Source - LSE Regulatory
RNS Number : 9018K
Parsley Box Group PLC
07 September 2021
 

 

7 September 2021

 

Parsley Box Group plc ("Parsley Box" the "Company")

 

Interim Results

 

26% YoY revenue growth, positive momentum on Average Order Value and product range

 

Parsley Box Group plc (AIM: MEAL), the rapidly growing direct to consumer provider of ready meals focused on the Baby Boomer + demographic, today issues its results for the six months ending 30 June 2020 (the "Period").

 

H1 Financial Highlights1

 

 

H1 2021

£'000

H1 2020

£'000

Change

(%)

Revenue

14,003

11,129

26%

Gross profit

7,076

5,546

28%

Gross margin (% of sales)

51%

50%

 

Contribution margin

4,165

2,944

41%

Contribution margin (% of sales)

30%

27%

 

EBITDA before exceptional items

(3,618)

(873)

(314%)

Exceptional items (predominately IPO costs)

(1,347)

0

 

EBITDA after exceptional items

(4,965)

(873)

(469%)

Loss Before Tax

(5,416)

(1,020)

(431%)

EPS

(12.9)

(2.4)

(438%)

Net cash

6,520

1,785

265%

 

H1 Business Highlights

 

Parsley Box has grown rapidly in a very short period of time (the business is just over 4 years old). The Board believes that this has been achieved by relentless customer focus on the Baby Boomer+ demographic, one of the largest overlooked age groups globally. Parsley Box's success is driven by its direct to consumer model combined with innovative product ranges and a constant drive to understand and interact with its customers.

 

·    Continued rapid revenue growth: 26% increase year on year

·    77% increase in active customers

·    38% growth in repeat orders and 8% increase in Average Order Value (AOV)

·    Expansion of range has driven increase in AOV

·    Successful IPO in March strengthening the capitalisation of the company

·    £1.2 million TV advertising campaign to build brand awareness increased both spontaneous and prompted awareness levels fivefold

·    Net cash at period end of £6.52 million

  

Post Period End

 

·   Extended innovation team headed up by food development expert Cassandra Suddes to drive 21/22 product  innovation strategy

·    Launch of chilled range of meals (initially eight 350g meals) increasing the total addressable market and offering a premium tier retailing at between £3.99 - £4.49

·  'Parsley Origins' ambient product improvement programme launching on the 7th September with greater emphasis on provenance and a shorter supply chain underscoring our environmental credentials important to our consumer base

·    Holly McComb confirmed as CFO from 13th September 2021

 

Current Trading and Outlook

 

·    Higher price point and new product range expected to deliver further growth in H2 2021

·    Adjustment to the blend in marketing channels is delivering positive momentum on both new AOV and customer numbers in H2 2021 to date

·    Further investment in new customer recruitment expected to deliver improved customer acquisition costs (CAC)

·    The very recently launched new range of chilled meals has made an encouraging start with strong initial demand from existing customers adding chilled meals to their basket

 

Kevin Dorren, CEO of Parsley Box, commented:

 

"This has been a highly rewarding period for the company, Parsley Box has achieved a great deal since our IPO in March 2021. The business is well capitalised and is using the opportunity to invest in new customers, product innovation and broadening our team as outlined in the run up to IPO.

 

"We have been successful in strengthening our team in the critical areas of innovation and IT positioning us well to deliver our goals in 2021 and beyond.

 

"The initial results of the investment in product innovation have been encouraging with  the trial of chilled ready meals delivering an increase in customer basket size and lower new customer recruitment costs compared to our purely ambient offering.

 

"Delivering our initial product innovation plan has been well received by our customer base.

 

"The focus remains to deliver long term growth within the UK to achieve a sustainable, profitable business and a recognised brand for the Baby Boomer+ demographic."

 

 

Footnotes:

 

1 Financial information has been rounded for presentation purposes. As a result of this rounding in totals, comparatives and calculations presented in this document may vary slightly from the arithmetic totals or calculations using such data.

