Falkland Islands Holdings plc Annual Report 2013 Contents 1 Financial Highlights 2 Chairman’s Statement 4 Managing Director’s Business Review 11 Managing Director’s Financial Review 16 Board of Directors and Secretary 17 Directors’ Report 21 Independent Auditor’s Report 22 Consolidated Income Statement 23 Consolidated Statement of Comprehensive Income 24 Consolidated Balance Sheet 25 Company Balance Sheet 26 Consolidated Cash Flow Statement 27 Company Cash Flow Statement 28 Consolidated Statement of Changes in Shareholders’ Equity 29 Company Statement of Changes in Shareholders’ Equity 30 Notes to the Financial Statements 72 Directors and Corporate Information Financial Highlights FOR THE YEAR ENDED 31 MARCH 2013 Turnover from continuing operations Profit before tax Underlying profit before tax* Diluted earnings per share before goodwill amortisation and non-trading items Dividend per share Cash flow from operations Net asset value per share *Defined as profit before tax, amortisation and non-trading items. FALKLAND ISLANDS HOLDINGS PLC 1 2013 £m 35.60 2.80 3.29 21.3p 11.5p 3.47 276p 2012 £m 34.11 2.84 3.23 26.2p 11.0p 4.61 317p Change % 4.4 (1.4) 1.9 (18.7) 4.5 (24.7) (12.9) Turnover ( from continuing operations £m) 32.25 31.84 29.22 Underlying profit before tax* (£m ) 34.11 35.60 3.23 3.29 2.69 2.73 2.31 2009 2010 2011 2012 2013 2009 2010 2011 2012 2013 Diluted earnings per share (pence) before goodwill amortisation and non-recurring items 26.2 21.7 20.6 21.3 18.8 Dividend per share (pence) 11.00 11.50 9.00 9.50 8.00 2009 2010 2011 2012 2013 2009 2010 2011 2012 2013 2 ANNUAL REPORT 2013 Chairman’s Statement David Hudd Chairman 2012-13 was another period of pleasing performance for the Group, during which strong cash generation continued and we raised equity funds to position us for the growth the Falkland Islands will experience in the build up to oil production. We are unique in the Falkland Islands with a platform of leading retail and support service businesses, a significant land bank and the funds to develop them. Financial Underlying Group operating profit, before amortisation, interest and non-trading items was £3.5 million (2012: £3.6 million) after incurring some £0.4 million of one-off costs. Basic earnings per share has fallen from 26.3p in 2012 to 21.6p as a result of the 33% increase to share capital resulting from the equity capital raising in July 2012. Reflecting our confidence in the outlook, we are pleased to recommend an increased final dividend of 7.5p per share which makes a total dividend of 11.5p per share, a 4.5% increase on the Group’s 2012 dividend (11p). The Group ended the year in a strong financial position with cash balances of £11.4 million and £2.0 million of bank debt as a result of the good trading and the £10.0 million equity raised in July 2012. Operations For the Falkland Islands Company (FIC), retail profits were maintained and fishing activity was at reasonable levels but tourism declined following disruption to cruise schedules. Additional management and consultancy costs of £0.2 million were incurred in planning for the future, accounting for the reduction in contribution of 12% to £1.33 million (2012: £1.51 million). Momart enjoyed a very good year and achieved a 24% increase in contribution to £1.19 million (2012: £0.96 million) even after incurring relocation and restructuring expenses of £0.2 million. Each of the three business streams; exhibitions, commercial and storage, increased their profits. The Portsmouth Harbour Ferry Company (PHFC) suffered a 9% fall in passenger journeys much of which we believe was attributable to changes in military travel arrangements. As a result of this, the operating profit fell by 10% to £0.98 million (2012: £1.09 million). Let me thank our staff for their contribution to our successful year. Falkland Oil and Gas Limited (FOGL) The Group owns 12,825,000 shares in FOGL which represents 4% of the issued share capital of that company; equivalent to one FOGL share for each issued share in Falkland Islands Holdings. In June 2012 we sold 1,175,000 shares to recoup the investment we had made in supporting the cash call in January 2012. The share sale generated a profit for the Group of £0.8 million. At 31 March 2013 the remaining holding had a market value of £3.4 million (26.5p per share) compared with a cost of £2.6 million (20p per share). In 2012 FOGL drilled exploration wells on the Loligo and Scotia prospects. Both wells encountered substantial volumes of gas in place; confirming the presence of a working petroleum system within the South and East Falklands Basins. The farm-ins with Noble Energy Falklands (Noble) and Edison International were a major achievement FALKLAND ISLANDS HOLDINGS PLC 3 and mean that FOGL with cash resources of $220 million at 31 December 2012 is in the fortunate position of having secured funding for its share of the planned seismic and drilling programme. In the 10 years from 2002 and the award of FOGL’s licences, a total of $380 million has been spent in exploration; shooting 35,000 km of 2D seismic and drilling three wells. The pace of exploration is accelerating under the operatorship of Noble; and over the next three years a further $400-$500 million is expected to be invested. It is anticipated that over 10,000 sq km of 3D seismic will be shot, of which 6,000 sq km has recently been completed. This seismic data is focussing on oil potential and will identify the prospects for the next drilling campaign which is targeted to commence in 2014. The scale of further work being undertaken is such that we remain optimistic about the prospects for FOGL and expect to retain a substantial shareholding until the outcome of this drilling programme is known. Corporate Matters I am delighted to welcome Edmund Rowland to the Board as a non-executive director representing our largest shareholder, Blackfish Capital, who subscribed £8.0 million in our July 2012 placing. In addition to the items which have become regular business at our Annual General Meetings, this year we are proposing a re-organisation of the share capital under which the holdings of shareholders who hold less than 100 shares will be bought back by the Company, any such shareholders wishing to retain their holdings will be able to do so. For historical reasons we have a disproportionately large number of small shareholders and the proposed re-organisation will reduce the size of the shareholder register, and as a consequence the costs faced by the Company. At the same time it will provide a means for small shareholders to dispose of their shares for a fair price without incurring brokerage commission. Full details of the re-organisation are given in the Circular to shareholders accompanying the Notice of Annual General Meeting. The notice of the Annual General Meeting and the full results for the year will be posted to shareholders and published on the website on 28 June 2013. Outlook The Falklands economy is on the threshold of a decade of dramatic growth as the Sea Lion discovery is developed. Projections prepared for the Falkland Islands Government show an increase in GDP from £140 million in 2012 to £1 billion in 2018, and on the basis of current oil prices related tax revenues are forecast to average £150 million a year for 30 years. FIC will participate in the growth in the economy in a number of ways. Retail operations, which are central to our business are being extended and modernised. We are also investing the cash we raised last year in developing our property assets including the plans for construction of housing, offices and warehousing. With our construction partners we are tendering for infrastructure contracts, some of which will be awarded this year, and the new port planned for Port William represents a significant opportunity as we own 300 acres, adjoining the site. The continued strength of the global art market and an increase in the number of major exhibitions provides Momart with good opportunities for further growth in the current year. A better year is expected for PHFC with a modest reduction in passenger numbers and we are looking forward to the introduction of a new ferry which is being commissioned for delivery in 2014. We have an exciting future in prospect. David Hudd Chairman 10 June 2013 4 ANNUAL REPORT 2013 Managing Director’s Business Review John Foster Managing Director Group Overview I am pleased to report another good year of trading for the Group, with a 4.4% increase in revenues to £35.6 million (2012: £34.1 million) and a 1.9% increase in underlying pre tax profits to £3.29 million (2012: £3.23 million). In the current year the Group benefited from interest of £0.16 million earned on the £10.0 million share subscription from shareholders in July 2012. Underlying operating profits for the Group (before amortisation and financing costs) were a little lower at £3.50 million (2012: £3.57 million). Review of operations Group revenue and operating profits are analysed below: Group revenue Year ended 31 March 2013 £m 2012 £m Change % Falkland Islands Company 15.22 14.98 Portsmouth Harbour Ferry 4.08 4.16 Momart Total 16.30 14.97 35.60 34.11 1.6 (1.9) 8.9 4.4 Group underlying operating profit Year ended 31 March Falkland Islands Company Portsmouth Harbour Ferry Momart Total 2013 £m 1.33 0.98 1.19 3.50 2012 £m Change % 1.52 1.09 0.96 3.57 (12.5) (10.1) 24.0 (1.9) Group revenue 2013 Underlying operating profit 2013 Momart 46% FIC 43% PHFC 11% 2012 2012 Momart 44% FIC 44% PHFC 12% Momart 34% FIC 38% PHFC 28% Momart 27% FIC 42% PHFC 31% FALKLAND ISLANDS HOLDINGS PLC 5 FIC operating results Year ended 31 March Revenues Retail Falklands 4x4 Freight and port services Support services Property and construction 2013 £m 2012 £m Change % 9.73 1.87 1.65 1.21 0.76 9.45 1.57 2.01 1.28 0.67 3.0 19.1 (17.9) (5.5) 13.4 Total FIC revenue 15.22 14.98 1.6 FIC underlying operating profit Underlying operating profit margin (%) 1.33 1.52 (12.5) 8.7 10.1 (13.9) Falkland Islands Company (FIC) The announcement in July 2012 of the farm-in by Premier Oil Plc to Rockhopper’s Sea Lion discovery in the North Falklands basin added a new level of certainty to the likelihood of oil production in the Falklands. Development work on Sea Lion is expected to commence in mid-2014 with the first oil scheduled to flow in 2017. Oil production will have a dramatic impact on the Falkland Islands economy with GDP projected to increase sevenfold from 2012 to over £1 billion in 2018 and Government oil tax revenues projected to exceed £800 million over the first five years of production. Employment is expected to soar with an increase of over 25% in onshore employment. In the year to 31 March 2013 the focus has been on preparing FIC to exploit the opportunities by strengthening the management team and modernising operations. The resultant revenue investment of some £0.2 million has meant that with little growth in the economy, operating profits were £0.19 million lower at £1.33 million on revenues marginally up at £15.22 million (2012: £14.98 million). Total retail sales grew by 3.0% but revenues from the West Store in Stanley which accounts for more than half of sales were unchanged as a result of a significant reduction in clothing sales caused by the insolvency of the supplier in June 2012. BHS clothing was introduced in the last quarter and its wider range led to a recovery in sales. Good features were a 39% sales increase from the expanded West Store at the Mount Pleasant complex and a 6% increase from warehouse sales resulting from offshore drilling and seismic contracts. The Capstan gift Leiv Erikson oil rig in the Falkland’s waters. FIC revenues 2013 Property sales 0% Other services 28% Motor 10% Retail 62% Property sales 2% 2012 Other services 19% Motor 13% Retail 65% 6 ANNUAL REPORT 2013 Managing Director’s Business Review CONTINUED 7 Fairy Cove Proposed New Link Road Proposed New Port Facility 6 STANLEY 1 5 FIPASS 2 3 4 FIC owned site with planning consent FIC owned site awaiting planning consent 500 0 500 1000 1500 metres 2000 feet 1000 Approx. scale 1/2 1 mile FIC properties – Stanley area FIC development sites and list of acreage Site Fitzroy Road Airport Road /FIPASS Map reference 1 2 “Coastel” Road / Gordon Lines 3 Dairy Paddock Former YPF site East Jetty Fairy Cove 4 5 6 7 Location and size Development potential Central Stanley 1.0 acre FIPASS area 11.0 acres FIPASS area 7.5 acres Western Stanley 36 acres Central Stanley 2.25 acres Waterfront Stanley 3.0 acres Planning for 26 x 2 bed apartments – build starts July 2013 Planning for warehousing and lay down areas Warehousing and lay down areas Planning for 3work camp / 350 houses Prime site for high density housing / offices FIC warehousing – prime site for re-development North side of Stanley Harbour 301 acres Adjoins site for proposed new deep water port at Navy Point FALKLAND ISLANDS HOLDINGS PLC 7 shop traded well despite a 15% fall in the number of cruise ship visitors and DIY and building material sales were little changed. The motor business now branded as Falklands 4x4 benefited from the opening in November 2012 of the new Land Rover show room in central Stanley and sales increased by 19% despite a lack of military orders. Vehicle hire also performed well. Revenues from third party freight and port services fell by 18% without the benefit of the demobilisation of the Ocean Guardian rig in December 2011 which had boosted revenues last year. Support services saw revenues fall by 5% largely as a result of the reduction in the number of cruise ship visitors; although the problem had largely been resolved by the year end. FIC’s Fishing Agency had another encouraging year and insurance broking and FIC’s international their contribution. removals business maintained The increasing demand for building services has led to a rapid expansion in Falkland Building Services (FBS) which is working on internal projects and smaller external contracts: revenues grew by 13% to £0.76 million in the year. The Government’s provision of subsidised housing plots in Stanley has created a market for house building and during the year FBS successfully completed its first two houses; levels of interest for further work are encouragingly high. These jobs and internal projects mean that FBS already has over 30 employees. In addition in June 2012 a joint venture, the South Atlantic Construction Company, (SATCO) was set up with Trant Construction; SATCO will be bidding for some of the infrastructure contracts generated by oil development. Surveys were undertaken on a number of FIC sites in preparation for development. Planning permission has been obtained and work is in progress on the following projects: (cid:115)(cid:0) (cid:0)(cid:38)(cid:73)(cid:84)(cid:90)(cid:82)(cid:79)(cid:89)(cid:0) (cid:50)(cid:79)(cid:65)(cid:68)(cid:0) (cid:33)(cid:80)(cid:65)(cid:82)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0) (cid:35)(cid:79)(cid:77)(cid:80)(cid:76)(cid:69)(cid:88)(cid:0) (cid:110)(cid:0) (cid:18)(cid:22)(cid:0) (cid:84)(cid:87)(cid:79)(cid:0) (cid:66)(cid:69)(cid:68)(cid:82)(cid:79)(cid:79)(cid:77)(cid:0) apartments. (cid:115)(cid:0) (cid:0)(cid:40)(cid:69)(cid:66)(cid:69)(cid:0)(cid:51)(cid:84)(cid:82)(cid:69)(cid:69)(cid:84)(cid:0)(cid:110)(cid:0)(cid:70)(cid:79)(cid:85)(cid:82)(cid:0)(cid:78)(cid:69)(cid:87)(cid:0)(cid:19)(cid:15)(cid:20)(cid:0)(cid:66)(cid:69)(cid:68)(cid:0)(cid:72)(cid:79)(cid:85)(cid:83)(cid:69)(cid:83)(cid:14) (cid:115)(cid:0) (cid:45)(cid:65)(cid:82)(cid:77)(cid:79)(cid:78)(cid:84)(cid:0)(cid:50)(cid:79)(cid:87)(cid:0)(cid:110)(cid:0)(cid:84)(cid:87)(cid:79)(cid:0)(cid:78)(cid:69)(cid:87)(cid:0)(cid:18)(cid:0)(cid:66)(cid:69)(cid:68)(cid:82)(cid:79)(cid:79)(cid:77)(cid:0)(cid:65)(cid:80)(cid:65)(cid:82)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:14)(cid:0) (cid:115)(cid:0) (cid:0)(cid:37)(cid:88)(cid:80)(cid:65)(cid:78)(cid:83)(cid:73)(cid:79)(cid:78)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:77)(cid:79)(cid:68)(cid:69)(cid:82)(cid:78)(cid:73)(cid:83)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:79)(cid:70)(cid:0)(cid:38)(cid:41)(cid:35)(cid:7)(cid:83)(cid:0)(cid:79)(cid:70)(cid:70)(cid:73)(cid:67)(cid:69)(cid:83)(cid:0)(cid:65)(cid:84)(cid:0)(cid:35)(cid:82)(cid:79)(cid:90)(cid:73)(cid:69)(cid:82)(cid:0) Place – including space for external tenants. Other projects currently being progressed are: (cid:115)(cid:0) (cid:0)(cid:55)(cid:65)(cid:82)(cid:69)(cid:72)(cid:79)(cid:85)(cid:83)(cid:73)(cid:78)(cid:71)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:83)(cid:84)(cid:79)(cid:82)(cid:65)(cid:71)(cid:69)(cid:0)(cid:89)(cid:65)(cid:82)(cid:68)(cid:83)(cid:0)(cid:79)(cid:78)(cid:0)(cid:84)(cid:87)(cid:79)(cid:0)(cid:83)(cid:73)(cid:84)(cid:69)(cid:83)(cid:0)(cid:84)(cid:79)(cid:84)(cid:65)(cid:76)(cid:76)(cid:73)(cid:78)(cid:71)(cid:0) 18.5 acres site above the FIPASS port facility in East Stanley. (cid:115)(cid:0) (cid:0)(cid:55)(cid:79)(cid:82)(cid:75)(cid:0) (cid:67)(cid:65)(cid:77)(cid:80)(cid:0) (cid:70)(cid:79)(cid:82)(cid:0) (cid:18)(cid:16)(cid:16)(cid:0) (cid:77)(cid:69)(cid:78)(cid:0) (cid:65)(cid:84)(cid:0) (cid:36)(cid:65)(cid:73)(cid:82)(cid:89)(cid:0) (cid:48)(cid:65)(cid:68)(cid:68)(cid:79)(cid:67)(cid:75)(cid:12)(cid:0) (cid:67)(cid:69)(cid:78)(cid:84)(cid:82)(cid:65)(cid:76)(cid:0) Stanley. Capital expenditure of £1.3 million was incurred in the Falklands in the year including the building of the Falklands 4x4 showroom and construction plant and equipment and vehicles. FIC’s property rental portfolio currently comprises nine houses in Marmont Row and a further 23 properties in Stanley which are let to corporate clients, private individuals and staff. With the departure of the Leiv Eirikkson rig in December 2012 the demand for corporate lettings has temporarily decreased and rental income fell by 14% to £0.3 million in the year to 31 March 2013. 8 ANNUAL REPORT 2013 Managing Director’s Business Review CONTINUED Dockyard. As a result, some MoD commuters changed to travelling around the harbour by car and bus causing an estimated decline of 3,500 passenger journeys a week and leading to a fall in peak working week ferry traffic of 11.4%. Weekends were much less affected and fell by 3.3%. We expect the impact of the MoD change to have been a one off step change and no further such changes to the ferry’s customer base are anticipated. Discussions are being held with MoD officials to explore the options for changing their policy which is costly to the Treasury and leads to increased road congestion and pollution. Ferry fares were increased by an average of 3.5% in June 2012, bringing the total cost of an adult return to £2.80. Discounted fares for regular customers, and lower tariffs for senior citizens and children (£1.80 return) reinforce the excellent value for money offered by the ferry service compared to bus and car travel. The ferry’s record for reliability was maintained with on time departures at 99.5% for its 70,000 departures The 50 year lease that secures PHFC’s use of the new landing stage in Gosport was completed in December 2012. We now plan to complete the modernisation of the ferry fleet and a third modern ferry is being commissioned for delivery in Q3 2014. It is anticipated that the cost of some £3.3 million will be financed by a 10 year bank loan. The new vessel will offer improved passenger facilities and will have an estimated working life of over 30 years. No further significant expenditure on new vessels is anticipated in the next decade. PHFC operating results Year ended 31 March Revenues Ferry fares Cruising and Other revenue Total PHFC revenue Underlying PHFC operating profit Underlying operating profit margin (%) 2013 £m 2012 £m Change % 3.89 0.19 4.08 3.97 0.19 4.16 (2.0) 0.0 (1.9) 0.98* 1.09* (10.1) Passengers carried (000s) 3,033 3,328 24.0 26.2 (8.4) (8.9) * Operating profit is shown before charging finance lease interest of £0.24 million (2012 £0.18 million) relating to the new Pontoon. Portsmouth Harbour Ferry Company (PHFC ) In 2012-13 changes to travel allowances for Ministry Of Defence employees led to an unexpected decline in commuter traffic and total passengers carried fell by 9%. This followed a decline of 2.1% in the prior year which was achieved despite a substantial increase in fares to fund the lease costs of the Gosport pontoon. Ferry fare revenues declined by 2% and operating profits, (before pontoon lease finance costs of £0.24 million) decreased by £0.11 million to £0.98 million (2012: £1.09 million). Passenger numbers fell from the start of the financial year when the MoD changed its policy of reimbursing “Home to Duty” ferry fares for its staff at the Portsmouth “Spirit of Portsmouth” on passage during a Harbour Cruise. FALKLAND ISLANDS HOLDINGS PLC 9 s e g a m I y t t e G / f f r a c S i l O Momart employees installing the portrait of Queen Elizabeth II in the Chapter House at Westminster Abbey on May 17, 2013 in London, England. Momart Operating results Momart revenues Year ended 31 March 2013 £m 2012 £m Change % 2013 Revenues Museums and public exhibitions Commercial gallery services Storage 9.01 5.50 1.79 7.05 6.30 1.62 Total Momart revenue 16.30 14.97 27.8 (12.7) 10.5 8.9 Underlying Momart operating profit Underlying operating profit margin (%) 1.19 0.96 24.0 7.3 6.4 14.1 2012 Momart Recent record auction results confirm the continuing strength of the global art market and Momart has continued to build on its expertise and capability as a world class art handler and installer. A presence has been maintained at the major international fairs including Art Basel, Frieze London and Miami Basel, relationships have been strengthened with leading auction houses and galleries and major international exhibitions have been secured. With a strong network of international partners and an enviable reputation for quality Momart is expected to enjoy further growth. Storage 11% Commercial gallery services 34% Museums and public exhibitions 55% Storage 11% Commercial gallery services 42% Museums and public exhibitions 47% 10 ANNUAL REPORT 2013 Managing Director’s Business Review CONTINUED Momart produced another strong trading performance. The growth seen in the first half of the year continued into 2013 and total revenue for the year increased by 9% to £16.3 million (2012: £15.0 million) while underlying operating profit increased by 24% to £1.19 million from £0.96 million in 2012. This was arrived at, after charging the costs of moving to new offices and staff re-organisation costs of £0.2 million. Exhibitions Exhibition activity remained buoyant throughout the year with revenues increasing by 28% to £9 million. Momart’s reputation for quality of service and technical mastery of complex installations helped deliver prestigious major contracts including the Bronze and Manet exhibitions at the Royal Academy, Ice Age Art and Pompeii at the British Museum, Schwitters at Tate Britain and Man Ray at the National Portrait Gallery. Improved operational efficiency helped by the introduction of the first modules of a new ERP system saw gross margins improve despite continued pressure on pricing. As a result the profit contribution from Exhibitions matched that of Gallery Services for the first time in many years. Gallery Services Gallery Services (GS) revenues were 13% lower than 2012 but a large one-off international contract benefitted last year and excluding this, GS revenues grew by 2%. More importantly gross margins increased by 4% as resources were concentrated on more complex added value contracts. Storage Storage revenues continued to increase with annual revenues up by 10% at £1.79 million. With full occupancy achieved in the year, plans are being progressed for additional warehouse facilities. FOGL investment Details of the Group’s shareholding in FOGL are set out below: 31 March 2013 Number of shares held 12,825,000 FOGL share price (bid price) Market value of holding Cost Book cost per share 26.5p £3.4m £2.6m 20.0p The market value of the shareholding on 7 June 2013 was £3.3 million. Trading outlook The Group’s prospects for growth in the medium term are outstanding; Momart is expected to maintain its positive momentum and FIC is uniquely positioned to benefit as the Falkland Islands prepares for oil. At PHFC the arrival of a new ferry in 2014 will complete the modernisation of the fleet and underpin operations for the future, while passenger numbers will be dependent on the economic climate in the Portsmouth area. In the Falklands, the absence of a drilling rig will constrain growth this year, although this may be offset by an early start to infrastructure projects. However, once work on the Sea Lion project commences onshore, the Falklands economy will experience dramatic growth. The Group is in a strong financial position and is investing now in order to be able to take advantage of opportunities. John Foster Managing Director 10 June 2013 Managing Director’s Financial Review FALKLAND ISLANDS HOLDINGS PLC 11 Summary income statement Year ended 31 March 2013 £m 2012 £m Group revenue 35.60 34.11 Change % 4.4 Underlying operating profit 3.50 3.57 (2.0) Net financing costs (0.21) (0.33) (36.4) Underlying profit before tax Less: Fund raising costs Gain on sale of FOGL shares Net settlement loss on disposal of the PHFC pension scheme Amortisation of intangibles Profit before tax as reported 3.29 3.24 1.5 (0.68) 0.77 (0.18) – – – (0.40) (0.40) – – – – Underlying pre-tax profit The Group’s underlying pre-tax profits (PBT) increased by £0.05 million (1.5%) to £3.29 million (2012: £3.23 million). Reported pre-tax profit After charging £0.4 million for the amortisation of intangible assets (2012: £0.4 million), and the other non-trading items noted above, reported profit before tax for the Group decreased by 1.4% to £2.80 million (2012: £2.84 million). Taxation The Group pays corporation tax at 24% on its UK earnings and 26% on its Falkland Islands earnings. In previous years, the Falklands Islands Company Limited (FIC) was taxed in both jurisdictions, however from 1 April 2012 FIC has elected to apply a foreign branch exemption, and as a result of this will no longer be required to pay UK corporation tax and will gain full benefit of the tax allowability in the Falkland Islands of expenditure on commercial and industrial buildings. 2.80 2.84 (1.4) Earnings per share Revenue and underlying operating profit Group revenue rose to £35.6 million and Group underlying operating profit fell slightly to £3.5 million in the year ended 31 March 2013. These are discussed in more detail above in the Review of Operations. Non-trading items Non-trading items comprise a profit of £0.77 million on the sale in June 2012 of 1,175,000 FOGL shares, costs of £0.68 million relating to the £10.0 million equity fund raising in July 2012, and a £0.18 million settlement loss incurred on the disposal of the PHFC pension scheme to Legal and General during the year. Net financing costs The Group’s net financing costs fell to £0.21 million from £0.33 million after crediting a £0.16 million increase in interest earned on bank deposits, and a decrease in bank interest payable reflecting the reduction of £1 million in bank loans. This was partially offset by a full year of finance costs on the Gosport pontoon. Year ended 31 March Underlying profit before tax Taxation on underlying profit 2013 £m 2012 £m Change % 3.29 3.24 1.5 (0.80) (0.82) (2.4) Underlying profit after tax 2.49 2.42 2.9 Diluted average number of shares in issue (thousands) 11,704 9,239 26.7 Effective underlying tax rate 24.2% 25.3% (4.3) Diluted EPS 21.3p 26.2p (18.7) Fully diluted Earnings per Share (EPS) derived from underlying profits, decreased by 18.7% to 21.3p (2012: 26.2p). This reflects the 26.7% increase in the diluted average number of shares, which has increased due to the 33% increase in the share capital of the Company resulting from the share subscription and fund raising in July 2012. 