviser
Ross Andrews +44 7973839767
PKL Studios - Media enquiries kl@pklstudios.com
Vox Markets - Investor Relations Advisor majesticcorp@voxmarkets.co.uk
Statement from Chairman and Chief Executive Officer
For the Year Ended 31 December 2022
I have great pleasure in presenting the results for Majestic
Corporation Plc ("Majestic" or "the Company") for the year ended 31
December 2022. These results mark the first full year of trading
following the successful listing of the Company to the AQSE
exchange in March 2022.
As I write my second annual report as Chairman & CEO, I find
myself optimistic by what lies ahead for Majestic Corporation.
Despite 2022 being one of the harder macro-economic years in recent
memory, Majestic was still able to maintain profitable results.
Majestic continues to be a leading non-ferrous metal and
precious metals recycler with partnership ventures operating in
eight countries and growing. It is through these key partnerships
and our network, that we work to increase our presence across all
countries to improve global sustainability as well as increase the
value to our shareholders.
At our core, we are urban miners, working alongside suppliers
and consumers committed to closing the loop on recycling to achieve
a more sustainable and green future.
Our capital allocation has been focused on two main areas -
securing long-term contracts with partnerships, improving equipment
to recover greater yields from our inventories and technology in
procuring inventory at the right price.
At the end of 2022, Majestic published its own ESG report, which
gave a clear outline of initiatives that the team has implemented
to actualise our goal of becoming the top global precious and
non-ferrous metals recycler. This report summarised our values as a
Company, the role we play in the broader community regarding the
short and long-term environmental and social impacts we have.
The last financial year has been one of the hardest years in
recent memory in terms of the market conditions driven by lower
volumes and lower precious and non-ferrous metals prices. Despite
this, Majestic still delivered a resilient performance. Our
catalytic converter segment's revenue dropped as Precious Group
Metals prices plummeted by 50-60% and with the shortage of
semi-conductors, there are fewer new car upgrades and less used
cars being scrapped. Furthermore, materials for our refining
segment tightened due to the macro-economic environment and
government policies.
In the current year, we see China and rest of the world opening
up, causing demand to rise, which should see metal prices
increase.
Highlights
Despite a tough year in 2022, I see clear opportunities for the
group. Our affiliate Company's opening of its Deeside facility in
the UK is now fully operational and provides clear prospects for
Majestic expanding our presence in this region.
Financial Highlights
Despite the challenging market conditions, I am pleased to
report a resilient operational performance. Although Revenue was
down 21% to US$23.4m (2021: US$29.7m), largely due to a 20-60% drop
in metals prices, gross profit margins strengthened to 7.8% in FY22
from 5% in FY21. The Company retained a strong cash position with
cash at bank at US$1.83m at year end (2021:US$2.47m).
Underlying profit before tax of US$397k was down 54% (2021:
US$854k). Net Profit after Tax of US$289k was down 61%
(2021:US$735k). The decrease in net profit was due to one off IPO
costs in the year of $371,168. The company has decided not to pay a
dividend.
We remain vigilant of any emerging risks in the sector and ready
to capitalise on any opportunities that may arise.
________________________________
Peter Lai
Chairman & CEO
Group Strategic Report
For the Year Ended 31 December 2022
The directors present their strategic report of the company and
the group for the year ended 31 December 2022.
In 2022, the Company achieved good progress to drive growth and
expand globally in all three main segments, printed circuit boards
refining, catalytic converters and trading with our partners.
Strategic Growth
The company is in a strong position to further advance its
growth in 2023 and beyond. The world is moving towards carbon
neutrality and sustainability in a way that will change
corporations that mine, recycle, and smelt their metals. With our
global affiliated partnerships, we look forward to the future:
- Our UK affiliated company recently received export permits
from the local authorities, at the Deeside facility, which is a
major milestone allowing us to further expand our operations there
and we expect this to increase our sales with Majestic in 2023 by
100%; and
- The USA affiliated company has just renewed its contract with
an existing mobile carrier and will continue its contracts with
Majestic. With the resurgence of manufacturing facilities coming
back to the USA coupled with our affiliates holding the requisite
certificates which are of the highest pedigrees, I fully expect
strong growth in 2023.
In the next five years, Majestic plans to buy its own facilities
across three locations, (UK, US and Malaysia) allowing us to
increase our capacity as well as allowing for greater flexibility
over facility design from the outset. Our objective is to adopt
over 50% renewable energy composition in each location, in line
with an overarching hybrid energy strategy.
We will therefore be able to work directly with our suppliers
across all three locations allowing each facility team to send
materials to us at full capacity allowing us to maximise our
growth. With this growth initiative already in full swing at our
related facility in the US, we expect to have the remaining
suppliers adopting the same methodology by the end of 2023.
Key Performance Indicators
Financial key performance indicators
Our key performance indicators (KPI's) are Revenue, Gross
Profit, Net Asset Value, and available cash, which enables future
investment opportunities.
31 December 2022 31 December 2021
$ $
Revenue 23,428,228 29,661,683
Gross Profit 1,830,393 1,478,408
Net Assets Value 6,831,132 6,132,531
Available cash 1,827,447 2,467,428
Non-financial key performance indicators
As a result of the type of company and short trading history we
do not monitor any non-financial key performance indicators.
We anticipate in the future monitoring such items as shareholder
and supplier satisfaction and investment success.
Outlook
Trading in the current year has started well and the Board is
confident that the Group is well placed to achieve continued
success and views the future with confidence and optimism.
We will continue to focus on these main areas:
- securing long-term contracts with partnerships;
- improving equipment to recover greater yields from our inventories; and
- enhancing technology to find the most accurate way to procure our inventory.
Business Risk and Ongoing Concerns
There are always unforeseen risks and concerns the company
faces
- geopolitical tensions
- tariffs imposed to the metals industry
- government intervention to artificially supress the market
- supply chain issues
- macro-economic environment that disrupts the industry
Section 172 statement
Under section 172(1) of the Companies Act 2006 ("Section 172"),
the Directors must act in the way that they consider, in good
faith, would most likely promote the success of the Company for the
benefit of its members as a whole and in doing so have regard
(amongst other matters) to:
- the likely consequences of any decisions in the long-term;
- the interests of the Company's employees;
- the need to foster the Company's business relationships with
suppliers, customers and others;
- the impact of the Company's operations on the community and environment;
- the desirability of the Company maintaining a reputation for
high standards of business conduct; and
- the need to act fairly between members of the Company.
This statement is intended by the Board of Directors to set out
how they have approached and met their responsibilities under
s172(1)(a) to (f) of the Companies Act 2006 in the year ending 31
December 2022.
Stakeholders of the Company include employees, shareholders,
customers, suppliers, creditors of the business and the community
in which it operates.
Our Shareholders
The Company has been well-supported by its shareholders and the
Directors endeavour to keep shareholders updated on regulatory
matters, and is committed to provide transparent information to
them, both through the annual report and ad-hoc communications.
Our Suppliers and Customers
The Company strives to maintain strong relationships with its
suppliers and customers, which will promote long term growth. The
relationships with suppliers and customers who partner with the
Company are maintained through regular contact and relationship
management.
Our Employees
The Company believes that good staff morale engenders increased
efficiency and loyalty, and hence promotes staff welfare and
well-being. Staff needs are constantly monitored and improved on an
ongoing basis.
Our Executives
The executives, both collectively and individually, consider
that they have acted in good faith to promote the success of the
Group for the benefit of its Stakeholders as a whole in the
decisions taken during the period. In particular:
- to ensure that the Board take account of the likely
consequences of their decisions in the long term, they receive
regular and timely information on all the key areas of the business
including financial performance, risks and opportunities, supported
by market indicators;
- the Company's performance and progress is reviewed regularly at Board meetings; and
- the Directors take environmental matters into deep
consideration as part of their decision-making process and strive
to be a responsible member of the wider community, minimising the
Company's impact on the environment wherever possible. The
Directors' intentions are to behave responsibly towards all
stakeholders and treat them fairly and equally, so that they all
benefit from the long-term success of the Company.