 

2EBITDA is defined as earnings before interest, taxation, depreciation, amortisation, impairment, share-based payment charges connected with employee remuneration and fundraising-related expenditure (2021)

 

Enquiries:

 

Parsley Box

Tel: 0131 608 1990

 

Cal Bull-Edwards, Head of Communications                     

and Investor Relations      

 

 

 

FinnCap (Nominated Adviser and Broker)

 

Matt Goode/Charlie Beeson (Corporate Finance) 

Tim Redfern/Charlotte Sutcliffe (ECM)

 

Tel: 020 7220 0500

 

 

Instinctif Partners

 

Matthew Smallwood/Justine Warren

 

 

Tel: 020 7457 2005/10

 

 

Notes to editors:

 

Parsley Box delivers ready meals direct to the underserved Baby Boomer+ consumer, broadly defined as those aged 60 and over. Its mission is to champion and empower the over 60s. The core product range comprises over 60 single portion sized meals spanning various cuisines.

 

The Baby Boomer+ demographic is growing rapidly; it represented c.24 per cent. of the UK population (16.2 million people) in 2019 and is the only age demographic that is forecast to grow materially in the next 10 years (source: Government Office for Science, Future of an Ageing Population). Parsley Box was formed specifically to target this highly attractive fast-growing market.

 

Parsley Box was founded in March 2017 and has grown to offer a 'one stop shop' for its target market.

 

 

 

Chief Executive Review

 

I would like to welcome all new shareholders to Parsley Box plc following our admission to AIM in March 2021. This has been a rewarding period for the Company and we have achieved a great deal since our IPO. The business is well capitalised and is using the opportunity to invest in new customers, product innovation and broadening our team, in line with the objectives outlined in our Admissions Document.

We remain focused on delivering long term growth within the UK, to achieve a sustainable, profitable business and to be a renowned brand dedicated to the Baby Boomer+ consumer, the fastest growing demographic currently representing 24% of the population and expected to reach 27% by 2029.

During the first half, sales continued to grow rapidly with revenue, up 26% to £14 million, driven by a substantial increase in Active Customers to 177,174 from 100,846 a rise of 75.7%. 

Active Customers at the period end were at record levels as a result of the substantial number of new customers acquired in H1 2021, albeit new customer additions returned to a more normalised level compared to the unusually high level of new customers in H1 2020. 

Repeat customer orders, the key driver for long term profitable growth, showed a significant increase on the comparable period in H1 2020, demonstrating the benefit of the acceleration of customer growth seen last year, which also continues to flow through into higher order values. Repeat orders grew 38.30% to 256,089 and the repeat AOV improved from £40.24 to £43.30. Revenue from repeat orders, which is key to driving long term profitability, consequently grew by 48%.

Product strategy

Driving innovation is the key to our long term growth and is expected  to deliver higher repeat order rates, increase AOV and extend the total addressable market by appealing to broader tastes. The total ready meal market in the UK is worth £5.9 billion (Euromonitor: Nov 2020) and by extending our range and investing in continuous improvements to our existing products we aim to take a greater share of the market.

We have extended our innovation team by appointing food development expert Cassandra Suddes to lead our 2021/22 product innovation strategy and much progress has already been made in this area.

Our customer is at the heart of our strategy and our purpose is to surprise and delight this underserved Baby Boomer+ market. So often overlooked by other food retailers focused on the family basket or the younger consumer living on their own, we want to ensure that every product or range we develop keeps their needs and aspirations front of mind.

Premium longer-life chilled ready meal range

In August we launched a small trial range of eight chilled ready meals, branded Chef's Table by Parsley Box, featuring some of the Nation's favourite dishes including beef lasagne and luxury fish pie. This premium-tier product range has a 21-day shelf life and a higher price point than the ambient range, with meals priced at £3.99 to £4.49 for 350g.

Initial sales data for the trial have been encouraging, with existing customers showing a positive response to the introduction. Additionally, the cost per acquisition of new customers via marketing channels has been lower than for our existing ambient range. It is still early days in the trial as we look to see reorder patterns emerge over the next quarter for a clearer picture of uptake and repeat demand. We will update investors with our progress in this regard at the appropriate time.

