RNS Number : 7937L
Cake Box Holdings PLC
12 November 2024
 

12 November 2024

Cake Box Holdings plc

("Cake Box", "the Company" or "the Group")

Unaudited Half Year Results for the six months ended 30 September 2024

Increase in revenue, profit and dividend

Confident outlook, with positive trading momentum in franchise store sales, increasing online sales, and expected to exceed store opening target for the year

Cake Box Holdings plc, the UK's largest retailer of fresh cream celebration cakes, today announces its half-year results for the six months ended 30 September 2024.

Financial Highlights

 

 

Half year ended 30 September 2024

As restated -

Half year ended 30 September 2023

 

Change*

 

Revenue

£18.7m

£18.0m

4.3%

Gross Profit

£10.1m

£9.0m

11.5%

EBITDA**

£3.5m

£3.1m

11.9%

Pre-tax profit

£2.8m

£2.4m

16.3%

Net cash

£5.6m

£5.9m

(5.4%)

Cash at Bank

£6.7m

£7.1m

(6.2%)

Basic earnings per share

5.18p

4.45p

16.4%

Interim dividend

3.40p

2.90p

17.2%

*Change % is calculated on the figures included in consolidated statement of comprehensive income and consolidated statement of financial position

 **EBITDA is calculated as operating profit before depreciation and amortisation

 

 

·    Group revenue up 4.3% to £18.7m (H1 FY24: £18.0m), driven by:

Increased volumes from 20 stores opened in the prior year

Seven new stores opened in the six months to 30 September 2024

Continued efficiencies in production processes

The change to accounting for the national marketing levy income in revenue and marketing expenses in administrative expenses which was implemented in August 2023 

·    Interim dividend up 17.2% to 3.4p per share, reflecting the Group's continued strong cash generation and the confidence in its growth prospects

 

Operational Highlights

·    Franchise stores in operation increased to 232 as at 30 September 2024 (30 September 2023: 214)

Customer loyalty programme 'Cake Club' launched

2.2m website visits for the half, up 40% year on year

Subscription database increased 40% to 517k since beginning of year

SMS database grew to 269k, a 48% increase from the start of the year

Online sales increased 16.6% year on year, with 120k new customers online

Online sales accounted for 22.9% (H1 FY24: 21.3%) of franchise store sales

Brand awareness increased by 8 percentage points to 48% year on year

Collaboration with Nutella to develop and launch five exclusive new branded products

Launched Lemony Layers collection

50 new product designs including new kids' cake collection

·    Effectively managing cost pressures, particularly through established supplier relationships

Franchise Store Highlights

·    Franchise store sales up 8.1% to £39.0m (H1 FY24: £36.1m)

·    Number of multi-site franchisees increased to 47 (H1 FY24: 46)

Current Trading and Outlook

·    Trading has continued positively since the half year end, with total franchise sales 9.9% ahead in October 2024 and like-for-like sales up 4.0%, compared with the same period in the prior year

·    On track to deliver a full year performance in line with market expectations

*Like-for-like: Stores trading for at least one full financial year prior to 30 September 2024

 

 

Sukh Chamdal, Chief Executive Officer, commented:

"During the first half of the year, we delivered strong growth across key financial metrics and expanded our customer base, resulting in double digit increases in profits and dividends. We have seen continued growth in online sales as well as brand awareness. Importantly, we increased our customer database by 40% and launched our customer loyalty programme in the period.

 

"Our store opening programme is gaining traction, with fourteen new franchise stores opening in the year to date, compared to ten by the same date last year. This has been achieved in collaboration with our external property consultants, and this success gives us confidence in exceeding the store opening target set for the year.

 

"We enter the second half with ongoing positive trading momentum and are on track to deliver full year performance in line with market expectations. The Board remains confident in the Company's long-term prospects, and we are making strategic progress in building a larger and more profitable business for our shareholders, franchise partners and colleagues."

