TIDMHFG 
 
RNS Number : 7953Y 
Hilton Food Group PLC 
10 September 2009 
 

 
 
Hilton Food Group plc 
 
 
Interim Results for the 28 weeks to 12 July 2009 
 
 
Continued volume growth 
 
 
Hilton Food Group plc, the leading specialist retail meat packing business 
supplying major international food retailers in Europe, is pleased to announce 
its interim results for the 28 weeks to 12 July 2009. 
 
 
+----------------------------+---------------+--------------+--------------+ 
|                            |   28 weeks to |  28 weeks to |  52 weeks to | 
|                            |  12 July 2009 | 13 July 2008 |  31 Dec 2008 | 
|                            |               |              |              | 
+----------------------------+---------------+--------------+--------------+ 
| Turnover                   |     GBP427.2m |    GBP378.5m |    GBP729.5m | 
|                            |               |              |              | 
+----------------------------+---------------+--------------+--------------+ 
| Operating profit           |      GBP11.5m |     GBP11.2m |     GBP20.2m | 
|                            |               |              |              | 
+----------------------------+---------------+--------------+--------------+ 
| Profit before tax          |      GBP10.4m |      GBP9.7m |     GBP17.3m | 
|                            |               |              |              | 
+----------------------------+---------------+--------------+--------------+ 
| Cash generated from        |      GBP19.3m |     GBP19.4m |     GBP35.3m | 
| operations                 |               |              |              | 
|                            |               |              |              | 
+----------------------------+---------------+--------------+--------------+ 
| Earnings per share         |         10.6p |         9.5p |        16.5p | 
|                            |               |              |              | 
+----------------------------+---------------+--------------+--------------+ 
| Interim dividend to be     |          2.6p |         2.4p |        5.74p | 
| paid in December 2008      |               |              |              | 
|                            |               |              |              | 
+----------------------------+---------------+--------------+--------------+ 
 
 
+-----+----------------------------------------------------------------------------------+ 
| *   | Turnover growth of 13 % and volume growth of 9%                                  | 
+-----+----------------------------------------------------------------------------------+ 
| *   | Profit before taxation 7% ahead of last year, earnings per share up 12%          | 
+-----+----------------------------------------------------------------------------------+ 
| *   | Cash generated from operations of GBP19.3m, enabling continued investment        | 
|     | in equipment and facilities                                                      | 
+-----+----------------------------------------------------------------------------------+ 
| *   | Spreadable meat products launched in Holland in late July 2009                   | 
+-----+----------------------------------------------------------------------------------+ 
| *   | New bacon, sausage and gammon business in Ireland performing well                | 
+-----+----------------------------------------------------------------------------------+ 
| *   | Strong trading in Central Europe, with growing customer volumes                  | 
+-----+----------------------------------------------------------------------------------+ 
 
 
Commenting, Robert Watson, Chief Executive said: 
"I am pleased to report that in a challenging economic environment our trading 
over the first 28 weeks of 2009 has been resilient and in line with the board's 
expectations. 
 
 
We have continued to grow the business through new product initiatives as well 
as achieving growth in new markets, such as Central Europe, whilst our modern 
well invested facilities have enabled us to support our customers in our 
established markets. Turnover growth has been underpinned by strong volume 
growth and some positive impact from foreign currency translation." 
 
 
Enquiries: 
 
 
+--------------------------------------------+----------------------------------+ 
| Hilton Food Group - Robert Watson, Nigel   |        Tel: +44 (0) 1480 387 214 | 
| Majewski                                   |                                  | 
+--------------------------------------------+----------------------------------+ 
| Citigate Dewe Rogerson - Tom Baldock,      |        Tel: +44 (0) 207 638 9571 | 
| Nicola Smith                               |                                  | 
+--------------------------------------------+----------------------------------+ 
 
 
 
 
 
 
Financial Review 
 
 
The Group is presenting its interim results for the 28 weeks to 12 July 2009, 
together with comparative information for the 28 weeks to 13 July 2008 and the 
year to 31 December 2008. The interim results of the Group are prepared in 
accordance with International Financial Reporting Standards (IFRS) as adopted by 
the European Union (EU). 
 
 
Underlying trading performance has been solid, despite economic conditions 
remaining difficult across Europe, with volumes growing overall by 9%. Further 
details of volume growth by segment are detailed in the Review of operations, 
below. 
 
 
Turnover rose by 13% to GBP427.2m, as compared to GBP378.5m in the corresponding 
28 week period last year. The increase is above the level of volume gains, 
helped by the favourable impact of currency translation. Raw material prices 
increased slightly, but the effect on turnover was offset by a higher proportion 
of lower priced mince products in the sales mix. 
 
 
The operating profit margin was 2.7% (3.0% in the first 28 weeks of 2008 and 
2.8% for the year to 31 December 2008). The reduction in operating profit margin 
reflected the effect of consumers trading down to mince and less expensive meat 
cuts in a deep recession across Europe. 
 
 
Operating profit for the first 28 weeks, at GBP11.5m, was GBP0.3m (3%) ahead of 
the operating profit of GBP11.2m earned in the corresponding period in 2008. 
Operating profit benefited from the higher volumes, but was moderated by the 
effect of continued consumer down trading noted above. The impact of currency 
translation on operating profit was not material. 
 
 
Net finance costs reduced by GBP0.4m to GBP1.2m, reflecting decreased borrowing 
costs. 
 
 
Profit before taxation was GBP10.4m (2008: GBP9.7m), reflecting the increase in 
operating profit of GBP0.3m and the reduction in finance charges of GBP0.4m. The 
tax charge for the period was GBP2.3m (2008: GBP2.5m), an effective underlying 
rate of tax of 23% (2008: 26%), as a result of an increased proportion of the 
Group's profit before taxation being earned in lower corporate tax rate 
jurisdictions. 
 
 
Basic earnings per share in the first 28 weeks were 10.6p (2008 9.5p) an 
increase of 12%. 
 
 
The Directors propose an interim dividend of 2.6 pence per share, amounting to 
approximately GBP1.8 m (compared with an interim dividend of 2.4 pence per share 
in 2008 amounting to GBP1.7m) to be paid on 4 December 2009, to shareholders on 
the register at close of business on 6 November 2009. 
 
 
 
The Group generated GBP19.3m of cash from operations during the period, as 
compared to GBP19.4m in the corresponding period last year. This has enabled the 
Group to continue to reduce the level of net debt outstanding, despite 
continuing investment to improve and develop its facilities. Group borrowings, 
net of cash balances of GBP22.7m, were GBP25.2m at 12 July 2009 (GBP28.6m at 31 
December, 2008). 
 
 
Capital expenditure in the period, at GBP6.9m, included investments required to 
support the spreadable meat products launch in Holland, together with continuing 
expenditure on efficiency improvement, equipment modernisation and upgrading 
information systems across all our facilities. 
 