Engaging and Communicating with Shareholders
The Board is committed to maintaining good communication and
having constructive dialogue with its shareholders. Executives of
the Company are available for meetings with institutional
shareholders and analysts. The Company keeps individual
shareholders informed of developments through AQSE announcements,
podcasts and through the Company's own website. In addition, all
shareholders are encouraged to attend the Company's Annual General
Meeting.
The Board recognises that the long-term success of the Group is
reliant upon the efforts of the employees of the Group and the
quality of its relationships with stakeholders. The Board has put
in place a range of processes and systems to ensure that there is
close Board oversight and contact with its key resources and
relationships.
Stakeholder Responsibilities
The Board recognises that the long-term success of the Group is
reliant upon the efforts of the employees of the Group and the
quality of its relationships with stakeholders. The Board has put
in place a range of processes and systems to ensure that there is
close Board oversight and contact with its key resources and
relationships.
The Board will not only have their monthly board meetings, they
will try to meet in person and schedule site visits together with
the Company's advisor to ensure that procedures, resources and
controls are in place to ensure that AQSE Growth Market Access
Rulebook compliance by the Company is operating effectively at all
times and that the executive directors are communicating
effectively with the Company's Corporate Adviser regarding the
Company's ongoing compliance with AQSE.
Environmental and Social Responsibilities
With global efforts to combat climate change, we are committed
to helping ensure a stable supply of precious metals to all pockets
of our economy to steer the world away from less sustainable
methods of metal production.
Majestic is currently handling 30,000 tons of precious
metals-related scrap every year. To reach our target by 2030, we
need a 20% year-on-year growth. Achieving this will require more
significant development on several fronts, such as logistics,
technology and warehousing expansion, to ensure capacity,
compliance and efficiency.
More specifically, to adhere to the ever-evolving environmental
regulations, we will need to process locally at every location and
enable collections at every site. This logistics in the collection
will play an integral part in our 2030 strategy. Furthermore, our
team is developing technological solutions to build a stronger
material supplier experience and access to our facilities and
representatives.
Managing and Mitigating Risk
Effective risk management is critical to the success of the
Company. The Board has carried out a robust assessment of the
principal risks to achieving its strategic objectives. Initial
risks were assessed at Admission to the Aquis Exchange and risks
are reviewed on a regular basis by the Board to identify any
changes in risk profiles and to consider the optimal range of
mitigation strategies.
The principal risks to the achievement of our strategic business
objectives have been outlined above, together with their potential
impact and the mitigation measures in place. The Board believe
these risks to be currently the most significant with the potential
to impact our strategy, financial and operational performance.
_________________________
Peter Lai
Chairman & CEO
REPORT OF THE DIRECTORS
FOR THE YEARED 31 DECEMBER 2022
The directors present their report with the financial statements
of the company and the group for the year ended 31 December
2022.
PRINCIPAL ACTIVITY
The Company was engaged in information technology assets
management and recovery including processing, re-sales, and
recycling of metal scrap materials during the year.
DIVIDS
No dividends will be distributed for the year ended 31 December
2022.
DIRECTORS
The directors who have held office during the period from 1
January 2022 to the date of this report are as follows:
Peter Lai - appointed 10 February
2022
Joe Lee - appointed 21 February
2022
Christopher Neoh - appointed 21 February
2022
Larry Howick - appointed 21 February
2022
Gianfranco Guerra - appointed 21 February - resigned 29 November 2022
2022
Brian Payne - resigned 10 February 2022
Maureen Payne - resigned 10 February 2022
DIRECTORS' BIOGRAPHIES
Details of the directors' biographies are available on the
company website.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic
Report, the Report of the Directors, and the financial statements
in accordance with applicable law and regulations.
Company law requires the directors to prepare financial
statements for each financial year. Under that law the directors
have elected to prepare the financial statements in accordance with
UK-adopted international accounting standards. Under company law
the directors must not approve the financial statements unless they
are satisfied that they give a true and fair view of the state of
affairs of the company and the group and of the profit or loss of
the group for that period. In preparing these financial statements,
the directors are required to:
- select suitable accounting policies and then apply them
consistently;
- make judgements and accounting estimates that are reasonable
and prudent;
- state that the financial statements comply with IFRS;
- prepare the financial statements on the going concern basis unless
it is inappropriate to presume that the company will continue
in business.
The directors are responsible for keeping adequate accounting
records that are sufficient to show and explain the company's and
the group's transactions and disclose with reasonable accuracy at
any time the financial position of the company and the group and
enable them to ensure that the financial statements comply with the
Companies Act 2006. They are also responsible for safeguarding the
assets of the company and the group and hence for taking reasonable
steps for the prevention and detection of fraud and other
irregularities.
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit
information (as defined by Section 418 of the Companies Act 2006)
of which the group's auditors are unaware, and each director has
taken all the steps that he ought to have taken as a director in
order to make himself aware of any relevant audit information and
to establish that the group's auditors are aware of that
information.
AUDITORS
The auditors, Shipleys LLP, Statutory Auditor, will be proposed
for re-appointment at the forthcoming Annual General Meeting.
CORPORATE GOVERNANCE
The Board is committed to the highest standards of corporate
governance and considers the Quoted Companies Alliance's Corporate
Governance Code ("the QCA Code") to be the most appropriate
framework to adopt. The Directors have adopted the QCA Code. Where
the Board adopts a different path from the QCA Principles to the
extent they consider it appropriate, having regard to the size and
resources of the Group, an explanation is provided.
The Group has appropriate corporate governance standards in
place and the 10 principles in the QCA Code are applied within
group.
Deliver Growth
1. Establish a strategy and business model which promote long--term value for shareholders
2. Seek to understand and meet shareholder needs and expectations
3. Take into account wider stakeholder and social
responsibilities and their implications for long--term success
4. Embed effective risk management, considering both
opportunities and threats, throughout the organisation
Management Framework
5. Maintain the board as a well--functioning, balanced team led by the chair
6. Ensure that between them the directors have the necessary
up--to--date experience, skills and capabilities
7. Evaluate board performance based on clear and relevant
objectives, seeking continuous improvement
8. Promote a corporate culture that is based on ethical values and behaviours
9. Maintain governance structures and processes that are fit for
purpose and support good decision--making by the board
Build Trust with Stakeholders
10. Communicate how the company is governed and is performing by
maintaining a dialogue with shareholders and other relevant
stakeholders
In his capacity as Chairman and CEO, Peter Lai has the
responsibility for ensuring that the Group has appropriate
corporate governance standards in place and the 10 principles in
the QCA Code are applied within the Group as a whole.
The Board
At the date of this report, the Board comprises two Executive
Directors and two Non-Executive Directors:
Peter Lai Chairman and Chief Executive Officer - appointed 10
February 2022
Joe Lee Chief Financial Officer - appointed 21 February 2022
Christopher Neoh Non-Executive Director - appointed 21 February 2022
Larry Howick Non-Executive Director - appointed 21 February 2022
Directors' Interest in shares
The only directors that have interests in the share capital of
the Company, including family at 31 December 2022
were as follows:
Name Number of Ordinary Shares held Percentage of Issued Share Capital
Peter Lai 17,416,669 87.08%
99,862 0.499%
Gianfranco Guerra 19,973 0.01%
(Resigned 29 Nov 2022)
Larry Carter Howick
------------------------------- -----------------------------------
Directors' Remuneration
The remuneration of the Directors paid within the Majestic Group
during the period is summarised below:
Name Fees and Salaries Pensions Total 2022
$ $ $
Peter Lai 76,598 2,300 78,898
Joe Lee 36,000 nil 36,000
------------------- ---------- ------------
The Chairman is responsible for overseeing the Board and the CEO
is responsible for implementing the stated strategy of the Company
and for its operational performance. It is the intention of the
Company to appoint an independent non-executive Chairman as soon as
an appropriate candidate has been identified.