Food provenance - Parsley Origins

Our customers want to know where their food is made, how it is produced and where the key ingredients are from. Although provenance has always been important, consumer interest in discovering the stories behind the food they eat is growing and increasingly influences purchasing decisions, building brand trust and loyalty.

To meet this need we have launched Parsley Origins to share these food stories, showcasing the taste and quality of our products, as well as their uniqueness and sustainability credentials.

We are very proud that all our products are produced in the UK which is highlighted on the front of the new packaging.

Food credentials

We continually seek to improve our food credentials and drive our ethical agenda. Product lines to be relaunched this year will only use free range eggs, UTZ certified chocolate and sustainably sourced fish. We are working towards  also eradicating the use of palm oil in our products.

Packaging redesign

Our packaging has been refreshed to clearly communicate our food credentials. The design elevates our products and defines our sub-ranges to make it even easier for customers to shop online and find what they are looking for in the catalogues.

Parsley People

A key strength of Parsley Box is our people and the direct relationship we have with our consumers. The direct-to-consumer model allows us to gather detailed insights from customers, building meaningful relationships and allowing for greater levels of innovation perfectly aligned with their demands.

The food development team is working closely with the call centre team to continue to build a foodie culture across the business to further engage our customers and help strengthen the emotional connection to our brand.

New CFO appointment

Investing in the right people is essential to our continued success and after a thorough and rigorous process we are pleased to appoint Holly McComb as our new Chief Financial Officer who will join the company and Board on 13th September 2021, subject to the completion of the required AIM regulatory due diligence procedures. She will succeed John Swan who is retiring but will remain with the business for a period of time to ensure a seamless handover.  The Board wishes to place on record its gratitude for John's contribution to the development of the Company.

John has been an integral and invaluable part of the team and the development of the Company through to the IPO.  On behalf of everyone at Parsley Box we thank and wish him well for the future.

Holly is ACA trained and an ICAEW fellow. She was most recently, since 2016, CFO of privately backed TV Squared Ltd, a SAAS platform providing analytics for the TV advertising market. For the preceding ten years she was Chief Financial Officer of IndigoVision Group, an AIM listed business which was sold to Motorola in 2020. She is a member of the Scottish Finance Director Forum which she chaired between May 2017 and May 2018.

Holly brings valuable experience and learnings from her previous roles in rapidly expanding businesses and having been CFO of a successful PLC. We warmly welcome her to the team and look forward to working together in building Parsley Box into a household name.

Holly Juliet McComb (nee Peryer) (age 46) held a directorship in the past five years preceding her appointment to Parsley Box, at TV Squared Ltd. There are no additional disclosures to be made in accordance with Schedule Two paragraph (g) of the AIM Rules.

 

Current Trading and Outlook

 

Our business continues to see rapid revenue growth and adjustments to the blend of marketing channels are delivering positive momentum on new customer recruitment. Media response rates have also improved in a number of channels giving us confidence of positive growth in both new AOV and customer numbers in H2 2021.

 

The launch of our chilled range has given us the opportunity to offer a new range to a broader consumer in our media titles delivering a lower cost of acquisition and higher response rates at a significantly higher AOV for new business. We will continue to monitor this in H2 2021 but expect that our recruitment offer may skew towards chilled in H2 2021.

 

We will continue to innovate, extend our product range,  grow awareness and build sales to take full advantage of our direct to consumer business model and the fundamental channel shift that is taking place.

 

We have largely maintained our input prices and margins over the last four years, but like the rest of the food industry we are seeing input prices rise. We expect to negate any input price rises by retail price increases on selected lines in H2 2021.

 

In the short term, supply chain challenges being seen across the food, manufacturing and distribution industries are likely to lead to higher input prices across all sectors. Looking forward we remain excited for the future.