 
Principal risks and uncertainties 
 
 
The Group has in place a formal system to identify, assess and manage the impact 
of risks on its business. The principal risks and uncertainties faced by the 
Group, together with the Group's risk management process are detailed in the 
Corporate Governance report on pages 25 to 28 of the Hilton Food Group plc 
annual report and financial statements 2008. The principal risks and 
uncertainties identified in this report were: 
 
 
+-----+----------------------------------------------------------------------------------+ 
| *   | The Group's growth potential is dependent on the success of its customers and    | 
|     | the future growth of their packed meat sales                                     | 
+-----+----------------------------------------------------------------------------------+ 
| *   | The Group is dependent on a small number of customers who exercise significant   | 
|     | buying power and influence                                                       | 
+-----+----------------------------------------------------------------------------------+ 
| *   | The Group's business is reliant on a number of key personnel and its ability to  | 
|     | manage growth successfully                                                       | 
+-----+----------------------------------------------------------------------------------+ 
| *   | The Group's business is dependent on maintaining a wide and flexible global meat | 
|     | supply base                                                                      | 
+-----+----------------------------------------------------------------------------------+ 
| *   | Outbreaks of disease and feed contamination affecting livestock and media        | 
|     | concerns can impact the Group's sales                                            | 
+-----+----------------------------------------------------------------------------------+ 
| *   | The Group's business is dependent on the state of the economy and levels of      | 
|     | consumer spending in the countries in which it operates                          | 
+-----+----------------------------------------------------------------------------------+ 
 
 
The risks and uncertainties outlined above had no adverse impact on the results 
for the 28 weeks to 12 July 2009, beyond the effects of the recession across 
Europe on consumer spending patterns, as identified in this interim management 
report. These risks and uncertainties are expected to remain unchanged with 
respect to the last 25 weeks of the financial year, over which the macroeconomic 
environment across Europe is not anticipated to show any marked improvement. 
 
 
Related parties 
 
 
Transactions with related parties, which comprise only purchases of raw material 
meat and sales of packed retail products under normal market conditions, are 
covered in note 11 to the condensed consolidated interim financial information. 
The supply of packed retail products commenced in late 2008, otherwise the 
nature of these transactions is unchanged from previous years. 
 
 
Forward looking information 
 
 
This interim management report contains certain forward looking statements. 
These statements are made by the Directors in good faith based on the 
information available to them at the time of their approval of this report and 
such statements should be treated with caution due to the inherent 
uncertainties, including both economic and business risk factors, underlying any 
such forward looking information. 
 
 
Review of operations 
 
 
Western Europe 
Operating profit of GBP10.2m (2008 GBP10.8m) on turnover of GBP396.1m (2008 
GBP357.9m) 
 
 
Continuing turnover and volume growth was achieved in Western Europe, with our 
customers continuing to achieve organic growth. Volume growth was 5%, with 
turnover growth of 11%, the latter reflecting the volume growth with some 
benefit from favourable currency translation rates. This was achieved despite a 
depressed macroeconomic environment, which has resulted in consumers trading 
down in relation to their meat purchases, to mince and less expensive meat cuts, 
but has not, to date, had any material effect on overall volumes of meat sold by 
our customers. The supply of spreadable meat products in Holland commenced in 
late July. The new Irish bacon, sausage and gammon business is making good 
progress. We view product development and extending the range of products 
supplied to our customers as a key strategy for continuing to drive our business 
forward. 
 
 
Other regions 
 
 
Operating profit of GBP1.3m (2008 GBP0.4m) on turnover of GBP31.1m (2008 
GBP20.6m) 
 
 
In Central Europe, our business has expanded rapidly. Volumes continue to build, 
with products being supplied to Tesco stores in the Czech Republic, Hungary, 
Poland and Slovakia and, more recently, Rimi (a subsidiary of ICA) stores in 
Latvia. Volumes supplied to Ahold stores in the Czech Republic also continue to 
grow. Overall volume growth was 55%, with turnover growth of 51%. The operating 
profit growth reflected both the volume gains and the absence of last year's 
start up costs. 
 
 
Investment in maintaining state of the art facilities 
 
 
Hilton continues to invest in its facilities, both to expand its business, as 
with the bacon, sausage and gammon facility in Ireland, the spreadable meats 
line in Holland and the Central European expansion, and to maintain all its 
facilities at a state of the art level. This ensures that we can achieve low 
unit costs and competitive selling prices at high levels of production 
throughput. Capital expenditure in the period was GBP6.9m (2008 GBP8.4m). 
 
 
Employees 
 
 
The continued progress made by the Group in the first 28 weeks of 2009 is once 
again attributable to the strength of the workforces and management teams we 
have in place in each country and, on behalf of the Board, we would like to 
thank them for their continuing enthusiasm, expertise and commitment. 
 
 
Future outlook 
 
 
During the first 28 weeks of 2009 we have achieved continuing growth in our 
business in spite of a depressed economic backdrop across Europe. In this 
environment consumers' drive for value is expected to continue, with retailers 
continuing to focus on driving sales of value lines. However, as a business with 
modern, well invested and flexible facilities, a good geographic spread and an 
extensive global procurement reach, the Board considers that Hilton remains well 
positioned both for the current economic environment and to explore 
opportunities for geographical expansion. The remainder of 2009 will inevitably 
see continuing challenges, but the Board expects the Group to meet its forecasts 
for the 2009 financial year. 
 
 
+-------------------------------------------+--------------------------------------------+ 
| Gordon Summerfield CBE                    | Robert Watson OBE                          | 
+-------------------------------------------+--------------------------------------------+ 
| Non-Executive Chairman                    | Chief Executive                            | 
+-------------------------------------------+--------------------------------------------+ 
| 9 September 2009                          |                                            | 
+-------------------------------------------+--------------------------------------------+ 
 
 
 
 
 
 
Statement of Director's responsibilities 
 
 
 
 
The Directors confirm that, to the best of their knowledge: 
 
 
+-----+-------------------------------------------------------------------------------+ 
| (a) |   the attached condensed consolidated interim financial information has been  | 
|     |   prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted | 
|     |   by the European Union;                                                      | 
|     |                                                                               | 
+-----+-------------------------------------------------------------------------------+ 
| (b) |   the Financial review on pages 2 and 3 and Review of operations on page 4    | 
|     |   which constitute the 'interim management report' include a fair review of   | 
|     |   the information required by DTR 4.2.7R (indication of important events      | 
|     |   during the first 28 weeks and description of principal risks and            | 
|     |   uncertainties for the remaining 25 weeks of the year); and                  | 
|     |                                                                               | 
+-----+-------------------------------------------------------------------------------+ 
| (c) |   the attached condensed consolidated interim financial information includes  | 
|     |   a fair review of the information required by DTR 4.2.8R (disclosure of      | 
|     |   related party transactions and any changes).                                | 
|     |                                                                               | 
+-----+-------------------------------------------------------------------------------+ 
 
 
The Directors of Hilton Food Group plc are listed in the Hilton Food Group plc 
annual report and financial statements 2008 on pages 16 and 17. There have been 
no changes in Directors since 31 December 2008, a list of which is maintained on 
the Hilton Food Group plc website: www.hiltonfoodgroupplc.com. 
 