12 ANNUAL REPORT 2013 Managing Director’s Financial Review CONTINUED Balance sheet The Group’s Balance Sheet remains strong. Total net assets increased by £4.8 million from £29.5 million in the prior year to £34.3 million as at 31 March 2013 due to the net £9.9 million increase in share capital from the July equity raise, offset by a £4.9 million fall in the market value of the Group’s investment in FOGL whose share price fell over the year from 64.5 pence to 26.5 pence. Retained earnings after the payment of tax and dividends increased by £0.3 million to £13.6 million (2013: £13.3 million). Bank borrowings fell to £2.0 million (2012: £3.0 million) and the Group had UK cash balances of £11.4 million (2012: £2.8 million). The carrying value of intangible assets was reduced by annual amortisation charges of £0.4 million to £12.3 million as at 31 March 2013 (2012: £12.7 million) (see note 11). The net book value of property, plant and equipment increased by £0.8 million to £13.7 million (2012: £12.9 million) after capital investment of £2.2 million, including £1.3 million in the Falkland Islands (see note 12). The Group owns investment properties comprising commercial and residential properties in the Falkland Islands held for rental, together with approximately 400 acres of undeveloped land in and around Stanley. This includes 18 acres for industrial development, 25 acres of prime mixed-use land and potentially 300 acres for future port related development. FIC has planning consent for approximately 30 residential units which are being built to augment the company’s rental portfolio and consent for the development of warehousing and storage areas on its industrial land in East Stanley. During the year, the Marmont Row heritage cottages (book value £1.0 million) were transferred from current assets to investment properties, reflecting the decision to retain them in the rental portfolio. At 31 March 2013 the net book value of land and investment properties, following this transfer was £2.8 million (2012: £1.5 million). The value of the investment properties owned by FIC has been reviewed by a Director of FIC who is a Chartered Surveyor and is resident in the Falkland Islands using guidelines provided by the Royal Institution of Chartered Surveyors (RICS) (Red Book). At 31 March 2013 the fair value of this property portfolio was estimated at £5.7 million (31 March 2012: £3.9 million). This valuation includes £1.5 million for the Marmont Row properties. As oil development proceeds, the value of these properties is expected to increase significantly. The Group’s 4% shareholding in FOGL is discussed in the Chairman’s Statement and Managing Director’s Business Review. Deferred tax assets relating to future pension liabilities increased to £0.67 million (2012: £0.59 million). These deferred tax assets relating to future pension liabilities now only include the deferred tax on the FIC unfunded scheme calculated by applying the 26% Falklands tax rate. In the prior year, in accordance with IFRS requirements, the deferred tax was based on the UK tax rate of 24%. Non-property related inventories largely representing stock held for resale in the Group’s retail operations in the Falkland Islands increased by £1.1 million to £5.1 million at 31 March 2013. The increase in stock results from FBS stock and the timing of shipments to the Islands. Trade and Other Receivables increased by £0.5 million to £6.1 million at 31 March 2013. Average debtor days outstanding were 57.1 (2012: 57.7). Outstanding finance leases totalled £5.3 million (2012: £5.3 million). £4.9 million of which is in respect of the 50 year Gosport Pontoon lease. Corporation tax due for payment within the next 12 months is £0.4 million (2012: £0.5 million). This is lower than the £0.8 million taxation charge on trading, as £0.3 million of the 2013 tax charge has been paid in installments in advance as required by HMRC. FALKLAND ISLANDS HOLDINGS PLC 13 Trade and other payables increased from £8.8 million to £10.0 million at 31 March 2013 reflecting increased trading activity. At 31 March 2013 the liability due in respect of the Group’s defined benefit pension schemes was £2.6 million (2012: £2.5 million). The pension scheme in the Falkland Islands, which was closed to new entrants in 1988 and to further accrual in 2007, is unfunded and liabilities are met as they fall due from operating cash flow. Responsibility for the obligations under the defined benefit scheme for the Portsmouth Harbour Ferry Company was transferred to Legal and General during the year and the Group has no remaining liability. The net deferred tax liabilities, excluding the pension asset at 31 March 2013 increased by £0.6 million to £1.7 million (2012: £1.1 million) due principally to the a £0.6 million increased deferred tax charge on the fixed assets held in the Falklands arising from timing differences on commercial industrial buildings calculated in accordance with IFRS. Falklands tax legislation permits capital allowances of 10% to be claimed on the majority of the FIC properties. With such assets depreciated over 20-50 years a temporary timing difference is produced on which deferred tax must be provided. In previous years because Industrial buildings UK allowances expenditure on such buildings was disallowed and as a result higher levels of tax were paid. Following the foreign branch exemption the Group will now gain the benefit of tax allowability on buildings in the Islands reducing the total amount of tax paid in the future. legislation had abolished Net assets per share were 276p at 31 March 2013 (2012: 317p) largely as a result of the lower carrying value of the Group’s holding in FOGL at the year end. Cash flows Operating cash flow Net cash flow from operating activities decreased from £4.6 million last year to £3.5 million, primarily due to an increase in working capital as Falkland Islands prepared for future growth. The Group’s Cash Flow can be summarised as follows: Year ended 31 March Underlying PBT Depreciation Net Interest payable Underlying EBITDA (Increase)/decrease in working capital Tax paid Other Net cash flow from operating activities Net proceeds of fund raising Sale of 1.2 million FOGL shares Less: Capital expenditure Purchase of 2 million FOGL shares Disposal of PHFC pension scheme Loan repayments and net bank interest received/(paid) Dividends paid Other Net inflow/(outflow) from financing and investing activities Net cash flow Cash balance b/fwd Cash balance c/fwd 2013 £m 3.3 1.2 0.2 4.7 (0.5) (0.7) – 2012 £m 3.2 1.1 0.3 4.6 0.8 (0.9) 0.1 3.5 4.6 9.2 1.0 (2.4) – (0.3) (1.0) (1.4) – 5.1 8.6 2.8 11.4 0.3 – (1.3) (0.9) – (1.2) (0.9) 0.1 (3.9) 0.7 2.1 2.8 14 ANNUAL REPORT 2013 Managing Director’s Financial Review CONTINUED Financing outflows During the year the Group received £9.9 million from the issue of new shares and £1.0 million from the sale of 1.2 million FOGL shares. The Group paid increased dividends of £1.4 million (2012: £0.9 million) and capital investment totalled £2.4 million (2012: £1.3 million); of which £1.3 million was invested in Stanley including in the new 4x4 show room, further property development and the purchase of construction equipment. At Momart capital expenditure included replacement vehicles and the fitting out of new offices at Canary Wharf. Expenses related to the share subscription were £0.7 million and closure costs required to buy out the PHFC pension scheme amounted to £0.3 million. (Under IFRS £0.18 million of the costs of the scheme’s closure was charged in the income statement and the balance taken through reserves). Scheduled loan repayments of £1.1 million were made reducing bank debt to £2.0 million. With a net inflow from financing and investment of £5.1 million (2012: £3.9 million outflow) the Group generated a net cash inflow for the year of £8.6 million (2012: £0.7 million). Business drivers, risk factors and key performance indicators Business drivers All the Group’s businesses are consumer oriented and their success is linked to general economic conditions in their markets. Inflation, employment levels, interest rates and government spending programmes all have an effect on disposable incomes and consumer confidence. The Group’s businesses in the Falkland Islands and Gosport are based on local demand for their goods and services. In addition, demand is boosted by tourists and both locations have been affected by a cyclical reduction in the number of tourists and in the Falkland Islands by Argentinian pressure on cruise ship operators. In the Falklands the economy has been closely linked to the fishing industry which accounts for over 60% of GDP. The level of squid catches is variable and in particular Illex squid, has experienced very large variations. Loligo, is more important to the economy because Falkland Companies own the fishing licences, and these catches are less variable. Since the start of exploration drilling in the north Falkland basin in 2010, offshore oil exploration has had a significant impact on the economy and this is expected to decline in the current year following the departure of the Leiv Eiriksson rig, however drilling activity is expected to resume in 2014. If oil exploration were to stop, this stimulus would cease and activity would revert to pre-2010 levels, conversely if hydrocarbon exploitation progresses as expected the positive impact on the Falkland Islands economy will be very significant. For Momart, activity in the art market is linked to the performance of the world economy with increasing influence attributable to emerging economies in the Middle East, China, India and South America. Despite subdued economic conditions in the UK and Europe the global art market is still experiencing growth with continued demand for high quality artworks. In this market, the appetite for art from ultra high net worth individuals is the key driver. In the museums sector government funding and commercial sponsorship remain under pressure but attendances and interest in major exhibitions has continued to grow and helped museums maintain their income and attendances. Income generated from cultural exports through travelling exhibitions is an important source of revenue for museums and galleries although in the near term privately sponsored exhibitions are likely to increase more than government funded exhibitions. Risk factors Both the PHFC and FIC businesses are sensitive to changes in local economic conditions and employment levels in local government and businesses. The level of competition also affects performance. FIC faces competition in almost every area of its operations but due to the company’s long history and accumulated expertise, in most sectors in which it operates FIC has a leading market position. Maintaining leadership depends on continued innovation, investment and a commitment to customer service. FALKLAND ISLANDS HOLDINGS PLC 15 business adversely. In addition, because much of Momart’s business involves working with overseas partners, volatility in the Sterling/Dollar and Sterling/Euro exchange rates has an impact on its cost base and profitability. Key performance indicators At Group level management attention is focussed on revenue, costs and the contribution generated by each business. In the Falkland Islands businesses like-for-like revenue growth is a key measure of performance, especially for the retail outlets which account for two thirds of revenues. In addition to sales trends, gross margins by product costs are kept under close review. At PHFC, passenger numbers and the average fare yield are monitored daily and weekly. Other key concerns are ferry reliability and passenger safety and operating costs and net profitability. At Momart, forward sales projections order intake and conversion rates are constantly monitored and these are an important predictive indicator which facilitates forward planning. Direct costs and contribution from individual contracts are reviewed as are the level of indirect costs and overtime. John Foster Managing Director 10 June 2013 referendum Argentina continues to claim sovereignty over the Falkland Islands. The British Government continues to re-affirm its commitment to defend the islands sovereignty in unequivocal terms and this stance was reinforced by the Falklands in March 2013 where an overwhelming vote was recorded in favour of the maintenance of the Falklands status as a British Overseas Territory. Despite this Argentina has continued to protest and their attitude makes the development of commercial links with other South American countries difficult although the key trade and logistic links with the UK are unaffected. Argentina’s military capacity is much diminished since the conflict of 1982, whereas the Islands defences are much stronger. Argentina has expressly ruled out military action against the Falklands and the risk of such action is considered to be negligible. Diplomatic activity by Argentina is likely to continue, but for the foreseeable future it is not expected to have any impact on the status of the Falkland Islands or on the exploitation of hydrocarbons. Although there is no directly competing service to the Portsmouth Harbour Ferry between Gosport and Portsmouth, customers are able to travel around the harbour by car or bus. Maintaining and promoting the relative attractions of using the ferry whether for commuting to work, shopping or for tourism is a key strategic focus. PHFC will continue to work closely with local government and other public transport providers to reinforce its advantages as the faster, more cost effective, and environmentally friendly alternative to travelling by car. For Momart the physical security of artworks is of paramount importance and the company goes to great lengths to guard against the risk of theft or damage to the works in its care. The other risks faced by Momart are those factors which might impact the global art market. For instance a reduction in the personal wealth of collectors and investors could result in a contraction of personal or institutional budgets which would lead to a reduction in the movement and display of art. The emergence of new competitors could also affect the 16 ANNUAL REPORT 2013 Board of Directors and Secretary David Hudd (68) Chairman David joined the Board as Chairman in 2002 and is also Chairman of the Nominations Committee. He is a Chartered Accountant and was a partner in Price Waterhouse until 1982. Since then, he has been Chairman or Chief Executive and a non-executive Director of a number of listed and unlisted companies. He was a founder director of Falkland Oil and Gas Limited and remains a non-executive Director of that company. John Foster (55) Managing Director John joined the Board in 2005. He is a Chartered Accountant and previously served as Finance Director for software company Macro 4 plc and toy retailer, Hamleys plc. Prior to joining Hamleys, he spent three years in charge of acquisitions and disposals at FTSE 250 company Ascot plc and before that worked for nine years as a venture capitalist with a leading investment bank in the City. Mike Killingley (62) Non-executive Director Mike joined the Board in 2005, having previously been appointed non-executive Chairman of the Portsmouth Harbour Ferry Company Limited, following the Company’s successful bid. He is also a non-executive Director of an investment trust, Amati VCT 2 plc, and Treasurer of the University of Southampton. He is a Chartered Accountant and was a partner of KPMG (and predecessor firms) until 1998. Since then he has been non-executive Chairman of several quoted and unquoted companies. He is Chairman of the Audit Committee and a member of the Remuneration Committee. Jeremy Brade (51) Non-executive Director Jeremy joined the Board in 2009. He is a Director of Harwood Capital Management where he is the senior private equity partner. Jeremy has served on the boards of several private and publicly listed international companies. Formerly Jeremy was a diplomat in the Foreign and Commonwealth Office, and before that an Army officer. He is Chairman of the Remuneration Committee. Edmund Rowland (27) Non-executive Director Edmund was appointed to the Board on 16 April 2013. He currently serves as a Director of Blackfish Capital Management, a specialist asset manager based in London and as an employee of Banque Havilland S.A (London Branch), previously having gained experience in London and Hong Kong, as an analyst and investment manager with BNP Paribas and Blackfish. He has broad experience of principal investing in both equity and credit capital markets, with a focus on special situations. Carol Bishop (39) Company Secretary Carol Bishop joined the Company in December 2011. She is a Chartered Accountant and has previously worked for London Mining plc, an AIM listed company as Group Reporting manager. Prior to this she spent three years at Hanson plc and six years at the Peninsular and Oriental Steam Navigation Company. Directors’ Report FALKLAND ISLANDS HOLDINGS PLC 17 The Directors present their annual report and the financial statements for the Company and for the Group for the year ended 31 March 2013. Results and dividend The Group’s result for the year is set out in the Group Income Statement on page 22. The Group profit for the year after taxation amounted to £1,604,000 (2012: £2,256,000). Underlying basic earnings per share were 21.6p (2012: 26.3p). The Directors recommend a dividend of 7.5p per share (2012: 7.0p) which, if approved by shareholders at the forthcoming Annual General Meeting will be paid on 18 September 2013 to shareholders on the register at close of business on 30 August 2013. With the interim dividend of 4.0p paid in January 2013 (2012: 4.0p) this will take the total dividend for the year to 11.5p per share (2012: 11.0p) The proposed final dividend has not been included in creditors as it was not approved before the year end. Dividends paid during the year comprise a dividend of 7.0p per share in respect of the previous year ended 31 March 2012 and an interim dividend of 4.0p per share in respect of the current year. Principal activities and business review The business of the Group during the year ended 31 March 2013 was general trading in the Falkland Islands, the operation of a ferry across Portsmouth Harbour and the provision of international arts logistics and storage services. The principal activities of the Group are discussed in more detail in the Business Review on pages 4 to 10 and should be considered as part of the Directors’ Report for the purposes of the requirements of the enhanced Directors’ Report guidance. The principal activity of the Company is that of a holding company. Directors On 16 April 2013, Mr. Edmund Rowland was appointed as a non-executive Director of the Company, representing Blackfish Capital Management Limited, the fund manager of Blackfish Capital Alpha Fund SPC – Blackfish Talisman Fund, which is a 20.1% shareholder in FIH. Directors’ interests The interests of the Directors in the issued shares and share options over the shares of the Company are set out below under the heading “Directors’ interests in shares” on page 19. During the year no Director had an interest in any significant contract relating to the business of the Company or its subsidiaries other than his own service contract. Health and safety The Group is committed to the health, safety and welfare of its employees and third parties who may be affected by the Group’s operations. The focus of the Group’s effort is to prevent accidents and incidents occurring by identifying risks and employing appropriate control strategies. This is supplemented by a policy of investigating and recording all incidents. Employees The Board is aware of the importance of good relationships and communication with employees. Where appropriate, employees are consulted about matters which affect the progress of the Group and which are of interest and concern to them as employees. Within this framework, emphasis is placed on developing greater awareness of the financial and economic factors which affect the performance of the Group. Employment policy and practices in the Group are based on non-discrimination and equal opportunity irrespective of age, race, religion, sex, colour and marital status. In particular, the Group recognises its responsibilities towards disabled persons and does not discriminate against them in terms of job offers, training or career development and prospects. If an existing employee were to become disabled during the course of employment, every practical effort would be made to retain the employee’s services with whatever retraining is appropriate. The Group’s pension arrangements for employees are summarised in note 25 on pages 55 to 60. Share capital and substantial interests in shares During the year the Group issued 3,119,837 shares by means of a placing and open offer at 320 pence per share to raise £10.0 million before expenses to provide funds to invest in the Group’s businesses in the Falkland Islands. In addition 14,219 share options were exercised (2012: 77,153). Further information about the Company’s share capital is given in note 27 on page 62. Details of the Company’s executive share option scheme and employee ownership plan can be found on page 19 and in note 26 on pages 61 and 62. 18 ANNUAL REPORT 2013 Directors’ Report CONTINUED The Company has been notified of the following interests in 3% or more of the issued ordinary shares of the Company as at 31 March 2013. Blackfish Capital Alpha Fund SPC – Blackfish Talisman Fund Fidelity Investments International L S Licht Number of shares Percentage of shares in issue 2,500,000 809,914 734,810 20.1 6.5 5.9 Payments to suppliers The policy of the Company and each of its trading subsidiaries, in relation to all its suppliers, is to settle the terms of payment when agreeing the terms of the transaction and to abide by those terms, provided that it is satisfied that the supplier has provided the goods or services in accordance with agreed terms and conditions. The Group does not follow any code or standard payment practice. As a holding company, the Company had no trade creditors at either 31 March 2013 or 31 March 2012. Charitable and political donations Charitable donations made by the Group during the year amounted to £19,443 (2012: £15,560), largely to local community charities in Gosport and the Falkland Islands. There were no political donations in the year (2012: nil). Disclosure of information to auditors The Directors who held office at the date of this Directors’ Report confirm that, so far as they are each aware, there is no relevant audit information of which the Company’s auditor is unaware; and each Director has taken all the steps that they ought to have taken as a Director to make themselves aware of any relevant audit information and to establish that the Company’s auditor is are aware of that information. Auditors KPMG Audit Plc have notified the company that they are not seeking reappointment. A resolution proposing the appointment of KPMG LLP will be put to shareholders at the Annual General Meeting. Annual General Meeting The Company’s Annual General Meeting will be held at the London offices of FTI Consulting, Holborn Gate, 26 Southampton Buildings, WC2A 1PB at 14:30 on 20 August 2013. The Notice of the Annual General Meeting and a description of the special business to be put to the meeting are considered in a separate Circular to Shareholders which accompanies this document. Details of Directors’ remuneration and emoluments The remuneration of non-executive Directors consists only of annual fees for their services both as members of the Board and of Committees on which they serve. An analysis of the remuneration and taxable benefits in kind (excluding share options) provided for and received by each Director during the year to 31 March 2013 and in the preceding year follows: David Hudd John Foster Mike Killingley Jeremy Brade Salary £’000 125 191 35 30 381 Bonuses £’000 90 87 – – 177 2013 Total £’000 215 278 35 30 558 2012 Total £’000 166 272 30 25 493 FALKLAND ISLANDS HOLDINGS PLC 19 None of the Directors of the Company receive any pension contributions or benefit from any Group pension scheme. The Executive Directors participate in annual performance related bonus arrangements. The Chairman had the potential during the year of earning up to 80% of his salary and the Managing Director up to 75%. The bonuses are subject to the achievements of specified corporate and personal objectives. Directors’ interests in shares As at 31 March 2013 and 31 March 2012, the share options of executive Directors may be summarised as follows: Date of grant 10 Feb 2005 14 Jun 2005 7 Aug 2007 15 Jul 2009 21 Dec 2010 13 Aug 2012 Total Number of shares Number of shares D L Hudd – 49,411 – 43,674 20,000 61,881 J L Foster 57,692 14,117 27,517 44,550 20,000 76,700 Exercise price Exercisable from Expiry date £5.200 £4.250 £3.300 £2.900 £3.425 £4.040 10 Feb 2008 9 Feb 2015 14 Jun 2008 13 Jun 2015 7 Aug 2010 15 Jul 2013 6 Aug 2017 14 Jul 2019 21 Dec 2013 20 Dec 2020 13 Aug 2015 13 Aug 2022 174,966 240,576 The mid-market price of the Company’s shares on 31 March 2013 was 332.5 pence and the range in the year was 300.0 pence to 413.2 pence. The Directors’ options extant at 31 March 2013 totalled 415,542 and represented 3.3% of the Company’s issued share capital. The 445,802 remaining options are held by 52 other employees of the Group including subsidiary directors and senior management. Under the Company’s executive share option scheme, executive Directors and senior executives have been granted options to acquire ordinary shares in the Company after a period of three years from the date of the grant. All outstanding options have been granted at an option price of not less than market value at the date of the grant. The exercise of options is subject to various performance conditions, which have been determined by the remuneration committee after discussion with the Company’s advisors. In addition to the share options set out above, the interests of the Directors, their immediate families and related trusts in the shares of the Company according to the register kept pursuant to the Companies Act 2006 were as shown below: David Hudd John Foster Mike Killingley Jeremy Brade Edmund Rowland Ordinary shares Ordinary shares as at 31 March 2013 as at 31 March 2012 110,630 25,584 16,000 10,000 2,500,000* 100,000 15,000 10,000 4,000 – * Edmund Rowland is a Director of Blackfish Capital Management Limited, the fund manager of Blackfish Capital Alpha Fund SPC – Blackfish Talisman Fund, which holds 2,500,000 shares. He does not hold any shares directly in the Company. Share Incentive Plan In November 2012, the Company implemented an HMRC approved Share Incentive Plan (SIP) available to employees of the Group, which enables UK and Falklands staff to acquire shares in the Company through monthly purchases of up to £125 per month or 5% of salary, whichever is lower. For each three shares purchased by the employee, the Company contributes one free matching share. These shares are placed in trust and if they are left in trust for at least five years, they can be removed free of UK income tax and national insurance contributions. During the year ended 31 March 2013 the Company purchased £500 of matching shares for Mr D Hudd and Mr J Foster. 