22
August 2023
Marechale Capital
plc
("Marechale" or the
"Company")
Financial Statements for
the Year Ended 30 April
2023
Marechale Capital Plc
(AIM: MAC), an established City of
London based corporate finance house with a long-term track
record and a strong reputation for advising and financing high
growth consumer brands, leisure, clean energy, mineral extraction
and technology companies, is pleased to announce its audited final
results for the year ended 30 April
2023 (the “Period”).
Chairman’s
Statement
Marechale Capital plc
(AIM: MAC), an established City of
London based corporate finance house with a long-term track
record and a strong reputation for advising and financing high
growth consumer brands, leisure, clean energy and technology
companies in the UK and Europe, is
pleased to announce its audited final results for the year ended
30 April 2023 (the “Period”).
Marechale also uses its balance sheet to co-invest in its client
companies, along with warrants and founder equity, in order to
create shareholder
value.
As reported in the interim
results statement announced in December
2022, it has been a challenging year generally, particularly
in the hospitality sector, as a number of businesses navigated a
continuing period of market uncertainty, with increased overheads
caused largely by inflation driven wage rises, compounded by
general staff shortages, and high energy costs, particularly over
the winter period. Furthermore, customer discretionary spending is
also being squeezed. However, against this challenging backdrop,
there are significant market opportunities for Marechale’s
clients.
The Company entered the
Period with good levels of business activity and funded clients in
both the hospitality sector, as well as clients in other high
growth sectors. Completed projects last year included raising
further equity funding for the European telecommunications
technology company, Fast2Fibre, and additional funding for Weardale
Lithium, Chestnut Group - the leading East Anglian Inn Group, and
Forest Road Brewing Company, the award-winning London craft
brewer.
Marechale continues to
generate professional services income by providing advice to its
clients. In the last year this included strategic and funding
advice for Chestnut Group and Burgh Island. All of the fundraisings
were at premiums to Marechale’s equity and warrant holdings
investment value.
In the clean energy space,
general market uncertainty has impacted some of our corporate
clients whose progress has been delayed and resulted in some
investee and advisory company exits being postponed. However, we
are pleased to report the exit of our investment in Future Biogas,
the leading UK farm crop anaerobic digestion biogas business, after
its acquisition by 3i. We also report that Burgh Island, both an
investee and advisory client, is for
sale
Significant progress
continues to be made with the lithium extraction business, Weardale
Lithium Ltd (“Weardale”), and our pipeline of new and increasingly
diversified projects remains
robust.
Weardale is Marechale’s
largest investment, holding 500,000 founder shares and 22,400
options with a combined value of £2.8 million based on the last
funding round in July 2022, which has
been recorded in the balance sheet. Weardale has secured mineral
extraction rights in Co. Durham
via existing boreholes where there is proven lithium in the brine
hundreds of feet below the surface. Marechale remains optimistic
for a positive future outcome on this
investment.
Investments and warrants
in client companies generated losses of £52,000 (2022: gain of
£2,716,000). It is worth noting that we have £770,000 of unused
capital tax losses to offset against any possible future tax
liability on realisation of
gains.
During the last year,
Marechale generated revenue of £376,000 (2022: £622,000), and,
although our gross profit margin decreased from 53% to 32%, due to
high 3rd party commissions associated with one
particular client, administrative expenses remained steady at
£488,000 (2022: £483,000).
In summary, we announce a
net loss for the year of £426,000 (2022: profit of £2,562,000):
however, as noted above, 2022’s profits included £2,716,000
unrealised investment gains. During the same period,
Marechale’s balance sheet value has only marginally decreased to
£3,227,000 (2022: £3,630,000) representing Net Asset Value/Share of
3.4p (2022: 3.8p).
The Company’s focus is to
use its reputation and deal flow as a corporate finance adviser to
build shareholder value in Marechale’s balance sheet. This has been
achieved by negotiating equity and warrant positions, and joint
venture arrangements as part of its terms of engagement with growth
company clients. Marechale’s historical investment performance for
its investor relationships has been excellent in this regard,
having achieved double digit internal rates of return across all
the companies that it has funded since 2010. We are confident that
our investments in Weardale Lithium, Burgh Island, Chestnut Group,
Fast2Fibre, and Forest Road Brewery, amongst others, will deliver
uplifts in value in due course. The Company has continued with its
strategy of utilising its balance sheet to take enhanced positions
in its client companies.
One of the most recent
strategic events is to welcome Chris
Kenning as a with his strategic investment of 9.9% of the
Company in June 2023. As announced at
the time, the plan is to digitise Marechale’s activities and
continue to develop strategic partnerships with the objective of
enhancing shareholder value.
Whilst the current
economic climate remains challenging, the Board considers that the
Company has sufficient cash reserves for its current requirements
and remains positive about the investments that it holds in its
client companies, and is optimistic that the Company will continue
to generate further uplifts on its current and future equity and
warrant investments, both in the short and longer term as the Board
and Management Team continue to use Marechale’s proven track record
as a corporate finance adviser in the £5-50 million Enterprise
Value PE sector for new projects and
partnerships.