 
 
 
On behalf of the Board 
 
 
 
 
 
 
 
 
 
 
Robert Watson OBE 
Chief Executive 
 
 
 
 
 
 
 
 
+--------------------------------------------------------------------------------------------------------------------+ 
| Nigel Majewski                                                                                                     | 
+--------------------------------------------------------------------------------------------------------------------+ 
| Finance Director                                                                                                   | 
+--------------------------------------------------------------------------------------------------------------------+ 
 
 
 
 
 
 
 
 
 
 
 
 
9 September 2009 
 
 
 
 
 
 
Income statement 
 
 
+------------------------------------------------+-------+----------------+---------------+ 
|                                                |       | 28 weeks ended |      28 weeks | 
|                                                |       |   12 July 2009 |         ended | 
|                                                |       |                |  13 July 2008 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Continuing operations                          | Note  |        GBP'000 |       GBP'000 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Revenue                                        |  4    |        427,215 |       378,485 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Cost of sales                                  |       |      (371,942) |     (326,377) | 
+------------------------------------------------+-------+----------------+---------------+ 
| Gross profit                                   |       |         55,273 |        52,108 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Distribution costs                             |       |        (4,199) |       (3,841) | 
+------------------------------------------------+-------+----------------+---------------+ 
| Administrative expenses                        |       |       (39,547) |      (37,062) | 
+------------------------------------------------+-------+----------------+---------------+ 
| Operating profit                               |  4    |         11,527 |        11,205 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Finance income                                 |       |            125 |           610 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Finance costs                                  |       |        (1,299) |       (2,135) | 
+------------------------------------------------+-------+----------------+---------------+ 
| Finance costs - net                            |       |        (1,174) |       (1,525) | 
+------------------------------------------------+-------+----------------+---------------+ 
| Profit before income tax                       |       |         10,353 |         9,680 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Income tax expense                             |  5    |        (2,341) |       (2,539) | 
+------------------------------------------------+-------+----------------+---------------+ 
| Profit for the half year                       |       |          8,012 |         7,141 | 
+------------------------------------------------+-------+----------------+---------------+ 
|                                                |       |                |               | 
+------------------------------------------------+-------+----------------+---------------+ 
| Attributable to:                               |       |                |               | 
+------------------------------------------------+-------+----------------+---------------+ 
| Equity holders of the company                  |       |          7,395 |         6,605 | 
+------------------------------------------------+-------+----------------+---------------+ 
| Minority interest                              |       |            617 |           536 | 
+------------------------------------------------+-------+----------------+---------------+ 
|                                                |       |          8,012 |         7,141 | 
+------------------------------------------------+-------+----------------+---------------+ 
|                                                |       |                |               | 
+------------------------------------------------+-------+----------------+---------------+ 
| Earnings per share for profit attributable to  |       |                |               | 
| the equity holders of the company              |       |                |               | 
+------------------------------------------------+-------+----------------+---------------+ 
| - Basic and diluted (pence)                    |  7    |           10.6 |           9.5 | 
+------------------------------------------------+-------+----------------+---------------+ 
 
 
 
 
Statement of comprehensive income 
 
 
+-----------------------------------------------+------+-------------------+---------------+ 
|                                               |      |    28 weeks ended |      28 weeks | 
|                                               |      |      12 July 2009 |         ended | 
|                                               |      |                   |  13 July 2008 | 
+-----------------------------------------------+------+-------------------+---------------+ 
|                                               |      |           GBP'000 |       GBP'000 | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Profit for the half year                      |      |             8,012 |         7,141 | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Other comprehensive income                    |      |                   |               | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Currency translation differences              |      |           (2,508) |         1,385 | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Adjustment in respect of employee share       |      |               119 |            25 | 
| scheme                                        |      |                   |               | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Other comprehensive income for the half year  |      |           (2,389) |         1,410 | 
| net of tax                                    |      |                   |               | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Total comprehensive income for the half year  |      |             5,623 |         8,551 | 
+-----------------------------------------------+------+-------------------+---------------+ 
|                                               |      |                   |               | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Total comprehensive income attributable to:   |      |                   |               | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Equity holders of the company                 |      |             5,191 |         7,960 | 
+-----------------------------------------------+------+-------------------+---------------+ 
| Minority interest                             |      |               432 |           591 | 
+-----------------------------------------------+------+-------------------+---------------+ 
|                                               |      |             5,623 |         8,551 | 
+-----------------------------------------------+------+-------------------+---------------+ 
 
 
 
 
The notes form an integral part of this condensed consolidated interim financial 
information. 
 
 
 
 
Balance sheet 
 
 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |     12 July |     13 July | 31 December | 
|                                            |      |        2009 |        2008 |        2008 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |Note  |     GBP'000 |     GBP'000 |     GBP'000 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Assets                                     |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Non-current assets                         |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Property, plant and equipment              |  8   |      47,550 |      47,151 |      51,325 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Intangible assets                          |  8   |       2,943 |       3,910 |       3,671 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Deferred income tax assets                 |      |         461 |       1,395 |         364 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |      50,954 |      52,456 |      55,360 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Current assets                             |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Inventories                                |      |      17,640 |      14,568 |      19,015 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Trade and other receivables                |      |      65,739 |      62,410 |      78,511 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Cash and cash equivalents                  |      |      22,676 |      22,393 |      25,785 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |     106,055 |      99,371 |     123,311 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Total assets                               |      |     157,009 |     151,827 |     178,671 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Capital and reserves attributable to       |      |             |             |             | 
| equity holders of the Company              |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Share capital                              |  10  |       6,966 |       6,966 |       6,966 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Other reserves                             |      |       1,783 |       2,251 |       3,987 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Retained earnings                          |      |      21,629 |      15,022 |      18,232 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |      30,378 |      24,239 |      29,185 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Reverse acquisition reserve                |      |    (31,700) |    (31,700) |    (31,700) | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Merger reserve                             |      |         919 |         919 |         919 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |       (403) |     (6,542) |     (1,596) | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Minority interest in equity                |      |       1,648 |         958 |       1,752 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Total equity                               |      |       1,245 |     (5,584) |         156 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Liabilities                                |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Non-current liabilities                    |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Borrowings                                 |  9   |      39,010 |      48,497 |      45,417 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Deferred income tax liabilities            |      |       2,030 |       1,710 |       2,186 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Other non-current liabilities              |      |           - |          56 |           - | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |      41,040 |      50,263 |      47,603 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Current liabilities                        |      |             |             |             | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Borrowings                                 |  9   |       8,901 |       6,846 |       8,940 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Trade and other payables                   |      |     104,819 |      98,284 |     120,869 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Current income tax liabilities             |      |       1,004 |       2,018 |       1,103 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
|                                            |      |     114,724 |     107,148 |     130,912 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Total liabilities                          |      |     155,764 |     157,411 |     178,515 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
| Total equity and liabilities               |      |     157,009 |     151,827 |     178,671 | 
+--------------------------------------------+------+-------------+-------------+-------------+ 
 
 
 
 
The notes form an integral part of this condensed consolidated interim financial 
information. 
 