20 ANNUAL REPORT 2013 Directors’ Report CONTINUED Statement of Directors’ responsibilities in respect of the Directors’ Report and financial statements The Directors are responsible for preparing the Annual Report and the Group and Company financial statements in accordance with applicable law and regulations. Company law requires the Directors to prepare Group and Company financial statements for each financial year. As required by the AIM rules of the London Stock Exchange, they are required to prepare the Group financial statements in accordance with IFRSs as adopted by the European Union and applicable laws and have elected to prepare the Parent Company financial statements on the same basis. Under company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Group and Company and of their profit or loss for that period. In preparing each of the Group and Company financial statements, the Directors are required to: (cid:115)(cid:0) (cid:0)(cid:83)(cid:69)(cid:76)(cid:69)(cid:67)(cid:84)(cid:0)(cid:83)(cid:85)(cid:73)(cid:84)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:85)(cid:78)(cid:84)(cid:73)(cid:78)(cid:71)(cid:0)(cid:80)(cid:79)(cid:76)(cid:73)(cid:67)(cid:73)(cid:69)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:84)(cid:72)(cid:69)(cid:78)(cid:0)(cid:65)(cid:80)(cid:80)(cid:76)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:77)(cid:0)(cid:67)(cid:79)(cid:78)(cid:83)(cid:73)(cid:83)(cid:84)(cid:69)(cid:78)(cid:84)(cid:76)(cid:89)(cid:27)(cid:0) (cid:115)(cid:0) (cid:77)(cid:65)(cid:75)(cid:69)(cid:0)(cid:74)(cid:85)(cid:68)(cid:71)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:69)(cid:83)(cid:84)(cid:73)(cid:77)(cid:65)(cid:84)(cid:69)(cid:83)(cid:0)(cid:84)(cid:72)(cid:65)(cid:84)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:82)(cid:69)(cid:65)(cid:83)(cid:79)(cid:78)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:80)(cid:82)(cid:85)(cid:68)(cid:69)(cid:78)(cid:84)(cid:27)(cid:0) (cid:115)(cid:0) (cid:115)(cid:0) (cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:0)(cid:87)(cid:72)(cid:69)(cid:84)(cid:72)(cid:69)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:89)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:82)(cid:68)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:41)(cid:38)(cid:50)(cid:51)(cid:83)(cid:0)(cid:65)(cid:83)(cid:0)(cid:65)(cid:68)(cid:79)(cid:80)(cid:84)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:37)(cid:53)(cid:27)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0) (cid:0)(cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:79)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:71)(cid:79)(cid:73)(cid:78)(cid:71)(cid:0)(cid:67)(cid:79)(cid:78)(cid:67)(cid:69)(cid:82)(cid:78)(cid:0)(cid:66)(cid:65)(cid:83)(cid:73)(cid:83)(cid:0)(cid:85)(cid:78)(cid:76)(cid:69)(cid:83)(cid:83)(cid:0)(cid:73)(cid:84)(cid:0)(cid:73)(cid:83)(cid:0)(cid:73)(cid:78)(cid:65)(cid:80)(cid:80)(cid:82)(cid:79)(cid:80)(cid:82)(cid:73)(cid:65)(cid:84)(cid:69)(cid:0)(cid:84)(cid:79)(cid:0)(cid:80)(cid:82)(cid:69)(cid:83)(cid:85)(cid:77)(cid:69)(cid:0)(cid:84)(cid:72)(cid:65)(cid:84)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0) will continue in business. The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company’s transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that its financial statements comply with the Companies Act 2006. They have a general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Group and to prevent and detect fraud and other irregularities. Under applicable law and regulations the Directors are also responsible for preparing a Directors’ Report, Directors’ Remuneration Report and Corporate Governance Statement that comply with that law and those regulations. The Directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company’s website. Legislation in the UK governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions. The Directors confirm, to the best of their knowledge that: (cid:115)(cid:0) (cid:0)(cid:84)(cid:72)(cid:69)(cid:83)(cid:69)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:12)(cid:0)(cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:82)(cid:68)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:41)(cid:38)(cid:50)(cid:51)(cid:12)(cid:0)(cid:65)(cid:83)(cid:0)(cid:65)(cid:68)(cid:79)(cid:80)(cid:84)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:37)(cid:85)(cid:82)(cid:79)(cid:80)(cid:69)(cid:65)(cid:78)(cid:0)(cid:53)(cid:78)(cid:73)(cid:79)(cid:78)(cid:12)(cid:0)(cid:71)(cid:73)(cid:86)(cid:69)(cid:0)(cid:65)(cid:0)(cid:84)(cid:82)(cid:85)(cid:69)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:70)(cid:65)(cid:73)(cid:82)(cid:0)(cid:86)(cid:73)(cid:69)(cid:87)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0) assets, liabilities, financial position and profit of the Company and the undertakings included in the consolidation as a whole; and (cid:115)(cid:0) (cid:0)(cid:84)(cid:72)(cid:69)(cid:0) (cid:77)(cid:65)(cid:78)(cid:65)(cid:71)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0) (cid:82)(cid:69)(cid:80)(cid:79)(cid:82)(cid:84)(cid:12)(cid:0) (cid:87)(cid:72)(cid:73)(cid:67)(cid:72)(cid:0) (cid:67)(cid:79)(cid:77)(cid:80)(cid:82)(cid:73)(cid:83)(cid:69)(cid:83)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) (cid:35)(cid:72)(cid:65)(cid:73)(cid:82)(cid:77)(cid:65)(cid:78)(cid:7)(cid:83)(cid:0) (cid:51)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0) (cid:65)(cid:78)(cid:68)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) (cid:34)(cid:85)(cid:83)(cid:73)(cid:78)(cid:69)(cid:83)(cid:83)(cid:0) (cid:50)(cid:69)(cid:86)(cid:73)(cid:69)(cid:87)(cid:12)(cid:0) (cid:73)(cid:78)(cid:67)(cid:76)(cid:85)(cid:68)(cid:69)(cid:83)(cid:0) (cid:65)(cid:0) (cid:70)(cid:65)(cid:73)(cid:82)(cid:0) (cid:82)(cid:69)(cid:86)(cid:73)(cid:69)(cid:87)(cid:0) (cid:79)(cid:70)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) development and performance of the business and of the position of the Company and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face. Approved by the Board and signed on its behalf by: Carol Bishop Company Secretary 10 June 2013 Kenburgh Court 133-137 South Street Bishop’s Stortford Hertfordshire CM23 3HX FALKLAND ISLANDS HOLDINGS PLC 21 Independent Auditor’s Report to the members of Falkland Islands Holdings plc We have audited the financial statements of Falkland Islands Holdings plc for the year ended 31 March 2013 set out on pages 22 to 71. The financial reporting framework that has been applied in their preparation is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the EU and, as regards the parent company financial statements, as applied in accordance with the provisions of the Companies Act 2006. This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members, as a body, for our audit work, for this report, or for the opinions we have formed. Respective responsibilities of Directors and auditors As explained more fully in the Directors’ Responsibilities Statement (set out on page 20) the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view. Our responsibility is to audit, and express an opinion on, the financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board’s (APB’s) Ethical Standards for Auditors. Scope of the audit of the financial statements A description of the scope of an audit of financial statements is provided on the Financial Reporting Council’s website at www.frc.org.uk/auditscopeukprivate. Opinion on financial statements In our opinion: (cid:115)(cid:0) (cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:71)(cid:73)(cid:86)(cid:69)(cid:0)(cid:65)(cid:0)(cid:84)(cid:82)(cid:85)(cid:69)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:70)(cid:65)(cid:73)(cid:82)(cid:0)(cid:86)(cid:73)(cid:69)(cid:87)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:71)(cid:82)(cid:79)(cid:85)(cid:80)(cid:7)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:80)(cid:65)(cid:82)(cid:69)(cid:78)(cid:84)(cid:0)(cid:67)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:7)(cid:83)(cid:0)(cid:65)(cid:70)(cid:70)(cid:65)(cid:73)(cid:82)(cid:83)(cid:0)(cid:65)(cid:83)(cid:0)(cid:65)(cid:84)(cid:0)(cid:19)(cid:17)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0) 2013 and of the group’s profit for the year then ended; (cid:115)(cid:0)(cid:0) (cid:115)(cid:0)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0)(cid:71)(cid:82)(cid:79)(cid:85)(cid:80)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:80)(cid:82)(cid:79)(cid:80)(cid:69)(cid:82)(cid:76)(cid:89)(cid:0)(cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:82)(cid:68)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:41)(cid:38)(cid:50)(cid:51)(cid:83)(cid:0)(cid:65)(cid:83)(cid:0)(cid:65)(cid:68)(cid:79)(cid:80)(cid:84)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:37)(cid:53)(cid:27) (cid:0)(cid:84)(cid:72)(cid:69)(cid:0) (cid:80)(cid:65)(cid:82)(cid:69)(cid:78)(cid:84)(cid:0) (cid:67)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0) (cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0) (cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0) (cid:72)(cid:65)(cid:86)(cid:69)(cid:0) (cid:66)(cid:69)(cid:69)(cid:78)(cid:0) (cid:80)(cid:82)(cid:79)(cid:80)(cid:69)(cid:82)(cid:76)(cid:89)(cid:0) (cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:68)(cid:0) (cid:73)(cid:78)(cid:0) (cid:65)(cid:67)(cid:67)(cid:79)(cid:82)(cid:68)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0) (cid:87)(cid:73)(cid:84)(cid:72)(cid:0) (cid:41)(cid:38)(cid:50)(cid:51)(cid:83)(cid:0) (cid:65)(cid:83)(cid:0) (cid:65)(cid:68)(cid:79)(cid:80)(cid:84)(cid:69)(cid:68)(cid:0) (cid:66)(cid:89)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) (cid:37)(cid:53)(cid:0) (cid:65)(cid:78)(cid:68)(cid:0) (cid:65)(cid:83)(cid:0) applied in accordance with the provisions of the Companies Act 2006; and (cid:115)(cid:0)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:82)(cid:68)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:82)(cid:69)(cid:81)(cid:85)(cid:73)(cid:82)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:73)(cid:69)(cid:83)(cid:0)(cid:33)(cid:67)(cid:84)(cid:0)(cid:18)(cid:16)(cid:16)(cid:22)(cid:14) Opinion on other matter prescribed by the Companies Act 2006 In our opinion the information given in the Directors’ Report for the financial year for which the financial statements are prepared is consistent with the financial statements. Matters on which we are required to report by exception We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: (cid:115)(cid:0) (cid:0)(cid:65)(cid:68)(cid:69)(cid:81)(cid:85)(cid:65)(cid:84)(cid:69)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:85)(cid:78)(cid:84)(cid:73)(cid:78)(cid:71)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:82)(cid:68)(cid:83)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:75)(cid:69)(cid:80)(cid:84)(cid:0)(cid:66)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:80)(cid:65)(cid:82)(cid:69)(cid:78)(cid:84)(cid:0)(cid:67)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:12)(cid:0)(cid:79)(cid:82)(cid:0)(cid:82)(cid:69)(cid:84)(cid:85)(cid:82)(cid:78)(cid:83)(cid:0)(cid:65)(cid:68)(cid:69)(cid:81)(cid:85)(cid:65)(cid:84)(cid:69)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:79)(cid:85)(cid:82)(cid:0)(cid:65)(cid:85)(cid:68)(cid:73)(cid:84)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:82)(cid:69)(cid:67)(cid:69)(cid:73)(cid:86)(cid:69)(cid:68)(cid:0) from branches not visited by us; or (cid:115)(cid:0)(cid:0) (cid:115)(cid:0)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0)(cid:80)(cid:65)(cid:82)(cid:69)(cid:78)(cid:84)(cid:0)(cid:67)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:65)(cid:71)(cid:82)(cid:69)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:85)(cid:78)(cid:84)(cid:73)(cid:78)(cid:71)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:82)(cid:68)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:82)(cid:69)(cid:84)(cid:85)(cid:82)(cid:78)(cid:83)(cid:27)(cid:0)(cid:79)(cid:82) (cid:67)(cid:69)(cid:82)(cid:84)(cid:65)(cid:73)(cid:78)(cid:0)(cid:68)(cid:73)(cid:83)(cid:67)(cid:76)(cid:79)(cid:83)(cid:85)(cid:82)(cid:69)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:68)(cid:73)(cid:82)(cid:69)(cid:67)(cid:84)(cid:79)(cid:82)(cid:83)(cid:7)(cid:0)(cid:82)(cid:69)(cid:77)(cid:85)(cid:78)(cid:69)(cid:82)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:83)(cid:80)(cid:69)(cid:67)(cid:73)(cid:70)(cid:73)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:76)(cid:65)(cid:87)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:77)(cid:65)(cid:68)(cid:69)(cid:27)(cid:0)(cid:79)(cid:82) (cid:115)(cid:0)(cid:0) (cid:87)(cid:69)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:82)(cid:69)(cid:67)(cid:69)(cid:73)(cid:86)(cid:69)(cid:68)(cid:0)(cid:65)(cid:76)(cid:76)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:73)(cid:78)(cid:70)(cid:79)(cid:82)(cid:77)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:69)(cid:88)(cid:80)(cid:76)(cid:65)(cid:78)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:83)(cid:0)(cid:87)(cid:69)(cid:0)(cid:82)(cid:69)(cid:81)(cid:85)(cid:73)(cid:82)(cid:69)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:79)(cid:85)(cid:82)(cid:0)(cid:65)(cid:85)(cid:68)(cid:73)(cid:84)(cid:14) Wayne Cox (Senior Statutory Auditor) For and on behalf of KPMG Audit Plc, Statutory Auditor Chartered Accountants St Nicholas House Park Row Nottingham NG1 6FQ 10 June 2013 22 ANNUAL REPORT 2013 Consolidated Income Statement FOR THE YEAR ENDED 31 MARCH 2013 Amortisation Before of intangibles amortisation and non- and non- trading items trading items (note 5) Notes 4 Revenue Cost of sales Gross profit 2013 £’000 35,596 (21,178) 14,418 Other administrative expenses (10,916) 2013 £’000 – – – – Amortisation of intangibles Before and non- amortisation trading items Total 2013 £’000 of intangibles 2012 £’000 (note 5) 2012 £’000 35,596 34,109 (21,178) (20,131) 14,418 13,978 (10,916) (10,410) Total 2012 £’000 34,109 (20,131) 13,978 (10,410) – – – – – – – – – – (398) (398) Fund raising expenses 15 Gain on sale of FOGL shares Net settlement loss on the transfer of the PHFC pension scheme 25 11 Amortisation of intangible assets – – – – (682) (682) 768 768 (182) (398) (182) (398) – – – – Operating expenses (10,916) (494) (11,410) (10,410) (398) (10,808) Operating profit 3,502 (494) 3,008 3,568 (398) 3,170 Finance income Finance expense 8 Net financing costs 280 (491) (211) – – – 280 (491) 123 (457) (211) (334) – – – 123 (457) (334) Profit / (loss) before tax from continuing operations 3,291 (494) 2,797 3,234 (398) 2,836 9 Taxation (796) (397) (1,193) (817) 237 (580) Profit / (loss) for the year attributable to equity holders of the Company 10 Earnings per share Basic Diluted 2,495 (891) 1,604 2,417 (161) 2,256 21.6p 21.3p 13.9p 13.7p 26.3p 26.2p 24.5p 24.4p Consolidated Statement of Comprehensive Income FOR THE YEAR ENDED 31 MARCH 2013 FALKLAND ISLANDS HOLDINGS PLC 23 Profit for the year 2013 £’000 2012 £’000 1,604 2,256 Unrealised loss on revaluation of shares held in Falkland Oil and Gas Limited (4,873) (2,540) Transfer to the income statement on sale of shares in FOGL PHFC actuarial loss on pension scheme FIC actuarial loss on pension scheme Movement on deferred tax asset relating to pension schemes Effect of tax rate changes on deferred tax asset relating to pension schemes Other comprehensive expense Total comprehensive expense (521) (77) (173) 61 47 – (75) (289) 87 (42) (5,536) (2,859) (3,932) (603) 24 ANNUAL REPORT 2013 Consolidated Balance Sheet AS AT 31 MARCH 2013 Notes 11 12 13 15 16 Non-current assets Intangible assets Property, plant and equipment Investment properties Shares held in Falkland Oil and Gas Limited Investment in Joint Venture 17 Non-current assets held-for-sale 18 Hire purchase debtors due in more than one year 19 Deferred tax assets Total non-current assets Current assets Trading inventories Property inventories Inventories Trade and other receivables 20 21 18 Hire purchase debtors due in less than one year 22 Cash and cash equivalents Total current assets TOTAL ASSETS Current liabilities 23 Interest-bearing loans and borrowings Corporation tax payable 24 Trade and other payables Total current liabilities Non-current liabilities Interest-bearing loans and borrowings Employee benefits 23 25 19 Deferred tax liabilities Total non-current liabilities TOTAL LIABILITIES Net assets 27 Capital and reserves Equity share capital Share premium account Other reserves Retained earnings Financial assets fair value reserve Total equity 2013 £’000 2012 £’000 12,315 13,725 2,786 3,399 50 20 121 671 12,713 12,911 1,452 9,030 – 20 150 593 33,087 36,869 5,099 – 5,099 6,133 486 11,416 23,134 3,991 1,010 5,001 5,620 385 2,751 13,757 56,221 50,626 (1,149) (364) (10,012) (1,140) (508) (8,753) (11,525) (10,401) (6,139) (2,584) (1,694) (7,145) (2,470) (1,122) (10,417) (10,737) (21,942) (21,138) 34,279 29,488 1,243 17,447 1,162 13,612 815 34,279 930 7,871 1,162 13,316 6,209 29,488 These financial statements were approved by the Board of Directors on 10 June 2013 and were signed on its behalf by: J L Foster Director Company Balance Sheet AS AT 31 MARCH 2013 Notes Non-current assets 14 21 19 21 22 23 22 Financial assets – investments in subsidiaries Other receivables Deferred tax Total non-current assets Current assets Trade and other receivables Cash and cash equivalents Total current assets TOTAL ASSETS Current liabilities Interest-bearing loans and borrowings Bank overdraft Corporation tax payable 24 Trade and other payables Total current liabilities Non-current liabilities 23 24 Interest-bearing loans and borrowings Other payables Total non-current liabilities TOTAL LIABILITIES Net assets 27 Capital and reserves Called up share capital Share premium account Other reserves Retained earnings Total equity FALKLAND ISLANDS HOLDINGS PLC 25 2013 £’000 2012 £’000 29,097 31,488 1,709 4,925 4 5 30,810 36,418 21 10,554 10,575 25 – 25 41,385 36,443 (800) (800) – (1,409) (51) (461) (18) (511) (1,312) (2,738) (769) (1,553) (582) (556) (1,351) (2,109) (2,663) (4,847) 38,722 31,596 1,243 17,447 6,910 930 7,871 6,910 13,122 15,885 38,722 31,596 These financial statements were approved by the Board of Directors on 10 June 2013 and were signed on its behalf by: J L Foster Director Registered company number: 03416346 26 ANNUAL REPORT 2013 Consolidated Cash Flow Statement FOR THE YEAR ENDED 31 MARCH 2013 Notes Cash flows from operating activities Profit for the year Adjusted for: (i) Non-cash items: Depreciation Amortisation Loss / (profit) on disposal of fixed assets Amortisation of loan fees Expected return on pension scheme assets Interest cost on pension scheme liabilities Equity-settled share-based payment expenses Non-cash items adjustment (ii) Other items: Bank interest receivable Bank interest payable Gain on disposal of FOGL shares Fund raising expenses Net settlement loss on the transfer of the PHFC pension scheme Corporation and deferred tax expense Other adjustments Operating cash flow before changes in working capital and provisions (Increase) / decrease in trade and other receivables Decrease in property inventories (Increase) / decrease in other inventories Increase in trade and other payables Decrease in provisions and employee benefits Changes in working capital and provisions Cash generated from operations Corporation taxes paid Net cash flow from operating activities Cash flows from investing activities: Purchase of 2 million FOGL shares Purchase of property, plant and equipment Proceeds from the disposal of property, plant and equipment Proceeds received from the sale of FOGL shares Cash paid on transfer of pension scheme Investment in Joint Venture Interest received Net cash flow from investing activities Cash flow from financing activities: Increase in other financial assets Repayment of secured loan Financing loan draw downs Interest paid Proceeds from the issue of ordinary share capital Fund raising expenses paid Dividends paid Net cash flow from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at start of year 22 Cash and cash equivalents at end of year 2013 £’000 2012 £’000 1,604 2,256 1,204 398 56 16 (25) 134 134 1,917 (164) 85 (768) 682 182 1,193 1,210 4,731 (513) - (1,108) 1,221 (129) (529) 4,202 (735) 3,467 – (2,415) 17 1,005 (260) (50) 164 (1,539) (72) (1,135) 122 (85) 9,889 (620) (1,362) 6,737 8,665 2,751 11,416 1,069 398 (2) 16 (29) 138 101 1,691 (5) 115 – – – 580 690 4,637 127 194 224 419 (133) 831 5,468 (862) 4,606 (860) (1,277) 14 – – – 5 (2,118) (223) (1,110) 260 (115) 261 – (872) (1,799) 689 2,062 2,751 Company Cash Flow Statement FOR THE YEAR ENDED 31 MARCH 2013 Notes Cash flows from operating activities (Loss) / profit for the year Adjusted for: Net financing costs Amortisation of loan fees Equity-settled share-based payment expenses Impairment in Erebus Fund raising expenses Corporation and deferred tax expense FALKLAND ISLANDS HOLDINGS PLC 27 2013 £’000 2012 £’000 (1,597) 1,948 64 16 52 3,766 682 57 86 16 39 – – 16 Operating cash flow before changes in working capital and provisions 3,040 2,105 Decrease in trade and other receivables (Decrease) / increase in trade and other payables Cash generated from operations Corporation taxes (paid) Net cash flow from operating activities Cash flow from financing activities: Repayment of inter-company borrowing Repayment of secured loan Interest paid Proceeds from the issue of ordinary share capital Fund raising expenses paid Dividends paid Net cash flow from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at start of year 22 Cash and cash equivalents at end of year 4 (50) 5 135 2,994 2,245 (23) (22) 2,971 2,223 1,949 (800) (64) 9,889 (620) (1,362) (717) (800) (86) 261 – (872) 8,992 (2,214) 11,963 (1,409) 10,554 9 (1,418) (1,409) 28 ANNUAL REPORT 2013 Consolidated Statement of Changes in Shareholders’ Equity FOR THE YEAR ENDED 31 MARCH 2013 Reconciliation of movement in capital and reserves – Group Notes Financial assets fair value revaluation reserve £’000 Called up share capital £’000 Share premium account £’000 Other reserves £’000 Retained earnings £’000 Total equity £’000 Balance as at 1 April 2011 922 8,749 7,618 1,162 12,150 30,601 Profit for the year Share-based payments Dividends Issue of shares Change in fair value of shares in Falkland Oil and Gas Limited Actuarial loss on pension, net of tax Effect of tax rate changes on deferred tax asset relating to pension schemes – – – 8 – – – – – – – (2,540) – – – – – 253 – – – – – – – – – – 2,256 2,256 101 (872) – – 101 (872) 261 (2,540) (277) (277) (42) (42) Balance as at 31 March 2012 930 6,209 7,871 1,162 13,316 29,488 Profit for the year Share based payments granted to employees Share based payments on warrants granted to Banque Havilland SA on Fund raising 27 Dividends Issue of shares Change in fair value of shares in Falkland Oil and Gas Limited Transfer to the income statement on sale of shares in FOGL Actuarial loss on pension, net of tax Effect of tax rate changes on deferred tax asset relating to pension schemes – – – – 313 – – – – – – – – – (4,873) (521) – – – – – – 9,576 – – – – – – – – – – – – – 1,604 1,604 134 134 62 62 (1,362) (1,362) – – – (189) 9,889 (4,873) (521) (189) 47 47 Balance as at 31 March 2013 1,243 815 17,447 1,162 13,612 34,279 FALKLAND ISLANDS HOLDINGS PLC 29 Company Statement of Changes in Shareholders’ Equity FOR THE YEAR ENDED 31 MARCH 2013 Reconciliation of movement in capital and reserves – Company Notes Called up share capital £’000 Share premium account £’000 Other reserves £’000 Retained earnings £’000 Total equity £’000 Balance as at 1 April 2011 922 7,618 6,910 14,708 30,158 Profit for the year Share based payments Dividends Issue of shares – – – 8 – – – 253 – – – – 1,948 1,948 101 (872) – 101 (872) 261 Balance as at 31 March 2012 930 7,871 6,910 15,885 31,596 Loss for the year Share based payments granted to employees Share based payments on warrants granted to Banque Havilland SA on Fund raising 27 Dividends Issue of shares – – – – – – – – 313 9,576 – – – – – (1,597) (1,597) 134 134 62 62 (1,362) – (1,362) 9,889 Balance as at 31 March 2013 1,243 17,447 6,910 13,122 38,722 A loss of £1,597,000 (2012 profit: £1,948,000) has been dealt with in the accounts of the Parent Company. As permitted by Section 408 of the Companies Act 2006, the Company has not presented its individual profit and loss account. 30 ANNUAL REPORT 2013 Notes to the Financial Statements FOR THE YEAR ENDED 31 MARCH 2013 1 Accounting policies General information Falkland Islands Holdings plc (the “Company”) is a company incorporated and domiciled in the UK. Reporting entity The Group financial statements consolidate those of the Company and its subsidiaries (together referred to as the “Group”). The Parent Company financial statements present information about the Company as a separate entity and not about its group. Basis of preparation Both the Parent Company financial statements and the Group financial statements have been prepared and approved by the Directors in accordance with International Financial Reporting Standards as adopted by the EU (Adopted IFRS). On publishing the Parent Company financial statements here together with the Group financial statements, the Company is taking advantage of the exemption in s408 of the Companies Act 2006 not to present its individual income statement and related notes that form a part of these approved financial statements. The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in these consolidated financial statements. The management and development of the Group’s property portfolio in the Falkland Islands is a significant part of the Group’s trading activity. Associated gains and losses on the disposal of rental properties and property developments are accordingly recognised within gross profit. Judgements made by the Directors in the application of these accounting policies that have a significant effect on the financial statements and estimates with a significant risk of material adjustment next year are discussed in note 32. The financial statements are presented in pounds sterling, rounded to the nearest thousand. They are prepared on the historical cost basis except that available-for-sale financial instruments and derivative financial instruments are stated at their fair value. The Directors are responsible for ensuring that the Group has adequate financial resources to meet its projected liquidity requirements and also for ensuring forecast earnings are sufficient to meet the covenants associated with the Group’s banking facilities. As in prior years the Directors have reviewed the Group’s medium term forecasts and considered a number of possible trading scenarios and are satisfied the Group’s existing resources (including committed banking facilities) are sufficient to meet its needs. As a consequence the Directors believe the Group is well placed to manage its business risk. The Group’s business activities, together with the factors likely to affect its future development, performance and position are set out in the Managing Director’s Business Review. The financial position of the Group, its cash flows, liquidity position and borrowing facilities are also described in the Managing Director’s Financial Review. In addition, note 28 to the financial statements includes the Group’s objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments and hedging activities; and its exposures to credit risk and liquidity risk. The Group has considerable financial resources. As a consequence, the Directors believe that the Group is well placed to manage its business risks successfully despite the current uncertain economic outlook. After making enquiries the Directors have a reasonable expectation that the Company and Group have adequate reserves to continue in operational existence for the foreseeable future, and have continued to adopt the going concern basis in preparing the financial statements. Basis of consolidation The consolidated financial statements comprise the financial statements of Falkland Islands Holdings plc and its subsidiaries (the “Group”). A subsidiary is any entity Falkland Islands Holdings plc has the power to control the financial and operating policies of so as to obtain benefits from its activities. The financial statements of subsidiaries are prepared for the same reporting period as the Parent Company. The accounting policies of subsidiaries have been changed when necessary to align them with the policies adopted by the Group. Subsidiaries are consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date on which control is transferred out of the Group. All intra-company balances and transactions, including unrealised profits arising from intra-group transactions, are eliminated in full in preparing the consolidated financial statements. Investments in subsidiaries not classified as held-for-sale within the Company balance sheet are stated at cost. FALKLAND ISLANDS HOLDINGS PLC 31 1 Accounting policies CONTINUED Presentation of income statement Due to the non-prescriptive nature under IFRS as to the format of the income statement, the format used by the Group is explained below. Operating profit is the pre-finance profit of continuing activities and acquisitions of the Group, and in order to achieve consistency and comparability, is analysed to show separately the results of normal trading performance (underlying profit), individually significant charges and credits, changes in the fair value of derivative financial instruments and amortisation of intangible assets on acquisition. Such items arise because of their size or nature, and in 2013 comprise: (cid:115)(cid:0) (cid:115)(cid:0) (cid:115)(cid:0) (cid:115)(cid:0) (cid:37)(cid:88)(cid:80)(cid:69)(cid:78)(cid:83)(cid:69)(cid:83)(cid:0)(cid:73)(cid:78)(cid:67)(cid:85)(cid:82)(cid:82)(cid:69)(cid:68)(cid:0)(cid:79)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:70)(cid:85)(cid:78)(cid:68)(cid:0)(cid:82)(cid:65)(cid:73)(cid:83)(cid:73)(cid:78)(cid:71)(cid:27)(cid:0) (cid:0)(cid:52)(cid:72)(cid:69)(cid:0)(cid:71)(cid:65)(cid:73)(cid:78)(cid:0)(cid:79)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:83)(cid:65)(cid:76)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:17)(cid:12)(cid:17)(cid:23)(cid:21)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(cid:38)(cid:47)(cid:39)(cid:44)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:27)(cid:0) (cid:52)(cid:72)(cid:69)(cid:0)(cid:78)(cid:69)(cid:84)(cid:0)(cid:83)(cid:69)(cid:84)(cid:84)(cid:76)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:76)(cid:79)(cid:83)(cid:83)(cid:0)(cid:79)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:68)(cid:73)(cid:83)(cid:80)(cid:79)(cid:83)(cid:65)(cid:76)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:76)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:73)(cid:69)(cid:83)(cid:0)(cid:73)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:48)(cid:40)(cid:38)(cid:35)(cid:0)(cid:80)(cid:69)(cid:78)(cid:83)(cid:73)(cid:79)(cid:78)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:27)(cid:0)(cid:65)(cid:78)(cid:68) (cid:0)(cid:52)(cid:72)(cid:69)(cid:0)(cid:65)(cid:77)(cid:79)(cid:82)(cid:84)(cid:73)(cid:83)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:79)(cid:70)(cid:0)(cid:73)(cid:78)(cid:84)(cid:65)(cid:78)(cid:71)(cid:73)(cid:66)(cid:76)(cid:69)(cid:0)(cid:65)(cid:83)(cid:83)(cid:69)(cid:84)(cid:83)(cid:14) In 