 

Investor presentation

Cake Box will provide a live presentation relating to the Company's results via the Investor Meet Company platform on Thursday, 14 November 2024 at 17.00 GMT. The presentation is open to all existing and potential shareholders and registration can be completed via the following link: https://www.investormeetcompany.com/cake-box-holdings-plc/register-investor

 

For further information, please contact:

Cake Box Holdings plc                                                                                                   +44 (0) 20 4582 3500

Sukh Chamdal, CEO

Michael Botha, CFO

 

Shore Capital (Broker and NOMAD)                                                                        +44 (0) 20 7408 4090

Stephane Auton

Patrick Castle

Rachel Goldstein

Fiona Conroy (Corporate Broking)

 

Gracechurch Group                                                                                                        +44 (0) 20 4582 3500

Harry Chathli                                                                                                      cakebox@gracechurchpr.com

Alexis Gore

 



 

Operational and Financial Review

Robust first half performance

Trading momentum picked up during the first half, with challenging market conditions being experienced across the retail sector. Group revenue growth of 4.3% and an increase in total franchise store sales of 8.1%, reflects the continued customer demand for the Company's products. Franchise store like-for-like sales were up 2.0% in the first half against a strong comparative period (H1 FY24: up 6.2%) and compared to 2.6% in H2 FY24.

In June 2024, Cake Box launched a new loyalty programme, Cake Club, with the opportunity for customers to get a free cupcake when signing up to the programme. Since launching, 63,000 customers have signed up. Further purchases unlock offers or discounts as the customers progress through the programme. During the period, the Company completed the planned investment in its marketing team, bringing graphic design and PPC ("Pay-Per-Click") in-house. The website is delivering a consistent increase in online sales month on month, with a 16.6% increase in franchise sales year on year and accounted for 22.9% (H1 FY24: 21.3%) of all franchise store sales.

The first half was extremely busy for new product development, which included an exclusive collaboration with Nutella and the launch of five new products as part of Nutella's 60th birthday celebrations. In addition, the Company launched its Lemony Layers collection as well as 50 new product designs, including a new kids' collection.

Continued strategic progress with marketing initiatives

During August 2023, Cake Box created a £2m co-funded annual national marketing fund with the franchisees to drive brand awareness, broaden the customer base and evolve the brand. A large proportion of the fund is allocated to digital and social media marketing, and Cake Box made good progress with its brand awareness further strengthening from 40% to 48% year on year.

With customer data central to the Company's marketing strategy, Cake Box experienced further strong growth with its marketing database growing by 40% to 517k and SMS subscriptions increasing 48% to 269k, since the start of the year.

H1 FY25 saw an increase of 40% in traffic to the website, driven mainly by clicks from Google and Meta (Facebook and Instagram). The Company's conversion rate remains industry leading and a 14% increase in conversions has resulted in the increase in online sales year on year.

Expansion of the franchise store estate

Despite borrowing costs remaining at elevated levels, Cake Box franchisees continue to open new stores, with a further seven stores opened during the period. As a result, the total number of stores at 30 September 2024 rose to 232 (H1 FY24: 214). 47 of the Company's 98 franchisees are multi-store franchisees, operating a total of 181 stores out of the total 232 stores.

Since H1 FY24 the Company has been engaging with its property consultants to identify new attractive target locations for Cake Box franchisees to enhance their growth.

New locations added in the period include Crewe, Greenwich and Lichfield, where the Company identified compelling growth opportunities and anticipate strong customer demand. 

Gross margin improvement

Gross margin increased to 53.8% (H1 FY24: 50.3%), for the period.

The national marketing levy revenue is included in the total revenue within the profit and loss; however, the national marketing expenses are included in administration expenses. The underlying gross margin excluding the national marketing levy revenue, was 52.4% (H1 FY24: 50.0%) for the period.

Input costs were, overall, stable throughout the half, with improvements in fuel and utility costs benefiting both franchisees and the Group's profitability. These cost impacts, together with efficiency improvements in production processes, increased underlying gross margin to 52.4% and profit before tax by 16.3%.