 
 
 
 
 
Statement of changes in equity 
 
 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        | Attributable to equity holders of the                 |         |          |          |          | 
|             |        | company                                               |         |          |          |          | 
+-------------+--------+-------------------------------------------------------+---------+----------+----------+----------+ 
|             |  Note  |   Share |    Other | Retained |     Sub |     Reverse |  Merger |    Total | Minority |    Total | 
|             |        | capital | reserves | earnings |   total | acquisition | reserve |          | interest |   equity | 
|             |        |         |          |          |         |     reserve |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        | GBP'000 |  GBP'000 |  GBP'000 | GBP'000 |     GBP'000 | GBP'000 |  GBP'000 |  GBP'000 |  GBP'000 | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Balance     |        |   6,966 |      896 |   12,039 |  19,901 |    (31,700) |     919 | (10,880) |      367 | (10,513) | 
| at 1        |        |         |          |          |         |             |         |          |          |          | 
| January     |        |         |          |          |         |             |         |          |          |          | 
| 2008        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Currency    |        |       - |    1,330 |        - |   1,330 |           - |       - |    1,330 |       55 |    1,385 | 
| translation |        |         |          |          |         |             |         |          |          |          | 
| differences |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Profit      |        |       - |        - |    6,605 |   6,605 |           - |       - |    6,605 |      536 |    7,141 | 
| for         |        |         |          |          |         |             |         |          |          |          | 
| the         |        |         |          |          |         |             |         |          |          |          | 
| half        |        |         |          |          |         |             |         |          |          |          | 
| year        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Total       |        |       - |    1,330 |    6,605 |   7,935 |           - |       - |    7,935 |      591 |    8,526 | 
| recognised  |        |         |          |          |         |             |         |          |          |          | 
| income for  |        |         |          |          |         |             |         |          |          |          | 
| the 28      |        |         |          |          |         |             |         |          |          |          | 
| weeks       |        |         |          |          |         |             |         |          |          |          | 
| ended 13    |        |         |          |          |         |             |         |          |          |          | 
| July 2008   |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Adjustment  |        |       - |       25 |        - |      25 |           - |       - |       25 |        - |       25 | 
| in respect  |        |         |          |          |         |             |         |          |          |          | 
| of          |        |         |          |          |         |             |         |          |          |          | 
| employee    |        |         |          |          |         |             |         |          |          |          | 
| share       |        |         |          |          |         |             |         |          |          |          | 
| scheme      |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Dividend    |   6    |       - |        - |  (3,622) | (3,622) |           - |       - |  (3,622) |        - |  (3,622) | 
| paid        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Balance     |        |   6,966 |    2,251 |   15,022 |  24,239 |    (31,700) |     919 |  (6,542) |      958 |  (5,584) | 
| at 13       |        |         |          |          |         |             |         |          |          |          | 
| July        |        |         |          |          |         |             |         |          |          |          | 
| 2008        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Balance     |        |   6,966 |    3,987 |   18,232 |  29,185 |    (31,700) |     919 |  (1,596) |    1,752 |      156 | 
| at 1        |        |         |          |          |         |             |         |          |          |          | 
| January     |        |         |          |          |         |             |         |          |          |          | 
| 2009        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Currency    |        |       - |  (2,323) |        - | (2,323) |           - |       - |  (2,323) |    (185) |  (2,508) | 
| translation |        |         |          |          |         |             |         |          |          |          | 
| differences |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Profit      |        |       - |        - |    7,395 |   7,395 |           - |       - |    7,395 |      617 |    8,012 | 
| for         |        |         |          |          |         |             |         |          |          |          | 
| the         |        |         |          |          |         |             |         |          |          |          | 
| half        |        |         |          |          |         |             |         |          |          |          | 
| year        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Total       |        |       - |  (2,323) |    7,395 |   5,072 |           - |       - |    5,072 |      432 |    5,504 | 
| recognised  |        |         |          |          |         |             |         |          |          |          | 
| income for  |        |         |          |          |         |             |         |          |          |          | 
| the 28      |        |         |          |          |         |             |         |          |          |          | 
| weeks       |        |         |          |          |         |             |         |          |          |          | 
| ended 12    |        |         |          |          |         |             |         |          |          |          | 
| July 2009   |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Adjustment  |        |       - |      119 |        - |     119 |           - |       - |      119 |        - |      119 | 
| in respect  |        |         |          |          |         |             |         |          |          |          | 
| of          |        |         |          |          |         |             |         |          |          |          | 
| employee    |        |         |          |          |         |             |         |          |          |          | 
| share       |        |         |          |          |         |             |         |          |          |          | 
| scheme      |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Dividend    |   6    |       - |        - |  (3,998) | (3,998) |           - |       - |  (3,998) |    (536) |  (4,534) | 
| paid        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
|             |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
| Balance     |        |   6,966 |    1,783 |   21,629 |  30,378 |    (31,700) |     919 |    (403) |    1,648 |    1,245 | 
| at 12       |        |         |          |          |         |             |         |          |          |          | 
| July        |        |         |          |          |         |             |         |          |          |          | 
| 2009        |        |         |          |          |         |             |         |          |          |          | 
+-------------+--------+---------+----------+----------+---------+-------------+---------+----------+----------+----------+ 
 
 
 
 
The notes form an integral part of this condensed consolidated interim financial 
information. 
 
 
 
 
 