 

Financial Review

 

Key performance indicators

 

 

H1 2021

H1 2020

 

New

Repeat

New

Repeat

Revenue (£,000)

2,959

11,044

3,676

7,453

Change

(19.5%)

48.2%

 

Orders

128,737

256,089

154,317

185,277

Change

(16.6%)

38.2%

 

AOV (£)

22.98

43.30

23.82

40.24

Change

(3.5%)

7.6%

 

 

 

The financial results for the period reflect the continued growth in revenue coupled with improved Gross and Contribution margins. In line with the company's aim to drive growth and strengthen the brand, funds raised in the IPO have been deployed in marketing to further increase the customer base by new customer acquisition.  This investment is reflected in a 26% growth in revenue and a 77% increase in Active Customers (customers who have purchased in the last 13 months - 2 or more orders) to 178,274.  Customer loyalty remains strong, with a sales retention rate (defined as repeat customer contribution by revenue, by Customer Cohort) of 67%, in line with that reported for H2 2020 (68%).

 

The company has also continued to improve Average Order Values from purchases by existing customers by expanding the product range whilst managing the New Order Value for introductory new customer acquisition. The combination of increased levels of active customers combined with higher order values has resulted in a gross margin improvement of 1% and a 3% contribution margin improvement.

 

Marketing spend was accelerated in the period with a £1.2m investment in TV advertising to build brand awareness - this campaign has proved successful increasing both spontaneous and prompted awareness levels fivefold.

 

Customer acquisition costs (CAC) have risen over the first six months of 2021, with the investment in TV advertising to drive brand awareness increasing CAC from its previous range of £15-£20 by approx. £11 to an average of £31. However, the easing of TV spend, coupled with the introduction of the chilled range, is resulting in movement back down in H2 to date, which is expected to continue.

 

G&A expenses have risen due to increased staff levels in the call centre as a consequence of higher customer traffic and in line with our focus on supporting and serving our customer base. Inbound call levels rose by some 18% and outbound calls by 89%. Despite these increased call levels, we achieved a 92% drop in call abandonment although this figure is inflated by the Covid-19 impact in H1 2020. Key hires have also been made in Marketing, Finance, IT and NPD as the company builds out organisational infrastructure in line with the plan.

 

Unlike many other companies, Parsley Box maintained its call centre operations throughout the Covid lockdown to be able to both meet the requirements of our customer demographic and maintain security in respect of credit card transactions. Consequently, additional costs were incurred in terms of cleaning, Covid tests and infrastructure with the main expense being a doubling of our premises to both manage social distancing and ensure continuity of operations. The second lease ends in September 2021 and combined with an element of home working, operations can be supported from one location, thus decreasing our premises cost going forward by c£480k.

 

EBITDA before exceptional items was (£3,618k) for the six months to 2021 as a consequence of the continued planned investment in marketing, with EBITDA after Exceptional items of (£4,965k).

 

Exceptional items comprised IPO related costs of £1,064k and Share Based Payments of £283k.

 

Property Plant & Equipment in the balance sheet includes the IFRS 16 value of the double premises costs that will cease in September 2021. On an annualised basis this will save some £480k in cash terms.

 

In light of the impending introduction of the chilled and new and improved ambient range in, early H2, inventory levels have been managed down from £1.5m at December 2020 to £0.8m at H1 2021. This has had a consequent reduction in Trade Creditors as at 30 June.

 

Cash and cash equivalents at 30 June 2021 amounted to £6,520k - the company also has a £500k unused overdraft facility.

 

 

Unaudited statement of comprehensive income for the six months ended 30 June 2021

 

 

 

 

 

Unaudited

six months

ended 30

June 2021

Unaudited

six months

ended 30

June 2020

Unaudited

Year ended

31 December 2020

 

Note

£'000

£'000

£'000

 

 

 

 

 

Revenue

 

14,003

11,129

24,376

 

 

 

 

 

Cost of goods sold

 

(6,927)

(5,583)

(12,220)

 

 

________

________

________

Gross margin

 

7,076

5,546

12,156

 

 

 

 

 

Fulfilment expenses

 

(2,911)

(2,602)

(5,365)

 

 