The Chairman is committed to ensuring that the Board comprises
sufficient Non-Executive Directors to establish an independent
oversight which is challenging and constructive in its operation.
The Company ensures that the Non-Executive Directors are enabled to
call on specialist external advice where necessary.
Directors are expected to attend Board and Committee meetings
and to devote enough time to the Company and its business to fulfil
their duties as Directors.
Board Meetings
The Board meets on a regular basis throughout the calendar year
and as required on an ad hoc basis with a mandate to consider
strategy, operational and financial performance, and internal
controls. In advance of each meeting, the Chairman sets the agenda,
with the assistance of the Company Secretary. Directors are
provided with appropriate and timely information, including board
papers distributed in advance of the meetings. Those papers include
reports from the executive team and other operational heads. Full
minutes of each meeting are produced, including a log of actions to
be taken. Key decisions and feedback from the Board will be
communicated on a timely basis to the relevant heads of department
and to those responsible for implementing them.
Director Position Board Committee
Max possible Meeting Audit Remuneration
attendance attended
------------------ ------------- ---------- ------ -------------
Chairman and
Chief Executive
Peter Lai Officer 8 8
------------------ ------------- ---------- ------ -------------
Chief Financial
Joe Lee Officer 8 8
------------------ ------------- ---------- ------ -------------
Christopher Non-Executive
Neoh Director 8 7 1 1
------------------ ------------- ---------- ------ -------------
Non-Executive
Larry Howick Director 8 7 1 1
------------------ ------------- ---------- ------ -------------
Committees
The Board has in place Audit, Remuneration Committees and
Nominations Committee, which comply with the stated terms of
reference for each committee.
Audit Committee
The Board has established an Audit and Risk Committee with
formally delegated duties and responsibilities. The Audit and Risk
Committee will be chaired by Christopher Neoh and its other member
is Larry Howick and will meet at least twice a year. It will be
responsible for ensuring the financial performance of the Company
is properly reported on and monitored, including reviews of the
annual and interim accounts, results announcements, internal
control systems and procedures and accounting policies, as well as
keeping under review the categorisation, monitoring and overall
effectiveness of the Company's risk assessment and internal control
processes.
Remuneration Committee
The Remuneration Committee will be chaired by Christopher Neoh
and its other member is Larry Howick. It is expected to meet not
less than two times a year. The Remuneration Committee has
responsibility for determining, within agreed terms of reference,
the Company's policy on remuneration of senior executives and
specific remuneration packages for executive directors and the
Chairman, including pension rights and compensation payments. The
remuneration of non-executive directors is a matter for the Board.
No director may be involved in any discussions as to their own
remuneration.
Financial Controls and Reporting Procedures
The Directors and have established financial controls and
reporting procedures, taking into consideration the
multi-jurisdictional nature of the business which are considered
appropriate given the size and structure of the Company. The
Directors will continue to review these processes and procedures as
the Company develops.
Financial Instruments Risk
Financial instruments of the company include the trade and other
receivables, trade and other payables, inventories, taxation, and
foreign currencies.
Foreign currency transactions during the period are translated
into United States Dollars at the exchange rates ruling at the
transaction dates. Monetary assets and liabilities denominated in
foreign currencies are translated into United States Dollars at the
market rates of exchange ruling at the reporting date. Exchange
gains and losses on foreign currency translation are dealt with in
the statement of income and retained earnings
Foreign currency risk is the risk that the fair value or future
cash flows of a financial instrument will fluctuate due to changes
in foreign exchange rates. The Company undertakes most of the
transactions denominated in United States Dollar with few
transactions denominated in Euro. 5% is the sensitivity rate used
when reporting foreign currency risk internally to key management
personnel and represents management's assessment of the reasonably
possible change in foreign exchange rates. The Company's
sensitivity to a 5% increase and decrease in Euro against United
States Dollar is as follow:
2022 2021
5% increase effect on profit for the year (64,398) (164,111)
5% decrease effect on profit for the year 64,398 164,111
The Directors will continue to monitor and review the risk.
REPORT OF THE INDEPENT AUDITORS
Opinion
We have audited the financial statements of Majestic Corporation
PLC (the 'parent company') and its subsidiaries (the 'group') for
the year ended 31 December 2022 which comprise the Consolidated
Statement of Comprehensive Income, the Consolidated Statement of
Financial Position, the Company Statement of Financial Position,
the Consolidated Statement of Changes in Equity, the Company
Statement of Changes in Equity, the Consolidated Statement of Cash
Flows, the Company Statement of Cash Flows and Notes to the
Financial Statements, including a summary of significant accounting
policies. The financial reporting framework that has been applied
in their preparation is applicable law and International Financial
Reporting Standards (IFRSs) as adopted by the UK.
In our opinion:
- the financial statements give a true and fair view of the
state of the group's and of the parent company's affairs as at 31
December 2022 and of the group's profit for the year then
ended;
- the group financial statements have been properly prepared in
accordance with IFRSs as adopted by the UK;
- the parent company financial statements have been properly
prepared in accordance with IFRSs as adopted by the UK and as
applied in accordance with the provisions of the Companies Act
2006; and
- the financial statements have been prepared in accordance with
the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International
Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our
responsibilities under those standards are further described in the
Auditors' responsibilities for the audit of the financial
statements section of our report. We are independent of the group
in accordance with the ethical requirements that are relevant to
our audit of the financial statements in the UK, including the
FRC's Ethical Standard, and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe
that the audit evidence we have obtained is sufficient and
appropriate to provide a basis for our opinion.
Conclusions relating to going concern;
In auditing the financial statements, we have concluded that the
directors' use of the going concern basis of accounting in the
preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any
material uncertainties relating to events or conditions that,
individually or collectively, may cast significant doubt on the
group's and the parent company's ability to continue as a going
concern for a period of at least twelve months from when the
financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors
with respect to going concern are described in the relevant
sections of this report.
Overview of our audit approach
Materiality
In planning and performing our audit we applied the concept of
materiality. An item is considered material if it could reasonably
be expected to change the economic decisions of a user of the
financial statements. We used the concept of materiality to both
focus our testing and to evaluate the impact of misstatements
identified.
Based on our professional judgement, we determined overall
materiality for the financial statements as a whole to be $468,565
based on approximately 2% of the Group's turnover for the financial
year. For Majestic Corporation plc, the company, materiality has
been determined of $1,500 based upon approximately 4% of the net
assets.
We use a different level of materiality ('performance
materiality') to determine the extent of our testing for the audit
of the financial statements. Performance materiality is set based
on the audit materiality as adjusted for the judgements made as to
the entity risk and our evaluation of the specific risk of each
audit area having regard to the internal control environment. We
determined performance materiality to be $351,423. For Majestic
Corporation plc, the company, performance materiality has been set
at $1,175.
Where considered appropriate performance materiality may be
reduced to a lower level, such as, for related party transactions
and directors' remuneration.
We agreed with the Audit Committee to report to it all
identified errors in excess of $23,428. Errors below that threshold
would also be reported to it if, in our opinion as auditor,
disclosure was required on qualitative grounds.
Overview of the scope of our audit
Our group audit was scoped by obtaining an understanding of the
group and its environment, including the group's system of internal
control, and assessing the risks of material misstatement in the
financial statements at the group level.
The Group has 2 components, Majestic Corporation plc (the UK
registered listed parent company) and Majestic Corporation Limited,
the trading subsidiary registered in Hong Kong. In approaching the
audit, we considered how the group is organised and managed.