 
Cash flow statement 
 
 
+------------------------+--------+---------+---------+ 
|                        |        |      28 |      28 | 
|                        |        |   weeks |   weeks | 
|                        |        |   ended |   ended | 
|                        |        |      12 |      13 | 
|                        |        |    July |    July | 
|                        |        |    2009 |    2008 | 
+------------------------+--------+---------+---------+ 
|                        |        | GBP'000 | GBP'000 | 
+------------------------+--------+---------+---------+ 
| Cash                   |        |         |         | 
| flows                  |        |         |         | 
| from                   |        |         |         | 
| operating              |        |         |         | 
| activities             |        |         |         | 
+------------------------+--------+---------+---------+ 
| Cash                   |        |  19,345 |  19,366 | 
| generated              |        |         |         | 
| from                   |        |         |         | 
| operations             |        |         |         | 
+------------------------+--------+---------+---------+ 
| Interest               |        | (1,299) | (3,002) | 
| paid                   |        |         |         | 
+------------------------+--------+---------+---------+ 
| Income                 |        | (2,471) | (2,585) | 
| tax                    |        |         |         | 
| paid                   |        |         |         | 
+------------------------+--------+---------+---------+ 
| Net                    |        |  15,575 |  13,779 | 
| cash                   |        |         |         | 
| generated              |        |         |         | 
| from                   |        |         |         | 
| operating              |        |         |         | 
| activities             |        |         |         | 
+------------------------+--------+---------+---------+ 
|                        |        |         |         | 
+------------------------+--------+---------+---------+ 
| Cash                   |        |         |         | 
| flows                  |        |         |         | 
| from                   |        |         |         | 
| investing              |        |         |         | 
| activities             |        |         |         | 
+------------------------+--------+---------+---------+ 
| Purchase               |        | (6,917) | (8,362) | 
| of                     |        |         |         | 
| property,              |        |         |         | 
| plant and              |        |         |         | 
| equipment              |        |         |         | 
+------------------------+--------+---------+---------+ 
| Proceeds               |        |       5 |     196 | 
| from                   |        |         |         | 
| sale of                |        |         |         | 
| property,              |        |         |         | 
| plant and              |        |         |         | 
| equipment              |        |         |         | 
+------------------------+--------+---------+---------+ 
| Purchase               |        |    (34) |    (59) | 
| of                     |        |         |         | 
| intangible             |        |         |         | 
| assets                 |        |         |         | 
+------------------------+--------+---------+---------+ 
| Interest               |        |     125 |     610 | 
| received               |        |         |         | 
+------------------------+--------+---------+---------+ 
| Net                    |        | (6,821) | (7,615) | 
| cash                   |        |         |         | 
| used                   |        |         |         | 
| in                     |        |         |         | 
| investing              |        |         |         | 
| activities             |        |         |         | 
+------------------------+--------+---------+---------+ 
|                        |        |         |         | 
+------------------------+--------+---------+---------+ 
| Cash                   |        |         |         | 
| flows                  |        |         |         | 
| from                   |        |         |         | 
| financing              |        |         |         | 
| activities             |        |         |         | 
+------------------------+--------+---------+---------+ 
| Proceeds               |        |       - |   2,440 | 
| from                   |        |         |         | 
| borrowings             |        |         |         | 
+------------------------+--------+---------+---------+ 
| Repayments             |        | (5,185) | (4,454) | 
| of                     |        |         |         | 
| borrowings             |        |         |         | 
+------------------------+--------+---------+---------+ 
| Dividends              |        | (3,998) | (3,622) | 
| paid to                |        |         |         | 
| company                |        |         |         | 
| shareholders           |        |         |         | 
+------------------------+--------+---------+---------+ 
| Dividends              |        |   (536) |       - | 
| paid to                |        |         |         | 
| minority               |        |         |         | 
| interests              |        |         |         | 
+------------------------+--------+---------+---------+ 
| Net                    |        | (9,719) | (5,636) | 
| cash                   |        |         |         | 
| used                   |        |         |         | 
| in                     |        |         |         | 
| financing              |        |         |         | 
| activities             |        |         |         | 
+------------------------+--------+---------+---------+ 
|                        |        |         |         | 
+------------------------+--------+---------+---------+ 
| Net                    |        |   (965) |     528 | 
| (decrease)/increase in |        |         |         | 
| cash, cash equivalents |        |         |         | 
| and bank overdrafts    |        |         |         | 
+------------------------+--------+---------+---------+ 
| Cash,                  |        |  25,785 |  20,792 | 
| cash                   |        |         |         | 
| equivalents            |        |         |         | 
| and bank               |        |         |         | 
| overdrafts             |        |         |         | 
| at start of            |        |         |         | 
| period                 |        |         |         | 
+------------------------+--------+---------+---------+ 
| Exchange               |        | (2,144) |   1,073 | 
| (losses)/gains         |        |         |         | 
| on cash, cash          |        |         |         | 
| equivalents            |        |         |         | 
| and bank               |        |         |         | 
| overdrafts             |        |         |         | 
+------------------------+--------+---------+---------+ 
| Cash,                  |        |  22,676 |  22,393 | 
| cash                   |        |         |         | 
| equivalents            |        |         |         | 
| and bank               |        |         |         | 
| overdrafts             |        |         |         | 
| at end of              |        |         |         | 
| period                 |        |         |         | 
+------------------------+--------+---------+---------+ 
 
 
 
 
The notes form an integral part of this condensed consolidated interim financial 
information. 
 
 
 
 
Notes to the interim financial information 
 
 
1.General information 
 
 
Hilton Food Group plc ("the Company") and its subsidiaries (together "the 
Group") is a specialist retail meat packing business supplying major 
international food retailers in a number of European countries. 
 
 
The Company is a public limited liability company incorporated and domiciled in 
the UK. The address of the registered office is 2-8 The Interchange, Latham 
Road, Huntingdon, Cambridgeshire PE29 6YE. The registered number of the Company 
is 6165540. 
 
 
The Company has its primary listing on the London Stock Exchange. 
 
 
This condensed consolidated interim financial information was approved for issue 
on 9 September 2009. 
 
 
This condensed consolidated interim financial information does not comprise 
statutory accounts within the meaning of Section 434 of the Companies Act 2006. 
Statutory accounts for the year ended 31 December 2008 were approved by the 
Board of Directors on 30 March 2009 and delivered to the Registrar of Companies. 
The report of the auditors on those accounts was unqualified, did not contain an 
emphasis of matter paragraph and did not contain any statement under Section 498 
of the Companies Act 2006. 
 
 
This condensed consolidated interim financial information has been reviewed, not 
audited. 
 
 
 
 
2.Basis of preparation 
 
 
This condensed consolidated interim financial information for the 28 weeks ended 
12 July 2009 has been prepared in accordance with the Disclosure and 
Transparency Rules of the Financial Services Authority and with IAS 34, 'Interim 
financial reporting' as adopted by the European Union. The condensed 
consolidated interim financial information should be read in conjunction with 
the annual report and financial statements for the year ended 31 December 2008 
which have been prepared in accordance with IFRS as adopted by the European 
Union. 
 
 
 
 
3.Accounting policies 
 
 
Except as described below, the accounting policies applied are consistent with 
those of the annual report and financial statements for the year ended 31 
December 2008, as described in those annual financial statements. 
 
 
Taxes on income in the interim periods are accrued using the tax rate that would 
be applicable to expected total annual earnings. 
 
 
The following new standards, amendments to standards or interpretations are 
mandatory for the first time for the financial year beginning 1 January 2009. 
 
 
IAS 1 (revised), 'Presentation of financial statements'. The Group has elected 
to present two statements: an income statement and a statement of comprehensive 
income. The interim financial statements have been prepared under the revised 
disclosure requirements. 
 
 
IFRS 8, 'Operating segments'. IFRS 8 replaces IAS 14, 'Segment reporting', and 
requires a 'management approach' under which segment information is presented on 
the same basis as that used for internal reporting purposes. There has been no 
change to the number of reportable segments presented. Operating segments are 
reported in a manner consistent with the internal reporting provided to the 
chief operating decision-maker. The chief operating decision-maker has been 
identified as the Group's Executive Directors. 
 
 
The following new standards, amendments to standards or interpretations are 
mandatory for the first time for the financial year beginning 1 January 2009, 
but are not currently relevant for the Group.. 
 
 
IFRIC 13, 'Customer loyalty programmes relating to IAS 18, Revenue'. 
 
 
IFRIC 14, 'IAS 19 - The limit on a defined benefit asset, minimum funding 
requirements and their interaction'. 
 
 
IFRIC 15, 'Agreements for the construction of real estates'. 
 
 
IFRIC 16, 'Hedges of a net investment in a foreign operation'. 
 
 
Amendment to IAS 32, 'Financial instruments: Presentation', and IAS 1, 
'Presentation of financial statements' on 'Puttable financial instruments and 
obligations arising on liquidation'. 
 
 
Amendment to IFRS 2, 'Share based payments' on 'Vesting conditions and 
cancellations'. 
 