Cake Box reviews its pricing strategy regularly and remains mindful to limit the increasing of prices to the franchisees and likewise to their customers, to maintain the Company's value proposition during the continued cost-of-living challenges.

Investment for growth opportunities

As stated in the FY24 results, Cake Box identified an opportunity to purchase the land adjacent to its Bradford depot, in order to support new store growth in the north of England and Scotland. During H1 FY25, Cake Box completed the purchase of the land at a cost of £0.7m.

During the half, Cake Box also focused on enhancing its IT and e-commerce capabilities to capitalise on its significant growth opportunities, with a total capex spend of £0.4m.

In addition, a further £0.5m was spent on capex for the depots during the period.

Balance Sheet and cashflow

The highly cash generative nature of the Company's business model has ensured that the balance sheet remains strong, with cash at period end of £6.7m (H1 FY24: £7.1m), which is post paying a final dividend of £2.4m in August 2024 and the purchase of the land in Bradford. The Group's net cash position was £5.6m (H1 FY24: £5.9m).

Dividend

The Group's progressive dividend policy reflects its cash generation, earnings progression and confidence in the Company's outlook. In line with this, Cake Box is declaring an interim dividend of 3.4 pence per share representing an increase of 17.2% from last year. The interim dividend will be paid on 12 December 2024 to those shareholders on the register at the close of business on 22 November 2024. The ex-dividend date is therefore 21 November 2024.

Board update

Adam Batty, Senior Independent Director, will step down from the Board following the interim results. The Board would like to thank Adam for his invaluable insights and commercial guidance that he has brought to the Board since IPO.

Alison Green will step down from the Board at the end of the calendar year. Alison has had a huge impact in her role as Chair of the ESG Committee, as well as contributing to the growth within the marketing and online strategy of the Group.

The Board has initiated a process to recruit replacements for both Adam Batty and Alison Green.

Outlook

Cake Box continues to invest in the business, driving brand awareness and online sales growth. Trading momentum has continued into H2 2025, with total franchise sales 9.9% ahead in October 2024.

The Company's new store rollout programme is gaining momentum with 14 stores opened as at the date of the interim results' announcement, compared with 10 for the same period in the prior year, and management is confident of opening in excess of 25 stores for the full financial year.

The Company's ongoing new product development and the continued rollout of its new brand identity will ensure a broadening appeal and awareness of the Cake Box brand.

Whilst it is still a challenging retail environment, the Group remains on track to deliver full year results in line with market expectations and is confident in its long-term prospects, as strategic progress continues to be made in building a larger and more profitable business for the Company's shareholders, franchise partners and colleagues. 

 

 

CAKE BOX HOLDINGS PLC

 

 

 

 

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024



6 months to
30 September
2024
(unaudited)

As restated -        6 months to
30 September
2023
(unaudited)

12 months to
31 March
2024
(audited)


Note

£

£

£






Revenue

2

18,734,746

17,960,580

37,844,963

Cost of sales


(8,656,803)

(8,923,454)

(17,905,058)

Gross profit


10,077,943

9,037,126

19,939,905

 





Administrative expenses before exceptional items


(7,267,596)

(6,578,552)

(13,947,694)

Impairment of receivables - writeback


-

-

187,856

Exceptional items


-

-

243,100

Administrative expenses


(7,267,596)

(6,578,552)

(13,516,738)






Operating profit


2,810,347

2,458,574

6,423,167

 





Finance income


105,356

44,130

153,145

Finance expense


(129,395)

(107,593)

(310,885)






Profit before income tax


2,786,308

2,395,111

6,265,427






Income tax expense


(714,510)

(615,344)

(1,606,742)






Profit after income tax


2,071,798

1,779,767

4,658,685






Other comprehensive income for the period





Items that will not subsequently be classified to profit or loss:





- Revaluation of freehold property


-

-

223,178

- Deferred tax on revaluation of freehold property


-

-

(55,795)

Total other comprehensive income for the period


-

-

167,383






Total comprehensive income for the period


2,071,798

1,779,767

4,826,068






Earnings per share - pence





Basic

5

5.18

4.45

11.65

Diluted

5

5.04

4.45

11.44

 