2012, this comprised the amortisation of intangible assets. Foreign currencies Transactions in foreign currencies are translated to the functional currencies of Group entities at exchange rates ruling at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies are retranslated to the functional currency using the relevant rates of exchange ruling at the balance sheet date and the gains or losses thereon are included in the income statement. Non-monetary assets and liabilities are translated using the exchange rate at the date of the initial transaction. Property, plant and equipment Property, plant and equipment are measured at cost less accumulated depreciation and impairment losses. Cost comprises purchase price and directly attributable expenses. Depreciation is charged to the income statement on a straight-line basis over the estimated useful lives of each part of an item of property, plant and equipment. The estimated useful lives are as follows: (cid:38)(cid:82)(cid:69)(cid:69)(cid:72)(cid:79)(cid:76)(cid:68)(cid:0)(cid:66)(cid:85)(cid:73)(cid:76)(cid:68)(cid:73)(cid:78)(cid:71)(cid:83)(cid:0) (cid:44)(cid:79)(cid:78)(cid:71)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:72)(cid:79)(cid:76)(cid:68)(cid:0)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:66)(cid:85)(cid:73)(cid:76)(cid:68)(cid:73)(cid:78)(cid:71)(cid:83)(cid:0) Vehicles, plant and equipment (cid:51)(cid:72)(cid:73)(cid:80)(cid:83)(cid:0) (cid:18)(cid:16)(cid:0)(cid:110)(cid:0)(cid:21)(cid:16)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) (cid:21)(cid:16)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) 4 – 10 years (cid:17)(cid:21)(cid:0)(cid:110)(cid:0)(cid:19)(cid:16)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) The carrying value of assets and their useful lives are reviewed, and adjusted if appropriate, at each balance sheet date. If an indication of impairment exists, the assets are written down to their recoverable amount and the impairment is charged to the income statement in the period in which it arises. Freehold land and assets-in-construction are not depreciated. Investment properties Investment properties are properties held either to earn rental income or for capital appreciation or for both. Investment properties are stated at cost less any accumulated depreciation (calculated on useful economic lives in line with accounting policy, property, plant and equipment above) and any impairment losses. Intangible assets Goodwill Goodwill arises on the acquisition of subsidiaries. Acquisitions prior to 1 April 2006 In respect to acquisitions prior to transition to IFRS, goodwill is recorded on the basis of deemed cost, which represents the amount recorded under previous Generally Accepted Accounting Principles (GAAP) as at the date of transition. The classification and accounting treatment of business combinations which occurred prior to transition has not been reconsidered in preparing the Group’s opening IFRS balance sheet at 1 April 2006. Goodwill is not amortised but reviewed for impairment annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired. 32 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 1 Accounting policies CONTINUED Acquisitions on or after 1 April 2006 Goodwill on acquisition is initially measured at cost, being the excess of the cost of the business combination over the acquirer’s interest in the fair value of the identifiable assets, liabilities and contingent liabilities of the acquired business. Following initial recognition, goodwill is measured at cost less any accumulated impairment losses. Goodwill is not amortised but reviewed for impairment annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired. Amortisation is charged to the income statement on a straight-line basis over the estimated useful lives of intangible assets unless such lives are indefinite. Other intangible assets are amortised from the date they are available for use. The estimated useful lives are as follows: Trade name Customer relationships (cid:46)(cid:79)(cid:78)(cid:13)(cid:67)(cid:79)(cid:77)(cid:80)(cid:69)(cid:84)(cid:69)(cid:0)(cid:65)(cid:71)(cid:82)(cid:69)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0) Computer software 20 years 6 – 10 years (cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) Acquired computer software is capitalised as an intangible asset on the basis of the cost incurred to acquire and bring the specific software into use. Amortisation is charged to the income statement on a straight-line basis over the estimated useful lives of intangible assets from the date that they are available for use. The estimated useful life of computer software is seven years. Impairment of non-financial assets At each reporting date the Group assesses whether there is any indication that an asset may be impaired. Goodwill and intangible assets with indefinite lives are tested for impairment annually. Where an indicator of impairment exists or the asset requires annual impairment testing, the Group makes a formal estimate of the recoverable amount. Where the carrying amount of an asset exceeds its recoverable amount the asset is considered impaired and is written down to its recoverable amount. Impairment losses are recognised in the income statement. Recoverable amount is the greater of an asset’s or cash-generating unit’s fair value less cost to sell or value in use. It is determined for an individual asset, unless the asset’s value in use cannot be estimated and it does not generate cash inflows that are largely independent of those from other assets or groups of assets, in which case the recoverable amount is determined for the cash-generating unit to which the asset belongs. In assessing value in use, the estimated future cash flows are discounted to their present value using a discount rate that reflects current market assessments of the time value of money and risks specific to the asset. An impairment loss in respect of goodwill is not reversed. In respect of other assets, impairment losses are reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised. Finance income and expense Net financing costs comprise interest payable, interest receivable, and foreign exchange gains and losses that are recognised in the income statement. Interest income and interest payable are recognised as a profit or loss as they accrue, using the effective interest method. Financial instruments Certain financial instruments held by the Group are classified as being available-for-sale and are stated at fair value, with any resultant gain or loss being recognised in other comprehensive income and presented in the fair value reserve in equity, except for impairment losses. When these items are derecognised, the cumulative gain or loss previously recognised directly in equity is recycled to profit and loss. Financial instruments classified as available-for-sale are initially recognised at fair value less directly attributable transaction costs. FALKLAND ISLANDS HOLDINGS PLC 33 1 Accounting policies CONTINUED The Group does not use derivative financial instruments for speculative purposes. Derivative financial instruments are initially measured at fair value. Changes in the fair value of derivative financial instruments are recognised in the income statement as they arise. The Group has not applied hedge accounting to its derivative financial instruments. Employee share awards The Group provides benefits to certain employees (including Directors) in the form of share-based payment transactions, whereby the recipient renders service in return for shares or rights over future shares (equity settled transactions). The cost of these equity settled transactions with employees is measured by reference to an estimate of their fair value at the date on which they were granted using an option input pricing model taking into account the terms and conditions upon which the options were granted. The amount recognised as an expense is adjusted to reflect the actual number of share options for which the related service and non-market performance conditions are expected to be met, such that the amount ultimately recognised as an expense is based on the number of share options that meet the related service and non-market performance conditions at the vesting date. For share-based payment awards with non-vesting conditions, the grant date fair value of the share-based payments is measured to reflect such conditions and there is no true up for differences between expected and actual outcomes. The cost of equity settled transactions is recognised, together with a corresponding increase in reserves, over the period in which the performance conditions are fulfilled, ending on the date that the option vests. Where the Company grants options over its own shares to the employees of subsidiaries, it recognises, in its individual financial statements, an increase in the cost of investment in its subsidiaries equal to the equity settled share-based payment charge recognised in its consolidated financial statements with the corresponding credit being recognised directly in equity. Inventories Inventories are stated at the lower of cost and net realisable value. Cost includes all costs incurred in bringing each product to its present location and condition, as follows: The cost of raw materials, consumables and goods for resale comprises purchase cost, on a first-in, first-out basis and where applicable includes expenditure incurred in transportation to the Falkland Islands. Work-in-progress and finished goods cost includes direct materials and labour plus attributable overheads based on a normal level of activity. Construction-in-progress and properties-held-for-sale relating to the Group’s property trading portfolio in the Falkland Islands are stated at the lower of cost and net realisable value. Net realisable value is estimated at selling price in the ordinary course of business less costs of disposal. Revenue Revenue is measured at the fair value of the consideration received or receivable and represents the amount receivable by the Group for goods supplied and services rendered in the normal course of business, net of discounts and excluding VAT. Revenue principally arises from retail sales, the provision of ferry services and the provision of storage and transportation services for fine art works. In the Falkland Islands revenue also includes proceeds from property sales, property rental income, insurance commissions, revenues billed for shipping and agency activities and port services. Revenue from sale of goods is recognised at the point of sale or dispatch, whilst that of the ferry, fine art logistics and other services is recognised when the service is provided. Revenue from property sales is recognised on completion. For fine art exhibition logistical work undertaken the amount of profit attributable to the stage of completion of a contract is recognised when the outcome of the contract can be seen with reasonable certainty, typically upon successful opening. Revenue for such contracts is stated at the cost appropriate to their stage of completion plus attributable profit, less amounts already recognised. Provision is made for losses as soon as they are foreseeable. Pensions Defined contribution pension schemes The Group operates three defined contribution schemes. The assets of the schemes are held separately from those of the Group in independently administered funds. The amount charged to the income statement represents the contributions payable to the schemes in respect to the accounting period. 34 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 1 Accounting policies CONTINUED Defined benefit pension schemes During the year to 31 March 2013, the Group also operated two pension schemes providing benefits based on final pensionable pay. (cid:52)(cid:72)(cid:69)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:0)(cid:73)(cid:78)(cid:0)(cid:48)(cid:79)(cid:82)(cid:84)(cid:83)(cid:77)(cid:79)(cid:85)(cid:84)(cid:72)(cid:0)(cid:40)(cid:65)(cid:82)(cid:66)(cid:79)(cid:85)(cid:82)(cid:0)(cid:38)(cid:69)(cid:82)(cid:82)(cid:89)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0)(cid:67)(cid:76)(cid:79)(cid:83)(cid:69)(cid:68)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:84)(cid:82)(cid:65)(cid:78)(cid:83)(cid:70)(cid:69)(cid:82)(cid:82)(cid:69)(cid:68)(cid:0)(cid:84)(cid:79)(cid:0)(cid:44)(cid:69)(cid:71)(cid:65)(cid:76)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:39)(cid:69)(cid:78)(cid:69)(cid:82)(cid:65)(cid:76)(cid:0)(cid:73)(cid:78)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:18)(cid:16)(cid:17)(cid:19)(cid:14)(cid:0)(cid:52)(cid:72)(cid:69)(cid:82)(cid:69)(cid:70)(cid:79)(cid:82)(cid:69)(cid:0) at the 31 March 2013, the Group has one remaining pension scheme in the Falkland Islands providing benefits based on final pensionable pay, which is unfunded and closed to future accrual. The Group’s net obligation in respect of each defined benefit pension plan is calculated by estimating the amount of future benefit that employees have earned in return for their service in the current and prior periods; that benefit is discounted to its present value; and any unrecognised past service costs and the fair value of the plan assets (at bid price) are deducted. The liability discount rate is the yield at the balance sheet date on AA credit-rated bonds that have maturity dates approximating the terms of the Group’s obligations. The calculation is performed by a qualified actuary using the projected unit credit method. When the calculation results in a benefit to the Group, the asset recognised is limited to the net total of any unrecognised past service costs and the present value of any future refunds from the plan or reductions in future contributions to the plan. The current service cost and costs from settlements and curtailments are charged against operating profit. Past service costs are spread over the period until the benefit increases vest. Interest charged on the scheme liabilities and the expected return on scheme assets are included in other finance costs. Actuarial gains and losses are recognised in full in the period in which they arise in the statement of comprehensive income. Trade and other receivables Trade receivables are carried at amortised cost, less provision for impairment. Any change in their value through impairment or reversal of impairment is recognised in the income statement. Trade and other payables Trade and other payables are stated at their cost less payments made. Dividends on funds presented within shareholders’ funds Dividends unpaid at the balance sheet date are only recognised as liabilities at that date to the extent that they are appropriately authorised and are no longer at the discretion of the Company. Cash and cash equivalents Cash and cash equivalents in the balance sheet comprise cash balances and call deposits with an original maturity of three months or less. Bank overdrafts that are repayable on demand and form an integral part of the Group’s cash management are included as a component of cash and cash equivalents for the purpose of the statement of cash flows. Interest-bearing borrowings Interest-bearing borrowings are recognised initially at fair value less directly attributable transaction costs. Subsequent to initial recognition, interest-bearing borrowings are stated at amortised cost with any difference between cost and redemption value being recognised in the income statement over the period of the borrowings on an effective interest basis. Income Tax Income tax on the profit or loss for the year comprises current and deferred tax. Income tax is recognised in the income statement, except to the extent that it relates to items recognised directly in equity, in which case it is recognised directly in equity or in other comprehensive income. Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted, or substantively enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years. Deferred tax is provided using the balance sheet method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The following temporary timing differences are not recognised: (cid:115)(cid:0) (cid:39)(cid:79)(cid:79)(cid:68)(cid:87)(cid:73)(cid:76)(cid:76)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:68)(cid:69)(cid:68)(cid:85)(cid:67)(cid:84)(cid:73)(cid:66)(cid:76)(cid:69)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:84)(cid:65)(cid:88)(cid:0)(cid:80)(cid:85)(cid:82)(cid:80)(cid:79)(cid:83)(cid:69)(cid:83)(cid:27)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0) (cid:115)(cid:0) (cid:0)(cid:41)(cid:78)(cid:73)(cid:84)(cid:73)(cid:65)(cid:76)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:71)(cid:78)(cid:73)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:79)(cid:70)(cid:0)(cid:65)(cid:83)(cid:83)(cid:69)(cid:84)(cid:83)(cid:0)(cid:79)(cid:82)(cid:0)(cid:76)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:73)(cid:69)(cid:83)(cid:0)(cid:73)(cid:78)(cid:0)(cid:65)(cid:0)(cid:84)(cid:82)(cid:65)(cid:78)(cid:83)(cid:65)(cid:67)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:84)(cid:72)(cid:65)(cid:84)(cid:0)(cid:73)(cid:83)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:65)(cid:0)(cid:66)(cid:85)(cid:83)(cid:73)(cid:78)(cid:69)(cid:83)(cid:83)(cid:0)(cid:67)(cid:79)(cid:77)(cid:66)(cid:73)(cid:78)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:84)(cid:72)(cid:65)(cid:84)(cid:0)(cid:65)(cid:70)(cid:70)(cid:69)(cid:67)(cid:84)(cid:83)(cid:0)(cid:78)(cid:69)(cid:73)(cid:84)(cid:72)(cid:69)(cid:82)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:85)(cid:78)(cid:84)(cid:73)(cid:78)(cid:71)(cid:0)(cid:78)(cid:79)(cid:82)(cid:0) taxable profits. (cid:115)(cid:0) (cid:0)(cid:52)(cid:69)(cid:77)(cid:80)(cid:79)(cid:82)(cid:65)(cid:82)(cid:89)(cid:0) (cid:68)(cid:73)(cid:70)(cid:70)(cid:69)(cid:82)(cid:69)(cid:78)(cid:67)(cid:69)(cid:83)(cid:0) (cid:82)(cid:69)(cid:76)(cid:65)(cid:84)(cid:69)(cid:68)(cid:0) (cid:84)(cid:79)(cid:0) (cid:73)(cid:78)(cid:86)(cid:69)(cid:83)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0) (cid:73)(cid:78)(cid:0) (cid:83)(cid:85)(cid:66)(cid:83)(cid:73)(cid:68)(cid:73)(cid:65)(cid:82)(cid:73)(cid:69)(cid:83)(cid:12)(cid:0) (cid:84)(cid:79)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) (cid:69)(cid:88)(cid:84)(cid:69)(cid:78)(cid:84)(cid:0) (cid:84)(cid:72)(cid:65)(cid:84)(cid:0) (cid:73)(cid:84)(cid:0) (cid:73)(cid:83)(cid:0) (cid:80)(cid:82)(cid:79)(cid:66)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0) (cid:84)(cid:72)(cid:65)(cid:84)(cid:0) (cid:84)(cid:72)(cid:69)(cid:89)(cid:0) (cid:87)(cid:73)(cid:76)(cid:76)(cid:0) (cid:78)(cid:79)(cid:84)(cid:0) (cid:82)(cid:69)(cid:86)(cid:69)(cid:82)(cid:83)(cid:69)(cid:0) (cid:73)(cid:78)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) foreseeable future. FALKLAND ISLANDS HOLDINGS PLC 35 1 Accounting policies CONTINUED A deferred tax asset is recognised to the extent that it is probable that future taxable profits will be available against which the temporary differences can be utilised. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realised. Deferred tax is recognised at the tax rates that are expected to be applied to the temporary differences when they reverse, based on rates that have been enacted or substantially enacted by the reporting date. Leased assets (cid:44)(cid:69)(cid:65)(cid:83)(cid:69)(cid:83)(cid:0)(cid:73)(cid:78)(cid:0)(cid:87)(cid:72)(cid:73)(cid:67)(cid:72)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:0)(cid:65)(cid:83)(cid:83)(cid:85)(cid:77)(cid:69)(cid:83)(cid:0)(cid:83)(cid:85)(cid:66)(cid:83)(cid:84)(cid:65)(cid:78)(cid:84)(cid:73)(cid:65)(cid:76)(cid:76)(cid:89)(cid:0)(cid:65)(cid:76)(cid:76)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:82)(cid:73)(cid:83)(cid:75)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:82)(cid:69)(cid:87)(cid:65)(cid:82)(cid:68)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:79)(cid:87)(cid:78)(cid:69)(cid:82)(cid:83)(cid:72)(cid:73)(cid:80)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:67)(cid:76)(cid:65)(cid:83)(cid:83)(cid:73)(cid:70)(cid:73)(cid:69)(cid:68)(cid:0)(cid:65)(cid:83)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:83)(cid:14)(cid:0)(cid:33)(cid:76)(cid:76)(cid:0)(cid:79)(cid:84)(cid:72)(cid:69)(cid:82)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:83)(cid:0) are classified as operating leases. As lessee Rentals in respect of all operating leases are charged to the income statement on a straight-line basis over the lease term. As lessor Assets under hire purchase agreements are shown in the balance sheet under current assets to the extent they are due within one year, and under non-current assets to the extent that they are due after more than one year, and are stated at the value of the net investment in the agreements. The income from such agreements is credited to the income statement each year so as to give a constant rate of return on the funds invested. Assets held for leasing out under operating leases are included in investment property (where they constitute land and buildings) or in property, plant and equipment (where they do not constitute land and buildings) at cost less accumulated depreciation and impairment (cid:76)(cid:79)(cid:83)(cid:83)(cid:69)(cid:83)(cid:14)(cid:0)(cid:50)(cid:69)(cid:78)(cid:84)(cid:65)(cid:76)(cid:0)(cid:73)(cid:78)(cid:67)(cid:79)(cid:77)(cid:69)(cid:0)(cid:73)(cid:83)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:71)(cid:78)(cid:73)(cid:83)(cid:69)(cid:68)(cid:0)(cid:79)(cid:78)(cid:0)(cid:65)(cid:0)(cid:83)(cid:84)(cid:82)(cid:65)(cid:73)(cid:71)(cid:72)(cid:84)(cid:13)(cid:76)(cid:73)(cid:78)(cid:69)(cid:0)(cid:66)(cid:65)(cid:83)(cid:73)(cid:83)(cid:14)(cid:0)(cid:44)(cid:69)(cid:65)(cid:83)(cid:69)(cid:0)(cid:73)(cid:78)(cid:67)(cid:69)(cid:78)(cid:84)(cid:73)(cid:86)(cid:69)(cid:83)(cid:0)(cid:71)(cid:82)(cid:65)(cid:78)(cid:84)(cid:69)(cid:68)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:71)(cid:78)(cid:73)(cid:83)(cid:69)(cid:68)(cid:0)(cid:65)(cid:83)(cid:0)(cid:65)(cid:78)(cid:0)(cid:73)(cid:78)(cid:84)(cid:69)(cid:71)(cid:82)(cid:65)(cid:76)(cid:0)(cid:80)(cid:65)(cid:82)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:84)(cid:79)(cid:84)(cid:65)(cid:76)(cid:0)(cid:82)(cid:69)(cid:78)(cid:84)(cid:65)(cid:76)(cid:0) income. Finance lease payments Minimum lease payments are apportioned between the finance charge and reduction of the outstanding liability. The finance charge is allocated to each period of the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability. Non-current assets held for sale and discontinued operations Non-current assets and discontinued operations are classified as held for sale when their carrying values will be recovered principally through sale. They are generally measured at the lower of carrying amount and fair value less costs to sell. Provisions Provisions are recognised in the balance sheet when the Group has a present legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. If the effect is material, provisions are determined by discounting the expected cash flows at an appropriate pre-tax risk free rate. New, amended and revised IFRSs and International Financial Reporting Interpretations Committee pronouncements (IFRICs) There were no amendments or revisions to IFRSs effective for the first time in the year ended 31 March 2013 which had an impact on the consolidated financial statements. The following amendments and revisions to IFRSs which were effective for the first time in the year ended 31 March 2013 did not have any material impact on the consolidated financial statements: Amendments and revisions to IFRSs (cid:41)(cid:38)(cid:50)(cid:51)(cid:0)(cid:23)(cid:0)(cid:38)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:41)(cid:78)(cid:83)(cid:84)(cid:82)(cid:85)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:26)(cid:0)(cid:36)(cid:73)(cid:83)(cid:67)(cid:76)(cid:79)(cid:83)(cid:85)(cid:82)(cid:69)(cid:83) IAS 12 Income Taxes 36 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 1 Accounting policies CONTINUED The following IFRSs and amendments and revisions to IFRSs, other than IFRS 9 have been adopted by the EU, and were available for early adoption but have not yet been applied in the preparation of the consolidated financial statements: New IFRSs (cid:41)(cid:38)(cid:50)(cid:51)(cid:0)(cid:25)(cid:0)(cid:38)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:41)(cid:78)(cid:83)(cid:84)(cid:82)(cid:85)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0) IFRS 10 Consolidated Financial Statements IFRS 11 Joint Arrangements IFRS 12 Disclosure of Interests in Other Entities IFRS 13 Fair Value Measurement Amendments and revisions to IFRSs IAS 1 Presentation of Financial Statements (cid:41)(cid:38)(cid:50)(cid:51)(cid:0)(cid:23)(cid:0)(cid:38)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:41)(cid:78)(cid:83)(cid:84)(cid:82)(cid:85)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:26)(cid:0)(cid:36)(cid:73)(cid:83)(cid:67)(cid:76)(cid:79)(cid:83)(cid:85)(cid:82)(cid:69)(cid:83)(cid:0) IAS 19 Employee Benefits (cid:41)(cid:33)(cid:51)(cid:0)(cid:18)(cid:23)(cid:0)(cid:51)(cid:69)(cid:80)(cid:65)(cid:82)(cid:65)(cid:84)(cid:69)(cid:0)(cid:38)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:51)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0) IAS 28 Investments in Associates and Joint Ventures IAS 32 Financial Instruments: Presentation Various Improvements to IFRSs – minor amendments (accounting periods commencing on or after): Effective date (cid:17)(cid:0)(cid:42)(cid:65)(cid:78)(cid:85)(cid:65)(cid:82)(cid:89)(cid:0)(cid:18)(cid:16)(cid:17)(cid:21) 1 January 2014 1 January 2014 1 January 2014 1 January 2013 1 July 2012 (cid:17)(cid:0)(cid:42)(cid:65)(cid:78)(cid:85)(cid:65)(cid:82)(cid:89)(cid:0)(cid:18)(cid:16)(cid:17)(cid:19) 1 January 2013 (cid:17)(cid:0)(cid:42)(cid:65)(cid:78)(cid:85)(cid:65)(cid:82)(cid:89)(cid:0)(cid:18)(cid:16)(cid:17)(cid:19) 1 January 2013 1 January 2014 various The Directors do not anticipate that the adoption of these new IFRSs and amendments and revisions to IFRSs will have a material impact on the consolidated financial statements in the period of initial application with the exception of IFRS 9, where classification and measurement amendments may be required to assets currently classified as available-for-sale. 2 Segmental analysis The Group is organised into three operating segments, and information on these segments is reported to the chief operating decision maker (‘CODM’) for the purposes of resource allocation and assessment of performance. The CODM has been identified as the Board of Directors. The operating segments offer different products and services and are determined by business type: goods and essential services in the Falkland Islands, the provision of ferry services and art logistics and storage. Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Segment capital expenditure is the total cost incurred during the period to acquire property, plant and equipment and intangible assets other than goodwill. FALKLAND ISLANDS HOLDINGS PLC 37 2 Segmental analysis CONTINUED 2013 Revenue Segment operating profit before tax and amortisation Fund raising costs (cid:39)(cid:65)(cid:73)(cid:78)(cid:0)(cid:79)(cid:78)(cid:0)(cid:83)(cid:65)(cid:76)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:17)(cid:14)(cid:17)(cid:23)(cid:21)(cid:0)(cid:77)(cid:73)(cid:76)(cid:76)(cid:73)(cid:79)(cid:78)(cid:0)(cid:38)(cid:47)(cid:39)(cid:44)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83) Net settlement loss on the PHFC pension scheme Amortisation Segment operating profit Interest income Interest expense Segment profit before tax Assets and liabilities Segment assets Segment liabilities Segment net assets Other segmental information Capital expenditure: Property, plant, equipment Investment properties Depreciation – property, plant and equipment Depreciation – investment properties Amortisation Underlying profit before tax Segment operating profit Interest income Interest expense Underlying profit before tax – – – – (cid:17)(cid:12)(cid:19)(cid:18)(cid:21) 246 (118) (cid:17)(cid:12)(cid:20)(cid:21)(cid:19) (cid:17)(cid:21)(cid:12)(cid:16)(cid:21)(cid:25) (8,664) (cid:22)(cid:12)(cid:19)(cid:25)(cid:21) 1,332 262 466 23 – (cid:17)(cid:12)(cid:19)(cid:18)(cid:21) 246 (118) (cid:17)(cid:12)(cid:20)(cid:21)(cid:19) Goods and essential services Ferry services Art logistics and storage (Falklands) (Portsmouth) £’000 £’000 (UK) £’000 Unallocated £’000 (cid:17)(cid:21)(cid:12)(cid:18)(cid:18)(cid:18) (cid:20)(cid:12)(cid:16)(cid:23)(cid:22) 16,298 (cid:17)(cid:12)(cid:19)(cid:18)(cid:21) 984 1,193 To tal £’000 35,596 3,502 (682) 768 (182) (398) 3,008 280 (491) – – (682) (cid:23)(cid:22)(cid:24) (182) – (96) – – (96) 2,797 – – – – 984 28 (286) (cid:23)(cid:18)(cid:22) – – – (398) (cid:23)(cid:25)(cid:21) 6 (cid:8)(cid:24)(cid:23)(cid:9) (cid:23)(cid:17)(cid:20) (cid:17)(cid:18)(cid:12)(cid:23)(cid:25)(cid:18) (cid:17)(cid:19)(cid:12)(cid:21)(cid:19)(cid:18) 14,838 56,221 (cid:8)(cid:22)(cid:12)(cid:22)(cid:21)(cid:16)(cid:9) 6,142 (cid:8)(cid:20)(cid:12)(cid:21)(cid:25)(cid:23)(cid:9) (cid:24)(cid:12)(cid:25)(cid:19)(cid:21) (2,031) (21,942) (cid:17)(cid:18)(cid:12)(cid:24)(cid:16)(cid:23) 34,279 223 – 301 – – 984 28 (286) (cid:23)(cid:18)(cid:22) (cid:21)(cid:25)(cid:24) – 414 – 398 1,193 6 (cid:8)(cid:24)(cid:23)(cid:9) 1,112 – – – – – – – – – 2,153 262 1,181 23 398 3,502 280 (491) 3,291 38 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 2 Segmental analysis CONTINUED 2012 Revenue Segment operating profit before tax and amortisation Amortisation Segment operating profit Interest income Interest expense Segment profit before tax Assets and liabilities Segment assets Segment liabilities Segment net assets Other segmental information Capital expenditure: Property, plant, equipment Depreciation – property, plant and equipment Depreciation – investment properties Amortisation and goodwill impairment Underlying profit before tax Segment operating profit Interest income Interest expense Underlying profit before tax Goods and essential services Ferry services Art logistics and storage (Falklands) (Portsmouth) £’000 £’000 (UK) £’000 Unallocated £’000 (cid:17)(cid:20)(cid:12)(cid:25)(cid:23)(cid:25) 4,160 (cid:17)(cid:20)(cid:12)(cid:25)(cid:23)(cid:16) (cid:17)(cid:12)(cid:21)(cid:17)(cid:16) – (cid:17)(cid:12)(cid:21)(cid:17)(cid:16) 86 (142) (cid:17)(cid:12)(cid:20)(cid:21)(cid:20) 1,094 – 1,094 33 (263) 864 964 (398) (cid:21)(cid:22)(cid:22) 4 (cid:8)(cid:21)(cid:18)(cid:9) (cid:21)(cid:17)(cid:24) – – – – – – – To tal £’000 34,109 3,568 (398) 3,170 123 (457) 2,836 12,302 (cid:8)(cid:23)(cid:12)(cid:16)(cid:16)(cid:22)(cid:9) (cid:21)(cid:12)(cid:18)(cid:25)(cid:22) (cid:17)(cid:18)(cid:12)(cid:25)(cid:22)(cid:23) (cid:17)(cid:19)(cid:12)(cid:21)(cid:21)(cid:16) (cid:17)(cid:17)(cid:12)(cid:24)(cid:16)(cid:23) (cid:8)(cid:23)(cid:12)(cid:16)(cid:22)(cid:16)(cid:9) (cid:21)(cid:12)(cid:25)(cid:16)(cid:23) (4,261) 9,289 (2,811) 8,996 50,626 (21,138) 29,488 632 (cid:20)(cid:18)(cid:21) 10 – (cid:17)(cid:12)(cid:21)(cid:17)(cid:16) 86 (142) (cid:17)(cid:12)(cid:20)(cid:21)(cid:20) (cid:21)(cid:12)(cid:16)(cid:24)(cid:16) 303 – – 1,094 33 (263) 864 (cid:21)(cid:18)(cid:20) 331 – 398 964 4 (cid:8)(cid:21)(cid:18)(cid:9) 916 – – – – – – – – 6,236 1,059 10 398 3,568 123 (457) 3,234 3 Geographical analysis The tables below analyse revenue and other information by geography: 2013 Revenue (by source) Assets and liabilities Segment assets Other segment information Capital expenditure 2012 Revenue (by source) Assets and liabilities Segment assets Other segment information Capital expenditure Assets acquired through finance leases Total fixed assets acquired 4 Revenue Sale of goods Rendering of services Property sales in the Falkland Islands Total revenue FALKLAND ISLANDS HOLDINGS PLC 39 United Kingdom £’000 Falkland Islands £’000 Total £’000 (cid:18)(cid:16)(cid:12)(cid:19)(cid:23)(cid:20) (cid:17)(cid:21)(cid:12)(cid:18)(cid:18)(cid:18) 35,596 41,162 (cid:17)(cid:21)(cid:12)(cid:16)(cid:21)(cid:25) 56,221 821 (cid:17)(cid:12)(cid:21)(cid:25)(cid:20) 2,415 United Kingdom £’000 Falkland Islands £’000 Total £’000 19,130 (cid:17)(cid:20)(cid:12)(cid:25)(cid:23)(cid:25) 34,109 38,324 12,302 50,626 (cid:22)(cid:20)(cid:23) (cid:20)(cid:12)(cid:25)(cid:21)(cid:23) (cid:21)(cid:12)(cid:22)(cid:16)(cid:20) 632 – 632 1,279 4,957 6,236 2013 £’000 12,345 23,251 – 2012 £’000 (cid:17)(cid:17)(cid:12)(cid:16)(cid:21)(cid:21) 22,829 (cid:18)(cid:18)(cid:21) 35,596 34,109 40 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 5 Amortisation of intangible assets and non-trading items Amortisation charge on Momart intangible assets acquired Amortisation charge Profit before tax as reported Adjusted for amortisation Fund raising expenses (cid:39)(cid:65)(cid:73)(cid:78)(cid:0)(cid:79)(cid:78)(cid:0)(cid:83)(cid:65)(cid:76)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:38)(cid:47)(cid:39)(cid:44)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83) Net settlement loss on the transfer of the PHFC pension scheme 2013 £’000 (398) (398) 2,797 398 682 (768) 182 2012 £’000 (398) (398) 2,836 398 – – – Underlying profit before tax 3,291 3,234 6 Expenses and auditor’s remuneration Included in profit / loss are the following expenses / (income): Group Company 2013 £’000 2012 £’000 2013 £’000 2012 £’000 Direct operating expenses arising from investment properties which generated rental income in the period Depreciation Amortisation of intangible assets Foreign currency differences Impairment loss on trade and other receivables Cost of inventories recognised as an expense Operating lease payments 102 1,204 398 (153) 61 8,368 773 114 1,069 398 (cid:8)(cid:21)(cid:16)(cid:9) 82 8,061 (cid:22)(cid:23)(cid:16) Auditor’s remuneration: Audit of these financial statements and amounts receivable by auditors and their associates in respect of: Audit of subsidiaries’ financial statements pursuant to legislation Other services relating to taxation Total auditor’s remuneration – – – – – – – 2013 £’000 28 61 37 – – – – – – – 2012 £’000 (cid:18)(cid:23) 62 (cid:21)(cid:25) 126 148 Amounts paid to the Company’s auditors and their associates in respect of services to the Company, other than the audit of the Company’s financial statements, have not been disclosed as the information is required instead to be disclosed on a consolidated basis. FALKLAND ISLANDS HOLDINGS PLC 41 7 Staff numbers and cost The average number of persons employed by the Group (including Directors) during the year, analysed by category, was as follows: Number of employees Number of employees Group Company Ferry services Falklands Islands: in Stanley Falklands Islands: in UK Art logistics and storage Head office Total average staff numbers The aggregate payroll cost of these persons was as follows: 2013 38 123 5 116 5 287 2012 39 (cid:17)(cid:17)(cid:21) (cid:21) 110 4 (cid:18)(cid:23)(cid:19) Wages and salaries Share-based payments (see note 26) Social security costs Contributions to defined contribution plans Total employment costs Group Company 2013 £’000 2012 £’000 8,747 (cid:23)(cid:12)(cid:25)(cid:22)(cid:24) 196 802 222 101 (cid:23)(cid:20)(cid:25) 229 9,967 (cid:25)(cid:12)(cid:16)(cid:20)(cid:23) 2013 £’000 583 52 76 8 719 2013 2012 – – – – 5 5 – – – – 4 4 2012 £’000 (cid:21)(cid:16)(cid:16) 39 (cid:23)(cid:17) 31 641 Details of Directors’ remuneration are provided in the Directors’ Report, under the heading “Details of Directors’ Remuneration and Emoluments”. 8 Finance income and expense Bank interest receivable Finance lease interest receivable Expected return on pension scheme assets Total financial income Interest payable on bank loans Interest cost on pension scheme liabilities Amortisation of loan fees Finance lease interest payable Total financial expense Net financing cost 2013 £’000 164 91 25 280 (85) (134) (16) (256) (491) (211) 2012 £’000 (cid:21) 89 29 123 (cid:8)(cid:17)(cid:17)(cid:21)(cid:9) (138) (16) (188) (cid:8)(cid:20)(cid:21)(cid:23)(cid:9) (334) 42 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 8 Finance income and expense CONTINUED Bank interest receivable Interest payable on bank loans Net bank interest Other financing charges (from above) Net financing cost 9 Taxation Recognised in the income statement Current tax expense: Current year Adjustments for prior years Current tax expense Deferred tax expense: Origination and reversal of temporary differences Reduction in tax rate Adjustments for prior years Deferred tax expense / (credit) Total tax expense Reconciliation of effective tax rate Profit on ordinary activities before tax Tax using the UK corporation tax rate of 24% (2012: 26%) Expenses not deductible for tax purposes Non taxable income on disposals Deduction in respect of exercised stock options Marginal relief Effect of higher tax rate overseas Reduction in deferred tax rate Deferred tax arising on change in tax regime Adjustments to tax charge in respect of previous years Total tax expense 2013 £’000 164 (85) 79 (290) (211) 2013 £’000 665 (74) 591 620 (60) 42 602 1,193 2012 £’000 (cid:21) (cid:8)(cid:17)(cid:17)(cid:21)(cid:9) (110) (224) (334) 2012 £’000 842 23 (cid:24)(cid:22)(cid:21) (2) (112) (cid:8)(cid:17)(cid:23)(cid:17)(cid:9) (cid:8)(cid:18)(cid:24)(cid:21)(cid:9) (cid:21)(cid:24)(cid:16) 2013 £’000 2012 £’000 2,797 2,836 671 53 – (6) (1) 4 (60) 564 (32) 1,193 (cid:23)(cid:19)(cid:23) 119 (1) (10) – (cid:8)(cid:21)(cid:9) (112) – (148) (cid:21)(cid:24)(cid:16) FALKLAND ISLANDS HOLDINGS PLC 43 9 Taxation CONTINUED In prior periods a subsidiary was covered by the taxation regimes of both the UK and the Falkland Islands. It accounted for deferred tax on the basis of the UK tax regime, and therefore no deferred tax liability in respect of property was required to be recognised. In the (cid:67)(cid:85)(cid:82)(cid:82)(cid:69)(cid:78)(cid:84)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:41)(cid:83)(cid:76)(cid:65)(cid:78)(cid:68)(cid:83)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:73)(cid:83)(cid:0)(cid:82)(cid:69)(cid:81)(cid:85)(cid:73)(cid:82)(cid:69)(cid:68)(cid:0)(cid:84)(cid:79)(cid:0)(cid:65)(cid:67)(cid:67)(cid:79)(cid:85)(cid:78)(cid:84)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:68)(cid:69)(cid:70)(cid:69)(cid:82)(cid:82)(cid:69)(cid:68)(cid:0)(cid:84)(cid:65)(cid:88)(cid:0)(cid:85)(cid:78)(cid:68)(cid:69)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:41)(cid:83)(cid:76)(cid:65)(cid:78)(cid:68)(cid:83)(cid:0)(cid:84)(cid:65)(cid:88)(cid:0)(cid:82)(cid:69)(cid:71)(cid:73)(cid:77)(cid:69)(cid:14)(cid:0)(cid:53)(cid:78)(cid:68)(cid:69)(cid:82)(cid:0) this regime the Group is now entitled to writing down allowances which, whilst being a benefit, necessitate the recognition of deferred tax liabilities. Tax recognised directly in other comprehensive income Deferred tax recognised directly in other comprehensive income Total tax credit recognised directly in other comprehensive income 2013 £’000 (108) (108) 2012 £’000 (cid:8)(cid:20)(cid:21)(cid:9) (cid:8)(cid:20)(cid:21)(cid:9) Factors affecting the future tax charges The 2013 budget on 20 March 2013 announced that the UK corporation tax rate will be reduced to 21% from 1 April 2014 and to (cid:18)(cid:16)(cid:5)(cid:0)(cid:70)(cid:82)(cid:79)(cid:77)(cid:0)(cid:17)(cid:0)(cid:33)(cid:80)(cid:82)(cid:73)(cid:76)(cid:0)(cid:18)(cid:16)(cid:17)(cid:21)(cid:14)(cid:0)(cid:52)(cid:72)(cid:69)(cid:0)(cid:18)(cid:16)(cid:17)(cid:18)(cid:0)(cid:66)(cid:85)(cid:68)(cid:71)(cid:69)(cid:84)(cid:0)(cid:65)(cid:78)(cid:78)(cid:79)(cid:85)(cid:78)(cid:67)(cid:69)(cid:68)(cid:0)(cid:84)(cid:72)(cid:65)(cid:84)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:53)(cid:43)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:67)(cid:79)(cid:82)(cid:80)(cid:79)(cid:82)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:84)(cid:65)(cid:88)(cid:0)(cid:87)(cid:79)(cid:85)(cid:76)(cid:68)(cid:0)(cid:66)(cid:69)(cid:0)(cid:82)(cid:69)(cid:68)(cid:85)(cid:67)(cid:69)(cid:68)(cid:0)(cid:84)(cid:79)(cid:0)(cid:18)(cid:19)(cid:5)(cid:0)(cid:70)(cid:82)(cid:79)(cid:77)(cid:0)(cid:17)(cid:0)(cid:33)(cid:80)(cid:82)(cid:73)(cid:76)(cid:0)(cid:18)(cid:16)(cid:17)(cid:19)(cid:14)(cid:0)(cid:0)(cid:0) This announcement was substantively enacted in July 2012. The deferred tax asset at 31 March 2013 has been calculated based on the rate of 23% substantively enacted at the balance sheet date, with the Falklands tax rate of 26% applied to all Falkland Islands assets and liabilities. It has not yet been possible to quantify the full anticipated effect of the announced reductions, although this will further reduce the Group and Company deferred tax assets and liabilities accordingly. 10 Earnings per share The calculation of basic earnings per share is based on profits on ordinary activities after taxation, and the weighted average number (cid:79)(cid:70)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0)(cid:73)(cid:78)(cid:0)(cid:73)(cid:83)(cid:83)(cid:85)(cid:69)(cid:0)(cid:73)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:80)(cid:69)(cid:82)(cid:73)(cid:79)(cid:68)(cid:12)(cid:0)(cid:69)(cid:88)(cid:67)(cid:76)(cid:85)(cid:68)(cid:73)(cid:78)(cid:71)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0)(cid:79)(cid:87)(cid:78)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:37)(cid:77)(cid:80)(cid:76)(cid:79)(cid:89)(cid:69)(cid:69)(cid:0)(cid:51)(cid:72)(cid:65)(cid:82)(cid:69)(cid:0)(cid:47)(cid:87)(cid:78)(cid:69)(cid:82)(cid:83)(cid:72)(cid:73)(cid:80)(cid:0)(cid:48)(cid:76)(cid:65)(cid:78)(cid:0)(cid:8)(cid:37)(cid:51)(cid:47)(cid:48)(cid:9)(cid:0)(cid:8)(cid:83)(cid:69)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:69)(cid:0)(cid:18)(cid:23)(cid:9)(cid:14) The calculation of diluted earnings per share is based on profits on ordinary activities after taxation, and the weighted average number of shares in issue in the period, excluding shares owned by the ESOP, adjusted to assume the full issue of share options outstanding, to the extent that they are dilutive. Profit on ordinary activities after taxation Weighted average number of shares in issue (cid:44)(cid:69)(cid:83)(cid:83)(cid:26)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0)(cid:79)(cid:87)(cid:78)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:37)(cid:51)(cid:47)(cid:48) Average number of shares in issue excluding the ESOP Maximum dilution with regards to share options Diluted weighted average number of shares 2013 £’000 2012 £’000 1,604 (cid:18)(cid:12)(cid:18)(cid:21)(cid:22) 2013 Number 2012 Number 11,612,626 (cid:25)(cid:12)(cid:18)(cid:18)(cid:23)(cid:12)(cid:19)(cid:21)(cid:17) (38,364) (36,499) 11,574,262 (cid:25)(cid:12)(cid:17)(cid:25)(cid:16)(cid:12)(cid:24)(cid:21)(cid:18) 129,600 (cid:20)(cid:24)(cid:12)(cid:18)(cid:16)(cid:21) 11,703,862 (cid:25)(cid:12)(cid:18)(cid:19)(cid:25)(cid:12)(cid:16)(cid:21)(cid:23) 44 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 10 Earnings per share CONTINUED Basic earnings per share Diluted earnings per share 2013 2012 13.9p 13.7p (cid:18)(cid:20)(cid:14)(cid:21)(cid:80) 24.4p To provide a comparison of earnings per share on underlying performance, the calculation below sets out basic and diluted earnings per share based on underlying profits. Earnings per share on underlying profit (cid:53)(cid:78)(cid:68)(cid:69)(cid:82)(cid:76)(cid:89)(cid:73)(cid:78)(cid:71)(cid:0)(cid:80)(cid:82)(cid:79)(cid:70)(cid:73)(cid:84)(cid:0)(cid:66)(cid:69)(cid:70)(cid:79)(cid:82)(cid:69)(cid:0)(cid:84)(cid:65)(cid:88)(cid:0)(cid:8)(cid:83)(cid:69)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:69)(cid:0)(cid:21)(cid:9)(cid:0) Taxation Underlying profit after tax Effective tax rate on underlying profits Weighted average number of shares in issue excluding ESOP (from above) Diluted weighted average number of shares (from above) Basic earnings per share on underlying profit Diluted earnings per share on underlying profit 11 Intangible assets 2013 £’000 3,291 (796) 2,495 2012 £’000 3,234 (cid:8)(cid:24)(cid:17)(cid:23)(cid:9) (cid:18)(cid:12)(cid:20)(cid:17)(cid:23) 24.2% (cid:18)(cid:21)(cid:14)(cid:19)(cid:5) 11,574,262 (cid:25)(cid:12)(cid:17)(cid:25)(cid:16)(cid:12)(cid:24)(cid:21)(cid:18) 11,703,862 (cid:25)(cid:12)(cid:18)(cid:19)(cid:25)(cid:12)(cid:16)(cid:21)(cid:23) 21.6p 21.3p 26.3p 26.2p Cost: At 1 April 2011 At 31 March 2012 and 31 March 2013 Accumulated amortisation: At 1 April 2011 Amortisation for the year At 31 March 2012 Amortisation for the year At 31 March 2013 Net book value: At 31 March 2011 At 31 March 2012 At 31 March 2013 Customer relationships £’000 1,882 1,882 (cid:23)(cid:20)(cid:22) 243 989 243 1,232 1,136 893 (cid:22)(cid:21)(cid:16) Group Non-compete Agreements £’000 (cid:23)(cid:18) (cid:23)(cid:18) 43 14 (cid:21)(cid:23) 14 (cid:23)(cid:17) 29 (cid:17)(cid:21) 1 Brand names £’000 2,823 2,823 433 141 (cid:21)(cid:23)(cid:20) 141 (cid:23)(cid:17)(cid:21) 2,390 2,249 2,108 Goodwill £’000 Total £’000 (cid:17)(cid:17)(cid:12)(cid:21)(cid:19)(cid:25) (cid:17)(cid:17)(cid:12)(cid:21)(cid:19)(cid:25) 16,316 16,316 1,983 – 1,983 – 1,983 (cid:25)(cid:12)(cid:21)(cid:21)(cid:22) (cid:25)(cid:12)(cid:21)(cid:21)(cid:22) (cid:25)(cid:12)(cid:21)(cid:21)(cid:22) 3,205 398 3,603 398 4,001 13,111 12,713 12,315 Amortisation and impairment charges are recognised in operating expenses in the income statement. Customer relationships – are on-going relationships, both contractual and otherwise, with customers considered to be of future economic benefit to the Group with estimated economic lives of 6 – 10 years. FALKLAND ISLANDS HOLDINGS PLC 45 11 Intangible assets CONTINUED Brand names – the Momart brand is considered to be of future economic value to the Group with an estimated useful economic life of 20 years. Non-compete agreements – are contractually binding agreements with senior Momart personnel not to compete with the Group for five years in the event of their leaving the Group’s service. Goodwill Goodwill is allocated to the Group’s cash generating units (CGUs) which principally comprise its business segments. A segment level summary of goodwill is shown below: Balance at 1 April 2011 Balance at 31 March 2012 Balance at 31 March 2013 Impairment Art logistics and storage £’000 (cid:21)(cid:12)(cid:21)(cid:23)(cid:23) (cid:21)(cid:12)(cid:21)(cid:23)(cid:23) (cid:21)(cid:12)(cid:21)(cid:23)(cid:23) Ferry services (Portsmouth) £’000 (cid:19)(cid:12)(cid:25)(cid:23)(cid:25) (cid:19)(cid:12)(cid:25)(cid:23)(cid:25) (cid:19)(cid:12)(cid:25)(cid:23)(cid:25) Total £’000 9,556 9,556 9,556 The Group tests goodwill annually for impairment or more frequently if there are indications that goodwill might be impaired. An impairment test is a comparison of the carrying value of the assets of a CGU, based on a value-in-use calculation, to their recoverable amounts. Where the recoverable amount is less than the carrying value an impairment results. During the year the goodwill for each CGU was separately assessed and tested for impairment, with no impairment charges resulting (2012: nil). As part of testing goodwill for impairment detailed forecasts of operating cash flows for the next five years are used, which are based on approved budgets and plans by the Board of Falkland Islands Holdings plc. These forecasts represent the best estimate of future performance of the CGUs based on past performance and expectations for the market development of the CGU. A number of key assumptions are used as part of impairment testing. These key assumptions are made by management reflecting past experience combined with their knowledge as to future performance and relevant external sources of information. Sensitivity analysis as at 31 March 2013 has indicated that no reasonably foreseeable change in the key assumptions used in the impairment model would result in a significant impairment charge being recorded in the financial statements. Discount rates (cid:55)(cid:73)(cid:84)(cid:72)(cid:73)(cid:78)(cid:0)(cid:73)(cid:77)(cid:80)(cid:65)(cid:73)(cid:82)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:84)(cid:69)(cid:83)(cid:84)(cid:73)(cid:78)(cid:71)(cid:0)(cid:77)(cid:79)(cid:68)(cid:69)(cid:76)(cid:83)(cid:0)(cid:67)(cid:65)(cid:83)(cid:72)(cid:0)(cid:70)(cid:76)(cid:79)(cid:87)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:33)(cid:82)(cid:84)(cid:0)(cid:44)(cid:79)(cid:71)(cid:73)(cid:83)(cid:84)(cid:73)(cid:67)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:51)(cid:84)(cid:79)(cid:82)(cid:65)(cid:71)(cid:69)(cid:0)(cid:35)(cid:39)(cid:53)(cid:0)(cid:72)(cid:65)(cid:83)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:68)(cid:73)(cid:83)(cid:67)(cid:79)(cid:85)(cid:78)(cid:84)(cid:69)(cid:68)(cid:0)(cid:85)(cid:83)(cid:73)(cid:78)(cid:71)(cid:0)(cid:65)(cid:0)(cid:80)(cid:82)(cid:69)(cid:13)(cid:84)(cid:65)(cid:88)(cid:0)(cid:68)(cid:73)(cid:83)(cid:67)(cid:79)(cid:85)(cid:78)(cid:84)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:0) of 14.1% (2012: 13.6%), and the cash flows of the Ferry Services has been discounted using a pre-tax discount rate of 12.9% (2012: 13.6%). Management have determined that each rate is appropriate as the risk adjustment applied within the discount rate reflects the risks and rewards inherent to each CGU, based on the industry and geographical location it is based within. Ferry Services has a lower pre tax discount rate as this better reflects the annuity nature of the business. Long term growth rates (cid:44)(cid:79)(cid:78)(cid:71)(cid:0)(cid:84)(cid:69)(cid:82)(cid:77)(cid:0)(cid:71)(cid:82)(cid:79)(cid:87)(cid:84)(cid:72)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:18)(cid:5)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:85)(cid:83)(cid:69)(cid:68)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:65)(cid:76)(cid:76)(cid:0)(cid:35)(cid:39)(cid:53)(cid:83)(cid:0)(cid:65)(cid:83)(cid:0)(cid:80)(cid:65)(cid:82)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:73)(cid:77)(cid:80)(cid:65)(cid:73)(cid:82)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:84)(cid:69)(cid:83)(cid:84)(cid:73)(cid:78)(cid:71)(cid:0)(cid:77)(cid:79)(cid:68)(cid:69)(cid:76)(cid:83)(cid:14)(cid:0)(cid:52)(cid:72)(cid:73)(cid:83)(cid:0)(cid:71)(cid:82)(cid:79)(cid:87)(cid:84)(cid:72)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:0)(cid:68)(cid:79)(cid:69)(cid:83)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:69)(cid:88)(cid:67)(cid:69)(cid:69)(cid:68)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0)(cid:76)(cid:79)(cid:78)(cid:71)(cid:0)(cid:84)(cid:69)(cid:82)(cid:77)(cid:0)(cid:65)(cid:86)(cid:69)(cid:82)(cid:65)(cid:71)(cid:69)(cid:0)(cid:71)(cid:82)(cid:79)(cid:87)(cid:84)(cid:72)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:53)(cid:43)(cid:12)(cid:0)(cid:73)(cid:78)(cid:0)(cid:87)(cid:72)(cid:73)(cid:67)(cid:72)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:35)(cid:39)(cid:53)(cid:83)(cid:0)(cid:79)(cid:80)(cid:69)(cid:82)(cid:65)(cid:84)(cid:69)(cid:14)(cid:0)(cid:38)(cid:79)(cid:82)(cid:0)(cid:66)(cid:79)(cid:84)(cid:72)(cid:0)(cid:38)(cid:69)(cid:82)(cid:82)(cid:89)(cid:0)(cid:51)(cid:69)(cid:82)(cid:86)(cid:73)(cid:67)(cid:69)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:33)(cid:82)(cid:84)(cid:0)(cid:44)(cid:79)(cid:71)(cid:73)(cid:83)(cid:84)(cid:73)(cid:67)(cid:83)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:51)(cid:84)(cid:79)(cid:82)(cid:65)(cid:71)(cid:69)(cid:12)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0) future cashflows are based on the latest budgets and business plans, which take account of known business conditions, and are therefore consistant with past experience. Other assumptions Other assumptions used within impairment testing models include an estimation of long term effective tax rate for the CGUs. The long-term effective rate of tax is consistent with the current UK tax rate. The terminal value is calculated based on the Gordon Growth model. 46 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 11 Intangible assets CONTINUED Sensitivity to changes in assumptions Using a discounted cash flow methodology necessarily involves making numerous estimates and assumptions regarding growth, operating margins, tax rates, appropriate discount rates, capital expenditure levels and working capital requirements. These estimates will likely differ from future actual results of operations and cash flows, and it is possible that these differences could be material. In addition, judgements are applied by the Directors in determining the level of cash generating units and the criteria used to determine which assets should be aggregated. A difference in testing levels could further affect whether an impairment is recorded and the extent of impairment loss. Assumptions specific to ferry services (Portsmouth) Value in use was determined by discounting future cash flows in line with the other assumptions discussed above. Management have forecast consistent growth in cash flows of 2% in both the short and long term. The value in use was determined to exceed the carrying amount and no impairment has been recognised (2012: £nil). It is not considered that a reasonably possible change in any of these assumptions would generate a different impairment test outcome to the one included in this annual report. The key assumptions made in the estimation of future cashflows are the passenger numbers and the average revenue per passenger. Assumptions specific to arts logistics and storage (UK) Value in use was determined by discounting future cash flows in line with the other assumptions as discussed above. Cash flows were projected based on approved budgets and plans which foresee growth rates in excess of 10% over the forecast period. The long term growth rate is projected to be 2% thereafter. The carrying value of the unit was determined to not be higher than its recoverable amount and no impairment was recognised (2012: nil). It is not considered that a reasonably possible change in any of these assumptions would generate a different impairment test outcome to the one included in this annual report. The key assumptions made in the estimation of future cashflows are in relation to revenue. FALKLAND ISLANDS HOLDINGS PLC 47 12 Property, plant and equipment Cost: At 1 April 2011 Additions in year Transfer from investment properties Disposals At 31 March 2012 Additions in year Transfer to investment properties Disposals At 31 March 2013 Accumulated depreciation: At 1 April 2011 Charge for the year Transfer from investment properties Disposals At 31 March 2012 Charge for the year Transfer to investment properties Disposals At 31 March 2013 Net book value: At 1 April 2011 At 31 March 2012 At 31 March 2013 Freehold land and buildings £’000 4,140 40 – 4,180 382 (218) – (cid:44)(cid:79)(cid:78)(cid:71) leasehold land and buildings £’000 964 (cid:21)(cid:12)(cid:17)(cid:25)(cid:22) 292 – (cid:22)(cid:12)(cid:20)(cid:21)(cid:18) 146 – (149) Group Ships £’000 3,309 23 – 3,332 201 – – 4,344 6,449 (cid:19)(cid:12)(cid:21)(cid:19)(cid:19) (cid:19)(cid:17)(cid:21) 181 (cid:19)(cid:21) – (cid:21)(cid:19)(cid:17) 232 – (94) 669 811 143 – – (cid:25)(cid:21)(cid:20) 138 – – (cid:17)(cid:12)(cid:22)(cid:23)(cid:17) 108 – – (cid:17)(cid:12)(cid:23)(cid:23)(cid:25) 116 (133) – (cid:17)(cid:12)(cid:23)(cid:22)(cid:18) 2,469 2,401 (cid:18)(cid:12)(cid:21)(cid:24)(cid:18) Vehicles, plant and equipment £’000 (cid:21)(cid:12)(cid:22)(cid:24)(cid:24) (cid:25)(cid:23)(cid:23) (42) 6,623 1,424 – (cid:8)(cid:19)(cid:23)(cid:19)(cid:9) (cid:23)(cid:12)(cid:22)(cid:23)(cid:20) (cid:19)(cid:12)(cid:24)(cid:17)(cid:21) (cid:22)(cid:18)(cid:23) – (30) 4,412 (cid:22)(cid:25)(cid:21) – (cid:8)(cid:19)(cid:21)(cid:21)(cid:9) Total £’000 14,101 6,236 292 (42) 20,587 2,153 (218) (522) 22,000 6,612 1,059 35 (30) 7,676 1,181 (133) (449) 8,275 1,092 (cid:20)(cid:12)(cid:23)(cid:21)(cid:18) 649 (cid:21)(cid:12)(cid:25)(cid:18)(cid:17) (cid:21)(cid:12)(cid:23)(cid:24)(cid:16) 2,498 (cid:18)(cid:12)(cid:19)(cid:23)(cid:24) 2,441 (cid:17)(cid:12)(cid:24)(cid:23)(cid:19) 2,211 2,922 7,489 12,911 13,725 The Company has no tangible fixed assets. At 31 March 2013 the net carrying amount of leased long leasehold land and buildings and vehicles, plant and equipment was (cid:97)(cid:20)(cid:12)(cid:23)(cid:24)(cid:19)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0) (cid:65)(cid:78)(cid:68)(cid:0) (cid:97)(cid:19)(cid:25)(cid:23)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0) (cid:82)(cid:69)(cid:83)(cid:80)(cid:69)(cid:67)(cid:84)(cid:73)(cid:86)(cid:69)(cid:76)(cid:89)(cid:0) (2012: £4,881,000 and £382,000). During the year to 31 March 2013 the Group acquired leased assets of £122,000 (2012: £5,217.000). 