________

________

________

Contribution margin

 

4,165

2,944

6,791

 

 

 

 

 

Marketing expenses

 

(4,851)

(2,439)

(5,843)

G&A expenses

 

(3,651)

(1,521)

(4,114)

IPO expenses

 

(1,064)

-

-

 

 

________

________

________

Operating loss

 

(5,401)

(1,016)

(3,166)

 

 

________

________

________

 

 

 

 

 

Finance income

 

1

3

3

Finance costs

 

(16)

(7)

(17)

 

 

________

________

________

Loss before taxation

 

(5,416)

(1,020)

(3,180)

 

 

 

 

 

Taxation

 

-

-

-

 

 

________

________

________

Loss for the period

 

(5,416)

(1,020)

(3,180)

 

 

________

________

________

Total other comprehensive income

 

 

-

 

-

 

-

 

 

________

________

________

 

 

 

 

 

Loss and total comprehensive expense for the period attributable to the owners of the company

 

 

(5,416)

 

 

(1,020)

 

 

(3,180)

 

 

=======

=======

=======

 

 

 

 

 

Basic loss per share

2

(12.9)p

(2.4)p

(7.6)p

 

 

 

 

 

 

 

All of the above income is attributable to the shareholders of the Company.

 

Unaudited statement of financial position as at 30 June 2021

 

 

 

 

 

Unaudited

As at 30

June 2021

Unaudited

As at 30

June 2020

Unaudited

As at 31

December 2020

 

Note

£'000

£'000

£'000

Assets

 

 

 

 

Non-current assets

 

 

 

 

Intangible assets

 

-

3

6

Property, plant and equipment

 

675

622

949

 

 

________

________

________

Total non-current assets

 

675

625

955

 

 

________

________

________

 

 

 

 

 

Current assets

 

 

 

 

Inventories

 

800

1,110

1,484

Trade and other receivables

 

590

417

530

Cash and cash equivalents

 

6,520

1,785

914

 

 

________

________

________

Total current assets

 

7,910

3,312

2,928

 

 

________

________

________

Total assets

 

8,585

3,937

3,883

 

 

========

========

========

 

 

 

 

 

 

 

 

 

 

Equity and liabilities

 

 

 

 

Share capital

4

422

342

342

Share premium

 

5,126

4,311

4,311

Share option reserve

 

380

23

600

Other reserves

 

10,321

-

-

Retained losses

 

(11,291)

(3,715)

(5,875)

 

 

________

________

________

Total equity attributable to owners of the company

 

 

4,958

 

961

 

(622)

 

 

________

________

________

 

 

 

 

 

Non-current liabilities

 

 

 

 

Lease liability

 

71

110

213

 

 

________

 

________

________

Total non-current liabilities

 

71

110

213

 

 

________

________

________

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

3,164

2,428

3,685

Lease liability

 

392

438

607

 

 

________

________

________

Total current liabilities

 

3,556

2,866

4,292

 

 

________

________

________

Total liabilities

 

3,627

2,976

4,505

 

 

________

________

________

Total equity and liabilities

 

8,585

3,937

3,883

 

 

=======

========

========

 

Unaudited statement of changes in equity for the six months ended 30 June 2021

 

 

 

 

 

Share

capital

 

Share

premium

 

Other

reserves

Share

option

reserves

 

Retained

loss

 

Total

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

 

 

 

 

 

Balance at 1 January 2020

342

4,311

-

23

(2,695)

1,981

 

 

 

 

 

 

 

Share based payments

-

-

-

-

-

-

Loss for the period

-

-

-

-

(1,020)

(1,020)

 

________

________

_______

________

________

________

Balance at 30 June 2020

342

4,311

-

23

(3,715)

961

 

________

________

_______

________

________

________

 

 

 

 

 

 

 

Loss for the period

-

-

-

-

(2,160)

(2,160)

Share based payments

-

-

-

577

-

577

 

________

________

_______

______

________

________

Balance at 31 December 2020

342

4,311

-

600

(5,875)

(622)

 

