Roebuck Food Group plc
Interim results 2024
Results
Roebuck Food Group plc (AIM: RFG) is pleased to
announce its interim results for the six months to end June
2024.
During this period, management have completed a
fundamental strategic review of the business and have developed a
new strategic vision for Roebuck Food Group plc. This vision has a
number of guiding pillars including the advancement and
implementation of climate mitigation technologies, throughout the
agricultural supply chain, from primary production through to food
consumption. At this juncture, management believe we can build a
business of significant scale and size over the next number of
years and we are presently evaluating a number of significant
investment opportunities.
As part of this new strategic vision, management
have completed the divestment of two subsidiaries (Town View Foods
and Cantwellscourt Farm), which were no longer considered
appropriate to the direction management want to take the business.
The sale of Town View Foods has results in a significant goodwill
write off of circa Stg £2.3m. Net debt stood at £0.1m at end June
2024.
Continuing Operations
Moorhead & McGavin, the company which we
acquired in December 2023 and which is focussed on the plant based
opportunity, is growing strongly. Sales were up 22%, in the first
half of the year, compared with the prior year. We continue to
invest in people to grow this business and notwithstanding this
investment, we expect the business to improve its profitability
this year, on 2023 levels.
Foro Food Solutions, our Cork based sourcing
business comprises two parts; the sourcing business which engages
primarily with the food service and food manufacturing segments of
the food market and a newer addition, which engages primarily with
retail. The legacy division is profitable and growing strongly from
a very small base. The latter will need some time to cover its
investment in people. This business is benefitting from some
synergies with Moorhead & McGavin and vice versa.
Discontinued Operations
The period under review and into the second half
of the year has seen the divestment of two of our subsidiaries;
Town View Foods (which has resulted in a substantial goodwill write
off of £2.3m in the interim figures just published) together with
Cantwellscourt Farm ltd.
The loss at Cantwellscourt Farm comprises a
write down on the asset, professional fees, together with trading
losses, reflecting the time of the year when the acquisition was
completed (dairy farms typically lose money in the first few months
of the year). The losses at Town View Foods comprise a trading loss
of £158,479 in the period under review, together with accruals for
trading losses in July and August, expenses provided for on the
sale and the aforementioned good will write off.
Outlook
The aforementioned divestments will greatly
simplify Roebuck Food group, resulting in a reduced overhead and
with a balance sheet with a small net debt of circa
£0.1m.
Management are excited for the prospects of the
group. We are seeing good opportunities to grow the business in
areas where we have capability and competence and look forward to
delivering for shareholders in the months ahead.
Dividend
The board does not recommend the payment of a
dividend.
Roebuck Food Group Plc
|
|
|
|
|
Consolidated income statement
|
|
|
|
|
For
the six months ended 30 June 2024
|
|
|
|
|
|
|
|
|
|
|
|
Six months
|
Six
months
|
|
|
|
ended
|
ended
|
|
|
|
30 June
|
30
June
|
|
|
|
2024
|
2023
|
|
|
|
(Unaudited)
|
(Restated)
|
|
|
|
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
Revenue
|
|
5,966
|
1,664
|
|
Cost of sales
|
|
(5,688)
|