 
Amendment to IAS 39, 'Financial instruments: Recognition and measurement', and 
IFRS 7, 'Financial instruments: Disclosures', on the 'Reclassification of 
financial assets' (*). 
 
 
Amendment to IFRS 7, 'Financial instruments: Disclosures' (*). 
 
 
Amendment to IFRIC 9 and IAS 39 regarding embedded derivatives (*). 
 
 
IAS 23 (revised), 'Borrowing costs'. 
 
 
 
 
The following new standards, amendments to standards and interpretations have 
been issued but are not effective for the financial year beginning 1 January 
2009 and have not been early adopted: 
 
 
IAS 27 (revised), 'Consolidated and separate financial statements' (effective 1 
July 2009) and IFRS 3 (revised), 'Business combinations' (effective 1 July 
2009). The amendment to IAS 27 concerns accounting for transactions with 
non-controlling interests. IFRS 3 (revised) concerns accounting for 
acquisitions. The Group will apply these revised standards prospectively to 
transactions with non-controlling interests and business combinations from 1 
January 2010. 
 
 
Amendment to IAS 39 'Financial instruments' on 'Eligible hedged items', 
effective for annual periods beginning on or after 1 July 2009 (*). 
 
 
Amendment to IFRS 2 ' Share based payments' on 'Group cash settled share based 
payments transactions' effective for annual periods beginning on or after 1 
January 2010 (*). 
 
 
IFRIC 12, 'Service concession arrangements', effective for annual periods 
beginning on or after 30 March 2009. This is not currently applicable for the 
Group as it does not have any service concession arrangements. 
 
 
IFRIC 17, 'Distributions of non-cash assets to owners', effective for annual 
periods beginning on or after 1 July 2009. This is not currently applicable for 
the Group as it has not made any non-cash distributions (*). 
 
 
IFRIC 18, 'Transfer of assets from customers', effective for transfer of assets 
received on or after 1 July 2009. This is not relevant to the Group as it has 
not received any assets from customers (*). 
 
 
 
 
(*) not yet endorsed by the EU 
 
 
 
 
4.Segmental information 
+----------+---------+-----------+ 
|          |   Total | Operating | 
|          | Segment |   profit/ | 
|          | revenue |   segment | 
|          |         |    result | 
+----------+---------+-----------+ 
|          | GBP'000 |   GBP'000 | 
+----------+---------+-----------+ 
| 28       |         |           | 
| weeks    |         |           | 
| ended 12 |         |           | 
| July     |         |           | 
| 2009     |         |           | 
+----------+---------+-----------+ 
| Western  | 396,093 |    10,223 | 
| Europe   |         |           | 
+----------+---------+-----------+ 
| Other    |  31,122 |     1,304 | 
+----------+---------+-----------+ 
| Total    | 427,215 |    11,527 | 
+----------+---------+-----------+ 
|          |         |           | 
+----------+---------+-----------+ 
| 28       |         |           | 
| weeks    |         |           | 
| ended    |         |           | 
| 13       |         |           | 
| July     |         |           | 
| 2008     |         |           | 
+----------+---------+-----------+ 
| Western  | 357,876 |    10,797 | 
| Europe   |         |           | 
+----------+---------+-----------+ 
| Other    |  20,609 |       408 | 
+----------+---------+-----------+ 
| Total    | 378,485 |    11,205 | 
+----------+---------+-----------+ 
 
 
 
 
 
 
+----------+---------+---------+----------+ 
|          |      12 |      13 |       31 | 
|          |    July |    July | December | 
|          |    2009 |    2008 |     2008 | 
+----------+---------+---------+----------+ 
|          | GBP'000 | GBP'000 |  GBP'000 | 
+----------+---------+---------+----------+ 
| Total    |         |         |          | 
| assets   |         |         |          | 
+----------+---------+---------+----------+ 
| Western  | 140,977 | 133,740 |  161,917 | 
| Europe   |         |         |          | 
+----------+---------+---------+----------+ 
| Other    |  15,571 |  16,692 |   16,390 | 
+----------+---------+---------+----------+ 
| Total    | 156,548 | 150,432 |  178,307 | 
| segment  |         |         |          | 
| assets   |         |         |          | 
+----------+---------+---------+----------+ 
| Deferred |     461 |   1,395 |      364 | 
| income   |         |         |          | 
| tax      |         |         |          | 
| assets   |         |         |          | 
+----------+---------+---------+----------+ 
| Total    | 157,009 | 151,827 |  178,671 | 
| assets   |         |         |          | 
| per      |         |         |          | 
| balance  |         |         |          | 
| sheet    |         |         |          | 
+----------+---------+---------+----------+ 
 
 
 
 
There are no significant seasonal fluctuations. 
 
 
 
 
5.    Income tax expense 
Income tax expense is recognised based on management's best estimate of the 
weighted average annual income tax rate expected for the full financial year. 
The estimated average annual tax rate used for the year to 31 December 2009 is 
22.6%. The estimated tax rate for the 28 weeks ended 13 July 2008 was 26.2%. 
 
 
 
 
6.    Dividends 
+-----------+---------+---------+ 
|           |      28 |      28 | 
|           |   weeks |   weeks | 
|           |   ended |   ended | 
|           |      12 |      13 | 
|           |    July |    July | 
|           |    2009 |    2008 | 
+-----------+---------+---------+ 
|           | GBP'000 | GBP'000 | 
+-----------+---------+---------+ 
| Final     |   3,998 |   3,622 | 
| dividend  |         |         | 
| paid      |         |         | 
| 5.74p     |         |         | 
| (2008:    |         |         | 
| 5.2p)     |         |         | 
| per       |         |         | 
| ordinary  |         |         | 
| share     |         |         | 
+-----------+---------+---------+ 
| Total     |   3,998 |   3,622 | 
| dividends |         |         | 
| paid      |         |         | 
+-----------+---------+---------+ 
 
 
The Directors propose an interim dividend of 2.6 pence per share to be paid on 4 
December 2009 to shareholders who are on the register at 6 November 2009. This 
interim dividend, amounting to GBP1.8m has not been recognised as a liability in 
this interim financial information. It will be recognised in shareholders' 
equity in the year to 31 December 2009. 
 
 
Since incorporation the Company has declared and paid dividends 
totalling GBP10.8m out of distributable reserves. The Companies Act 2006 (and 
previously 1985) requires public companies where necessary to prepare and file 
relevant accounts with the Registrar of Companies. However it has come to the 
attention of the Directors that the Company did not fully comply with these 
requirements resulting in a technical infringement of the Companies Act. In 
order to address this situation a special resolution will be proposed at the 
Company's 2010 Annual General Meeting. 
 
 
 
 
7.    Earnings per share 
Basic and diluted earnings per share are calculated by dividing the profit 
attributable to equity holders of the company by the weighted average number of 
ordinary shares in issue during the year. 
 