48 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 13 Investment properties At 1 April 2011 Transfer to long leasehold Disposals At 31 March 2012 Transfer from freehold land and buildings Transfer from properties held as stock Additions At 31 March 2013 Accumulated depreciation: At 1 April 2011 Charge for the year Transfer to long leasehold At 31 March 2012 Charge for the year Transfer from freehold land and buildings At 31 March 2013 Net book value: At 1 April 2011 At 31 March 2012 At 31 March 2013 Residential and commercial property £’000 1,101 (292) – 809 163 1,010 262 2,244 100 10 (cid:8)(cid:19)(cid:21)(cid:9) (cid:23)(cid:21) 23 133 231 1,001 (cid:23)(cid:19)(cid:20) 2,013 Group Freehold land £’000 (cid:23)(cid:18)(cid:16) – (2) (cid:23)(cid:17)(cid:24) (cid:21)(cid:21) – – (cid:23)(cid:23)(cid:19) – – – – – – – (cid:23)(cid:18)(cid:16) (cid:23)(cid:17)(cid:24) (cid:23)(cid:23)(cid:19) Total £’000 1,821 (292) (2) 1,527 218 1,010 262 3,017 100 10 (35) 75 23 133 231 1,721 1,452 2,786 The investment properties comprise residential and commercial property held for rental in the Falkland Islands. These together with (cid:84)(cid:72)(cid:69)(cid:0)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:65)(cid:0)(cid:78)(cid:69)(cid:84)(cid:0)(cid:66)(cid:79)(cid:79)(cid:75)(cid:0)(cid:86)(cid:65)(cid:76)(cid:85)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:97)(cid:18)(cid:12)(cid:23)(cid:24)(cid:22)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(cid:8)(cid:18)(cid:16)(cid:17)(cid:18)(cid:26)(cid:0)(cid:97)(cid:17)(cid:12)(cid:20)(cid:21)(cid:18)(cid:12)(cid:16)(cid:16)(cid:16)(cid:9)(cid:14)(cid:0)(cid:41)(cid:78)(cid:86)(cid:69)(cid:83)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:80)(cid:82)(cid:79)(cid:80)(cid:69)(cid:82)(cid:84)(cid:73)(cid:69)(cid:83)(cid:0)(cid:73)(cid:78)(cid:67)(cid:76)(cid:85)(cid:68)(cid:69)(cid:0)(cid:20)(cid:16)(cid:16)(cid:0)(cid:65)(cid:67)(cid:82)(cid:69)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:76)(cid:65)(cid:78)(cid:68)(cid:12)(cid:0)(cid:73)(cid:78)(cid:67)(cid:76)(cid:85)(cid:68)(cid:73)(cid:78)(cid:71)(cid:0)(cid:23)(cid:16)(cid:0)(cid:65)(cid:67)(cid:82)(cid:69)(cid:83)(cid:0) (cid:79)(cid:70)(cid:0)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:51)(cid:84)(cid:65)(cid:78)(cid:76)(cid:69)(cid:89)(cid:12)(cid:0)(cid:21)(cid:24)(cid:0)(cid:65)(cid:67)(cid:82)(cid:69)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:87)(cid:72)(cid:73)(cid:67)(cid:72)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:80)(cid:76)(cid:65)(cid:78)(cid:78)(cid:73)(cid:78)(cid:71)(cid:0)(cid:80)(cid:69)(cid:82)(cid:77)(cid:73)(cid:83)(cid:83)(cid:73)(cid:79)(cid:78)(cid:14)(cid:0)(cid:41)(cid:78)(cid:0)(cid:65)(cid:68)(cid:68)(cid:73)(cid:84)(cid:73)(cid:79)(cid:78)(cid:12)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:0)(cid:72)(cid:65)(cid:83)(cid:0)(cid:19)(cid:16)(cid:16)(cid:0)(cid:65)(cid:67)(cid:82)(cid:69)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:65)(cid:84)(cid:0)(cid:38)(cid:65)(cid:73)(cid:82)(cid:89)(cid:0)(cid:35)(cid:79)(cid:86)(cid:69)(cid:12)(cid:0)(cid:65)(cid:68)(cid:74)(cid:65)(cid:67)(cid:69)(cid:78)(cid:84)(cid:0)(cid:84)(cid:79)(cid:0) the site of the intended deep water port at Port William. These investment properties owned by FIC have been reviewed by a Director of FIC who is a Chartered Surveyor and is resident in the Falkland Islands using guidelines provided by the Royal Institution of Chartered (cid:51)(cid:85)(cid:82)(cid:86)(cid:69)(cid:89)(cid:79)(cid:82)(cid:83)(cid:0)(cid:8)(cid:50)(cid:41)(cid:35)(cid:51)(cid:9)(cid:0)(cid:8)(cid:50)(cid:69)(cid:68)(cid:0)(cid:34)(cid:79)(cid:79)(cid:75)(cid:9)(cid:14)(cid:0)(cid:33)(cid:84)(cid:0)(cid:19)(cid:17)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:18)(cid:16)(cid:17)(cid:19)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:70)(cid:65)(cid:73)(cid:82)(cid:0)(cid:86)(cid:65)(cid:76)(cid:85)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:73)(cid:83)(cid:0)(cid:80)(cid:82)(cid:79)(cid:80)(cid:69)(cid:82)(cid:84)(cid:89)(cid:0)(cid:80)(cid:79)(cid:82)(cid:84)(cid:70)(cid:79)(cid:76)(cid:73)(cid:79)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0)(cid:69)(cid:83)(cid:84)(cid:73)(cid:77)(cid:65)(cid:84)(cid:69)(cid:68)(cid:0)(cid:65)(cid:84)(cid:0)(cid:97)(cid:21)(cid:14)(cid:23)(cid:0)(cid:77)(cid:73)(cid:76)(cid:76)(cid:73)(cid:79)(cid:78)(cid:0)(cid:8)(cid:19)(cid:17)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:18)(cid:16)(cid:17)(cid:18)(cid:26)(cid:0) (cid:97)(cid:19)(cid:14)(cid:25)(cid:0) (cid:77)(cid:73)(cid:76)(cid:76)(cid:73)(cid:79)(cid:78)(cid:9)(cid:0) (cid:73)(cid:78)(cid:67)(cid:76)(cid:85)(cid:68)(cid:73)(cid:78)(cid:71)(cid:0) (cid:68)(cid:69)(cid:86)(cid:69)(cid:76)(cid:79)(cid:80)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0) (cid:76)(cid:65)(cid:78)(cid:68)(cid:0) (cid:86)(cid:65)(cid:76)(cid:85)(cid:69)(cid:68)(cid:0) (cid:65)(cid:84)(cid:0) (cid:97)(cid:18)(cid:14)(cid:19)(cid:0) (cid:77)(cid:73)(cid:76)(cid:76)(cid:73)(cid:79)(cid:78)(cid:0) (cid:8)(cid:18)(cid:16)(cid:17)(cid:18)(cid:26)(cid:0) (cid:97)(cid:17)(cid:14)(cid:23)(cid:0) (cid:77)(cid:73)(cid:76)(cid:76)(cid:73)(cid:79)(cid:78)(cid:9)(cid:14)(cid:0) (cid:52)(cid:72)(cid:73)(cid:83)(cid:0) (cid:86)(cid:65)(cid:76)(cid:85)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0) (cid:73)(cid:78)(cid:67)(cid:76)(cid:85)(cid:68)(cid:69)(cid:83)(cid:0) (cid:97)(cid:17)(cid:14)(cid:21)(cid:0) (cid:77)(cid:73)(cid:76)(cid:76)(cid:73)(cid:79)(cid:78)(cid:0) (cid:70)(cid:79)(cid:82)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) Marmont Row properties transferred in from stock at the £1,010,000 net book value during the year. As oil development proceeds, the value of these properties is expected to increase significantly. During the year to 31 March 2013, the Group received rental income of £296,000 (2012: £344,000) on these properties. The Company does not own any investment properties. FALKLAND ISLANDS HOLDINGS PLC 49 14 Investments in subsidiaries The Group and Company have the following direct and indirect investments in subsidiaries: Country of incorporation Class of shares owned Ownership % 2013 2012 (cid:52)(cid:72)(cid:69)(cid:0)(cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:41)(cid:83)(cid:76)(cid:65)(cid:78)(cid:68)(cid:83)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68) (cid:52)(cid:72)(cid:69)(cid:0)(cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:41)(cid:83)(cid:76)(cid:65)(cid:78)(cid:68)(cid:83)(cid:0)(cid:52)(cid:82)(cid:65)(cid:68)(cid:73)(cid:78)(cid:71)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68) UK UK Ordinary shares of £1 Preference shares of £10 Ordinary shares of £1 (cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:41)(cid:83)(cid:76)(cid:65)(cid:78)(cid:68)(cid:83)(cid:0)(cid:51)(cid:72)(cid:73)(cid:80)(cid:80)(cid:73)(cid:78)(cid:71)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) Falkland Islands Ordinary shares of £1 (cid:37)(cid:82)(cid:69)(cid:66)(cid:85)(cid:83)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) (cid:48)(cid:65)(cid:71)(cid:69)(cid:84)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) Falkland Islands Ordinary shares of £1 Preference shares of £1 Falkland Islands Ordinary shares of £1 (cid:52)(cid:72)(cid:69)(cid:0)(cid:48)(cid:79)(cid:82)(cid:84)(cid:83)(cid:77)(cid:79)(cid:85)(cid:84)(cid:72)(cid:0)(cid:40)(cid:65)(cid:82)(cid:66)(cid:79)(cid:85)(cid:82)(cid:0)(cid:38)(cid:69)(cid:82)(cid:82)(cid:89)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68) (cid:48)(cid:79)(cid:82)(cid:84)(cid:83)(cid:69)(cid:65)(cid:0)(cid:40)(cid:65)(cid:82)(cid:66)(cid:79)(cid:85)(cid:82)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) (cid:35)(cid:76)(cid:65)(cid:82)(cid:69)(cid:78)(cid:67)(cid:69)(cid:0)(cid:45)(cid:65)(cid:82)(cid:73)(cid:78)(cid:69)(cid:0)(cid:37)(cid:78)(cid:71)(cid:73)(cid:78)(cid:69)(cid:69)(cid:82)(cid:73)(cid:78)(cid:71)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) (cid:39)(cid:79)(cid:83)(cid:80)(cid:79)(cid:82)(cid:84)(cid:0)(cid:38)(cid:69)(cid:82)(cid:82)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) (cid:45)(cid:79)(cid:77)(cid:65)(cid:82)(cid:84)(cid:0)(cid:41)(cid:78)(cid:84)(cid:69)(cid:82)(cid:78)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:65)(cid:76)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68) (cid:45)(cid:79)(cid:77)(cid:65)(cid:82)(cid:84)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) (cid:36)(cid:65)(cid:68)(cid:65)(cid:82)(cid:84)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:10) UK UK UK UK UK UK UK Ordinary shares of £1 Ordinary shares of £1 Ordinary shares of £1 Ordinary shares of £1 Ordinary shares of £1 Ordinary shares of £1 Ordinary shares of £1 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% (cid:10)(cid:0)(cid:52)(cid:72)(cid:69)(cid:83)(cid:69)(cid:0)(cid:73)(cid:78)(cid:86)(cid:69)(cid:83)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:79)(cid:87)(cid:78)(cid:69)(cid:68)(cid:0)(cid:68)(cid:73)(cid:82)(cid:69)(cid:67)(cid:84)(cid:76)(cid:89)(cid:0)(cid:66)(cid:89)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:66)(cid:85)(cid:84)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:73)(cid:78)(cid:68)(cid:73)(cid:82)(cid:69)(cid:67)(cid:84)(cid:0)(cid:73)(cid:78)(cid:86)(cid:69)(cid:83)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:79)(cid:87)(cid:78)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:65)(cid:0)(cid:83)(cid:85)(cid:66)(cid:83)(cid:73)(cid:68)(cid:73)(cid:65)(cid:82)(cid:89)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:14) Company investments in Group undertakings Balance brought forward (cid:41)(cid:77)(cid:80)(cid:65)(cid:73)(cid:82)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:73)(cid:78)(cid:86)(cid:69)(cid:83)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:37)(cid:82)(cid:69)(cid:66)(cid:85)(cid:83)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68) Decrease in cost of investment in Momart Cost of share-based payments recognised in subsidiaries Total investment in Group undertakings Company 2013 £’000 2012 £’000 31,488 31,426 (2,457) (16) 82 – – 62 29,097 31,488 (cid:52)(cid:72)(cid:69)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:7)(cid:83)(cid:0)(cid:73)(cid:78)(cid:86)(cid:69)(cid:83)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:37)(cid:82)(cid:69)(cid:66)(cid:85)(cid:83)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:67)(cid:79)(cid:77)(cid:80)(cid:82)(cid:73)(cid:83)(cid:69)(cid:83)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:7)(cid:83)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:72)(cid:79)(cid:76)(cid:68)(cid:73)(cid:78)(cid:71)(cid:0)(cid:73)(cid:78)(cid:0)(cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:47)(cid:73)(cid:76)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:39)(cid:65)(cid:83)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:8)(cid:83)(cid:69)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:69)(cid:0)(cid:17)(cid:21)(cid:9)(cid:14) 50 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 15 Shares held in Falkland Oil and Gas Limited – available-for-sale equity securities Available-for-sale equity securities £’000 Falkland Oil and Gas share price Shareholding at 31 March (cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:0)(cid:73)(cid:78)(cid:84)(cid:69)(cid:82)(cid:69)(cid:83)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:38)(cid:47)(cid:39)(cid:44) Historic cost of shareholding to the Group £’000 Cost per share 2013 3,399 26.5p 2012 9,030 (cid:22)(cid:20)(cid:14)(cid:21)(cid:80) 12,825,000 14,000,000 4.0% 2,586 20p 4.4% 2,823 20p 16 Investment in Joint Ventures (cid:41)(cid:78)(cid:0)(cid:42)(cid:85)(cid:78)(cid:69)(cid:0)(cid:18)(cid:16)(cid:17)(cid:18)(cid:12)(cid:0)(cid:65)(cid:0)(cid:74)(cid:79)(cid:73)(cid:78)(cid:84)(cid:0)(cid:86)(cid:69)(cid:78)(cid:84)(cid:85)(cid:82)(cid:69)(cid:0)(cid:8)(cid:51)(cid:79)(cid:85)(cid:84)(cid:72)(cid:0)(cid:33)(cid:84)(cid:76)(cid:65)(cid:78)(cid:84)(cid:73)(cid:67)(cid:0)(cid:35)(cid:79)(cid:78)(cid:83)(cid:84)(cid:82)(cid:85)(cid:67)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:12)(cid:0)(cid:104)(cid:51)(cid:33)(cid:52)(cid:35)(cid:47)(cid:118)(cid:0)(cid:9)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0)(cid:83)(cid:69)(cid:84)(cid:0)(cid:85)(cid:80)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:52)(cid:82)(cid:65)(cid:78)(cid:84)(cid:0)(cid:35)(cid:79)(cid:78)(cid:83)(cid:84)(cid:82)(cid:85)(cid:67)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:84)(cid:79)(cid:0)(cid:66)(cid:73)(cid:68)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0) the larger infrastructure contracts which are expected to be generated by oil activity. Both Trant Construction and Falkland Islands (cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:67)(cid:79)(cid:78)(cid:84)(cid:82)(cid:73)(cid:66)(cid:85)(cid:84)(cid:69)(cid:68)(cid:0)(cid:97)(cid:21)(cid:16)(cid:12)(cid:16)(cid:16)(cid:16)(cid:12)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:69)(cid:88)(cid:80)(cid:69)(cid:78)(cid:68)(cid:73)(cid:84)(cid:85)(cid:82)(cid:69)(cid:0)(cid:73)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:72)(cid:65)(cid:83)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:78)(cid:69)(cid:71)(cid:76)(cid:73)(cid:71)(cid:73)(cid:66)(cid:76)(cid:69)(cid:14) 17 Non-current assets held-for-sale Non-current assets held-for-sale Group 2013 £’000 20 2012 £’000 20 (cid:46)(cid:79)(cid:78)(cid:13)(cid:67)(cid:85)(cid:82)(cid:82)(cid:69)(cid:78)(cid:84)(cid:0)(cid:65)(cid:83)(cid:83)(cid:69)(cid:84)(cid:83)(cid:0)(cid:72)(cid:69)(cid:76)(cid:68)(cid:13)(cid:70)(cid:79)(cid:82)(cid:13)(cid:83)(cid:65)(cid:76)(cid:69)(cid:0)(cid:67)(cid:79)(cid:77)(cid:80)(cid:82)(cid:73)(cid:83)(cid:69)(cid:0)(cid:67)(cid:69)(cid:82)(cid:84)(cid:65)(cid:73)(cid:78)(cid:0)(cid:73)(cid:84)(cid:69)(cid:77)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:65)(cid:82)(cid:84)(cid:87)(cid:79)(cid:82)(cid:75)(cid:0)(cid:65)(cid:67)(cid:67)(cid:85)(cid:77)(cid:85)(cid:76)(cid:65)(cid:84)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:45)(cid:79)(cid:77)(cid:65)(cid:82)(cid:84)(cid:0)(cid:41)(cid:78)(cid:84)(cid:69)(cid:82)(cid:78)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:65)(cid:76)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:80)(cid:82)(cid:73)(cid:79)(cid:82)(cid:0)(cid:84)(cid:79)(cid:0)(cid:65)(cid:67)(cid:81)(cid:85)(cid:73)(cid:83)(cid:73)(cid:84)(cid:73)(cid:79)(cid:78)(cid:14)(cid:0) The assets were recognised at estimated fair value on acquisition and as a result no gain or loss arose on their being classified as held-for-sale. 18 Other financial assets Finance lease receivables relate to finance leases on the sale of vehicles and customer goods. No allowances for uncollectible minimum lease payments have been deemed necessary. No contingent rents have been recognised as income in the period. No residual values accrue to the benefit of the lessor. Non-current: Finance lease debtors due after more than one year Current: Finance lease debtors due within one year Total other financial assets Group 2013 £’000 121 486 607 2012 £’000 (cid:17)(cid:21)(cid:16) (cid:19)(cid:24)(cid:21) (cid:21)(cid:19)(cid:21) The difference between the gross investment in the hire purchase leases and the present value of future lease payments due represents (cid:85)(cid:78)(cid:69)(cid:65)(cid:82)(cid:78)(cid:69)(cid:68)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:73)(cid:78)(cid:67)(cid:79)(cid:77)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:97)(cid:21)(cid:25)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(2012: £58,000). The cost of assets acquired for the purpose of letting under hire purchase agreements by the Group during the period amounted to (cid:97)(cid:22)(cid:19)(cid:21)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(2012: £675,000). FALKLAND ISLANDS HOLDINGS PLC 51 18 Other financial assets CONTINUED (cid:52)(cid:72)(cid:69)(cid:0)(cid:65)(cid:71)(cid:71)(cid:82)(cid:69)(cid:71)(cid:65)(cid:84)(cid:69)(cid:0)(cid:82)(cid:69)(cid:78)(cid:84)(cid:65)(cid:76)(cid:83)(cid:0)(cid:82)(cid:69)(cid:67)(cid:69)(cid:73)(cid:86)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0)(cid:68)(cid:85)(cid:82)(cid:73)(cid:78)(cid:71)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:73)(cid:78)(cid:0)(cid:82)(cid:69)(cid:83)(cid:80)(cid:69)(cid:67)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:72)(cid:73)(cid:82)(cid:69)(cid:0)(cid:80)(cid:85)(cid:82)(cid:67)(cid:72)(cid:65)(cid:83)(cid:69)(cid:0)(cid:65)(cid:71)(cid:82)(cid:69)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:87)(cid:69)(cid:82)(cid:69)(cid:0)(cid:97)(cid:21)(cid:25)(cid:25)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(2012: £473,000). Gross investment in hire purchase leases Present value of future lease payments due: within 1 year (cid:65)(cid:70)(cid:84)(cid:69)(cid:82)(cid:0)(cid:77)(cid:79)(cid:82)(cid:69)(cid:0)(cid:84)(cid:72)(cid:65)(cid:78)(cid:0)(cid:17)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:73)(cid:78)(cid:0)(cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) 19 Deferred tax assets and liabilities Recognised deferred tax assets and liabilities Property, plant and equipment Intangible assets Inventories Other financial liabilities Share-based payments Pension Tax assets / liabilities Net of tax assets Net tax liabilities Group 2013 £’000 666 486 121 607 2012 £’000 (cid:21)(cid:25)(cid:19) (cid:19)(cid:24)(cid:21) (cid:17)(cid:21)(cid:16) (cid:21)(cid:19)(cid:21) Group Assets (cid:44)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:73)(cid:69)(cid:83) 2013 £’000 – – 96 54 45 671 866 2012 £’000 34 – (cid:23)(cid:21) 83 66 (cid:21)(cid:25)(cid:19) (cid:24)(cid:21)(cid:17) 2013 £’000 1,254 635 – – – – 1,889 (866) 1,023 2012 £’000 622 (cid:23)(cid:21)(cid:24) – – – – 1,380 (cid:8)(cid:24)(cid:21)(cid:17)(cid:9) (cid:21)(cid:18)(cid:25) (cid:52)(cid:72)(cid:69)(cid:0)(cid:68)(cid:69)(cid:70)(cid:69)(cid:82)(cid:82)(cid:69)(cid:68)(cid:0)(cid:84)(cid:65)(cid:88)(cid:0)(cid:65)(cid:83)(cid:83)(cid:69)(cid:84)(cid:0)(cid:83)(cid:72)(cid:79)(cid:87)(cid:78)(cid:0)(cid:65)(cid:83)(cid:0)(cid:65)(cid:0)(cid:78)(cid:79)(cid:78)(cid:13)(cid:67)(cid:85)(cid:82)(cid:82)(cid:69)(cid:78)(cid:84)(cid:0)(cid:65)(cid:83)(cid:83)(cid:69)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:66)(cid:65)(cid:76)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:83)(cid:72)(cid:69)(cid:69)(cid:84)(cid:0)(cid:82)(cid:69)(cid:76)(cid:65)(cid:84)(cid:69)(cid:83)(cid:0)(cid:84)(cid:79)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:7)(cid:83)(cid:0)(cid:80)(cid:69)(cid:78)(cid:83)(cid:73)(cid:79)(cid:78)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:0)(cid:76)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:73)(cid:69)(cid:83)(cid:0)(cid:8)(cid:83)(cid:69)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:69)(cid:0)(cid:18)(cid:21)(cid:9)(cid:14)(cid:0) All other deferred tax assets are netted off against the non-current deferred tax liability shown in the balance sheet. Other temporary differences Net tax asset Company Assets (cid:44)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:73)(cid:69)(cid:83) 2013 £’000 4 4 2012 £’000 (cid:21) (cid:21) 2013 £’000 – – 2012 £’000 – – 52 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 19 Deferred tax assets and liabilities CONTINUED Movement in deferred tax in the year Group Recognised in income £’000 666 (123) (21) 29 21 30 602 1 April 2012 £’000 (cid:21)(cid:24)(cid:24) (cid:23)(cid:21)(cid:24) (cid:8)(cid:23)(cid:21)(cid:9) (83) (66) (cid:8)(cid:21)(cid:25)(cid:19)(cid:9) (cid:21)(cid:18)(cid:25) Recognised 31 March in equity £’000 – – – – – (108) (108) 2013 £’000 1,254 635 (96) (54) (45) (671) 1,023 Property, plant and equipment Intangible assets Inventories Other financial liabilities Share-based payments Pension Deferred tax movements Unrecognised deferred tax assets A deferred tax asset of £132,000 (2012: £132,000) in respect of capital losses have not been recognised as it is not considered more likely than not that there will be suitable taxable profits in the foreseeable future from which the underlying capital losses will reverse. Other temporary differences Deferred tax movements Movement in deferred tax in the prior year Property, plant and equipment Intangible assets Inventories Other financial liabilities Share-based payments Pension Deferred tax movements Other temporary differences Deferred tax movements Company 1 April 2012 £’000 (cid:21) (cid:21) Recognised in income £’000 (1) (1) Recognised 31 March in equity £’000 – – 2013 £’000 4 4 Group Recognised in income £’000 (101) (cid:8)(cid:18)(cid:19)(cid:23)(cid:9) 38 36 (cid:8)(cid:18)(cid:23)(cid:9) 6 (cid:8)(cid:18)(cid:24)(cid:21)(cid:9) Recognised 31 March in equity £’000 – – – – – (cid:8)(cid:20)(cid:21)(cid:9) (cid:8)(cid:20)(cid:21)(cid:9) 2012 £’000 588 758 (75) (83) (66) (593) 529 Company Recognised in income £’000 (3) (3) Recognised 31 March in equity £’000 – – 2013 £’000 5 5 1 April 2011 £’000 689 (cid:25)(cid:25)(cid:21) (113) (119) (39) (cid:8)(cid:21)(cid:21)(cid:20)(cid:9) (cid:24)(cid:21)(cid:25) 1 April 2011 £’000 8 8 20 Inventories Work-in-progress Goods-in-transit Goods for resale Trading inventories Property inventories Total inventories Goods-in-transit are retail goods in transit to the Falkland Islands. The Company has no inventories. 21 Trade and other receivables Non-current: Amount owed by subsidiary undertakings Current: Trade and other receivables Prepayments and accrued income Trade and other receivables 22 Cash and cash equivalents / bank overdrafts FALKLAND ISLANDS HOLDINGS PLC 53 Group 2013 £’000 202 609 4,288 5,099 – 5,099 2012 £’000 210 (cid:21)(cid:22)(cid:21) 3,216 3,991 1,010 (cid:21)(cid:12)(cid:16)(cid:16)(cid:17) Company 2013 £’000 2012 £’000 1,709 (cid:20)(cid:12)(cid:25)(cid:18)(cid:21) Group Company 2013 £’000 2012 £’000 2013 £’000 2012 £’000 4,960 1,173 6,133 (cid:20)(cid:12)(cid:21)(cid:17)(cid:18) 1,108 (cid:21)(cid:12)(cid:22)(cid:18)(cid:16) – 21 21 – (cid:18)(cid:21) (cid:18)(cid:21) Group Company 2013 £’000 2012 £’000 2013 £’000 2012 £’000 Cash and cash equivalents in the balance sheet and cash flow statement 11,416 (cid:18)(cid:12)(cid:23)(cid:21)(cid:17) 10,554 (1,409) 54 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 23 Interest-bearing loans and borrowings This note provides information about the contractual terms of the Group and Company’s interest-bearing loans and borrowings, which are stated at amortised cost. For more information regarding the maturity of the Group and Company’s interest-bearing loans and borrowings and about the Group and Company’s exposure to interest rate and foreign currency risk, see note 28. Non-current liabilities: Secured bank loans Finance lease liabilities Total non-current interest-bearing loans and borrowings Current liabilities: Current portfolio of secured bank loans Finance lease liabilities Total current interest-bearing loans and borrowings Net debt Total interest-bearing loans and borrowings (cid:44)(cid:69)(cid:83)(cid:83)(cid:26)(cid:0)(cid:67)(cid:65)(cid:83)(cid:72)(cid:0)(cid:66)(cid:65)(cid:76)(cid:65)(cid:78)(cid:67)(cid:69)(cid:83)(cid:0)(cid:8)(cid:83)(cid:69)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:69)(cid:0)(cid:18)(cid:18)(cid:9) Net (cash) / debt 24 Trade and other payables Non-current: Amount owed to subsidiary undertakings Current: Trade payables Other creditors, including taxation and social security Accruals and deferred income Total trade and other payables Group Company 2013 £’000 2012 £’000 2013 £’000 2012 £’000 1,003 5,136 6,139 1,000 149 1,149 (cid:17)(cid:12)(cid:25)(cid:24)(cid:23) (cid:21)(cid:12)(cid:17)(cid:21)(cid:24) (cid:23)(cid:12)(cid:17)(cid:20)(cid:21) 1,000 140 1,140 769 – 769 800 – 800 Group Company 2013 £’000 7,288 (11,416) (4,128) 2012 £’000 (cid:24)(cid:12)(cid:18)(cid:24)(cid:21) (cid:8)(cid:18)(cid:12)(cid:23)(cid:21)(cid:17)(cid:9) (cid:21)(cid:12)(cid:21)(cid:19)(cid:20) 2013 £’000 1,569 (10,554) (8,985) (cid:17)(cid:12)(cid:21)(cid:21)(cid:19) – (cid:17)(cid:12)(cid:21)(cid:21)(cid:19) 800 – 800 2012 £’000 (cid:18)(cid:12)(cid:19)(cid:21)(cid:19) 1,409 (cid:19)(cid:12)(cid:23)(cid:22)(cid:18) Company 2013 £’000 2012 £’000 582 (cid:21)(cid:21)(cid:22) Group Company 2013 £’000 2012 £’000 6,031 825 3,156 10,012 (cid:21)(cid:12)(cid:23)(cid:21)(cid:25) (cid:22)(cid:23)(cid:25) (cid:18)(cid:12)(cid:19)(cid:17)(cid:21) (cid:24)(cid:12)(cid:23)(cid:21)(cid:19) 2013 £’000 – 58 403 461 2012 £’000 – (cid:23)(cid:20) (cid:20)(cid:19)(cid:23) (cid:21)(cid:17)(cid:17) FALKLAND ISLANDS HOLDINGS PLC 55 25 Employee benefits: pension plans The Group operates three defined contribution pension schemes. In addition, it also operates two defined benefit pension schemes, both of which have been closed to new members and to future accrual. In March 2013, the PHFC scheme was closed and the Group (cid:84)(cid:82)(cid:65)(cid:78)(cid:83)(cid:70)(cid:69)(cid:82)(cid:82)(cid:69)(cid:68)(cid:0)(cid:65)(cid:76)(cid:76)(cid:0)(cid:76)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:73)(cid:69)(cid:83)(cid:0)(cid:73)(cid:78)(cid:0)(cid:82)(cid:69)(cid:83)(cid:80)(cid:69)(cid:67)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:48)(cid:79)(cid:82)(cid:84)(cid:83)(cid:77)(cid:79)(cid:85)(cid:84)(cid:72)(cid:0)(cid:40)(cid:65)(cid:82)(cid:66)(cid:79)(cid:85)(cid:82)(cid:0)(cid:68)(cid:69)(cid:70)(cid:73)(cid:78)(cid:69)(cid:68)(cid:0)(cid:66)(cid:69)(cid:78)(cid:69)(cid:70)(cid:73)(cid:84)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:0)(cid:84)(cid:79)(cid:0)(cid:44)(cid:69)(cid:71)(cid:65)(cid:76)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:39)(cid:69)(cid:78)(cid:69)(cid:82)(cid:65)(cid:76)(cid:14) Defined contribution schemes The Group operates three defined contribution pension schemes. The pension cost charge for the year represents contributions payable by the Group to the schemes and amounted to £222,000 (2012: £229,000). The Group anticipates paying contributions amounting to £240,000 during the year ending 31 March 2013. There were no outstanding or prepaid contributions at either the beginning or end of the financial year. Defined benefit pension schemes A summary of the fair value of the net pension schemes deficit is set out below: Pension scheme deficit: (cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:41)(cid:83)(cid:76)(cid:65)(cid:78)(cid:68)(cid:83)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:51)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69) (cid:48)(cid:79)(cid:82)(cid:84)(cid:83)(cid:77)(cid:79)(cid:85)(cid:84)(cid:72)(cid:0)(cid:40)(cid:65)(cid:82)(cid:66)(cid:79)(cid:85)(cid:82)(cid:0)(cid:38)(cid:69)(cid:82)(cid:82)(cid:89)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:51)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69) Deferred tax Net pension scheme deficit 2013 £’000 2012 £’000 (2,584) (2,411) – (2,584) 671 (1,913) (cid:8)(cid:21)(cid:25)(cid:9) (cid:8)(cid:18)(cid:12)(cid:20)(cid:23)(cid:16)(cid:9) (cid:21)(cid:25)(cid:19) (cid:8)(cid:17)(cid:12)(cid:24)(cid:23)(cid:23)(cid:9) The Falkland Islands Company Limited Scheme (cid:52)(cid:72)(cid:69)(cid:0)(cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:41)(cid:83)(cid:76)(cid:65)(cid:78)(cid:68)(cid:83)(cid:0)(cid:35)(cid:79)(cid:77)(cid:80)(cid:65)(cid:78)(cid:89)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:79)(cid:80)(cid:69)(cid:82)(cid:65)(cid:84)(cid:69)(cid:83)(cid:0)(cid:65)(cid:0)(cid:68)(cid:69)(cid:70)(cid:73)(cid:78)(cid:69)(cid:68)(cid:0)(cid:66)(cid:69)(cid:78)(cid:69)(cid:70)(cid:73)(cid:84)(cid:0)(cid:80)(cid:69)(cid:78)(cid:83)(cid:73)(cid:79)(cid:78)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:67)(cid:69)(cid:82)(cid:84)(cid:65)(cid:73)(cid:78)(cid:0)(cid:69)(cid:77)(cid:80)(cid:76)(cid:79)(cid:89)(cid:69)(cid:69)(cid:83)(cid:0)(cid:87)(cid:72)(cid:73)(cid:67)(cid:72)(cid:0)(cid:73)(cid:83)(cid:0)(cid:85)(cid:78)(cid:70)(cid:85)(cid:78)(cid:68)(cid:69)(cid:68)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0) (cid:67)(cid:76)(cid:79)(cid:83)(cid:69)(cid:68)(cid:0)(cid:84)(cid:79)(cid:0)(cid:78)(cid:69)(cid:87)(cid:0)(cid:77)(cid:69)(cid:77)(cid:66)(cid:69)(cid:82)(cid:83)(cid:0)(cid:73)(cid:78)(cid:0)(cid:17)(cid:25)(cid:24)(cid:24)(cid:14)(cid:0)(cid:52)(cid:72)(cid:73)(cid:83)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0)(cid:67)(cid:76)(cid:79)(cid:83)(cid:69)(cid:68)(cid:0)(cid:84)(cid:79)(cid:0)(cid:70)(cid:85)(cid:82)(cid:84)(cid:72)(cid:69)(cid:82)(cid:0)(cid:65)(cid:67)(cid:67)(cid:82)(cid:85)(cid:65)(cid:76)(cid:0)(cid:79)(cid:78)(cid:0)(cid:19)(cid:17)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:18)(cid:16)(cid:16)(cid:23)(cid:14)(cid:0)(cid:34)(cid:69)(cid:78)(cid:69)(cid:70)(cid:73)(cid:84)(cid:83)(cid:0)(cid:65)(cid:82)(cid:69)(cid:0)(cid:80)(cid:65)(cid:89)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0)(cid:79)(cid:78)(cid:0)(cid:82)(cid:69)(cid:84)(cid:73)(cid:82)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:65)(cid:84)(cid:0) the normal retirement age. Actuarial reports for IAS 19 purposes as at 31 March 2013, 31 March 2012, 31 March 2011, 31 March 2010 and 31 March 2009 were (cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:65)(cid:0)(cid:81)(cid:85)(cid:65)(cid:76)(cid:73)(cid:70)(cid:73)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:68)(cid:69)(cid:80)(cid:69)(cid:78)(cid:68)(cid:69)(cid:78)(cid:84)(cid:0)(cid:65)(cid:67)(cid:84)(cid:85)(cid:65)(cid:82)(cid:89)(cid:12)(cid:0)(cid:44)(cid:65)(cid:78)(cid:69)(cid:0)(cid:35)(cid:76)(cid:65)(cid:82)(cid:75)(cid:0)(cid:6)(cid:0)(cid:48)(cid:69)(cid:65)(cid:67)(cid:79)(cid:67)(cid:75)(cid:0)(cid:44)(cid:44)(cid:48)(cid:14)(cid:0)(cid:52)(cid:72)(cid:69)(cid:0)(cid:77)(cid:65)(cid:74)(cid:79)(cid:82)(cid:0)(cid:65)(cid:83)(cid:83)(cid:85)(cid:77)(cid:80)(cid:84)(cid:73)(cid:79)(cid:78)(cid:83)(cid:0)(cid:85)(cid:83)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:84)(cid:72)(cid:73)(cid:83)(cid:0)(cid:86)(cid:65)(cid:76)(cid:85)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:87)(cid:69)(cid:82)(cid:69)(cid:26) Rate of increase in salaries Rate of increase in pensions in payment and deferred pensions Discount rate applied to scheme liabilities Inflation assumption 2013 2012 2.6% 3.0% 4.3% 3.4% (cid:18)(cid:14)(cid:21)(cid:5) 3.0% (cid:20)(cid:14)(cid:23)(cid:5) 3.2% The assumptions used by the actuary are chosen from a range of possible actuarial assumptions which, due to the timescale covered, may not necessarily be borne out in practice. 