________

________

_______

________

________

________

 

 

 

 

 

 

 

Issue of shares

59

10,290

-

-

-

10,349

Share options issued

-

2

501

(503)

-

-

Share options exercised

19

343

-

-

-

362

Treasury shares - SIP

2

-

-

-

-

2

Share based payment charge

-

-

-

283

-

283

Transfer to other reserves on IPO

-

(9,820)

9,820

-

-

-

Loss for the period

-

-

-

-

(5,416)

(5,416)

 

________

________

_______

________

________

________

Balance at 30 June 2021

422

5,126

10,321

380

(11,291)

4,958

 

========

========

=======

========

========

========

 

 

 

Unaudited cash flow statement for the six months ended 30 June 2021

 

 

Unaudited

six months

ended 30

June 2021

Unaudited

six months

ended 30

June 2020

Unaudited

year

ended 31

December 2020

 

 

Note

£'000

£'000

£'000

 

Cash flows from operating activities

 

 

 

 

 

Loss before taxation

 

(5,416)

(1,020)

(3,180)

 

 

 

 

 

 

 

Adjustments for:

 

 

 

 

 

Depreciation of property, plant, and equipment

 

 

430

140

411

 

Amortisation of intangible assets

 

6

3

12

 

Interest paid/(received)

 

(1)

(3)

(3)

 

Lease interest payments

 

16

7

17

 

Loss on disposal of property, plant and equipment

 

-

-

-

-

 

Credit to equity for equity settled share-based payments

 

 

283

-

578

 

 

 

 

 

 

 

 

________

________

________

 

 

 

(4,682)

(873)

(2,167)

 

 

 

________

________

________

 

 

 

 

 

 

 

Changes in working capital

 

 

 

 

 

Decrease/(increase) in inventories

 

684

(179)

(552)

 

Increase in trade and other receivables

 

(60)

(27)

(140)

 

Increase(Decrease)/increase in trade and other payables

 

(517)

569

1,826

 

 

 

________

________

________

 

Cash generated from operations

 

(4,577)

(510)

(1,033)

 

 

 

________

________

________

 

 

 

 

 

 

 

Tax paid

 

-

-

-

 

 

 

________

________

________

 

Net cash inflow from operating activities

 

(4,577)

(510)

(1,033)

 

 

 

________

________

________

 

 

 

 

 

 

 

 

 

Cash flows from investment activities

 

 

 

 

Purchase of property, plant and equipment

 

 

 

(155)

 

(62)

 

(147)

 

Proceeds from disposal of property, plant and equipment

 

-

 

-

(8)

 

 

 

________

________

________

 

Net cash outflow from investing activities

(155)

(62)

(155)

 

 

 

________

________

________

 

 

 

 

 

 

 

Cashflows from financing activities

 

 

 

 

 

Proceeds from issues of shares

 

10,712

-

-

 

Interest (paid/()/received)

 

1

3

2

 

Payment of lease liabilities

 

(375)

(126)

(380)

 

 

 

________

________

________

 

Net cash inflow/(outflow) from financing activities 

 

 

10,338

 

(123)

 

(378)

 

 

 

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

 

 

5,606

 

(695)

 

(1,566)

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

914

2,480

2,480

 

 

 

________

________

________

 

Cash and cash equivalents at end of period

6,520

1,785

914

 

 

 

=======

=======

=======

 

             

 

 

 

Notes to the financial statements

 

 

 

1          Basis of preparation and change in accounting policies
 

            Reporting entity 

The Company was incorporated on 12 January 2021 with registered number SC685656.  The company was re-registered as a public company on 3 March 2021. On 31 March 2021 the company became the holding company of the Group and Parsley Box Limited (a company incorporated in Scotland with registered number SC561983) became the company's wholly owned subsidiary.   Parsley Box's principal activity is to operate Parsley Box business. 

 

The interim financial statements have been prepared by the directors of the Company on a going concern basis and under the historical cost convention and is presented in pounds sterling (£) being the functional currency of the subsidiary. 