 

 

 

 

CAKE BOX HOLDINGS PLC





UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 SEPTEMBER 2024




6 months to
30 September
2024
(unaudited)

As restated -       6 months to
30 September
2023
(unaudited)

12 months to
31 March
2024
(audited)


Note

£

£

£

Assets





Non-current assets





Intangible assets


1,074,451

480,924

727,783

Property, plant and equipment


12,220,280

11,095,006

11,480,193

Right-of-use assets


2,124,580

2,424,520

2,274,550

Other financial assets


615,563

562,931

564,535



16,034,874

14,563,381

15,047,061

Current assets





Inventories


2,681,393

2,426,905

2,592,838

Trade and other receivables


3,506,332

2,188,484

4,154,184

Other financial assets


760,818

364,412

487,652

Cash and cash equivalents


6,696,417

7,135,660

8,454,265



13,644,960

12,115,461

15,688,939

Total Assets


29,679,834

26,678,842

30,736,000

Equity and liabilities





Equity





Issued share capital

4

400,000

400,000

400,000

Capital redemption reserve


40

40

40

Share option reserve


172,829

-

95,266

Revaluation reserve


3,617,038

3,449,655

3,617,038

Retained earnings


14,820,143

13,469,427

15,188,345

Equity attributable to the owners of the parent company


19,010,050

17,319,122

19,300,689

Current liabilities





Trade and other payables


3,907,739

3,116,419

4,892,228

Lease liabilities


285,724

275,224

280,425

Short-term borrowings


180,019

96,295

146,544

Current tax payable


1,364,190

401,736

948,523

Provisions


-

243,100

-



5,737,672

4,132,774

6,267,720

Non-current liabilities





Lease liabilities


2,005,214

2,290,940

2,149,413

Borrowings


888,134

1,092,082

997,050

Deferred tax liabilities


2,038,764

1,843,924

2,021,128



4,932,112

5,226,946

5,167,591

 





Total Equity & Liabilities


29,679,834

26,678,842

30,736,000






 

CAKE BOX HOLDINGS PLC







UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024




Share
capital

Capital
redemption
reserve

Share option reserve

As restated - revaluation
reserve

As restated - retained
earnings

Total


£

£

£

£

£

£

At 1 April 2023

              400,000

                    40

 -

            3,449,655

13,889,660

17,739,355

 







Total comprehensive income for the period

 -

 -

 -

 -

1,779,767

1,779,767

Transactions with the owners in their capacity as owners







Dividends paid

 -

 -

 -

 -

(2,200,000)

(2,200,000)








At 30 September 2023

              400,000

                    40

                     -  

            3,449,655

     13,469,427

                17,319,122

 







 







Profit for the period

 -

 -

 -

                           -  

2,878,918

2,878,918

Revaluation of freehold property

 -

 -

 -

223,178

 -

223,178

Deferred tax on revaluation of freehold property

 -

 -

 -

(55,795)

 -

(55,795)

Total comprehensive income for the period

                         -  

                     -  

                     -  

167,383

2,878,918

3,046,301

Transactions with the owners in their capacity as owners







Share-based payments

 -

 -

            93,445

-

 -

93,445

Deferred tax on share-based payments

 -

 -

              1,821

-

 -

1,821

Dividends paid

 -

 -

                     -  

-

(1,160,000)

(1,160,000)








At 31 March 2024

400,000

40

95,266

3,617,038

15,188,345

19,300,689








Total comprehensive income for the period

 -

 -

 -

 -

2,071,798

2,071,798

Transactions with the owners in their capacity as owners







Share-based payments

 -

 -

            59,927

 -

 -

59,927

Deferred tax on share-based payments

 -

 -

            17,636

 -

 -

17,636

Dividends paid

 -

 -

 -

 -

(2,440,000)

(2,440,000)








At 29 September 2024

400,000

40

172,829

3,617,038

14,820,143

19,010,050

 

 

 

 