Our group audit scope focused on the group's principal operating
business, Majestic Corporation Limited, which was subject to a full
scope audit together with the listed parent company Majestic
Corporation plc. Shipleys LLP performed the audit of Majestic
Corporation plc. RX CPA Limited performed the audit of Majestic
Corporation Limited.
The group audit team was actively involved in the direction of
the audit and specific audit procedures performed by the component
auditor along with the consideration of findings and determination
of conclusions drawn. As part of our audit strategy, we issued
group audit engagement instructions and discussed the instructions
with the component auditor. A senior member of the group audit team
has access to the component auditor and performed a review of the
component audit files and we discussed the audit findings with the
component auditor.
We performed a full scope audit on the Group in accordance with
ISAs (UK).
We designed our audit by determining materiality and assessing
the risks of material misstatement in the financial statements. In
particular, we looked at areas where the Directors made subjective
judgements, which involved making assumptions and considering
future events that are inherently uncertain, such as their going
concern assessment.
Key audit matters
Key audit matters are those matters that, in our professional
judgment, were of most significance on our audit of the financial
statements of the current period and include the most significant
assessed risks of material misstatement (whether or not due to
fraud) that we identified, including those which had the greatest
effect on: the overall audit strategy, the allocation of resources
in the audit; and directing the efforts of the engagement team.
Going concern was identified as a key audit matter and has been
addressed within the "Conclusions relating to going concern"
section of the audit report. We have determined that there are no
other key audit matters to communicate in our report. Our audit
procedures in relation to the matter were designed in the context
of our audit opinion as a whole. They were not designed to enable
us to express an opinion on the matter individually and we express
no such opinion.
Key audit matter How our audit addressed the key audit
matter
Revenue recognition We carried out procedures to test the
revenue and to consider whether the application
of the revenue recognition policy was
appropriate, having regard any contractual
terms and obligations. The parent company
did not have any revenue. The audit work
was carried out by the component auditors
with regards to revenue.
Based on this understanding, we considered
if the underlying income was recognised
in accordance with the stated accounting
policy.
---------------------------------------------------
Management override of controls We have reviewed journal adjustments and
the rationale behind them and have considered
whether these have been subject to potential
management bias. From our procedures carried
out no adverse issues were identified
with regards to management override of
controls.
This also includes reviewing the work
carried out by the component auditors
with regards to Management override of
controls.
---------------------------------------------------
Valuation of inventory We updated our understanding of the inventory
provisioning process and assessed the
appropriateness of the Group's inventory
provision policy.
This also includes reviewing the work
carried out by the component auditors
with regards to inventory, specifically
testing of both the appropriateness of
the cost recorded and the Net Realisable
Value (NRV) by and cut-of testing to ensure
the inventory is recognised in the correct
period.
---------------------------------------------------
Accounting for the IPO - We have gained and understanding of the
acquisition of Majestic Corporation transaction steps from the contractual
Limited by a share for share arrangements in place.
exchange We identified the most complex steps from
an accounting perspective and sceptically
Majestic Corporation plc assessed the judgement applied. These
was incorporated for the included: Application of reverse acquisition
sole purpose of creating accounting for the acquisition of Majestic
a new holding company for Corporation Limited by Majestic Corporation
the IPO on the Acquis Exchange plc.
resulting in the acquisition We independently assessed whether the
of Majestic Corporation Limited transaction was in the scope of IFRS 3
by way of share for share Business Combinations and determined it
exchange. did not meet the criteria due to the Majestic
Corporation plc not constituting a business
The transaction is deemed for the purposes of IFRS3.
to be a reverse acquisition We considered the relevant guidance issued
and consideration of whether by the Interpretations
Majestic Corporation plc Committee ('IFRIC') and assessed whether
meets the criteria of a business management's judgement that this situation
for the purpose of assessing was analogous to a reverse acquisition
the accounting requirements and therefore that they should apply continuation
of IFRS 3 Business Combinations. accounting was appropriate.
We verifIed whether the accounting entries
were recorded appropriately in the Consolidated
Financial Statements.
---------------------------------------------------
IPO related costs We understood and assessed the nature
and amount of cost recognised split by
workstream and service type.
We substantively tested management's split
of share issuance costs and exceptional
costs to verify that only incremental
costs which were directly attributable
to issuing new shares have been deducted
from equity under IAS 32.37 and challenged
the classification of costs as exceptional
that may otherwise be considered to be
underlying in nature.
We assessed whether the costs were adequately
disclosed with sufficient detail in the
Consolidated Financial Statements and
the other information presented in the
Annual Report and Accounts.
---------------------------------------------------
Other information
The directors are responsible for the other information. The
other information comprises the information in the Group Strategic
Report and the Report of the Directors, but does not include the
financial statements and our Report of the Auditors thereon.
Our opinion on the financial statements does not cover the other
information and, except to the extent otherwise explicitly stated
in our report, we do not express any form of assurance conclusion
thereon.
In connection with our audit of the financial statements, our
responsibility is to read the other information and, in doing so,
consider whether the other information is materially inconsistent
with the financial statements or our knowledge obtained in the
audit or otherwise appears to be materially misstated. If we
identify such material inconsistencies or apparent material
misstatements, we are required to determine whether this gives rise
to a material misstatement in the financial statements themselves.
If, based on the work we have performed, we conclude that there is
a material misstatement of this other information, we are required
to report that fact. We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act
2006
In our opinion, based on the work undertaken in the course of
the audit:
- the information given in the Group Strategic Report and the
Report of the Directors for the financial year for which the
financial statements are prepared is consistent with the financial
statements; and
- the Group Strategic Report and the Report of the Directors
have been prepared in accordance with applicable legal
requirements.
Matters on which we are required to report by exception;
In the light of the knowledge and understanding of the group and
the parent company and its environment obtained in the course of
the audit, we have not identified material misstatements in the
Group Strategic Report or the Report of the Directors.
We have nothing to report in respect of the following matters
where the Companies Act 2006 requires us to report to you if, in
our opinion:
- adequate accounting records have not been kept by the parent
company, or returns adequate for our audit have not been received
from branches not visited by us; or
- the parent company financial statements are not in agreement
with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the Statement of Directors'
Responsibilities set out on page ten, the directors are responsible
for the preparation of the financial statements and for being
satisfied that they give a true and fair view, and for such
internal control as the directors determine necessary to enable the
preparation of financial statements that are free from material
misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are
responsible for assessing the group's and the parent company's
ability to continue as a going concern, disclosing, as applicable,
matters related to going concern and using the going concern basis
of accounting unless the directors either intend to liquidate the
group or the parent company or to cease operations, or have no
realistic alternative but to do so.
Auditors' responsibilities for the audit of the financial
statements
Our objectives are to obtain reasonable assurance about whether
the financial statements as a whole are free from material
misstatement, whether due to fraud or error, and to issue a Report
of the Auditors that includes our opinion. Reasonable assurance is
a high level of assurance, but is not a guarantee that an audit
conducted in accordance with ISAs (UK) will always detect a
material misstatement when it exists. Misstatements can arise from
fraud or error and are considered material if, individually or in
the aggregate, they could reasonably be expected to influence the
economic decisions of users taken on the basis of these financial
statements.
The extent to which our procedures are capable of detecting
irregularities, including fraud is detailed below:
-- We obtained an understanding of the Group's business,
controls, legal and regulatory frameworks, laws and regulations and
assessed the susceptibility of the company's financial statements
to material misstatement from irregularities, including fraud and
instances of non-compliance with laws and regulations.
-- Based on this understanding we designed our audit procedures
to detecting irregularities, including fraud. Testing undertaken
included making enquiries on the management; journal entry testing;
review of any correspondence received from regulatory bodies;
reviewing financial statement disclosures and testing to supporting
documentation to assess compliance with applicable laws and
regulations. These procedures were designed to provide reasonable
assurance that the financial statements were free from fraud or
error.