 

Basis of preparation

In the HFI to 31 December 2020 for admission to AIM, the Company adopted International Financial Reporting Standards and interpretations (collectively "IFRS") issued by the International Accounting Standards Board ("IASB") as adopted by the European Union. On 31 December 2020, IFRS as adopted by the European Union at that date was brought into UK law and became UK-adopted international accounting standards, with future changes being subject to endorsement by the UK Endorsement Board. The Group transitioned to UK-adopted international accounting standards in its consolidated financial statements on 1 January 2021. There was no impact or changes in accounting policies from the transition and the Group will also continue to comply with IFRS and their interpretations issued by the IASB.

 

The financial information in these interim accounts has been prepared and presented on that basis. The accounting policies are consistent with those applied in the preparation of the Historical Financial Information to 31 December 2020 presented in the Admission Document for the Placing and Admission to AIM by the Company and that are expected to be applied in the financial statements for the year ending 31 December 2021.  

 

The Company's financial risk management objectives and policies are consistent with those disclosed in the admission document

 

Pro-forma Comparatives

Given the Company formed on 12 January 2021 and acquired the subsidiaries on 3 March 2021 there are no statutory comparative figures.

 

The interim financial statements consolidate Parsley Box Limited.  All intercompany transactions and balances are eliminated.  

 

The directors have considered the accounting policy that should be applied in respect of the consolidation of the Group formed in anticipation of Admission to AIM.  They have concluded the transactions described above represented a combination of entities under common control and in accordance with IAS 8 "Accounting policies, changes in accounting estimates and errors" have considered FRS 102 section 19, which the directors believe reflects the economic substance of the transaction.  Under this standard, assets and liabilities are recognised only to the extent that they were recognised by the legal acquirer, no goodwill is recognised and comparative amounts, if applicable, are restated as if the combination had taken place at beginning of the earliest accounting period presented.  Therefore, although the group reconstruction did not take place until 3 March 2021, these interim financial statements are presented as the group structure had always been in place, using merger accounting.

 

Statutory accounts for Parsley Box for the year ended 31 December 2020, which received an unqualified audit opinion and did not include a statement under section 498 (2) or (3) of the Companies Act 2006, have been filed with the Registrar of Companies. The statutory financial statements for the year ended 31 December 2020 were prepared in accordance with FRS 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland (United Kingdom Generally Accepted Accounting Practice - "UK GAAP").

 

The comparative figures for the year ended 31 December 2020 have been extracted from the financial statements prepared for the Company's admission onto the Alternative Investment Market of the London Stock Exchange ("AIM") and were included in the Company's admission document.

 

The comparative figures for the year ended 30 June 2020 included in these interim accounts are therefore not consistent with the annual report and accounts as filed at Companies House. A reconciliation of the differences between the figures used in these interim accounts and those that are filed at Companies House are shown in note 5 below.

                                                                                                       

 

                                                                                                       

Notes to the financial statements (continued)

 

 

1          Basis of preparation and change in accounting policies (continued)
 

Significant accounting policies

On admission to AIM, the Company adopted International Financial Reporting Standards and interpretations (collectively "IFRS") issued by the International Accounting Standards Board ("IASB") as adopted by the European Union. The financial information in these interim accounts have been prepared and presented on that basis. The accounting policies are consistent with those applied in the preparation of the Historical Financial Information to 31 December 2020 presented in the Admission Document for the Placing and Admission to AIM by the Company and that are expected to be applied in the financial statements for the year ending 31 December 2021.  

 

The Company's financial risk management objectives and policies are consistent with those disclosed in the admission document

 

Going concern

The directors have prepared trading and cash flow forecasts for a period of one year from the date of approval of these interim financial statements.  The directors have a reasonable expectation that the Group has adequate cash headroom.  Accordingly, they continue to adopt a going concern basis in preparing the financial statements of the Group. 

 

 

2

Earnings per share

 

 

 

 

 

 

 

 

 

The basic earnings per share calculation is the same as for the fully diluted earnings per shar position, as there are no potentially dilutive instruments.