 

 

 

 CAKE BOX HOLDINGS PLC




 

UNAUDITED CONSOLIDATED CASH FLOW STATEMENT FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024

 


6 months to
30 September
2024
(unaudited)

6 months to
30 September
2023
(unaudited)

12 months to
31 March
2024
(audited)

 


£

£

£

 

Cash flows from operating activities




 

Profit before income tax

2,786,308

2,395,111

6,265,427

 

Adjusted for:




 

Depreciation of property, plant, and equipment

447,691

421,366

856,282

 

Depreciation of right-of-use assets

149,970

149,970

299,940

 

Amortisation of intangible assets

42,361

53,504

106,810

 

(Profit)/loss on disposal of tangible fixed assets

(1,150)

-

13,606

 

Share-based payment expense

77,566

-

93,445

 

Finance income

(105,356)

(44,130)

(153,145)

 

Finance expense

129,395

107,593

310,885

 

(Increase)/decrease in inventories

(88,555)

363,819

197,886

 

Decrease/(increase) in trade and other receivables

647,852

495,137

(1,470,563)

 

Increase in other financial assets

(324,195)

(172,932)

(297,775)

 

(Decrease)/increase in trade and other payables

(984,489)

(649,993)

1,125,815

 

Decrease in provisions

-

-

(243,100)

 

Cash generated from operations

2,777,398

3,119,445

7,105,513

 

Taxation paid

(281,208)

(507,876)

(829,251)

 

Net cash inflow from operating activities

2,496,190

2,611,569

6,276,262

 

Cash flows from investing activities




 

Proceeds from sale of property, plant and equipment

1,150

-

51,620

 

Purchase of property, plant and equipment

(501,413)

(383,825)

(892,226)

 

Purchase of assets under construction

(686,365)

-

-

 

Additions to intangible assets

(389,029)

-

(453,920)

 

Finance income

105,356

44,130

153,145

 

Net cash outflow from investing activities

(1,470,301)

(339,695)

(1,141,381)

 

Cash flows from financing activities




 

Repayment of finance leases

(138,900)

(133,792)

(270,118)

 

Repayment of borrowings

(75,442)

(48,412)

(93,196)

 

Dividends paid

(2,440,000)

(2,200,000)

(3,360,000)

 

Finance expense

(129,395)

(107,593)

(310,885)

 

Net cash outflow from financing activities

(2,783,737)

(2,489,797)

(4,034,199)

 





 

Net (decrease)/increase in cash and cash equivalents

(1,757,848)

(217,923)

1,100,682

 

Cash and cash equivalents brought forward

8,454,265

7,353,583

7,353,583

 

Cash and cash equivalents carried forward

6,696,417

7,135,660

8,454,265

 

 




 

 

CAKE BOX HOLDINGS PLC

NOTES TO THE INTERIM ACCOUNTS

FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024

 

1.Notes to the Interim Report

Basis of preparation

The consolidated half-yearly financial statements do not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. The statutory accounts for the year ended 31 March 2024 have been filed with the Registrar of Companies at Companies House. The auditor's report on the statutory accounts for the year ended 31 March 2024 was unqualified, did not include any matters to which the auditor drew attention by way of emphasis and did not contain any statements under Section 498 (2) or (3) of the Companies Act 2006.

The published financial statements for the year ended 31 March 2024 were prepared in accordance with UK adopted International Financial Reporting Standards ("UK adopted IFRS").

The consolidated annual financial statements of Cake Box Holdings Plc for the year ended 31 March 2025 will also be prepared in accordance with UK adopted IFRS. Accordingly, these interim financial statements have been prepared using accounting policies consistent with those which will be adopted by the Group in the financial statements for the year ended 31 March 2025, but do not contain all the information necessary for full compliance with UK adopted IFRS.

The consolidated interim financial statements for the six months to 30 September 2024 have not been audited.

Going concern

The consolidated interim financial statements have been prepared under the going concern assumption and historical cost convention as modified by fair value for property, plant and equipment.