-- We addressed the risk of fraud through management override of
controls, by testing the appropriateness of journal entries and
other adjustments; assessing whether the judgements made in making
accounting estimates are indicative of a potential bias; and
evaluating the business rationale of any significant transactions
that are unusual or outside the normal course of business.
-- An auditor conducting an audit in accordance with ISAs (UK)
is responsible for obtaining reasonable assurance that the
financial statements taken as a whole are free from material
misstatement, whether caused by fraud or error and in our audit
procedures described above. Owing to the inherent limitations of an
audit, there is an unavoidable risk that some material
misstatements of the financial statements may not be detected, even
though the audit is properly planned and performed in accordance
with the ISAs (UK).
-- As part of an audit in accordance with ISAs (UK), we exercise
professional judgment and maintain professional scepticism
throughout the audit. We also:
-- Identify and assess the risks of material misstatement of the
financial statements, whether due to fraud or error, design and
perform audit procedures responsive to those risks, and obtain
audit evidence that is sufficient and appropriate to provide a
basis for our opinion. The risk of not detecting a material
misstatement resulting from fraud is higher than for one resulting
from error, as fraud may involve collusion, forgery, intentional
omissions, misrepresentations, or the override of internal
control.
-- Obtain an understanding of internal control relevant to the
audit 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 internal control.
-- Evaluate the appropriateness of accounting policies used and
the reasonableness of accounting estimates and related disclosures
made by the Directors.
-- Conclude on the appropriateness of the Directors' use of the
going concern basis of accounting and, based on the audit evidence
obtained, whether a material uncertainty exists related to events
or conditions that may cast significant doubt on the company's
ability to continue as a going concern. If we conclude that a
material uncertainty exists, we are required to draw attention in
our auditor's report to the related disclosures in the financial
statements or, if such disclosures are inadequate, to modify our
opinion. Our conclusions are based on the audit evidence obtained
up to the date of our auditor's report. However, future events or
conditions may cause the Group or the Parent Company to cease to
continue as a going concern.
-- Evaluate the overall presentation, structure and content of
the financial statements, including the disclosures, and whether
the financial statements represent the underlying transactions and
events in a manner that achieves fair presentation.
-- We communicate with those charged with governance regarding,
among other matters, the planned scope and timing of the audit and
significant audit findings, including any significant deficiencies
in internal control that we identify during our audit.
A further description of our responsibilities for the audit of
the financial statements is located on the Financial Reporting
Council's website at www.frc.org.uk/auditorsresponsibilities. This
description forms part of our Report of the Auditors.
Use of our report
This report is made solely to the company's members, as a body,
in accordance with Chapter 3 of Part 16 of the Companies Act 2006.
Our audit work has been undertaken so that we might state to the
company's members those matters we are required to state to them in
a Report of the Auditors and for no other purpose. To the fullest
extent permitted by law, we do not accept or assume responsibility
to anyone other than the company and the company's members as a
body, for our audit work, for this report, or for the opinions we
have formed.
BENJAMIN BIDNELL
Senior Statutory Auditor
For and on behalf of
SHIPLEYS LLP
Chartered Accountants and Statutory Auditor
10 Orange Street, Haymarket, London, WC2H 7DQ
Date: 23 June 2023
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEARED 31 DECEMBER 2022
Notes 2022 2021
$ $
CONTINUING OPERATIONS
Revenue 3 23,428,228 29,661,683
Cost of sales (21,597,835) (28,183,275)
GROSS PROFIT 1,830,393 1,478,408
Other operating income 15,290 164,455
Administrative expenses (909,773) (668,455)
Exceptional costs:
- IPO costs (371,168) -
OPERATING PROFIT 564,742 974,408
Finance costs 5 (174,922) (121,037)
Finance income 5 7,516 383
PROFIT BEFORE INCOME TAX 6 397,336 853,754
Income tax 7 (108,581) (118,307)
PROFIT FOR THE YEAR 288,755 735,447
OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
Profit attributable to:
Owners of the parent 288,755 735,447
Earnings per share expressed.
in pence per share: 9
Basic 1.44 -
Diluted 1.44 -
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
FOR THE YEARED 31 DECEMBER 2022
Notes 2022 2021
$ $
ASSETS
CURRENT ASSETS
Inventories 11 8,383,096 6,118,375
Trade and other receivables 12 9,298 4,858,803
Tax receivable 5,603,426 -
Cash and cash equivalents 13 1,827,447 2,467,428
----------- -----------
15,823,267 13,444,606
----------- -----------
TOTAL ASSETS 15,823,267 13,444,606
=========== ===========
EQUITY
SHAREHOLDERS' EQUITY
Called up share capital 14 135,919 1
Share premium 15 403,217 -
Capital reserve 15 4,767,431 4,767,431
Merger reserve 15 (44,525) -
Foreign currency reserve 15 (17,723) -
Retained earnings 15 1,586,813 1,365,099
----------- -----------
TOTAL EQUITY 6,831,132 6,132,531
----------- -----------
LIABILITIES
CURRENT LIABILITIES
Trade and other payables 16 5,927,723 3,711,087
Financial liabilities - borrowings
Interest bearing loans and borrowings 17 3,064,412 3,469,272
Tax payable - 131,716
----------- -----------
8,992,135 7,312,075
----------- -----------
TOTAL LIABILITIES 8,992,135 7,312,075
----------- -----------
TOTAL EQUITY AND LIABILITIES 15,823,267 13,444,606
=========== ===========
The financial statements were approved by the Board of Directors
and authorised for issue on 23 June 2023. and were signed on its
behalf by:
Peter Lai - Director
COMPANY STATEMENT OF FINANCIAL POSITION
FOR THE YEARED 31 DECEMBER 2022
Notes 2022 2021
$ $
ASSETS
NON-CURRENT ASSETS
Investments 10 39,460 -
---------- -----
CURRENT ASSETS
Trade and other receivables 12 38,676 -
Cash and cash equivalents 13 2 -
---------- -----
38,678 -
---------- -----
TOTAL ASSETS 78,138 -
========== =====
EQUITY
SHAREHOLDERS' EQUITY
Called up share capital 14 135,919 -
Share premium 15 403,217 -
Other reserves 15 (22,789) -
Retained earnings 15 (438,209) -
---------- -----
TOTAL EQUITY 78,138 -
---------- -----
LIABILITIES
TOTAL LIABILITIES - -
---------- -----
TOTAL EQUITY AND LIABILITIES 78,138 -
========== =====
The financial statements were approved by the Board of Directors
and authorised for issue on 23 June 2023 and were signed on its
behalf by:
Peter Lai - Director
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEARED 31 DECEMBER 2022
Called up share capital
$ Retained earnings Share premium
$ $
Balance at 1 January 2021 1 629,652 -
Changes in equity
Total comprehensive income - 735,447 -
------------------------ -------------------- ----------------
Balance at 31 December 2021 1 1,365,099 -
------------------------ -------------------- ----------------
Changes in equity
Issue of share capital 135,918 - 403,217
Bonus issue - (67,041) -
Total comprehensive income - 288,755 -
------------------------ -------------------- ----------------
Balance at 31 December 2022 135,919 1,586,813 403,217
======================== ==================== ================
Foreign currency
Capital reserve Merger reserve reserves Total equity
$ $ $ $
Balance at 1 January 2021 4,767,431 - - 5,397,084
Changes in equity
Total comprehensive
income - - - 735,447
------------------ ----------------- ------------------------- ---------------
Balance at 31 December
2021 4,767,431 - - 6,132,531
------------------ ----------------- ------------------------- ---------------
Changes in equity
Issue of share capital - - - 539,135
Bonus issue - - (67,041)
Total comprehensive
income - (44,525) (17,723) 226,507
------------------ ----------------- ------------------------- ---------------
Balance at 31 December
2022 4,767,431 (44,525) (17,723) 6,831,132
================== ================= ========================= ===============
Called up Foreign currency
Share capital Retained Share premium $ reserves Total
$ earnings $ equity
$ $
Changes in equity
Issue of share
capital 135,919 - 403,217 - 539,136
Total
comprehensive
income - (438,209) - (22,789) (460,998)