 

 

 

Unaudited

six months

ended 30

June 2021

 

 

Unaudited

six months

ended 30

June 2020

 

Unaudited
Year ended 

31 December

2020

 

 

£000

£000

£000

 

Basic calculation

 

 

 

 

Earnings used in calculation of earnings per share

(5,416)

(1,020)

(3,180)

 

 

 

======

======

======

 

 

 

 

 

 

 

 

Number

Number

Number

 

Weighted average number of shares in issue (proforma)

 

42,047,734

 

42,047,734

 

42,047,734

 

 

========

=======

========

 

 

 

 

 

 

Basic and diluted loss per share

(12.9)p

(2.4)p

(7.6)p

 

 

=====

=====

=====

 

 

 

 

 

 

Notes to the financial statements (continued)

 

 

 

3

Dividends

 

 

 

 

No dividend is payable for six months ended 30 June 2021 (nil - year ended 31 December 2020: £Nil and period ended 30 June 2020)..: £Nil).

 

 

4

Share capital

 

 

 

 

 

 

 

 

 

 

Six months

ended 30

June 2021

 

 

 

Six months

ended 30

   June 2020

 


Year ended 

31 December

    2020

 

 

 

 

 

 

 

 

 

 

 

Authorised, issued and fully paid

 

 

 

 

Ordinary shares at £0.01 each

27,285,486

21,833,332

21,833,332

 

A Ordinary shares at £0.01 each

14,849,540

12,395,838

12,395,838

 

 

 

 

 

 

 

£000

£000

£000

 

 

 

 

 

 

Ordinary shares at £0.01 each

273

218

218

 

A Ordinary shares at £0.01 each

149

124

124

 

 

_________

_________

_________

 

 

422

342

342

 

 

=========

=========

=========

 

 

 

 

 

 

On 31 March 2021 the Company was admitted to trading on AIM.  On this date the Company issued 2,500,000 ordinary shares of £0.01 each with a nominal value of £2.00 per share giving rise to a share premium of £4,975,000.  On 31 March 2021 24,237,326 ordinary shares and 13,720,974 A Ordinary shares were issued in exchange for shares in subsidiary company Parsley Box Limited. 

 

On 31 March 2021 the Company issued 327,500 ordinary shares of £0.01 at £0.1512 per share and 1,128,566 A ordinary shares of £0.01 each at £0.2241 per share as part of the exercise of options.  This gave rise to a share premium of £288,000.

 

On 6 May 2021 the Company issues 220,660 ordinary shares of £0.01 for a total consideration of £0.01.

 

Prior to this date the Company had issued 1 ordinary share of 1p and 1 A Ordinary share of 1 pence.  On 1 March 2021 the company issued one redeemable preference share of £50,000 which was redeemed at par following the admission to AIM. 

 

As a result of these transactions the issued share capital at 30 June 2021 comprised 27,285,486 ordinary shares of £0.01 and 14,849,540 A ordinary shares of £0.01 which gave rise to a share premium of £5,126,000 (net of expenses of £147,000). 

 

 

 

5

Restatement on adoption of IFRS

 

 

 

 

 

 

 

Unaudited

Year ended

31 December

2020

Unaudited

Period ended

31 December

2019

 

 

Note

£'000

£'000

 

 

 

 

 

 

Profit after taxation

 

 

 

 

 

 

 

 

 

Per FRS 102 published financial statements

 

(3,081)

(1,965)

 

IPO and IFRS adjustments

 

(99)

(1)

 

 

 

 

 

 

 

 

________

________

 

 

 

(3,180)

(1,966)

 

 

 

 

 

 

Profit after taxation

 

 

 

 

 

 

 

 

 

Per FRS 102 published financial statements

 

(622)

1,982

 

IPO and IFRS adjustments

 

-

(1)

 

 

 

________

________

 

 

 

(622)

1,981

 

 

 

=======

=======

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR DKABBOBKDNCK
Find out how to deal online from £1.50 in a SIPP, ISA or Dealing account. AJ Bell logo

Related Charts