This is considered appropriate, given the financial resources of the Group including the current position of £6.7m of cash and cash equivalents, together with long term contracts with its franchisees and long-standing relationships with its key suppliers.

The Directors of the Group have performed an assessment of the overall position and future forecasts (including the 12-month period from the date of this report) for the purpose of going concern. The overall Group has seen a pleasing performance in the first half of the financial year.

Basis of consolidation

The Group consolidated interim financial statements consolidates the company and its subsidiaries. All intra-group transactions, balances, income and expenses are eliminated on consolidation.

 

 

CAKE BOX HOLDINGS PLC

NOTES TO THE INTERIM ACCOUNTS

FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024

 

Changes to comparative period financial information

The following changes have been made to the comparative period presented within these financial statements:

·    National Marketing Levy expenses were reclassified from 'Cost of sales' to 'Administrative expenses before exceptional items. This resulted in a reduction of 'Cost of sales' of £124,520 and an increase in 'Administrative expenses before exceptional items' of £124,520. There is no impact on the net profit before income tax, net cash flows or basic and diluted earnings per share for the period.

·    Tax rate changes on revaluation of property, plant and equipment have been recognised separately under 'Other comprehensive income for the year', as required by IAS 12 'Income Taxes'. This has resulted in a restatement of the Consolidated Statement of Comprehensive Income. The Consolidated Statement of Changes in Equity was also restated to reclassify £337,088 from retained earnings to the revaluation reserve. There is no impact on net cash flows or basic and diluted earnings per share for the period.

 

The above changes were reported in the Company's 2024 Annual Report and Accounts.

 

2.Segment reporting

Components reported to the chief operating decision maker, the board of directors, are not separately identifiable. The Group makes varied sales to its customers, but none are a separately identifiable component. The following information is disclosed:


6 months to
30 September
2024
(unaudited)

6 months to
30 September
2023
(unaudited)

12 months to
31 March
2024
(audited)


£

£

£

Sales of sponge

7,495,650

7,385,751

      14,983,166

Sales of other food

3,357,468

3,151,169

        6,700,487

Sales of fresh cream

2,049,968

2,083,960

        4,082,584

Sales of other goods

3,790,335

3,700,104

        7,824,308

Online sales commission

585,760

546,021

        1,100,711

Franchise packages

912,713

969,055

        2,484,043

National marketing Levy

542,852

124,520

            669,664


18,734,746

17,960,580

37,844,963





 

 

 

 

 

CAKE BOX HOLDINGS PLC

NOTES TO THE INTERIM ACCOUNTS

FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024

3.Dividends

  

6 months to
30 September
2024
(unaudited)

6 months to
30 September
2023
(unaudited)

12 months to
31 March
2024
(audited)


£

£

£





Dividends paid

2,440,000

2,200,000

3,360,000





 

4.Share Capital

  

6 months to
30 September
2024
(unaudited)

6 months to
30 September
2023
(unaudited)

12 months to
31 March
2024
(audited)


£

£

£





40,000,000 Ordinary Shares of £0.01

                     400,000

                         400,000

                400,000





 

5.Earnings per share

The basic earnings per share is calculated by dividing the earnings attributable to equity shareholders by the weighted average number of shares in issue. In calculating the diluted earnings per share, share options outstanding have been taken into account where the impact of these is dilutive.

  

6 months to
30 September
2024
(unaudited)

6 months to
30 September
2023
(unaudited)

12 months to
31 March
2024
(audited)


Pence

Pence

Pence


 

 

 

Basic earnings per share

                            5.18

                                4.45

                     11.65

Diluted earnings per share

                            5.04

                                4.45

                     11.44





 

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
 
 
IR FFFVILELLLIS
Cake Box (LSE:CBOX)
過去 株価チャート
から 10 2024 まで 11 2024 Cake Boxのチャートをもっと見るにはこちらをクリック
Cake Box (LSE:CBOX)
過去 株価チャート
から 11 2023 まで 11 2024 Cake Boxのチャートをもっと見るにはこちらをクリック