56 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 25 Employee benefits: pension plans CONTINUED Scheme liabilities The present value of the scheme’s liabilities, which are derived from cash flow projections over long periods and thus inherently uncertain, were: Value at 2013 £’000 Value at 2012 £’000 (2,584) (2,411) 671 (cid:21)(cid:23)(cid:25) Value at 2011 £’000 (cid:8)(cid:18)(cid:12)(cid:17)(cid:16)(cid:23)(cid:9) (cid:21)(cid:20)(cid:24) Value at 2010 £’000 (2,013) (cid:21)(cid:21)(cid:24) (1,913) (1,832) (cid:8)(cid:17)(cid:12)(cid:21)(cid:21)(cid:25)(cid:9) (cid:8)(cid:17)(cid:12)(cid:20)(cid:21)(cid:21)(cid:9) Value at 2009 £’000 (cid:8)(cid:17)(cid:12)(cid:23)(cid:25)(cid:23)(cid:9) 449 (1,348) Present value of scheme liabilities Related deferred tax asset Net pension liability Movement in deficit during the year: Deficit in scheme at beginning of the year Pensions paid Other finance costs Actuarial loss Deficit in scheme at end of the year Analysis of amounts included in other finance costs: Interest on pension scheme liabilities Analysis of amount recognised in statement of comprehensive income: Experience losses arising on scheme liabilities Changes in assumptions underlying the present value of scheme liabilities Actuarial loss recognised in statement of comprehensive income 2013 £’000 2012 £’000 (2,411) (cid:8)(cid:18)(cid:12)(cid:17)(cid:16)(cid:23)(cid:9) 111 (111) (173) 98 (113) (289) (2,584) (2,411) 2013 £’000 (111) 2013 £’000 (34) (139) (173) 2012 £’000 (113) 2012 £’000 (30) (cid:8)(cid:18)(cid:21)(cid:25)(cid:9) (289) FALKLAND ISLANDS HOLDINGS PLC 57 25 Employee benefits: pension plans CONTINUED History of experience gains and losses: 2013 2012 2011 2010 2009 Experience (losses) / gains on scheme liabilities: Amount (£’000) (34) (30) (cid:8)(cid:23)(cid:9) 89 (2) Percentage of year end present value of scheme liabilities 1.3% 1.2% 0.3% (4.4%) 0.1% Total amount recognised in statement of comprehensive income: Amount (£’000) Percentage of year end present value of scheme liabilities Payments to pensioners (£’000) (173) (289) (82) (cid:8)(cid:17)(cid:25)(cid:21)(cid:9) (cid:21)(cid:16) 6.7% 111 12.0% 98 3.9% 98 (cid:25)(cid:14)(cid:23)(cid:5) 98 (2.8%) (cid:17)(cid:19)(cid:21) Portsmouth Harbour Ferry Company Plc Scheme This Company operated a defined benefit scheme. The scheme has been closed for many years and none of the current employees (cid:65)(cid:82)(cid:69)(cid:0)(cid:69)(cid:65)(cid:82)(cid:78)(cid:73)(cid:78)(cid:71)(cid:0)(cid:66)(cid:69)(cid:78)(cid:69)(cid:70)(cid:73)(cid:84)(cid:83)(cid:0)(cid:85)(cid:78)(cid:68)(cid:69)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:14)(cid:0)(cid:52)(cid:72)(cid:73)(cid:83)(cid:0)(cid:83)(cid:67)(cid:72)(cid:69)(cid:77)(cid:69)(cid:0)(cid:72)(cid:65)(cid:83)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:67)(cid:76)(cid:79)(cid:83)(cid:69)(cid:68)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:65)(cid:76)(cid:76)(cid:0)(cid:80)(cid:69)(cid:78)(cid:83)(cid:73)(cid:79)(cid:78)(cid:0)(cid:79)(cid:66)(cid:76)(cid:73)(cid:71)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:83)(cid:0)(cid:84)(cid:82)(cid:65)(cid:78)(cid:83)(cid:70)(cid:69)(cid:82)(cid:82)(cid:69)(cid:68)(cid:0)(cid:84)(cid:79)(cid:0)(cid:44)(cid:69)(cid:71)(cid:65)(cid:76)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:39)(cid:69)(cid:78)(cid:69)(cid:82)(cid:65)(cid:76)(cid:0)(cid:65)(cid:84)(cid:0) (cid:23)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:18)(cid:16)(cid:17)(cid:19)(cid:14)(cid:0)(cid:33)(cid:67)(cid:84)(cid:85)(cid:65)(cid:82)(cid:73)(cid:65)(cid:76)(cid:0)(cid:82)(cid:69)(cid:80)(cid:79)(cid:82)(cid:84)(cid:83)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:41)(cid:33)(cid:51)(cid:0)(cid:17)(cid:25)(cid:0)(cid:80)(cid:85)(cid:82)(cid:80)(cid:79)(cid:83)(cid:69)(cid:83)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:23)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:68)(cid:65)(cid:84)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:82)(cid:65)(cid:78)(cid:83)(cid:70)(cid:69)(cid:82)(cid:0)(cid:87)(cid:69)(cid:82)(cid:69)(cid:0)(cid:80)(cid:82)(cid:69)(cid:80)(cid:65)(cid:82)(cid:69)(cid:68)(cid:0)(cid:66)(cid:89)(cid:0)(cid:65)(cid:0)(cid:81)(cid:85)(cid:65)(cid:76)(cid:73)(cid:70)(cid:73)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:68)(cid:69)(cid:80)(cid:69)(cid:78)(cid:68)(cid:69)(cid:78)(cid:84)(cid:0)(cid:65)(cid:67)(cid:84)(cid:85)(cid:65)(cid:82)(cid:89)(cid:12)(cid:0) (cid:42)(cid:44)(cid:52)(cid:0)(cid:34)(cid:69)(cid:78)(cid:69)(cid:70)(cid:73)(cid:84)(cid:0)(cid:51)(cid:79)(cid:76)(cid:85)(cid:84)(cid:73)(cid:79)(cid:78)(cid:83)(cid:14)(cid:0) The major assumptions used in the valuations were: Rate of increase in pensions in payment and deferred pensions Discount rate applied to scheme liabilities Inflation assumption 2013 2012 3.4% 4.3% 3.4% 3.2% (cid:20)(cid:14)(cid:23)(cid:5) 3.2% The assumptions used by the actuary are chosen from a range of possible actuarial assumptions which, due to the timescale covered, may not necessarily be borne out in practice. 58 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 25 Employee benefits: pension plans CONTINUED Scheme assets The fair value of the scheme's assets, which for the years ending 31 March 2009 to 31 March 2012 were not intended to be realised in the short term and therefore may have been subject to significant change should they have been realised, and the present value of the scheme's liabilities, which, for the years ended 31 March 2009 to 31 March 2012 were derived from cash flow projections over long periods and thus inherently uncertain, were: Equities Fixed interest Other Total market value of assets Present value of scheme liabilities Deficit in the scheme Related deferred tax asset Net pension liability Value at 2013 £’000 – – – – – – – – Value at 2012 £’000 286 (cid:17)(cid:20)(cid:21) 29 460 Value at 2011 £’000 301 101 30 432 (cid:8)(cid:21)(cid:17)(cid:25)(cid:9) (cid:8)(cid:20)(cid:21)(cid:21)(cid:9) (cid:8)(cid:21)(cid:25)(cid:9) 14 (cid:8)(cid:20)(cid:21)(cid:9) (23) 6 (cid:8)(cid:17)(cid:23)(cid:9) Value at 2010 £’000 Value at 2009 £’000 328 64 18 410 (634) (224) 63 (161) (cid:17)(cid:24)(cid:21) (cid:21)(cid:16) 18 (cid:18)(cid:21)(cid:19) (492) (239) (cid:22)(cid:23) (cid:8)(cid:17)(cid:23)(cid:18)(cid:9) The expected rates of return on the assets in the scheme were: Equities Fixed interest Other Long term rate of return (cid:44)(cid:79)(cid:78)(cid:71)(cid:0)(cid:84)(cid:69)(cid:82)(cid:77)(cid:0) rate of return 2013 2012 – – – (cid:22)(cid:14)(cid:21)(cid:5) (cid:20)(cid:14)(cid:23)(cid:5) (cid:16)(cid:14)(cid:21)(cid:5) 25 Employee benefits: pension plans CONTINUED Movement in deficit during the year: Projected benefit obligations: Opening projected benefit obligations Interest thereon Distributions Actuarial loss (cid:44)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:73)(cid:69)(cid:83)(cid:0)(cid:68)(cid:73)(cid:83)(cid:67)(cid:72)(cid:65)(cid:82)(cid:71)(cid:69)(cid:68)(cid:0)(cid:79)(cid:78)(cid:0)(cid:83)(cid:69)(cid:84)(cid:84)(cid:76)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84) Projected benefit obligations at 31 March Plan assets: Opening plan assets Distributions Contributions Return on assets Actuarial loss Assets discharged on settlement Plan assets at 31 March Deficit in scheme at 31 March Analysis of amounts included in other finance costs: Expected return on pension scheme assets Interest on pension scheme liabilities Included in other finance costs Analysis of amounts included in other operating expenses: Net settlement loss on the transfer of the PHFC pension scheme Included in other operating expenses FALKLAND ISLANDS HOLDINGS PLC 59 2013 £’000 (519) (23) 56 (44) 530 – 460 (56) 316 25 (33) (712) – – 2013 £’000 25 (23) 2 2013 £’000 (182) (182) 2012 £’000 (cid:8)(cid:20)(cid:21)(cid:21)(cid:9) (cid:8)(cid:18)(cid:21)(cid:9) 13 (cid:8)(cid:21)(cid:18)(cid:9) – (cid:8)(cid:21)(cid:17)(cid:25)(cid:9) 432 (13) (cid:19)(cid:21) 29 (23) – 460 (cid:8)(cid:21)(cid:25)(cid:9) 2012 £’000 29 (cid:8)(cid:18)(cid:21)(cid:9) 4 2012 £’000 – – 60 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 25 Employee benefits: pension plans CONTINUED Analysis of amount recognised in statement of comprehensive income: Actual return less expected return on scheme assets Changes in assumptions underlying the present value of scheme liabilities Actuarial loss recognised in statement of comprehensive income History of experience gains and losses: 2013 £’000 (33) (44) (77) 2012 £’000 (23) (cid:8)(cid:21)(cid:18)(cid:9) (cid:8)(cid:23)(cid:21)(cid:9) Difference between the expected and actual return on scheme assets: Amount (£’000) Percentage of year end scheme assets Experience gains and losses on scheme liabilities: Amount (£’000) Percentage of year end present value of scheme liabilities Total amount recognised in statement of comprehensive income: Amount (£’000) Percentage of year end present value of 2013 2012 2011 2010 2009 (33) – – – (23) (cid:8)(cid:21)(cid:14)(cid:16)(cid:5)(cid:9) (8) 86 (99) (1.9%) 21.0% (39.1%) – – – – (1) 0.2% – – (77) (cid:8)(cid:23)(cid:21)(cid:9) (10) (cid:8)(cid:21)(cid:21)(cid:9) (86) scheme liabilities – (cid:17)(cid:20)(cid:14)(cid:21)(cid:5) 2.2% (cid:24)(cid:14)(cid:23)(cid:5) (cid:17)(cid:23)(cid:14)(cid:20)(cid:5) FALKLAND ISLANDS HOLDINGS PLC 61 26 Employee benefits: share-based payments The following options were outstanding at 31 March 2013: Date of issue (cid:17)(cid:16)(cid:0)(cid:38)(cid:69)(cid:66)(cid:0)(cid:16)(cid:21) (cid:17)(cid:20)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:16)(cid:21) (cid:17)(cid:20)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:16)(cid:21) (cid:23)(cid:0)(cid:33)(cid:85)(cid:71)(cid:0)(cid:16)(cid:23) (cid:20)(cid:0)(cid:36)(cid:69)(cid:67)(cid:0)(cid:16)(cid:23) 3 Apr 08 8 Apr 09 (cid:17)(cid:21)(cid:0)(cid:42)(cid:85)(cid:76)(cid:0)(cid:16)(cid:25) 9 Dec 09 21 Dec 10 28 Apr 11 (cid:18)(cid:23)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:17)(cid:17) 16 Dec 11 13 Aug 12 13 Aug 12 18 Dec 12 Exercise price £ Share price at grant date £ (cid:21)(cid:18)(cid:16)(cid:14)(cid:16) (cid:20)(cid:18)(cid:21)(cid:14)(cid:16) (cid:20)(cid:18)(cid:21)(cid:14)(cid:16) 330.0 319.0 (cid:19)(cid:22)(cid:21)(cid:14)(cid:16) (cid:18)(cid:16)(cid:23)(cid:14)(cid:21) 290.0 390.0 (cid:19)(cid:20)(cid:18)(cid:14)(cid:21) 313.0 (cid:19)(cid:16)(cid:18)(cid:14)(cid:21) (cid:18)(cid:22)(cid:23)(cid:14)(cid:21) 404.0 404.0 (cid:19)(cid:19)(cid:18)(cid:14)(cid:21) (cid:21)(cid:18)(cid:16)(cid:14)(cid:16) (cid:20)(cid:18)(cid:21)(cid:14)(cid:16) (cid:20)(cid:18)(cid:21)(cid:14)(cid:16) (cid:19)(cid:19)(cid:18)(cid:14)(cid:21) 340.0 (cid:19)(cid:23)(cid:21)(cid:14)(cid:16) (cid:18)(cid:16)(cid:23)(cid:14)(cid:21) 290.0 (cid:19)(cid:25)(cid:23)(cid:14)(cid:21) (cid:19)(cid:19)(cid:23)(cid:14)(cid:21) 313.0 (cid:19)(cid:16)(cid:19)(cid:14)(cid:21) (cid:18)(cid:22)(cid:17)(cid:14)(cid:21) 404.0 404.0 (cid:19)(cid:19)(cid:18)(cid:14)(cid:21) Fair value per share £ (cid:18)(cid:20)(cid:23)(cid:14)(cid:16) 166.0 214.0 (cid:23)(cid:19)(cid:14)(cid:16) 119.0 131.0 (cid:21)(cid:22)(cid:14)(cid:16) (cid:23)(cid:18)(cid:14)(cid:16) (cid:17)(cid:20)(cid:21)(cid:14)(cid:16) 124.0 106.0 94.0 68.0 92.0 (cid:17)(cid:17)(cid:23)(cid:14)(cid:16) 92.0 Number (cid:21)(cid:23)(cid:12)(cid:22)(cid:25)(cid:18) (cid:20)(cid:18)(cid:12)(cid:21)(cid:16)(cid:16) (cid:22)(cid:19)(cid:12)(cid:21)(cid:18)(cid:24) (cid:18)(cid:23)(cid:12)(cid:21)(cid:17)(cid:23) (cid:17)(cid:18)(cid:12)(cid:21)(cid:16)(cid:16) (cid:19)(cid:12)(cid:23)(cid:24)(cid:17) 86,634 98,224 (cid:18)(cid:21)(cid:12)(cid:16)(cid:16)(cid:16) 100,000 6,390 (cid:19)(cid:16)(cid:12)(cid:22)(cid:23)(cid:24) 142,190 (cid:17)(cid:19)(cid:24)(cid:12)(cid:21)(cid:24)(cid:17) (cid:17)(cid:20)(cid:12)(cid:24)(cid:21)(cid:17) (cid:17)(cid:17)(cid:12)(cid:18)(cid:23)(cid:24) 861,344 Total fair value £ Earliest exercise date (cid:44)(cid:65)(cid:84)(cid:69)(cid:83)(cid:84) exercise date 142,499 10 Feb 08 (cid:25)(cid:0)(cid:38)(cid:69)(cid:66)(cid:0)(cid:17)(cid:21) (cid:23)(cid:16)(cid:12)(cid:21)(cid:21)(cid:16) 14 Jun 08 (cid:17)(cid:19)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:17)(cid:21) (cid:17)(cid:19)(cid:21)(cid:12)(cid:25)(cid:21)(cid:16) 14 Jun 08 (cid:17)(cid:19)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:17)(cid:21) (cid:18)(cid:16)(cid:12)(cid:16)(cid:24)(cid:23) (cid:17)(cid:20)(cid:12)(cid:24)(cid:23)(cid:21) (cid:20)(cid:12)(cid:25)(cid:21)(cid:19) (cid:20)(cid:24)(cid:12)(cid:21)(cid:17)(cid:21) (cid:23)(cid:16)(cid:12)(cid:23)(cid:18)(cid:17) (cid:19)(cid:22)(cid:12)(cid:18)(cid:21)(cid:16) (cid:23)(cid:0)(cid:33)(cid:85)(cid:71)(cid:0)(cid:17)(cid:16) (cid:22)(cid:0)(cid:33)(cid:85)(cid:71)(cid:0)(cid:17)(cid:23) 4 Dec 10 3 Apr 11 8 Apr 12 (cid:17)(cid:21)(cid:0)(cid:42)(cid:85)(cid:76)(cid:0)(cid:17)(cid:18) 9 Dec 12 (cid:19)(cid:0)(cid:36)(cid:69)(cid:67)(cid:0)(cid:17)(cid:23) 2 Apr 18 (cid:23)(cid:0)(cid:33)(cid:80)(cid:82)(cid:0)(cid:17)(cid:25) 14 Jul 19 8 Dec 19 124,000 21 Dec 13 20 Dec 20 (cid:22)(cid:12)(cid:23)(cid:23)(cid:19) (cid:18)(cid:24)(cid:12)(cid:24)(cid:19)(cid:23) 96,689 28 Apr 14 28 Apr 21 (cid:18)(cid:23)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:17)(cid:20) (cid:18)(cid:23)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:18)(cid:17) 16 Dec 14 16 Dec 21 (cid:17)(cid:18)(cid:23)(cid:12)(cid:20)(cid:25)(cid:21) (cid:17)(cid:19)(cid:0)(cid:33)(cid:85)(cid:71)(cid:0)(cid:17)(cid:21) 12 Aug 22 (cid:17)(cid:23)(cid:12)(cid:19)(cid:23)(cid:22) (cid:17)(cid:19)(cid:0)(cid:33)(cid:85)(cid:71)(cid:0)(cid:17)(cid:21) 12 Aug 22 (cid:17)(cid:16)(cid:12)(cid:19)(cid:23)(cid:22) (cid:17)(cid:24)(cid:0)(cid:36)(cid:69)(cid:67)(cid:0)(cid:17)(cid:21) 18 Dec 22 (cid:25)(cid:21)(cid:21)(cid:12)(cid:25)(cid:20)(cid:22) (cid:52)(cid:72)(cid:69)(cid:0)(cid:84)(cid:79)(cid:84)(cid:65)(cid:76)(cid:0)(cid:78)(cid:85)(cid:77)(cid:66)(cid:69)(cid:82)(cid:0)(cid:79)(cid:70)(cid:0)(cid:79)(cid:80)(cid:84)(cid:73)(cid:79)(cid:78)(cid:83)(cid:0)(cid:79)(cid:85)(cid:84)(cid:83)(cid:84)(cid:65)(cid:78)(cid:68)(cid:73)(cid:78)(cid:71)(cid:0)(cid:65)(cid:84)(cid:0)(cid:19)(cid:17)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:18)(cid:16)(cid:17)(cid:18)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0)(cid:23)(cid:19)(cid:16)(cid:12)(cid:21)(cid:17)(cid:16)(cid:14)(cid:0)(cid:33)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:78)(cid:67)(cid:73)(cid:76)(cid:73)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:77)(cid:79)(cid:86)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:79)(cid:80)(cid:84)(cid:73)(cid:79)(cid:78)(cid:83)(cid:0)(cid:73)(cid:83)(cid:0)(cid:83)(cid:72)(cid:79)(cid:87)(cid:78)(cid:0)(cid:66)(cid:69)(cid:76)(cid:79)(cid:87)(cid:14) The fair values of the options are estimated at the date of grant using appropriate option pricing models and are charged to the profit and loss account over the expected life of the options. The following table gives the assumptions made in determining the fair value of the unvested options. Expected volatility is determined by reference to past performance of the Company’s share price. 21 Dec 10 28 Apr 11 (cid:18)(cid:23)(cid:0)(cid:42)(cid:85)(cid:78)(cid:0)(cid:17)(cid:17) 16 Dec 11 13 Aug 12 18 Dec 12 Expected volatility (%) Risk-free interest rate (%) Expected life of options (years) Dividend yield (%) 44 2.90 (cid:22)(cid:14)(cid:21) 2.40 40 2.94 (cid:22)(cid:14)(cid:21) 2.60 40 (cid:18)(cid:14)(cid:21)(cid:19) (cid:22)(cid:14)(cid:21) 3.10 39 1.42 (cid:22)(cid:14)(cid:21) 3.60 39 (cid:16)(cid:14)(cid:25)(cid:23) (cid:22)(cid:14)(cid:21) (cid:18)(cid:14)(cid:23)(cid:16) 39 1.31 (cid:22)(cid:14)(cid:21) 3.31 Share price at grant date (£) (cid:19)(cid:19)(cid:23)(cid:14)(cid:21) 313.0 (cid:19)(cid:16)(cid:19)(cid:14)(cid:21) (cid:18)(cid:22)(cid:17)(cid:14)(cid:21) 404.0 (cid:19)(cid:19)(cid:18)(cid:14)(cid:21) Share options issued without share price conditions attached have been valued using the Black-Scholes model. Share price options issued with share price conditions attached have been valued using a Monte Carlo simulation model making explicit allowance for share price targets. 62 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 26 Employee benefits: share-based payments CONTINUED During the year ended 31 March 2013, 14,219 options (2012: 77,153) were exercised over ordinary shares. The number and weighted average exercise prices of share options are as follows: Outstanding at the beginning of the year Forfeited during the year Exercised during the year Granted during the year (cid:44)(cid:65)(cid:80)(cid:83)(cid:69)(cid:68)(cid:0)(cid:68)(cid:85)(cid:82)(cid:73)(cid:78)(cid:71)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82) Outstanding at the year end Vested options exercisable at the year end 27 Capital and reserves Share capital Issued at 1 April Shares issued in fund raising Save as you earn and Share options exercised during the year Issued at 31 March – fully paid Allotted, called up and fully paid Ordinary shares of 10p each Weighted average exercise price (£) 2013 3.28 3.40 2.08 3.99 – 3.43 3.50 Number of options 2013 730,510 (19,657) (14,219) 164,710 – 861,344 417,376 Weighted average exercise price (£) 2012 3.40 3.34 3.39 (cid:18)(cid:14)(cid:23)(cid:23) (cid:19)(cid:14)(cid:19)(cid:23) 3.28 4.30 Number of options 2012 (cid:23)(cid:22)(cid:17)(cid:12)(cid:16)(cid:25)(cid:16) (61,069) (cid:8)(cid:23)(cid:23)(cid:12)(cid:17)(cid:21)(cid:19)(cid:9) (cid:17)(cid:25)(cid:21)(cid:12)(cid:24)(cid:18)(cid:24) (88,186) (cid:23)(cid:19)(cid:16)(cid:12)(cid:21)(cid:17)(cid:16) 221,299 Ordinary shares of 10p each 2013 2012 9,297,567 9,220,414 3,119,837 – 14,219 (cid:23)(cid:23)(cid:12)(cid:17)(cid:21)(cid:19) 12,431,623 (cid:25)(cid:12)(cid:18)(cid:25)(cid:23)(cid:12)(cid:21)(cid:22)(cid:23) 2013 £’000 2012 £’000 1,243 930 By special resolution at an Annual General Meeting on 9 September 2010 the Company adopted new articles of association principally to take account of the various changes in company law brought in by the Companies Act 2006. As a consequence the Company no longer has an authorised share capital. The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company. (cid:36)(cid:85)(cid:82)(cid:73)(cid:78)(cid:71)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:0)(cid:73)(cid:83)(cid:83)(cid:85)(cid:69)(cid:68)(cid:0)(cid:19)(cid:12)(cid:17)(cid:17)(cid:25)(cid:12)(cid:24)(cid:19)(cid:23)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0)(cid:66)(cid:89)(cid:0)(cid:77)(cid:69)(cid:65)(cid:78)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:65)(cid:0)(cid:80)(cid:76)(cid:65)(cid:67)(cid:73)(cid:78)(cid:71)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:79)(cid:80)(cid:69)(cid:78)(cid:0)(cid:79)(cid:70)(cid:70)(cid:69)(cid:82)(cid:0)(cid:65)(cid:84)(cid:0)(cid:19)(cid:18)(cid:16)(cid:0)(cid:80)(cid:69)(cid:78)(cid:67)(cid:69)(cid:0)(cid:80)(cid:69)(cid:82)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:0)(cid:84)(cid:79)(cid:0)(cid:82)(cid:65)(cid:73)(cid:83)(cid:69)(cid:0)(cid:97)(cid:17)(cid:16)(cid:14)(cid:16)(cid:0)(cid:77)(cid:73)(cid:76)(cid:76)(cid:73)(cid:79)(cid:78)(cid:0) before expenses to provide funds to invest in the Group’s businesses in the Falkland Islands. In addition 14,219 share options were exercised (2012: 77,153). On 31 March 2000, an Employee Share Ownership Plan was established. At 31 March 2013 the plan owned 39,021 (2012: 36,499) (cid:79)(cid:82)(cid:68)(cid:73)(cid:78)(cid:65)(cid:82)(cid:89)(cid:0) (cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0) (cid:65)(cid:84)(cid:0) (cid:65)(cid:0) (cid:67)(cid:79)(cid:83)(cid:84)(cid:0) (cid:79)(cid:70)(cid:0) (cid:97)(cid:23)(cid:22)(cid:12)(cid:22)(cid:17)(cid:18)(cid:0) (2012: £68,542)(cid:14)(cid:0) (cid:52)(cid:72)(cid:69)(cid:0) (cid:77)(cid:65)(cid:82)(cid:75)(cid:69)(cid:84)(cid:0) (cid:86)(cid:65)(cid:76)(cid:85)(cid:69)(cid:0) (cid:79)(cid:70)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) (cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0) (cid:65)(cid:84)(cid:0) (cid:19)(cid:17)(cid:0) (cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0) (cid:18)(cid:16)(cid:17)(cid:19)(cid:0) (cid:87)(cid:65)(cid:83)(cid:0) (cid:97)(cid:17)(cid:18)(cid:25)(cid:12)(cid:23)(cid:20)(cid:21) (2012: £133,769). Shares owned by the ESOP receive a nominal 0.01p per share in each dividend payment, as in prior years. For more information on share options please see note 26. FALKLAND ISLANDS HOLDINGS PLC 63 27 Capital and reserves CONTINUED The other reserves in the Group and the Company comprise largely of merger relief arising in connection with the acquisition of Momart (cid:41)(cid:78)(cid:84)(cid:69)(cid:82)(cid:78)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:65)(cid:76)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:14)(cid:0)(cid:52)(cid:72)(cid:69)(cid:83)(cid:69)(cid:0)(cid:72)(cid:65)(cid:86)(cid:69)(cid:0)(cid:66)(cid:69)(cid:69)(cid:78)(cid:0)(cid:79)(cid:70)(cid:70)(cid:83)(cid:69)(cid:84)(cid:0)(cid:66)(cid:89)(cid:0)(cid:65)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:71)(cid:78)(cid:73)(cid:83)(cid:69)(cid:68)(cid:0)(cid:73)(cid:77)(cid:80)(cid:65)(cid:73)(cid:82)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:45)(cid:79)(cid:77)(cid:65)(cid:82)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:69)(cid:78)(cid:68)(cid:73)(cid:78)(cid:71)(cid:0)(cid:19)(cid:17)(cid:0)(cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0)(cid:18)(cid:16)(cid:16)(cid:25)(cid:14) Warrants issued to Banque Havilland SA In July 2012, 100,000 warrants to subscribe for one ordinary share were granted to Banque Havilland SA, which can be exercised at a (cid:80)(cid:82)(cid:73)(cid:67)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:97)(cid:21)(cid:0)(cid:80)(cid:69)(cid:82)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:0)(cid:65)(cid:84)(cid:0)(cid:65)(cid:78)(cid:89)(cid:0)(cid:68)(cid:65)(cid:84)(cid:69)(cid:0)(cid:70)(cid:82)(cid:79)(cid:77)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:68)(cid:65)(cid:84)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:71)(cid:82)(cid:65)(cid:78)(cid:84)(cid:0)(cid:85)(cid:78)(cid:84)(cid:73)(cid:76)(cid:0)(cid:19)(cid:17)(cid:0)(cid:36)(cid:69)(cid:67)(cid:69)(cid:77)(cid:66)(cid:69)(cid:82)(cid:0)(cid:18)(cid:16)(cid:17)(cid:20)(cid:14)(cid:0)(cid:52)(cid:72)(cid:69)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:0)(cid:66)(cid:65)(cid:83)(cid:69)(cid:68)(cid:0)(cid:80)(cid:65)(cid:89)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:67)(cid:72)(cid:65)(cid:82)(cid:71)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:97)(cid:22)(cid:18)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0) (cid:67)(cid:65)(cid:76)(cid:67)(cid:85)(cid:76)(cid:65)(cid:84)(cid:69)(cid:68)(cid:0)(cid:85)(cid:83)(cid:73)(cid:78)(cid:71)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:34)(cid:76)(cid:65)(cid:67)(cid:75)(cid:13)(cid:51)(cid:67)(cid:72)(cid:79)(cid:76)(cid:69)(cid:83)(cid:0)(cid:77)(cid:79)(cid:68)(cid:69)(cid:76)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:65)(cid:78)(cid:0)(cid:65)(cid:83)(cid:83)(cid:85)(cid:77)(cid:69)(cid:68)(cid:0)(cid:86)(cid:79)(cid:76)(cid:65)(cid:84)(cid:73)(cid:76)(cid:73)(cid:84)(cid:89)(cid:0)(cid:79)(cid:70)(cid:0)(cid:20)(cid:21)(cid:5)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:65)(cid:0)(cid:68)(cid:73)(cid:86)(cid:73)(cid:68)(cid:69)(cid:78)(cid:68)(cid:0)(cid:89)(cid:69)(cid:76)(cid:68)(cid:0)(cid:79)(cid:70)(cid:0)(cid:18)(cid:14)(cid:24)(cid:22)(cid:5)(cid:14) Dividends The following dividends were recognised in the period: (cid:38)(cid:73)(cid:78)(cid:65)(cid:76)(cid:26)(cid:0)(cid:23)(cid:14)(cid:16)(cid:80)(cid:0)(2012 Final: 5.5p) per qualifying ordinary share Interim: 4.0p (2012 Interim: 4.0p) per qualifying ordinary share 2013 £’000 866 496 1,362 2012 £’000 (cid:21)(cid:16)(cid:21) (cid:19)(cid:22)(cid:23) (cid:24)(cid:23)(cid:18) (cid:33)(cid:70)(cid:84)(cid:69)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:66)(cid:65)(cid:76)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:83)(cid:72)(cid:69)(cid:69)(cid:84)(cid:0)(cid:68)(cid:65)(cid:84)(cid:69)(cid:0)(cid:65)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:76)(cid:0)(cid:68)(cid:73)(cid:86)(cid:73)(cid:68)(cid:69)(cid:78)(cid:68)(cid:0)(cid:79)(cid:70)(cid:0)(cid:23)(cid:14)(cid:21)(cid:80)(cid:0)(cid:8)(cid:97)(cid:25)(cid:18)(cid:25)(cid:12)(cid:16)(cid:16)(cid:16)(cid:9)(cid:0)(cid:80)(cid:69)(cid:82)(cid:0)(cid:81)(cid:85)(cid:65)(cid:76)(cid:73)(cid:70)(cid:89)(cid:73)(cid:78)(cid:71)(cid:0)(cid:79)(cid:82)(cid:68)(cid:73)(cid:78)(cid:65)(cid:82)(cid:89)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:0)(2012: 7.0p, £648,000) were proposed by the Directors. The dividend has not been provided for. 28 Financial instruments (i) Fair values of financial instruments Investments in equity securities The fair value of available-for-sale financial assets is determined by reference to their quoted bid price at the balance sheet date. Trade and other receivables The fair value of trade and other receivables is estimated as the present value of future cash flows, discounted at the market rate of interest at the balance sheet date if the effect is material. Trade and other payables The fair value of trade and other payables is estimated as the present value of future cash flows, discounted at the market rate of interest at the balance sheet date if the effect is material. Cash and cash equivalents The fair value of cash and cash equivalents is estimated as its carrying amount where the cash is repayable on demand. Where it is not repayable on demand then the fair value is estimated at the present value of future cash flows, discounted at the market rate of interest at the balance sheet date. Interest-bearing borrowings Fair value, which after initial recognition is determined for disclosure purposes only, is calculated based on the present value of future principal and interest cash flows, discounted at the market rate of interest at the balance sheet date. Derivative financial instruments The fair value of derivative financial instruments is determined by their market value at the reporting date. IAS 39 categories and fair values The fair values of financial assets and financial liabilities are not materially different to the carrying values shown in the consolidated balance sheet and Company balance sheet. 