(1,601)
|
|
Gross profit
|
|
278
|
63
|
|
|
|
|
|
|
Administrative expenses
|
|
(564)
|
(397)
|
|
Acquisition and related
costs
|
|
(35)
|
-
|
|
Operating loss from continuing operations
|
|
(321)
|
(334)
|
|
|
|
|
|
|
Finance income - interest
receivable
|
|
3
|
-
|
|
Finance expenses - lease
interest
|
|
-
|
-
|
|
Finance expenses - interest on bank
loans
|
|
(7)
|
(3)
|
|
Loss
on continuing activities before taxation
|
|
(325)
|
(337)
|
|
|
|
|
|
|
Income taxes - Corporation
tax
|
|
-
|
-
|
|
Income taxes - Deferred
tax
|
|
-
|
-
|
|
|
|
|
|
|
Loss for the period attributable
to owners of the parent from continuing
operations
|
|
(325)
|
(337)
|
|
|
|
|
|
|
Loss from discontinued
activities
|
|
(3,753)
|
(197)
|
|
|
|
|
|
|
Loss
for the period
|
|
(4,078)
|
(534)
|
|
|
|
|
|
|
Other comprehensive income
|
|
(11)
|
(100)
|
|
|
|
|
|
|
Total comprehensive income for the year
|
|
(4,089)
|
(634)
|
|
Earnings per share expressed in pence per
share:
|
|
|
|
|
From continuing operations
- basic
|
|
(0.65)p
|
(0.67)p
|
|
- diluted
|
|
(0.65)p
|
(0.67)p
|
|
From discontinued
operations
- basic
|
|
(7.5)p
|
(0.39)p
|
|
- diluted
|
|
(7.5)p
|
(0.39)p
|
|
|
|
|
|
|
|
|
|
|
|
Roebuck Food Group plc
|
|
|
|
|
Financial position
|
|
|
|
|
As
at 30 June 2024
|
|
|
|
|
|
As at
|
As
at
|
As
at
|
|
|
30 June
|
30
June
|
31
December
|
|
|
2024
|
2023
|
2023
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
|
|
|
|
|
|
£'000
|
£'000
|
£'000
|
|
ASSETS
|
|
|
|
|
Non-current assets
|
|
|
|
|
Goodwill
|
-
|
2,338
|
2,338
|
|
Biological assets
|
-
|
1,015
|
642
|
|
Intangible assets
|
570
|
-
|
600
|
|
Property, plant and
equipment
|
1,091
|
2,024
|
3,048
|
|
|
1,661
|
5,377
|
6,628
|
|
Current assets
|
|
|
|
|
Trade and other
receivables
|
1,645
|
4,747
|
3,649
|
|
Inventories
|
1,061
|
794
|
1,044
|
|
Assets held for sale
|
4,274
|
-
|
-
|
|
Cash and cash equivalents
|
51
|
1,055
|
1,186
|
|
|
7,031
|
6,596
|
5,879
|
|
|
|
|
|
|
TOTAL ASSETS
|
8,692
|
11,973
|
12,507
|
|
|
|
|
|
|
Equity attributable to equity holders of the
parent
And
non-controlling interest
|
|
|
|
|
Share capital
|
990
|
564
|
990
|
|
Share premium account
|
2,094
|
-
|
2,094
|
|
Other reserves
|
(105)
|
(168)
|
(94)
|
|
Retained earnings
|
(725)
|
4,670
|
3,353
|
|
TOTAL EQUITY
|
2,254
|
5,066
|
6,343
|
|
Non-current liabilities
|
|
|
|
|
Borrowings
|
28
|
943
|
932
|
|
Deferred tax
|
72
|
58
|
168
|
|
|
100
|
1,001
|
1,100
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
1,770
|
3,356
|
3,826
|
|
Liabilities held for sale
|
4,405
|
154
|
-
|
|
Borrowings
|
163
|
2,396
|
1,238
|
|
|
6,338
|
5,906
|
5,064
|
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES
|
8,692
|
11,973
|
12,507
|
|
|
|
|
|
|
|
|
|
|
|
Roebuck Food Group plc
|
Consolidated statement of changes in equity
For
the six months ended 30 June 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
|
Share
|
Other
|
Other
Distributable
|
Retained
|
|
|
|
|
|
capital
|
premium
|
Reserves
|
Reserves
|
earnings
|
Total
|
|
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At
1 January 2023
|
564
|
-
|
(68)
|
-
|
5,204
|
5,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the financial
year
|
-
|
-
|
-
|
-
|
(534)
|
(534)
|
|
|
|
Foreign exchange gain
|
-
|
-
|
(100)
|
-
|
-
|
(100)
|
|
|
|
Total comprehensive income for the period
|
-
|
-
|
(100)
|
-
|
(534)
|
(634)
|
|
|
|
Issue of share capital
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
Equity dividends paid (recognised
directly in equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
Transactions with owners
|
-
|
-
|
(100)
|
-
|
(534)
|
(634)
|
|
|
|
At
30 June 2023
|
564
|
-
|
(168)
|
-
|
4,670
|