--------------- ------------------ ------------------ ------------------ ----------
Balance at 31
December 2022 135,919 (438,209) 403,217 (22,789) 78,138
=============== ================== ================== ================== ==========
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEARED 31 DECEMBER 2022
Notes 2022 2021
$ $
Cash flows from operating activities
Cash generated from operations 1 178,689 (1,219,610)
Tax paid (249,595) (50,844)
---------- ------------
Net cash from operating activities (70,906) (1,270,454)
---------- ------------
Cash flows from investing activities
Interest received 7,516 383
---------- ------------
Net cash from investing activities 7,516 383
---------- ------------
Cash flows from financing activities
(Repayment)/withdrawal of import loans (404,860) 1,511,419
IPO share issue (89,123) -
IPO costs (371,168) -
Payment of finance costs (174,922) (121,037)
Amount withdrawn by directors (53,209) -
Share issue 516,691 1
---------- ------------
Net cash from financing activities
(576,591) 1,390,383
---------- ------------
(Decrease)/increase in cash and cash equivalents (639,981) 120,312
Cash and cash equivalents at beginning of year 2 2,467,428 2,347,116
---------- ------------
Cash and cash equivalents at end of year 2 1,827,447 2,467,428
========== ============
NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEARED 31 DECEMBER 2022
1. RECONCILIATION OF PROFIT BEFORE INCOME TAX TO CASH GENERATED
FROM OPERATIONS
2022 2021
$ $
Group
Profit before income tax 397,336 853,754
Foreign exchange (17,721) -
IPO costs 371,168 -
Finance costs 174,922 121,037
Finance income (7,516) (383)
------------ ------------
918,189 974,408
Increase in inventories (2,264,721) (200,422)
Increase in trade and other receivables (691,415) (3,292,742)
Increase in trade and other payables 2,216,636 1,299,146
------------ ------------
Cash generated from operations 178,689 (1,219,610)
============ ============
Company
Profit/(Loss) before income tax (395,168) -
Foreign exchange (22,789) -
IPO Costs 371,168 -
------------ ------------
(46,789) -
Increase in other payables 24,000 -
Increase in trade and other receivables (38,676) -
------------ ------------
Cash generated from operations (61,465) -
============ ============
2. CASH AND CASH EQUIVALENTS
The amounts disclosed on the Statement of Cash Flows in respect
of cash and cash equivalents are in respect of these Statement of
Financial Position amounts:
Year ended 31 December 2022 31.12.22 1.1.22
$ $
Cash and cash equivalents
Group 1,827,447 2,467,428
========== ==========
Company 2 -
========== ==========
Year ended 31 December 2021 31.12.21 1.1.21
$ $
Cash and cash equivalents
Group 2,467,428 120,312
========== ========
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARED 31 DECEMBER 2022
1. STATUTORY INFORMATION
Majestic Corporation PLC is a public company, limited by shares,
and incorporated and domiciled in the United Kingdom. The company
has its listing on the AQSE Growth Market.
The address of its registered office and the principal place of
business are located at Unit 15 Drome Road, Deeside Industrial
Park, Deeside, Wales, CH5 2NY.
The financial statements are presented in United States
Dollars.
2. ACCOUNTING POLICIES
Basis of preparation
These financial statements have been prepared in accordance with
UK-adopted international accounting standards and with those parts
of the Companies Act 2006 applicable to companies reporting under
IFRS. The financial statements have been prepared under the
historical cost convention.
On 8 March 2022, the Company acquired the entire shareholding of
Majestic Corporation Limited via a share-for-share exchange. The
insertion of the Company on top of the existing Majestic
Corporation Group does not constitute a business combination under
IFRS 3 Business Combinations. This transaction has been deemed to
be an acquisition in line with guidance from the Interpretations
Committee (IFRIC) and as such the consolidated accounts for the
Group are treated as a continuation of the consolidated accounts of
the Majestic Corporation Group.
Under the principles of continuation accounting the consolidated
financial statement of the newly formed Group must reflect:
-The assets and liabilities of the Majestic Corporation Group at
pre-combination carrying amounts;
-The retained earnings and other equity balances of the Majestic
Corporation Group at pre-combination carrying amounts;
-The assets and liabilities of the Company at fair value;
-The share capital of the Company;
-The income statement for the current period including the
results for the Majestic Corporation Group up to 8 March 2022 plus
the results for the newly formed Group from 8 March onwards.
The year ended 31 December 2022 consolidated financial
statements of the Group are the first set of consolidated financial
statements for the newly formed Group. The prior period has been
presented as a continuation of the former Majestic Corporation
Limited Group on a consistent basis as if the group reorganisation
had taken place at the start of the earliest period presented,
being 1 January 2021. The prior period comparatives are those of
the former Majestic Corporation Limited Group since no substantive
economic changes have occurred. The consolidated reserves of the
Group have been adjusted in the current period following the
share-for-share exchange to reflect the share capital of the
Company with the difference giving rise to a merger reserve.
Basis of consolidation
The Group financial statements consolidate the results of
Majestic Corporation Plc and its subsidiary undertaking for the
year ended 31 December 2022.
The consolidated reserves of the Group have been adjusted in the
current period following the share-for-share exchange to reflect
the share capital of the Company with the difference giving rise to
a merger reserve.
The financial statements of subsidiaries are prepared for the
same reporting years using consistent accounting policies. All
intercompany transactions and balances, including unrealised
profits arising from intra-group transactions, have been eliminated
on consolidation.
Adoption of new and revised standards
In 2022, the Company has applied the revised IFRSs issued by the
IASB that are first effective for accounting periods beginning on
or after 1 January 2022 and are relevant to the Company's financial
statements, including:
- Annual Improvements to IFRSs 2018-2020
- Narrow-scope amendments to IFRS 3, IAS 16 and IAS 37
- Amendment to IFRS 16, Covid-19-Related Rent Concessions beyond
2021
- Revised Accounting Guideline 5 Merger Accounting for Common
Control Combinations
The application of the new and revised IFRSs has no material
effects on the Company's financial performance and positions
Revenue recognition
Revenue from the sales of goods is recognised when control of
the goods has transferred, being when the goods have been shipped
to the customer's specific location. Follow delivery, the customer
has full discretion over the usage of the goods, has the primary
responsibility when on selling the goods and bears the risks in
relation to the goods. A receivable is recognised by the Company
when the goods are delivered to the customers as this represents
the point in time at which the right to consideration becomes
unconditional, as only the passage of time is required before
payment is due.
Interest income is recognised as other income as it accrues
using the effective interest method.
Cash and cash equivalents
Cash and cash equivalents include demand deposits and other
short-term highly liquid investments with original maturities of
three months or less.
Financial instruments
Trade and other receivables
Trade and other receivables are stated at estimated realisable
value after each debt has been considered individually. Where the
payment of a debt becomes doubtful a provision is made and charged
to the income statement.
Trade and other payables
Trade and other payables are recognised initially at the
transaction price and subsequently measured at amortised cost using
the effective interest method.
Inventories
Inventories are stated at the lower of cost and net realisable
value. In arriving at net realisable value an allowance has been
made for deterioration and obsolescence.
Goods in Transit
The risk and reward of the inventory transfers to customers once
they have issued an analysis report confirming shipment has been
accepted.
Taxation
Current taxes are based on the results shown in the financial
statements and are calculated according to local tax rules, using
tax rates enacted or substantially enacted by the statement of
financial position date.