64 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 28 Financial instruments CONTINUED The following table shows the carrying value for each category of financial instrument: Group Company 2013 £’000 3,399 (10,012) 11,416 – 607 (7,288) 4,960 2012 £’000 9,030 (cid:8)(cid:24)(cid:12)(cid:23)(cid:21)(cid:19)(cid:9) (cid:18)(cid:12)(cid:23)(cid:21)(cid:17) – (cid:21)(cid:19)(cid:21) (cid:8)(cid:24)(cid:12)(cid:18)(cid:24)(cid:21)(cid:9) (cid:20)(cid:12)(cid:21)(cid:17)(cid:18) 2013 £’000 – (461) 10,554 – – 2012 £’000 – (cid:8)(cid:21)(cid:17)(cid:17)(cid:9) – (1,409) – (1,569) (cid:8)(cid:18)(cid:12)(cid:19)(cid:21)(cid:19)(cid:9) 21 (cid:18)(cid:21) Available-for-sale financial assets at fair value Financial liabilities at amortised cost Cash and cash equivalents Bank overdrafts Hire purchase debtors Interest-bearing borrowings at amortised cost Trade and other receivables (ii) Credit risk Financial risk management Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from the Group’s receivables from customers and investment securities. Group The Group’s credit risk is primarily attributable to its trade receivables. The maximum credit risk exposure of the Group comprises the amounts presented in the balance sheet, which are stated net of provisions for doubtful debt. A provision is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recoverability of future cash flows. Management has credit policies in place to manage risk on an ongoing basis. These include the use of customer specific credit limits. Company The majority of the Company’s receivables are with subsidiaries. The Company does not consider these counter-parties to be a significant credit risk. Exposure to credit risk The carrying amount of financial assets, other than available for sale financial assets represents the maximum credit exposure. Therefore, the maximum exposure to credit risk at the balance sheet date was £16,983,000 (2012: £7,798,000) being the total trade receivables, other financial assets and cash and cash equivalents in the balance sheet. The maximum exposure to credit risk for trade receivables at the balance sheet date by geographic region was: Falkland Islands Europe North America United Kingdom Other Trade receivables The Company has no trade receivables. Group 2013 £’000 1,133 663 562 2,321 281 4,960 2012 £’000 (cid:17)(cid:12)(cid:18)(cid:23)(cid:18) (cid:21)(cid:20)(cid:20) 391 1,962 343 (cid:20)(cid:12)(cid:21)(cid:17)(cid:18) FALKLAND ISLANDS HOLDINGS PLC 65 28 Financial instruments CONTINUED Credit quality of trade receivables and impairment losses Group Not past due Past due 0 – 30 days Past due 31 – 120 days More than 120 days Gross 2013 £’000 Impairment 2013 £’000 2,745 1,689 272 656 5,362 – – – (402) (402) Net 2013 £’000 2,745 1,689 272 254 4,960 Gross 2012 £’000 (cid:18)(cid:12)(cid:23)(cid:25)(cid:17) 1,216 464 382 (cid:20)(cid:12)(cid:24)(cid:21)(cid:19) Impairment 2012 £’000 – – – (341) (341) The movement in the allowances for impairment in respect of trade receivables during the year was: Balance as at 1 April 2012 Impairment loss recognised Utilisation of provision Balance as at 31 March 2013 Group 2013 £’000 341 61 – 402 Net 2012 £’000 (cid:18)(cid:12)(cid:23)(cid:25)(cid:17) 1,216 464 41 (cid:20)(cid:12)(cid:21)(cid:17)(cid:18) 2012 £’000 (cid:18)(cid:21)(cid:25) 82 – 341 The allowance account for trade receivables is used to record impairment losses unless the Group is satisfied that no recovery of the amount owing is possible; at that point the amounts considered irrecoverable are written off against the trade receivables directly. No further analysis has been provided for cash and cash equivalents, trade receivables from Group companies, other receivables and other financial assets as there is limited exposure to credit risk and no provisions for impairment have been recognised. (iii) Liquidity risk Financial risk management (cid:44)(cid:73)(cid:81)(cid:85)(cid:73)(cid:68)(cid:73)(cid:84)(cid:89)(cid:0)(cid:82)(cid:73)(cid:83)(cid:75)(cid:0)(cid:73)(cid:83)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:82)(cid:73)(cid:83)(cid:75)(cid:0)(cid:84)(cid:72)(cid:65)(cid:84)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:0)(cid:87)(cid:73)(cid:76)(cid:76)(cid:0)(cid:78)(cid:79)(cid:84)(cid:0)(cid:66)(cid:69)(cid:0)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0)(cid:84)(cid:79)(cid:0)(cid:77)(cid:69)(cid:69)(cid:84)(cid:0)(cid:73)(cid:84)(cid:83)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0)(cid:79)(cid:66)(cid:76)(cid:73)(cid:71)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:83)(cid:0)(cid:65)(cid:83)(cid:0)(cid:84)(cid:72)(cid:69)(cid:89)(cid:0)(cid:70)(cid:65)(cid:76)(cid:76)(cid:0)(cid:68)(cid:85)(cid:69)(cid:14)(cid:0) Group and Company At the beginning of the period the Group had outstanding bank loans of £3 million. All payments due during the year with respect to these agreements were met as they fell due. The Group manages its cash balances centrally at head office and prepares rolling cash flow forecasts to ensure funds are available to meet its secured and unsecured commitments as and when they fall due. 66 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 28 Financial instruments CONTINUED Liquidity risk – Group The following are the contractual maturities of financial liabilities, including estimated interest payments and excluding the effects of netting agreements: 2013 Non-derivative financial instruments: Secured bank loans Finance leases Trade and other payables Carrying amount £’000 2,003 (cid:21)(cid:12)(cid:18)(cid:24)(cid:21) 10,012 (cid:17)(cid:23)(cid:12)(cid:19)(cid:16)(cid:16) Contractual cash flows 1 year or less 1 to 2 years £’000 £’000 £’000 (cid:18)(cid:0)(cid:84)(cid:79)(cid:0)(cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) £’000 (cid:18)(cid:12)(cid:16)(cid:23)(cid:17) 12,963 10,012 (cid:18)(cid:21)(cid:12)(cid:16)(cid:20)(cid:22) 1,026 396 10,012 11,434 1,010 366 – (cid:17)(cid:12)(cid:19)(cid:23)(cid:22) (cid:19)(cid:21) (cid:25)(cid:21)(cid:22) – 991 (cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83)(cid:0) and over £’000 – (cid:17)(cid:17)(cid:12)(cid:18)(cid:20)(cid:21) – (cid:17)(cid:17)(cid:12)(cid:18)(cid:20)(cid:21) The contractual cash flows for finance leases in the years ended 31 March 2013 and 31 March 2012 are significantly higher than the (cid:76)(cid:73)(cid:65)(cid:66)(cid:73)(cid:76)(cid:73)(cid:84)(cid:89)(cid:0)(cid:65)(cid:84)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:69)(cid:78)(cid:68)(cid:12)(cid:0)(cid:65)(cid:83)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:39)(cid:79)(cid:83)(cid:80)(cid:79)(cid:82)(cid:84)(cid:0)(cid:80)(cid:79)(cid:78)(cid:84)(cid:79)(cid:79)(cid:78)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:39)(cid:79)(cid:83)(cid:80)(cid:79)(cid:82)(cid:84)(cid:0)(cid:34)(cid:79)(cid:82)(cid:79)(cid:85)(cid:71)(cid:72)(cid:0)(cid:35)(cid:79)(cid:85)(cid:78)(cid:67)(cid:73)(cid:76)(cid:0)(cid:73)(cid:83)(cid:0)(cid:65)(cid:0)(cid:21)(cid:16)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0) (cid:81)(cid:85)(cid:65)(cid:82)(cid:84)(cid:69)(cid:82)(cid:76)(cid:89)(cid:0)(cid:80)(cid:65)(cid:89)(cid:77)(cid:69)(cid:78)(cid:84)(cid:83)(cid:0)(cid:79)(cid:70)(cid:0)(cid:97)(cid:22)(cid:21)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(cid:85)(cid:78)(cid:84)(cid:73)(cid:76)(cid:0)(cid:42)(cid:85)(cid:78)(cid:69)(cid:0)(cid:18)(cid:16)(cid:22)(cid:17)(cid:14) 2012 Non-derivative financial instruments: Secured bank loans Finance leases Trade and other payables Carrying amount £’000 (cid:18)(cid:12)(cid:25)(cid:24)(cid:23) (cid:21)(cid:12)(cid:18)(cid:25)(cid:24) (cid:24)(cid:12)(cid:23)(cid:21)(cid:19) (cid:17)(cid:23)(cid:12)(cid:16)(cid:19)(cid:24) Contractual cash flows 1 year or less 1 to 2 years £’000 £’000 £’000 (cid:18)(cid:0)(cid:84)(cid:79)(cid:0)(cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) £’000 3,080 (cid:17)(cid:19)(cid:12)(cid:17)(cid:22)(cid:21) (cid:24)(cid:12)(cid:23)(cid:21)(cid:19) 24,998 1,031 (cid:19)(cid:23)(cid:21) (cid:24)(cid:12)(cid:23)(cid:21)(cid:19) (cid:17)(cid:12)(cid:16)(cid:17)(cid:21) (cid:21)(cid:16)(cid:21) – 1,034 (cid:23)(cid:24)(cid:16) – (cid:17)(cid:16)(cid:12)(cid:17)(cid:21)(cid:25) (cid:17)(cid:12)(cid:21)(cid:18)(cid:16) 1,814 (cid:17)(cid:17)(cid:12)(cid:21)(cid:16)(cid:21) (cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83)(cid:0) and over £’000 – (cid:17)(cid:17)(cid:12)(cid:21)(cid:16)(cid:21) – FALKLAND ISLANDS HOLDINGS PLC 67 28 Financial instruments CONTINUED Liquidity risk – Company The following are the contractual maturities of financial liabilities, including estimated interest payments and excluding the effects of netting agreements: Carrying amount £’000 (cid:17)(cid:12)(cid:21)(cid:22)(cid:25) 461 2,030 Carrying amount £’000 (cid:18)(cid:12)(cid:19)(cid:21)(cid:19) 1,409 (cid:21)(cid:17)(cid:17) (cid:20)(cid:12)(cid:18)(cid:23)(cid:19) Contractual cash flows 1 year or less 1 to 2 years £’000 £’000 £’000 (cid:18)(cid:0)(cid:84)(cid:79)(cid:0)(cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) £’000 1,636 461 (cid:18)(cid:12)(cid:16)(cid:25)(cid:23) 826 461 (cid:17)(cid:12)(cid:18)(cid:24)(cid:23) 810 – 810 – – – Contractual cash flows 1 year or less 1 to 2 years £’000 £’000 £’000 (cid:18)(cid:0)(cid:84)(cid:79)(cid:0)(cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83) £’000 (cid:18)(cid:12)(cid:20)(cid:20)(cid:21) 1,409 (cid:21)(cid:17)(cid:17) (cid:20)(cid:12)(cid:19)(cid:22)(cid:21) 831 1,409 (cid:21)(cid:17)(cid:17) (cid:18)(cid:12)(cid:23)(cid:21)(cid:17) (cid:24)(cid:17)(cid:21) – – (cid:24)(cid:17)(cid:21) (cid:23)(cid:25)(cid:25) – – (cid:23)(cid:25)(cid:25) (cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83)(cid:0) and over £’000 – – – (cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83)(cid:0) and over £’000 – – – – 2013 Non-derivative financial instruments: Secured bank loans Trade and other payables 2012 Non-derivative financial instruments: Secured bank loans Bank overdrafts Trade and other payables (iv) Market risk Financial risk management Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will affect the Group’s income or the value of its holdings of financial instruments. Market risk – Foreign currency risk The Group has exposure to foreign currency risk arising from trade and other payables which are denominated in foreign currencies. The Group is not, however, exposed to any significant transactional foreign currency risk. The Group’s exposure to foreign currency risk is as follows and is based on carrying amounts for monetary financial instruments. As at 31 March 2013 Cash and cash equivalents Debtors Trade and other payables Balance sheet exposure EUR £’000 32 – (321) (289) Group USD £’000 204 38 (261) (19) Other £’000 (cid:23) – (cid:8)(cid:25)(cid:23)(cid:9) (90) Total £’000 243 38 (679) (398) 68 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 28 Financial instruments CONTINUED As at 31 March 2012 Cash and cash equivalents Debtors Trade and other payables Balance sheet exposure The Company has no exposure to foreign currency risk. Sensitivity analysis Group EUR £’000 (cid:18)(cid:21) – (206) (181) Group USD £’000 214 (cid:21)(cid:21) (cid:8)(cid:20)(cid:19)(cid:23)(cid:9) (168) Other £’000 2 – (134) (132) Total £’000 241 55 (777) (481) A 10% weakening of the following currencies against pound sterling at 31 March would have increased / (decreased) equity and profit or loss by the amounts shown below. This calculation assumes that the change occurred at the balance sheet date and had been applied to risk exposures existing at that date. This analysis assumes that all other variables, in particular other exchange rates and interest rates, remain constant and is performed on the same basis for the year ended 31 March 2012. EUR USD Equity Profit or loss 2013 £’000 29 2 2012 £’000 18 (cid:17)(cid:23) 2013 £’000 29 2 2012 £’000 18 (cid:17)(cid:23) A 10% strengthening of the above currencies against pound sterling at 31 March would have had the equal but opposite effect on the above currencies to the amounts shown above, on the basis that all other variables remain constant. Market risk – interest rate risk Profile At the balance sheet date the interest rate profile for the Group’s interest-bearing financial instruments was: Fixed rate financial instruments: Finance leases receivable Finance leases payable Variable rate financial instruments: Financial liabilities Group Company 2013 £’000 2012 £’000 2013 £’000 2012 £’000 607 (5,285) (4,678) (2,003) (2,003) (cid:21)(cid:19)(cid:21) (cid:8)(cid:21)(cid:12)(cid:18)(cid:25)(cid:24)(cid:9) (cid:8)(cid:20)(cid:12)(cid:23)(cid:22)(cid:19)(cid:9) (cid:8)(cid:18)(cid:12)(cid:25)(cid:24)(cid:23)(cid:9) (cid:8)(cid:18)(cid:12)(cid:25)(cid:24)(cid:23)(cid:9) – – – – – – (1,569) (1,569) (cid:8)(cid:18)(cid:12)(cid:19)(cid:21)(cid:19)(cid:9) (cid:8)(cid:18)(cid:12)(cid:19)(cid:21)(cid:19)(cid:9) FALKLAND ISLANDS HOLDINGS PLC 69 28 Financial instruments CONTINUED The Group has a loan of £0.4 million (2012: £0.6 million)(cid:0)(cid:73)(cid:78)(cid:0)(cid:82)(cid:69)(cid:83)(cid:80)(cid:69)(cid:67)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:70)(cid:69)(cid:82)(cid:82)(cid:89)(cid:0)(cid:68)(cid:69)(cid:76)(cid:73)(cid:86)(cid:69)(cid:82)(cid:69)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:18)(cid:16)(cid:16)(cid:21)(cid:14)(cid:0)(cid:52)(cid:72)(cid:69)(cid:0)(cid:76)(cid:79)(cid:65)(cid:78)(cid:0)(cid:73)(cid:83)(cid:0)(cid:82)(cid:69)(cid:80)(cid:65)(cid:89)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0)(cid:79)(cid:86)(cid:69)(cid:82)(cid:0)(cid:65)(cid:0)(cid:17)(cid:16)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0) (cid:80)(cid:69)(cid:82)(cid:73)(cid:79)(cid:68)(cid:0)(cid:70)(cid:82)(cid:79)(cid:77)(cid:0)(cid:42)(cid:85)(cid:78)(cid:69)(cid:0)(cid:18)(cid:16)(cid:16)(cid:21)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:66)(cid:69)(cid:65)(cid:82)(cid:83)(cid:0)(cid:73)(cid:78)(cid:84)(cid:69)(cid:82)(cid:69)(cid:83)(cid:84)(cid:0)(cid:65)(cid:84)(cid:0)(cid:17)(cid:14)(cid:17)(cid:5)(cid:0)(cid:65)(cid:66)(cid:79)(cid:86)(cid:69)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:34)(cid:65)(cid:78)(cid:75)(cid:0)(cid:79)(cid:70)(cid:0)(cid:37)(cid:78)(cid:71)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:66)(cid:65)(cid:83)(cid:69)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:12)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:65)(cid:0)(cid:77)(cid:73)(cid:78)(cid:73)(cid:77)(cid:85)(cid:77)(cid:0)(cid:66)(cid:65)(cid:83)(cid:69)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:18)(cid:14)(cid:23)(cid:21)(cid:5)(cid:14)(cid:0) The Group has a further loan of £1.6 million (2012: £2.4 million)(cid:0)(cid:73)(cid:78)(cid:0)(cid:82)(cid:69)(cid:83)(cid:80)(cid:69)(cid:67)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:65)(cid:67)(cid:81)(cid:85)(cid:73)(cid:83)(cid:73)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:79)(cid:70)(cid:0)(cid:45)(cid:79)(cid:77)(cid:65)(cid:82)(cid:84)(cid:0)(cid:41)(cid:78)(cid:84)(cid:69)(cid:82)(cid:78)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:65)(cid:76)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:14)(cid:0)(cid:52)(cid:72)(cid:69)(cid:0)(cid:76)(cid:79)(cid:65)(cid:78)(cid:0) (cid:73)(cid:83)(cid:0)(cid:82)(cid:69)(cid:80)(cid:65)(cid:89)(cid:65)(cid:66)(cid:76)(cid:69)(cid:0)(cid:79)(cid:86)(cid:69)(cid:82)(cid:0)(cid:70)(cid:73)(cid:86)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83)(cid:0)(cid:70)(cid:82)(cid:79)(cid:77)(cid:0)(cid:42)(cid:85)(cid:78)(cid:69)(cid:0)(cid:18)(cid:16)(cid:17)(cid:16)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:66)(cid:69)(cid:65)(cid:82)(cid:83)(cid:0)(cid:73)(cid:78)(cid:84)(cid:69)(cid:82)(cid:69)(cid:83)(cid:84)(cid:0)(cid:65)(cid:84)(cid:0)(cid:17)(cid:14)(cid:21)(cid:5)(cid:0)(cid:65)(cid:66)(cid:79)(cid:86)(cid:69)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:34)(cid:65)(cid:78)(cid:75)(cid:0)(cid:79)(cid:70)(cid:0)(cid:37)(cid:78)(cid:71)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:66)(cid:65)(cid:83)(cid:69)(cid:0)(cid:82)(cid:65)(cid:84)(cid:69)(cid:14)(cid:0) Sensitivity analysis An increase of 100 basis points in interest rates at the balance sheet date would have increased / (decreased) equity and profit or loss by the amounts shown below. This calculation assumes that the change occurred at the balance sheet date and had been applied to risk exposures existing at that date. This analysis assumes that all other variables, in particular foreign currency rates, remain constant and considers the effect of financial instruments with variable interest rates and financial instruments at fair value through profit or loss or available-for-sale with fixed interest rates. The analysis is performed on the same basis for 31 March 2012. Equity: Decrease Profit or loss: Decrease Group Company 2013 £’000 2012 £’000 2013 £’000 2012 £’000 (20) (30) (16) (24) (20) (30) (16) (24) Market risk – equity price risk The Group’s and Company’s exposure to equity price risk arises from its investments in equity securities which are classified in the (cid:66)(cid:65)(cid:76)(cid:65)(cid:78)(cid:67)(cid:69)(cid:0)(cid:83)(cid:72)(cid:69)(cid:69)(cid:84)(cid:0)(cid:65)(cid:83)(cid:0)(cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0)(cid:72)(cid:69)(cid:76)(cid:68)(cid:0)(cid:73)(cid:78)(cid:0)(cid:38)(cid:65)(cid:76)(cid:75)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:47)(cid:73)(cid:76)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:39)(cid:65)(cid:83)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:8)(cid:83)(cid:69)(cid:69)(cid:0)(cid:78)(cid:79)(cid:84)(cid:69)(cid:0)(cid:17)(cid:21)(cid:9)(cid:14) Sensitivity analysis (cid:52)(cid:72)(cid:69)(cid:0) (cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:7)(cid:83)(cid:0) (cid:65)(cid:86)(cid:65)(cid:73)(cid:76)(cid:65)(cid:66)(cid:76)(cid:69)(cid:13)(cid:70)(cid:79)(cid:82)(cid:13)(cid:83)(cid:65)(cid:76)(cid:69)(cid:0) (cid:70)(cid:73)(cid:78)(cid:65)(cid:78)(cid:67)(cid:73)(cid:65)(cid:76)(cid:0) (cid:65)(cid:83)(cid:83)(cid:69)(cid:84)(cid:83)(cid:0) (cid:67)(cid:79)(cid:77)(cid:80)(cid:82)(cid:73)(cid:83)(cid:69)(cid:0) (cid:73)(cid:84)(cid:83)(cid:0) (cid:73)(cid:78)(cid:86)(cid:69)(cid:83)(cid:84)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0) (cid:73)(cid:78)(cid:0) (cid:38)(cid:47)(cid:39)(cid:44)(cid:14)(cid:0) (cid:36)(cid:85)(cid:82)(cid:73)(cid:78)(cid:71)(cid:0) (cid:84)(cid:72)(cid:69)(cid:0) (cid:89)(cid:69)(cid:65)(cid:82)(cid:0) (cid:69)(cid:78)(cid:68)(cid:69)(cid:68)(cid:0) (cid:19)(cid:17)(cid:0) (cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0) (cid:18)(cid:16)(cid:17)(cid:19)(cid:0) (cid:38)(cid:47)(cid:39)(cid:44)(cid:0) (cid:83)(cid:72)(cid:65)(cid:82)(cid:69)(cid:83)(cid:0) (cid:84)(cid:82)(cid:65)(cid:68)(cid:69)(cid:68)(cid:0)(cid:79)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:33)(cid:41)(cid:45)(cid:0)(cid:77)(cid:65)(cid:82)(cid:75)(cid:69)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:44)(cid:79)(cid:78)(cid:68)(cid:79)(cid:78)(cid:0)(cid:51)(cid:84)(cid:79)(cid:67)(cid:75)(cid:0)(cid:37)(cid:88)(cid:67)(cid:72)(cid:65)(cid:78)(cid:71)(cid:69)(cid:0)(cid:65)(cid:84)(cid:0)(cid:65)(cid:78)(cid:0)(cid:65)(cid:86)(cid:69)(cid:82)(cid:65)(cid:71)(cid:69)(cid:0)(cid:80)(cid:82)(cid:73)(cid:67)(cid:69)(cid:0)(cid:79)(cid:70)(cid:0)(cid:22)(cid:17)(cid:14)(cid:22)(cid:22)(cid:80)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:65)(cid:0)(cid:72)(cid:73)(cid:71)(cid:72)(cid:0)(cid:79)(cid:70)(cid:0)(cid:25)(cid:24)(cid:14)(cid:23)(cid:21)(cid:80)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:65)(cid:0)(cid:76)(cid:79)(cid:87)(cid:0)(cid:79)(cid:70)(cid:0)(cid:18)(cid:22)(cid:14)(cid:21)(cid:80)(cid:14)(cid:0) Based upon this share price history the value of available-for-sale financial assets owned at the balance sheet date could have varied between a low of £3,399,000 (2012: £6,009,000)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:65)(cid:0)(cid:72)(cid:73)(cid:71)(cid:72)(cid:0)(cid:79)(cid:70)(cid:0)(cid:97)(cid:17)(cid:18)(cid:12)(cid:22)(cid:22)(cid:21)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(2012: £12,222,000). (v) Capital Management (cid:52)(cid:72)(cid:69)(cid:0) (cid:39)(cid:82)(cid:79)(cid:85)(cid:80)(cid:7)(cid:83)(cid:0) (cid:79)(cid:66)(cid:74)(cid:69)(cid:67)(cid:84)(cid:73)(cid:86)(cid:69)(cid:83)(cid:0) (cid:87)(cid:72)(cid:69)(cid:78)(cid:0) (cid:77)(cid:65)(cid:78)(cid:65)(cid:71)(cid:73)(cid:78)(cid:71)(cid:0) (cid:67)(cid:65)(cid:80)(cid:73)(cid:84)(cid:65)(cid:76)(cid:12)(cid:0) (cid:87)(cid:72)(cid:73)(cid:67)(cid:72)(cid:0) (cid:67)(cid:79)(cid:77)(cid:80)(cid:82)(cid:73)(cid:83)(cid:69)(cid:83)(cid:0) (cid:69)(cid:81)(cid:85)(cid:73)(cid:84)(cid:89)(cid:0) (cid:65)(cid:78)(cid:68)(cid:0) (cid:82)(cid:69)(cid:83)(cid:69)(cid:82)(cid:86)(cid:69)(cid:83)(cid:0) (cid:65)(cid:84)(cid:0) (cid:19)(cid:17)(cid:0) (cid:45)(cid:65)(cid:82)(cid:67)(cid:72)(cid:0) (cid:18)(cid:16)(cid:17)(cid:19)(cid:0) (cid:79)(cid:70)(cid:0) (cid:97)(cid:19)(cid:20)(cid:12)(cid:18)(cid:23)(cid:25)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0) (cid:8)(cid:18)(cid:16)(cid:17)(cid:18)(cid:26)(cid:0) £29,488,000), are to safeguard its ability to continue as a going concern, so that it can continue to provide returns to shareholders and benefits to other stakeholders. 70 ANNUAL REPORT 2013 Notes to the Financial Statements CONTINUED 29 Operating leases Non-cancellable operating lease rentals are payable as follows: (cid:44)(cid:69)(cid:83)(cid:83)(cid:0)(cid:84)(cid:72)(cid:65)(cid:78)(cid:0)(cid:79)(cid:78)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82) Between one and five years More than five years Group 2013 £’000 611 2,975 8,759 12,345 2012 £’000 (cid:23)(cid:16)(cid:16) 2,630 (cid:21)(cid:12)(cid:25)(cid:16)(cid:21) (cid:25)(cid:12)(cid:18)(cid:19)(cid:21) The Group leases three office premises and a number of storage warehouses under operating leases. Office leases typically run for a (cid:80)(cid:69)(cid:82)(cid:73)(cid:79)(cid:68)(cid:0)(cid:79)(cid:70)(cid:0)(cid:19)(cid:13)(cid:17)(cid:16)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83)(cid:12)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:65)(cid:78)(cid:0)(cid:79)(cid:80)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:84)(cid:79)(cid:0)(cid:82)(cid:69)(cid:78)(cid:69)(cid:87)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:0)(cid:65)(cid:70)(cid:84)(cid:69)(cid:82)(cid:0)(cid:84)(cid:72)(cid:65)(cid:84)(cid:0)(cid:68)(cid:65)(cid:84)(cid:69)(cid:14)(cid:0)(cid:55)(cid:65)(cid:82)(cid:69)(cid:72)(cid:79)(cid:85)(cid:83)(cid:69)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:83)(cid:0)(cid:84)(cid:89)(cid:80)(cid:73)(cid:67)(cid:65)(cid:76)(cid:76)(cid:89)(cid:0)(cid:82)(cid:85)(cid:78)(cid:0)(cid:70)(cid:79)(cid:82)(cid:0)(cid:65)(cid:0)(cid:80)(cid:69)(cid:82)(cid:73)(cid:79)(cid:68)(cid:0)(cid:79)(cid:70)(cid:0)(cid:18)(cid:21)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:83)(cid:12)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0) an option to renew the lease after that date. Group (cid:36)(cid:85)(cid:82)(cid:73)(cid:78)(cid:71)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:89)(cid:69)(cid:65)(cid:82)(cid:0)(cid:97)(cid:23)(cid:23)(cid:19)(cid:12)(cid:16)(cid:16)(cid:16)(cid:0)(cid:87)(cid:65)(cid:83)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:71)(cid:78)(cid:73)(cid:83)(cid:69)(cid:68)(cid:0)(cid:65)(cid:83)(cid:0)(cid:65)(cid:78)(cid:0)(cid:69)(cid:88)(cid:80)(cid:69)(cid:78)(cid:83)(cid:69)(cid:0)(cid:73)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:73)(cid:78)(cid:67)(cid:79)(cid:77)(cid:69)(cid:0)(cid:83)(cid:84)(cid:65)(cid:84)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:73)(cid:78)(cid:0)(cid:82)(cid:69)(cid:83)(cid:80)(cid:69)(cid:67)(cid:84)(cid:0)(cid:79)(cid:70)(cid:0)(cid:79)(cid:80)(cid:69)(cid:82)(cid:65)(cid:84)(cid:73)(cid:78)(cid:71)(cid:0)(cid:76)(cid:69)(cid:65)(cid:83)(cid:69)(cid:83)(cid:0) (2012: £670,000). The Company had no operating lease commitments. 30 Capital commitments At the end of the year the Group had no capital commitments not provided for in these financial statements. 31 Related parties The Company has a related party relationship with its subsidiaries (see note 14) and with its Directors and executive officers. Directors of the Company and their immediate relatives control 21.4% of the voting shares of the Company. The compensation of key management personnel (including Directors) is as follows: Group Company 2013 £’000 2012 £’000 Key management emoluments including social security costs 1,536 1,244 Company contributions to defined contribution pension plans Share-related awards 83 155 100 46 Total key management personnel compensation 1,774 1,390 2013 £’000 560 – 127 687 2012 £’000 488 26 – (cid:21)(cid:17)(cid:20) FALKLAND ISLANDS HOLDINGS PLC 71 32 Accounting estimates and judgements The preparation of financial statements in conformity with adopted IFRS requires management to make judgements, estimates and assumptions that effect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based upon historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of the judgements as to asset and liability carrying values which are not readily apparent from other sources. Actual results may vary from these estimates, and taken into account in periodic reviews of the application of such estimates and assumptions. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods. Actuarial assumptions have been used to value the defined benefit pension liabilities. Management have selected these assumptions from a range of possible options following consultations with independent actuarial advisors. Impairment tests have been undertaken with respect to intangible assets (see note 11 for further details) using commercial judgement and a number of assumptions and estimates have been made to support their carrying amounts. In determining the fair value of (cid:73)(cid:78)(cid:84)(cid:65)(cid:78)(cid:71)(cid:73)(cid:66)(cid:76)(cid:69)(cid:0)(cid:65)(cid:83)(cid:83)(cid:69)(cid:84)(cid:83)(cid:0)(cid:82)(cid:69)(cid:67)(cid:79)(cid:71)(cid:78)(cid:73)(cid:83)(cid:69)(cid:68)(cid:0)(cid:79)(cid:78)(cid:0)(cid:84)(cid:72)(cid:69)(cid:0)(cid:65)(cid:67)(cid:81)(cid:85)(cid:73)(cid:83)(cid:73)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:79)(cid:70)(cid:0)(cid:45)(cid:79)(cid:77)(cid:65)(cid:82)(cid:84)(cid:0)(cid:41)(cid:78)(cid:84)(cid:69)(cid:82)(cid:78)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:65)(cid:76)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68)(cid:0)(cid:77)(cid:65)(cid:78)(cid:65)(cid:71)(cid:69)(cid:77)(cid:69)(cid:78)(cid:84)(cid:0)(cid:65)(cid:67)(cid:84)(cid:69)(cid:68)(cid:0)(cid:65)(cid:70)(cid:84)(cid:69)(cid:82)(cid:0)(cid:67)(cid:79)(cid:78)(cid:83)(cid:85)(cid:76)(cid:84)(cid:65)(cid:84)(cid:73)(cid:79)(cid:78)(cid:0)(cid:87)(cid:73)(cid:84)(cid:72)(cid:0)(cid:73)(cid:78)(cid:68)(cid:69)(cid:80)(cid:69)(cid:78)(cid:68)(cid:69)(cid:78)(cid:84)(cid:0) intangible asset valuation advisors. 72 ANNUAL REPORT 2013 Directors and Corporate Information Directors David Hudd Chairman Registered Office Kenburgh Court, John Foster Managing Director (cid:17)(cid:19)(cid:19)(cid:13)(cid:17)(cid:19)(cid:23)(cid:0)(cid:51)(cid:79)(cid:85)(cid:84)(cid:72)(cid:0)(cid:51)(cid:84)(cid:82)(cid:69)(cid:69)(cid:84)(cid:12)(cid:0) (cid:45)(cid:73)(cid:75)(cid:69)(cid:0)(cid:43)(cid:73)(cid:76)(cid:76)(cid:73)(cid:78)(cid:71)(cid:76)(cid:69)(cid:89)(cid:10) (cid:42)(cid:69)(cid:82)(cid:69)(cid:77)(cid:89)(cid:0)(cid:34)(cid:82)(cid:65)(cid:68)(cid:69)(cid:10) (cid:37)(cid:68)(cid:77)(cid:85)(cid:78)(cid:68)(cid:0)(cid:50)(cid:79)(cid:87)(cid:76)(cid:65)(cid:78)(cid:68)(cid:10) *Non-executive Directors Company Secretary Carol Bishop Bishop’s Stortford, Hertfordshire CM23 3HX (cid:52)(cid:69)(cid:76)(cid:69)(cid:80)(cid:72)(cid:79)(cid:78)(cid:69)(cid:26)(cid:0)(cid:16)(cid:17)(cid:18)(cid:23)(cid:25)(cid:0)(cid:20)(cid:22)(cid:17)(cid:22)(cid:19)(cid:16) (cid:38)(cid:65)(cid:88)(cid:26)(cid:0)(cid:16)(cid:17)(cid:18)(cid:23)(cid:25)(cid:0)(cid:20)(cid:22)(cid:17)(cid:22)(cid:19)(cid:17) Email: admin@fihplc.com Registered number 03416346 Website: www.fihplc.com Corporate Information Stockbroker and Nominated Adviser Auditor KPMG Audit Plc St. Nicholas House, Park Row, Nottingham NG1 6FQ Financial PR FTI Consulting Holborn Gate, 26 Southampton Buildings, (cid:44)(cid:79)(cid:78)(cid:68)(cid:79)(cid:78)(cid:0)(cid:55)(cid:35)(cid:18)(cid:33)(cid:0)(cid:17)(cid:48)(cid:34) (cid:55)(cid:14)(cid:40)(cid:14)(cid:0)(cid:41)(cid:82)(cid:69)(cid:76)(cid:65)(cid:78)(cid:68)(cid:0)(cid:44)(cid:73)(cid:77)(cid:73)(cid:84)(cid:69)(cid:68) (cid:18)(cid:20)(cid:0)(cid:45)(cid:65)(cid:82)(cid:84)(cid:73)(cid:78)(cid:0)(cid:44)(cid:65)(cid:78)(cid:69)(cid:12) (cid:44)(cid:79)(cid:78)(cid:68)(cid:79)(cid:78)(cid:0)(cid:37)(cid:35)(cid:20)(cid:50)(cid:0)(cid:16)(cid:36)(cid:50) Solicitors (cid:34)(cid:73)(cid:82)(cid:67)(cid:72)(cid:65)(cid:77)(cid:0)(cid:34)(cid:69)(cid:76)(cid:76)(cid:0)(cid:65)(cid:78)(cid:68)(cid:0)(cid:36)(cid:89)(cid:83)(cid:79)(cid:78)(cid:0)(cid:44)(cid:44)(cid:48) (cid:21)(cid:16)(cid:0)(cid:34)(cid:82)(cid:79)(cid:65)(cid:68)(cid:87)(cid:65)(cid:89)(cid:12)(cid:0) Westminster, (cid:44)(cid:79)(cid:78)(cid:68)(cid:79)(cid:78)(cid:0)(cid:51)(cid:55)(cid:17)(cid:40)(cid:0)(cid:16)(cid:34)(cid:44) Banker HSBC Bank plc 18 North Street, Bishop’s Stortford, (cid:40)(cid:69)(cid:82)(cid:84)(cid:70)(cid:79)(cid:82)(cid:68)(cid:83)(cid:72)(cid:73)(cid:82)(cid:69)(cid:0)(cid:35)(cid:45)(cid:18)(cid:19)(cid:0)(cid:18)(cid:44)(cid:48) Registrar Capita Registrars The Registry, 34 Beckenham Road, Beckenham, Kent BR3 4TU Divisional Management Portsmouth Harbour Ferry Company Momart Limited The Falkland Islands Company Keith Edwards Director and General Manager Kenneth Burgon Director Roger Spink Director and General Manager (cid:52)(cid:69)(cid:76)(cid:69)(cid:80)(cid:72)(cid:79)(cid:78)(cid:69)(cid:26)(cid:0)(cid:16)(cid:18)(cid:19)(cid:0)(cid:25)(cid:18)(cid:21)(cid:18)(cid:0)(cid:20)(cid:21)(cid:21)(cid:17) Anna Maris Director (cid:52)(cid:69)(cid:76)(cid:69)(cid:80)(cid:72)(cid:79)(cid:78)(cid:69)(cid:26)(cid:0)(cid:16)(cid:16)(cid:0)(cid:21)(cid:16)(cid:16)(cid:0)(cid:18)(cid:23)(cid:22)(cid:16)(cid:16) Email: fic@horizon.co.uk Email: admin@gosportferry.co.uk (cid:52)(cid:69)(cid:76)(cid:69)(cid:80)(cid:72)(cid:79)(cid:78)(cid:69)(cid:26)(cid:0)(cid:16)(cid:18)(cid:16)(cid:0)(cid:23)(cid:20)(cid:18)(cid:22)(cid:0)(cid:19)(cid:16)(cid:16)(cid:16) Website: www.gosportferry.co.uk Email: enquiries@momart.co.uk Website: www.the-falkland-islands-co.com Website: www.momart.co.uk www.fihplc.com