5,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the financial
period
|
-
|
-
|
-
|
-
|
(1,317)
|
(1,317)
|
|
|
|
Foreign exchange loss
|
-
|
-
|
74
|
-
|
-
|
74
|
|
|
|
Total comprehensive income for the period
|
-
|
-
|
74
|
-
|
(1,317)
|
(1,243)
|
|
|
|
Issue of share capital
|
426
|
2,224
|
-
|
-
|
-
|
2,650
|
|
|
|
Share issue costs
|
-
|
(130)
|
-
|
-
|
-
|
(130)
|
|
|
|
Transactions with owners
|
426
|
2,094
|
74
|
-
|
(1,317)
|
1,277
|
|
|
|
At
31 December 2023
|
990
|
2,094
|
(94)
|
-
|
3,353
|
6,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the financial
period
|
-
|
-
|
-
|
-
|
(4,078)
|
(4,078)
|
|
|
Foreign Exchange Gain
|
-
|
-
|
(11)
|
-
|
-
|
(11)
|
|
|
Total comprehensive income for the period
|
-
|
-
|
(11)
|
-
|
(4,078)
|
(4,089)
|
|
|
Issue of share capital
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
Equity dividends paid (recognised
directly in equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
Transactions with owners
|
-
|
-
|
(11)
|
-
|
(4,078)
|
(4,089)
|
|
|
At
30 June 2024
|
990
|
2,094
|
(105)
|
-
|
(725)
|
2,254
|
|
|
Roebuck Food Group plc
|
|
|
|
Consolidated cash flow statement
|
|
|
|
For
the six months ended 30 June 2024
|
|
|
|
|
Six months
|
Six
months
|
|
|
Ended
|
ended
|
|
|
30 June
|
30
June
|
|
|
2024
|
2023
|
|
|
(Unaudited)
|
(Restated)
|
|
|
£'000
|
£'000
|
|
Loss on continuing activities before
taxation
|
(325)
|
(337)
|
|
Gain on biological assets
|
-
|
(160)
|
|
Loss on sale of biological
assets
|
-
|
-
|
|
Foreign exchange
loss/(gain)
|
-
|
100
|
|
Loss on discontinued
activities
|
(3,753)
|
(197)
|
|
Finance expenses
|
7
|
81
|
|
Finance income
|
(3)
|
(13)
|
|
Bad debt expenses
|
-
|
25
|
|
Taxation charge
|
-
|
-
|
|
Impairment - Intangible
Asset
|
30
|
-
|
|
Impairment - Goodwill
|
2,338
|
-
|
|
Depreciation - property, plant and
equipment
|
33
|
84
|
|
|
(1,673)
|
(417)
|
|
Changes in working capital:
|
|
|
|
Increase in inventories
|
(145)
|
(478)
|
|
(Increase)/decrease in trade and
other receivables
|
(246)
|
2,476
|
|
Decrease in trade and other
receivables for disposal
|
-
|
-
|
|
Increase in current assets held for
sale
|
(4,274)
|
-
|
|
Decrease/(increase) in current
liabilities held for sale
|
4,405
|
144
|
|
Increase/(decrease) in
payables
|
(37)
|
(71)
|
|
Taxation paid
|
-
|
-
|
|
Net
cash (used)/ generated from operating activities
|
(297)
|
2,071
|
|
Investing activities
|
|
|
|
Proceeds of biological
assets
|
-
|
15
|
|
Proceeds from Sale of farming
division
|
1,192
|
-
|
|
Payments to acquire subsidiary
undertaking
|
-
|
-
|
|
Cash acquired as part of
acquisition
|
-
|
-
|
|
Purchase of property, plant and
equipment
|
(17)
|
(28)
|
|
Net
cash used in investing activities
|
1,175
|
(13)
|
|
Financing activities
|
|
|
|
Invoice finance
|
(328)
|
(1,973)
|
|
Finance lease capital
repayments
|
(12)
|
(91)
|
|
Finance lease advance
|
-
|
-
|
|
Net proceeds from issue of share
capital
|
-
|
-
|
|
Term loan repayments
|
-
|
(13)
|
|
Net
cash used in financing activities
|
(340)
|
(2,077)
|
|
|
|
|
|
Net
decrease in cash and cash equivalents
|
(1,135)
|
(436)
|
|
Cash and cash equivalents, at
beginning of period
|
1,186
|
1,491
|
|
Cash
and cash equivalents end of period
|
51
|
1,055
|
|
Note: The accounting policies
applied throughout the period are consistent with those applied for
the year ended 31 December 2023, as set out in the 2023 Annual
Report.
Enquiries:
Roebuck Food Group
|
|
Aidan Hughes, Finance Director
|
Telephone: + 44 1293 862 498
|
|
|
Davy (Nomad)
|
|
Anthony Farrell
|
Telephone: + 353 1 679 6363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
months
|
Year
|
|
|
ended
|
Ended
|
|
|
30
June
|
31
December
|