Foreign currencies
Foreign currency transactions during the period are translated
into United States Dollars at the exchange rates ruling at the
transaction dates. Monetary assets and liabilities denominated in
foreign currencies are translated into United States Dollars at the
market rates of exchange ruling at the reporting date. Exchange
gains and losses on foreign currency translation are dealt with in
the statement of income and retained earnings.
3. REVENUE
Turnover represents the amounts received and receivables for
goods sold to the customers.
Turnover and other income recognised during the year are as
follows:
Turnover 2022 2021
$ $
Sales Income 23,428,228 29,661,683
Other income 2022 2021
$ $
Interest income 7,516 383
Exchange gain - 164,455
Government income 15,290 -
----------- -----------
22,806 164,838
----------- -----------
Geographical distribution of sales income
Japan 18,742,582 23,729,346
China and Malaysia 4,685,646 5,932,337
----------- -----------
23,428,228 29,661,683
----------- -----------
4. EMPLOYEES AND DIRECTORS
2022 2021
$ $
Wages and salaries 148,834 143,201
======== ========
The average number of employees during the year was as
follows:
2022 2021
Office and management 6 6
===== =====
2022 2021
$ $
Directors' remuneration 78,898 79,734
======= =======
5. NET FINANCE COSTS
2022 2021
$ $
Finance income:
Deposit account interest 7,516 383
======== ========
Finance costs:
Bank loan interest 119,637 45,009
Arrangement fees 55,285 76,028
-------- --------
174,922 121,037
======== ========
Net finance costs 167,406 120,654
======== ========
6. PROFIT BEFORE INCOME TAX
The profit before income tax is stated after
charging/(crediting):
2022 2021
$ $
Cost of inventories recognised as expense 21,597,835 28,183,275
Foreign exchange differences 151,498 (164,455)
Stock loss - 83,687
Audit and other professional fees 51,301 12,857
Note
In 2022, audit fee of $24,000 paid to Shipleys LLP for the audit of the group financial statements.
Shipleys LLP did not provide any other services other than stated above.
Paid to Hong Kong auditors for the audit of the subsidiary in accordance with Hong Kong regulations
2022 - $24,500 and $12,857 (2021).
7. INCOME TAX
Analysis of tax expense 2022 2021
$ $
Current tax:
Tax 108,581 118,307
-------- --------
Total tax expense in consolidated statement of comprehensive income 108,581 118,307
======== ========
Factors affecting the tax expense
Hong Kong profits tax has been provided at the rate of 8.25% on
the assessable profits up to HK$2 million and 16.5% on any part of
assessable profits over HK$2 million during the year. For the year
of assessment 2022/23, 100% of tax payable would be waived, subject
to a ceiling of HK$6,000. Taxation is reconciled to profit before
taxation in the statement of profit or loss and other comprehensive
income as follows:
2022 2021
$ $
Profit before income tax 397,336 853,754
========== ==========
Profit multiplied by the standard rate of corporation tax in the UK of 19% (2021 -
19%) 75,494 162,213
Effects of:
Difference in overseas tax rate (19,813) (21,344)
Tax effect of tax reduction due to two-tiered rates (21,063) (21,214)
Tax effect of tax rebate (766) (1,285)
Tax effect of non-deductible expenses for tax purpose 75,082 -
Tax effect of non-taxable income for tax purpose (353) (63)
Tax expense 108,581 118,307
========== ==========
There is no UK Tax provided for the Company. Hong Kong profits
tax has been provided at the rate of 8.25% on the assessable
profits up to HK$2 million and 16.5% on any part of assessable
profits over HK$2 million during the year. For the year of
assessment 2022/23, 100% of tax payable would be waived, subject to
a ceiling of HK$6,000.
8. PROFIT OF PARENT COMPANY
As permitted by Section 408 of the Companies Act 2006, the
income statement of the parent company is not presented as part of
these financial statements. The parent company's loss for the
financial year was $395,168 (2021 - $Nil).
9. EARNINGS PER SHARE
Basic earnings per share is calculated by dividing the earnings
attributable to ordinary shareholders by the weighted average
number of ordinary shares outstanding during the period.
Diluted earnings per share is calculated using the weighted
average number of shares adjusted to assume the conversion of all
dilutive potential ordinary shares.
Reconciliations are set out below.
2022
Weighted average number of shares
Per-share amount pence
Earnings
$
Basic EPS
Earnings attributable to ordinary
shareholders 288,755 20,000,000 1.44
Effect of dilutive securities - - -
----------- ---------------------------------- -------------------------
Diluted EPS
Adjusted earnings 288,755 20,000,000 1.44
=========== ================================== =========================
2021
Weighted average number of shares
Per-share amount pence
Earnings
$
Basic EPS
Earnings attributable to ordinary 288,755 - -
shareholders
Effect of dilutive securities - - -
----------- ---------------------------------- -------------------------
Diluted EPS
Adjusted earnings 288,755 20,000,000 -
=========== ================================== =========================
10. INVESTMENTS
Company Unlisted investments
$
COST
Additions 39,460
---------------------
At 31 December 2022 39,460
---------------------
NET BOOK VALUE
At 31 December 2022 39,460
=====================
At the reporting date the Company had the following investments
in subsidiary whose registered office is situated at 1203, CC Wu
Building, 302-308 Hennessy Road, Wan Chai, Hong Kong.
Subsidiary Country of incorporation Class of Percentage
shares of shares held
Majestic Corporation
Limited Hong Kong Ordinary 100%
11. INVENTORIES
Inventories comprise entirely of stock in trade.
2022 2021
$ $
Inventory in warehouse 2,695,214 2,481,953
Inventory in transit 5,687,882 3,636,422
8,383,096 6,118,375
========== ==========
12. TRADE AND OTHER RECEIVABLES
Group Company
2022 2021 2022 2021
$ $ $ $
Current:
Trade debtors 1,669,301 1,282,190 - -
Amounts owed by group undertakings - 139,599 38,676 -
Other debtors 1,163,131 1,393,646 - -
Directors' loan accounts 53,209 - - -
Prepayments and accrued income 2,717,785 2,043,368 - -
---------- ---------- ------- -----
5,603,426 4,858,803 38,676 -
========== ========== ======= =====
The ageing analysis of the trade receivables, based on invoice
dates, is as follows:
2022 2021
$ $
Within one month 215,252 1,280,970
1 - 3 months 1,454,049 1,220
Over 3 months - -
---------- ----------
1,669,301 1,282,190
========== ==========
Trade receivables disclosed above include amounts which are past
due at the end of the reporting period against which the Group has
not recognized an allowance for doubtful receivables because there
has not been a significant change in credit quality and the amounts
are recovered subsequent to the reporting date. The Group does not
hold any collateral or other credit enhancements over these
balances, nor does it have a legal right of offset against any
amounts owed by the Group to the counterparty.
13. CASH AND CASH EQUIVALENTS
Group Company
2022 2021 2022 2021
$ $ $ $
Bank accounts 1,827,447 2,467,428 2 -
========== ========== ===== =====
14. CALLED UP SHARE CAPITAL
Nominal Value: 2022 2021
Allotted, issued and fully paid: $ $
Number: Class:
20,000,000 Ordinary GBP0.005 135,919 1
======== =====
On 18 February 2021, Majestic Corporation Plc was incorporated
and issued share capital of 6,555,422 at GBP0.005 per ordinary
share to the shareholders of Majestic Corporation Limited as
consideration for the Company's acquisition of the entire
shareholding of Majestic Corporation Limited via a share-for-share
exchange.
On 18 February 2022, one for one bonus issue for each existing
GBP0.005 ordinary share was distributed. The bonus issue increased
the ordinary shares of GBP0.005 each in issue from 6,555,822 shares
to 13,111,644 shares.