 
+--------------+--------+--------+ 
|              |     28 |     28 | 
|              |  weeks |  weeks | 
|              |  ended |  ended | 
|              |     12 |     13 | 
|              |   July |   July | 
|              |   2009 |   2008 | 
+--------------+--------+--------+ 
| Profit       |  7,395 |  6,605 | 
| attributable |        |        | 
| to equity    |        |        | 
| holders of   |        |        | 
| the company  |        |        | 
| (GBP'000)    |        |        | 
+--------------+--------+--------+ 
| Weighted     | 69,657 | 69,657 | 
| average      |        |        | 
| number       |        |        | 
| of           |        |        | 
| ordinary     |        |        | 
| shares       |        |        | 
| in issue     |        |        | 
| (thousands)  |        |        | 
+--------------+--------+--------+ 
| Basic        |   10.6 |    9.5 | 
| and          |        |        | 
| diluted      |        |        | 
| earnings     |        |        | 
| per          |        |        | 
| share        |        |        | 
| (pence)      |        |        | 
+--------------+--------+--------+ 
 
 
 
 
8.    Property, plant and equipment and intangible assets 
+------------------------------------------------------------+-------------+--------------+ 
|                                                            |   Property, |   Intangible | 
|                                                            |   plant and |       assets | 
|                                                            |   equipment |              | 
+------------------------------------------------------------+-------------+--------------+ 
|                                                            |     GBP'000 |      GBP'000 | 
+------------------------------------------------------------+-------------+--------------+ 
| 28 weeks ended 13 July 2008                                |             |              | 
+------------------------------------------------------------+-------------+--------------+ 
| Opening net book amount as at 1 January 2008               |      42,286 |        3,987 | 
+------------------------------------------------------------+-------------+--------------+ 
| Exchange adjustments                                       |       2,701 |          347 | 
+------------------------------------------------------------+-------------+--------------+ 
| Additions                                                  |       8,362 |           59 | 
+------------------------------------------------------------+-------------+--------------+ 
| Disposals                                                  |        (89) |            - | 
+------------------------------------------------------------+-------------+--------------+ 
| Depreciation and amortisation                              |     (6,109) |        (483) | 
+------------------------------------------------------------+-------------+--------------+ 
| Closing net book amount as at 13 July 2008                 |      47,151 |        3,910 | 
+------------------------------------------------------------+-------------+--------------+ 
|                                                            |             |              | 
+------------------------------------------------------------+-------------+--------------+ 
| 28 weeks ended 12 July 2009                                |             |              | 
+------------------------------------------------------------+-------------+--------------+ 
| Opening net book amount as at 1 January 2009               |      51,325 |        3,671 | 
+------------------------------------------------------------+-------------+--------------+ 
| Exchange adjustments                                       |     (3,867) |        (296) | 
+------------------------------------------------------------+-------------+--------------+ 
| Additions                                                  |       6,917 |           34 | 
+------------------------------------------------------------+-------------+--------------+ 
| Disposals                                                  |         (5) |            - | 
+------------------------------------------------------------+-------------+--------------+ 
| Depreciation and amortisation                              |     (6,820) |        (466) | 
+------------------------------------------------------------+-------------+--------------+ 
| Closing net book amount as at 12 July 2009                 |      47,550 |        2,943 | 
+------------------------------------------------------------+-------------+--------------+ 
 
 
Additions comprise investment in expansion and new products together 
with continuing expenditure on efficiency improvement, equipment modernisation 
and upgrading information systems across all facilities. 
 
 
 
 
9.    Borrowings 
+-------------+--------+---------+---------+----------+ 
|             |        |      28 |      28 |     Year | 
|             |        |   weeks |   weeks |    ended | 
|             |        |   ended |   ended |       31 | 
|             |        |      12 |      13 | December | 
|             |        |    July |    July |     2008 | 
|             |        |    2009 |    2008 |          | 
+-------------+--------+---------+---------+----------+ 
|             |        | GBP'000 | GBP'000 |  GBP'000 | 
+-------------+--------+---------+---------+----------+ 
| Current     |        |   8,901 |   6,846 |    8,940 | 
+-------------+--------+---------+---------+----------+ 
| Non-current |        |  39,010 |  48,497 |   45,417 | 
+-------------+--------+---------+---------+----------+ 
| Total       |        |  47,911 |  55,343 |   54,357 | 
| borrowings  |        |         |         |          | 
+-------------+--------+---------+---------+----------+ 
 
 
Movements in borrowings is analysed as follows: 
+-----------------------------------------+------+-------------+-------------+--------------+ 
|                                         |      |    28 weeks |    28 weeks |         Year | 
|                                         |      |       ended |       ended |        ended | 
|                                         |      |     12 July |     13 July |  31 December | 
|                                         |      |        2009 |        2008 |              | 
|                                         |      |             |             |         2008 | 
+-----------------------------------------+------+-------------+-------------+--------------+ 
|                                         |      |     GBP'000 |     GBP'000 |      GBP'000 | 
+-----------------------------------------+------+-------------+-------------+--------------+ 
| Opening amount                          |      |      54,357 |      56,984 |       56,984 | 
+-----------------------------------------+------+-------------+-------------+--------------+ 
| Exchange adjustments                    |      |     (1,261) |       1,240 |        1,637 | 
+-----------------------------------------+------+-------------+-------------+--------------+ 
| New borrowings                          |      |           - |       2,440 |        2,915 | 
+-----------------------------------------+------+-------------+-------------+--------------+ 
| Repayment of borrowings                 |      |     (5,185) |     (5,321) |      (7,179) | 
+-----------------------------------------+------+-------------+-------------+--------------+ 
| Closing amount                          |      |      47,911 |      55,343 |       54,357 | 
+-----------------------------------------+------+-------------+-------------+--------------+ 
 
 
 
 
10.    Share capital 
+---------+-------------+----------+---------+ 
|         |      Number | Ordinary |   Total | 
|         |          of |   shares |         | 
|         |      shares |          |         | 
+---------+-------------+----------+---------+ 
|         | (thousands) |  GBP'000 | GBP'000 | 
+---------+-------------+----------+---------+ 
|         |             |          |         | 
+---------+-------------+----------+---------+ 
| Opening |      69,657 |    6,966 |   6,966 | 
| balance |             |          |         | 
| 1       |             |          |         | 
| January |             |          |         | 
| 2008    |             |          |         | 
| and at  |             |          |         | 
| 13 July |             |          |         | 
| 2008    |             |          |         | 
+---------+-------------+----------+---------+ 
|         |             |          |         | 
+---------+-------------+----------+---------+ 
| Opening |      69,657 |    6,966 |   6,966 | 
| balance |             |          |         | 
| 1       |             |          |         | 
| January |             |          |         | 
| 2009    |             |          |         | 
| and at  |             |          |         | 
| 12 July |             |          |         | 
| 2009    |             |          |         | 
+---------+-------------+----------+---------+ 
 
 
 
 
11.    Related party transactions 
The companies noted below are all deemed to be related parties by way of common 
Directors. 
 
 
The following sales and purchases were made on an arm's length basis from 
related parties: 
+-----------------+---------+---------+----------+ 
|                 |      28 |      28 |     Year | 
|                 |   weeks |   weeks |    ended | 
|                 |   ended |   ended |       31 | 
|                 |      12 |      13 | December | 
|                 |    July |    July |     2008 | 
|                 |    2009 |    2008 |          | 
+-----------------+---------+---------+----------+ 
|                 | GBP'000 | GBP'000 |  GBP'000 | 
+-----------------+---------+---------+----------+ 
| Hilton          |   6,423 |       - |      642 | 
| Meats           |         |         |          | 
| (International) |         |         |          | 
| Limited - sales |         |         |          | 
+-----------------+---------+---------+----------+ 
| Hilton          |  41,537 |  37,696 |   73,281 | 
| Meats           |         |         |          | 
| (International) |         |         |          | 
| Limited -       |         |         |          | 
| purchases       |         |         |          | 
+-----------------+---------+---------+----------+ 
| Romford         |  23,143 |  23,909 |   44,344 | 
| Wholesale       |         |         |          | 
| Meats           |         |         |          | 
| Limited -       |         |         |          | 
| purchases       |         |         |          | 
+-----------------+---------+---------+----------+ 
| RWM             |  11,701 |  14,041 |   24,218 | 
| Dorset          |         |         |          | 
| Limited         |         |         |          | 
| -               |         |         |          | 
| purchases       |         |         |          | 
+-----------------+---------+---------+----------+ 
| Foyle           |  21,422 |  20,212 |   36,413 | 
| Food            |         |         |          | 
| Group           |         |         |          | 
| Limited         |         |         |          | 
| -               |         |         |          | 
| purchases       |         |         |          | 
+-----------------+---------+---------+----------+ 
 
 
 
 
Amounts owing to and from related parties were as follows: 
+-----------------+---------+---------+----------+ 
|                 |      12 |      13 |       31 | 
|                 |    July |    July | December | 
|                 |    2009 |    2008 |     2008 | 
+-----------------+---------+---------+----------+ 
|                 | GBP'000 | GBP'000 |  GBP'000 | 
+-----------------+---------+---------+----------+ 
| Amounts         |         |         |          | 
| owing           |         |         |          | 
| to              |         |         |          | 
| related         |         |         |          | 
| parties         |         |         |          | 
+-----------------+---------+---------+----------+ 
| Hilton          |   4,510 |   4,264 |    6,735 | 
| Meats           |         |         |          | 
| (International) |         |         |          | 
| Limited         |         |         |          | 
+-----------------+---------+---------+----------+ 
| Romford         |   3,251 |   2,540 |    4,259 | 
| Wholesale       |         |         |          | 
| Meats           |         |         |          | 
| Limited         |         |         |          | 
+-----------------+---------+---------+----------+ 
| RWM             |   1,729 |   1,591 |    1,139 | 
| Dorset          |         |         |          | 
| Limited         |         |         |          | 
+-----------------+---------+---------+----------+ 
| Foyle           |   2,941 |   2,757 |    3,624 | 
| Food            |         |         |          | 
| Group           |         |         |          | 
| Limited         |         |         |          | 
+-----------------+---------+---------+----------+ 
|                 |         |         |          | 
+-----------------+---------+---------+----------+ 
| Amounts         |         |         |          | 
| owing           |         |         |          | 
| from            |         |         |          | 
| related         |         |         |          | 
| parties         |         |         |          | 
+-----------------+---------+---------+----------+ 
| Hilton          |   2,209 |       - |      642 | 
| Meats           |         |         |          | 
| (International) |         |         |          | 
| Limited         |         |         |          | 
+-----------------+---------+---------+----------+ 
 
 
The ultimate shareholders of all the above companies have an interest in the 
share capital of the Company. 
 
 
 
 
 
 
Auditors' review report 
 
 
Independent review report to Hilton Food Group plc 
 
 
 
 
Introduction 
 
 
We have been engaged by the Company to review the condensed consolidated interim 
financial information in the half year financial report for the 28 weeks ended 
12 July 2009 which comprises the income statement, the statement of 
comprehensive income, the balance sheet, the statement of changes in equity, the 
cash flow statement and related notes. We have read the other information 
contained in the half year financial report and considered whether it contains 
any apparent misstatements or material inconsistencies with the information in 
the condensed consolidated interim financial information. 
 
 
 
 
Directors' responsibilities 
 
 
The half year financial report is the responsibility of, and has been approved 
by, the Directors. The Directors are responsible for preparing the half 
year financial report in accordance with the Disclosure and Transparency Rules 
of the United Kingdom's Financial Services Authority. 
 
 
As disclosed in note 2, the annual financial statements of the Group are 
prepared in accordance with IFRSs as adopted by the European Union. The 
condensed consolidated interim financial information included in this half 
year financial report has been prepared in accordance with International 
Accounting Standard 34, 'Interim Financial Reporting' as adopted by the European 
Union. 
 
 
 
 
Our responsibility 
 
 
Our responsibility is to express to the Company a conclusion on the condensed 
consolidated interim financial information in the half year financial report 
based on our review. This report, including the conclusion, has been prepared 
for and only for the company and the purpose of the Disclosure and Transparency 
Rules of the Financial Services Authority and for no other purpose. We do not, 
in producing this report, accept or assume responsibility for any other purpose 
or to any other person to whom this report is shown or into whose hands it may 
come save where expressly agreed by our prior consent in writing. 
 
 
 
 
Scope of review 
 
 
We conducted our review in accordance with International Standard on Review 
Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information 
Performed by the Independent Auditor of the Entity' issued by the Auditing 
Practices Board for use in the United Kingdom. A review of interim financial 
information consists of making enquiries, primarily of persons responsible for 
financial and accounting matters, and applying analytical and other review 
procedures. A review is substantially less in scope than an audit conducted in 
accordance with International Standards on Auditing (UK and Ireland) and 
consequently does not enable us to obtain assurance that we would become aware 
of all significant matters that might be identified in an audit. Accordingly, we 
do not express an audit opinion. 
 
 
 
 
Conclusion 
 
 
Based on our review, nothing has come to our attention that causes us to believe 
that the condensed consolidated interim financial information in the half 
year financial report for the 28 weeks ended 12 July 2009 is not prepared, in 
all material respects, in accordance with International Accounting Standard 34 
as adopted by the European Union and the Disclosure and Transparency Rules of 
the United Kingdom's Financial Services Authority. 
 
 
 
 
 
 
 
 
PricewaterhouseCoopers LLP 
Chartered Accountants 
Belfast 
 
 
9 September 2009 
 
 
 
 
 
 
 
 
 
 
The maintenance and integrity of the Hilton Food Group plc website is the 
responsibility of the Directors; the work carried out by the auditors does not 
involve consideration of these matters and, accordingly, the auditors accept no 
responsibility for any changes that may have occurred to the interim financial 
report since it was initially presented on the website. Legislation in the 
United Kingdom governing the preparation and dissemination of financial 
information may differ from legislation in other jurisdictions 
 
 
 
 
 
This information is provided by RNS 
            The company news service from the London Stock Exchange 
   END 
 
 IR ILFESAEIAIIA 
 

Hilton Food (LSE:HFG)
過去 株価チャート
から 6 2024 まで 7 2024 Hilton Foodのチャートをもっと見るにはこちらをクリック
Hilton Food (LSE:HFG)
過去 株価チャート
から 7 2023 まで 7 2024 Hilton Foodのチャートをもっと見るにはこちらをクリック