On 21 February 2022, a bonus issue for each existing GBP0.005
ordinary share was distributed. The bonus issue increased the
ordinary shares of GBP0.005 each in issue from 13,111,644 shares to
18,523,150 shares.
On 21 February 2022, 1,476,850 ordinary shares of GBP0.005 were
allotted and fully paid for cash at a premium of GBP0.245 per
share.
15. RESERVES
Group Retained earnings Share premium Capital reserve
$ $ $
At 1 January 2022
Profit for the year 1,365,099 - 4,767,431
Bonus share issue 288,755
Cash share issue (67,041) - -
IPO Costs - 492,340 -
- (89,123) -
Group Foreign currency
Merger reserve
Reserve $ Totals
$ $
At 1 January 2022 - - 6,132,530
Profit for the year 288,755
Bonus share issue - - (67,041)
Cash share issue - - 492,340
IPO Costs - - (89,123)
Foreign currency reserve - (17,723) (17,723)
Merger reserve (44,525) - (44,525)
Company Retained earnings Share premium Other
$ $ reserves Totals
$ $
Profit for the year (371,168) - - (371,168)
Bonus share issue (67,041) - - (67,041)
Cash share issue - 492,340 - 492,340
IPO Costs - (89,123) - (89,123)
Foreign currency reserve - - (22,789) (22,789)
Nature and purpose of reserves
Foreign currency reserve
Exchange differences relating to the translation from the
functional currencies of the Group's foreign subsidiaries into
Pounds Sterling are accounted for by entries made directly to the
foreign currency translation reserve.
Merger reserve
Included within the Merger Reserve is an amount of $44,525
arising on the share-for-share acquisition of Majestic Corporation
Limited by Majestic Corporation Plc, the group reorganisation had
taken place in February 2022.
The share-for-share exchange to reflect the share capital of the
Company with the difference giving rise to a merger reserve. The
reserve was created in accordance with IFRS 3 'Business
Combinations'. Since the
shareholders of Majestic Corporation Limited became the
shareholders of the enlarged group, the
acquisition is accounted for as though there is a continuation
of the legal subsidiary's financial
statements.
16. TRADE AND OTHER PAYABLES
2022 2021
$ $
Current:
Trade creditors 4,556,187 1,701,752
Other creditors 1,285,073 1,971,093
Accruals and deferred income 86,483 38,242
---------- ----------
5,927,723 3,711,087
========== ==========
The ageing analysis of the trade payables, based on invoice
dates, is as follows:
2022 2021
$ $
Within one month 413,533 472,974
1 - 3 months 1,207,323 813,090
Over 3 months 915 68,088
Deposit received - not due 2,934,416 347,600
---------- ----------
4,556,187 1,701,752
========== ==========
17. RELATED PARTY TRANSACTIONS AND BALANCES
The Company had the following material transactions with
related parties:
Transactions were made on terms an arm's length basis
and on normal commercial terms
Name of related party Nature of transactions 2022 2021
$ $
MC Asset Malaysia
Sdn. Bhd. Tolling fee 951,111 1,835,000
Majestic Global Corporation Goods and services 2,108,322 1,424,946
Telecycle Europe Limited Goods and services 321,403 484,038
Amount due from director/related companies of the group are
as follows: Maximum
amount outstanding
during the
year
Name of director/companies Nature of transactions 31,12,2022 31,12,2021
$ $
-------------------
Lai Yu Pok Peter
(Director) Loan 53,209 - 53,209
Konbatas Corporation
Limited Loan 280,790 183,308 280,790
Majestic Global Corporation Goods and services 629,732 1,210,338 1,210,338
Telecycle Europe
Limited Goods and services 252,609 - 252,609
Related companies
Total 1,163,131 1,393,646
Amount to related companies of the group are as follows: Maximum
amount outstanding
during the
year
Name of companies Nature of transactions 31,12,2022 31,12,2021
$ $
-------------------
MC Asset Malaysia
Sdn. Bhd. Tolling fee 1,285,073 1,942,084 1,942,084
Telecycle Europe
Limited Goods and services - 29,029 29,029
Related companies
Total 1,285,073 1,971,093
For all the related companies, Lai Yu Pok Peter holds their
directorships. The amounts are unsecured, interest free and
receivable on demand, and no bad or provisions for doubtful debts
related to the amounts of outstanding balances recognised during
the period.
18. FINANCIAL LIABILITIES - BORROWINGS
IMPORT LOANS
The Group has obtained credit facilities from its bankers as
secured by guarantees of the director and a related company
together with fixed deposit of the Company. The loans are interest
bearing at LIBOR+1.45% and repayable in 120 days from the drawdown
date which has multiple repayment dates. During the year, the
company has drawn a new facility under the SME Financing Guarantee
Scheme of HKMC Insurance Limited. It is secured by guarantees of
the director, a related company and HKMC Insurance Limited. It is
interest bearing at LIBOR+2.5% and repayable in 180 days from the
drawdown date which has multiple repayment dates.
19. FINANCIAL RISK MANAGEMENT
Exposure to credit, liquidity, interest rate, foreign currency
and equity price risks arises in the normal course of the Company's
business. The Company's exposure to these risks and the financial
risk management policies and practices used by the Company to
manage these risks are described below.
a. Credit risk
Credit risk is the risk that a counterparty will not meet its
obligations under a financial instrument or customer contract,
leading to a financial loss. In order to minimise credit risk,
credit approvals and monitoring procedures are in place to ensure
that follow-up action is taken to recover overdue debts.
b. Liquidity risk
Liquidity risk is the risk that an enterprise will encounter
difficulty in raising funds to meet commitments associated with
financial instruments. Liquidity risk may result from an inability
to sell a financial asset quickly
at close to its fair value. Ultimate responsibility for
liquidity risk management rests with the board of directors, which
has established an appropriate liquidity risk management framework
for management of the Company's short, medium, and long-term
funding and liquidity management requirements. The Company manages
liquidity risk by maintaining adequate reserves, banking facilities
and reserve borrowing facilities, by continuously monitoring
forecast and actual cash flows, and by matching the maturity
profiles of financial assets and liabilities.
c. Equity price risk
The Company's director is of the opinion that the Group has no
significant equity price risk.
d. Internet rate risk
Interest rate risk is the risk that the fair value or future
cash flows of a financial instrument will fluctuate because of
changes in market interest rates. The Company draws loans to
maintain stable cashflow. The loans are interest bearing at
LIBOR+1.45% and LIBOR+2.5%. 5% is the sensitivity rate used when
reporting interest rate risk internally to key management personnel
and represents management's assessment of the reasonably possible
change in interest rates. The Company's sensitivity to a 5%
increase and decrease in LIBOR is as follow:
2022 2021
5% increase effect on profit for the
year (4,402) (279)
5% decrease effect on profit for the
year 4,402 279
e .Foreign currency risk
Foreign currency risk is the risk that the fair value or future
cash flows of a financial instrument will fluctuate due to changes
in foreign exchange rates. The Company undertakes most of the
transactions denominated in United States Dollar with few
transactions denominated in Euro. 5% is the sensitivity rate used
when reporting foreign currency risk internally to key management
personnel and represents management's assessment of the reasonably
possible change in foreign exchange rates. The Company's
sensitivity to a 5% increase and decrease in Euro against United
States Dollar is as follow:
2022 2021
5% increase effect on profit for the
year (64,398) (164,111)
5% decrease effect on profit for the
year 64,398 164,111
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
NEXNKPBDKBKBFAB
(END) Dow Jones Newswires
June 26, 2023 02:00 ET (06:00 GMT)
Majestic (AQSE:MCJ)
過去 株価チャート
から 4 2024 まで 5 2024
Majestic (AQSE:MCJ)
過去 株価チャート
から 5 2023 まで 5 2024