Mark
Warde-Norbury
Chairman
21
August 2023
This announcement contains
inside information for the purposes of the UK Market Abuse
Regulation.
For further information
please contact:
Marechale Capital
plc
Mark Warde-Norbury /
Patrick
Booth-Clibborn |
Tel: +44 (0)20 7628
5582 |
Cairn Financial Advisers
LLP (Nomad and Broker)
Jo Turner / Sandy
Jamieson |
Tel: +44 (0)20 7213
0880 |
Statement of Comprehensive
Income
For year ended
30 April
2023
|
|
|
|
Year
ended |
Year
ended |
|
|
|
|
30-Apr |
30-Apr |
|
|
|
|
2023 |
2022 |
|
|
|
|
(£) |
(£) |
|
|
|
|
|
|
Continuing
operations |
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
375,726 |
621,573 |
Cost of
sales |
|
|
|
(260,581) |
(291,632) |
|
|
|
|
|
|
Gross
profit |
|
|
|
115,145 |
329,941 |
|
|
|
|
|
|
Administrative
expenses |
|
|
(487,626) |
(483,499) |
|
|
|
|
|
|
Operating
loss |
|
|
|
(372,481) |
(153,558) |
|
|
|
|
|
|
Finance
expense |
|
|
|
(912) |
(876) |
Other (losses)/
gains |
|
|
|
(52,124) |
2,716,237 |
|
|
|
|
|
|
(Loss)/profit before
tax |
|
|
(425,516) |
2,561,803 |
|
|
|
|
|
|
Taxation |
|
|
|
- |
- |
|
|
|
|
|
|
(Loss)/ profit for the
year on continuing
operations |
|
(425,516) |
2,561,803 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
share |
|
|
|
(Pence) |
(Pence) |
|
|
|
|
|
|
Basic |
- Continuing
operations |
|
(0.45) |
2.95 |
|
-
Diluted |
|
|
(0.40) |
2.70 |
|
|
|
|
|
|
Statement of Comprehensive
Income |
|
|
|
|
|
|
|
|
|
(Loss)/ profit for the
year on continuing
operations |
|
(425,516) |
2,561,803 |
|
|
|
|
|
|
Total recognised
comprehensive profit |
|
|
|
(all attributable to
owners of the company) |
|
(425,516) |
2,561,803 |
Statement of Financial
Position
As at 30 April
2023
|
|
|
|
Year
ended |
Year
ended |
|
|
|
|
30-Apr |
30-Apr |
|
|
|
|
2023 |
2022 |
|
|
|
|
(£) |
(£) |
|
|
|
|
|
|
Current
assets |
|
|
|
|
|
Investment in
subsidiary |
|
|
2 |
2 |
Equity investments at fair
value through profit and loss |
|
2,862,653 |
3,125,189 |
Warrants at fair value
through profit and loss |
|
130,076 |
146,589 |
Trade and other
receivables |
|
|
75,933 |
43,778 |
Cash and cash
equivalents |
|
|
282,795 |
413,970 |
|
|
|
|
|
|
Total current
assets |
|
|
|
3,351,459 |
3,729,528 |
|
|
|
|
|
|
Total
assets |
|
|
|
3,351,459 |
3,729,528 |
|
|
|
|
|
|
Current
liabilities |
|
|
|
|
|
Trade and other
payables |
|
|
(91,558) |
(57,368) |
Borrowings |
|
|
|
(10,000) |
(10,000) |
|
|
|
|
|
|
Total current
liabilities |
|
|
(101,558) |
(67,368) |
|
|
|
|
|
|
Net current
assets |
|
|
|
3,249,902 |
3,662,160 |
|
|
|
|
|
|
Long-term
liabilities |
|
|
|
|
Borrowings |
|
|
|
(22,500) |
(32,500) |
|
|
|
|
|
|
Net
assets |
|
|
|
3,227,402 |
3,629,660 |
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Capital and reserves
attributable to equity
shareholders |
|
|
|
|
|
|
|
|
|
Share
capital |
|
|
|
763,690 |
763,023 |
Share
premium |
|
|
|
329,330 |
328,413 |
Reserve for own
shares |
|
|
(50,254) |
(50,254) |
Reserve for share based
payments |
|
|
83,988 |
62,313 |
Retained
profits/(losses) |
|
|
2,100,648 |
2,526,165 |
|
|
|
|
|
|
|
|
|
|
3,227,402 |
3,629,660 |
Statement of Changes in
Equity
For year ended
30 April
2023
|
Share
capital |
Share
premium |
Reserve for own
shares |
Reserve for share based
payments |
Retained
earnings |
|
|
|
|
|
|
Company |
|
|
|
|
|
Balance at 30 April
2021 |
643,690 |
85,247 |
(50,254) |
42,709 |
(35,638) |
|
|
|
|
|
|
Total comprehensive
income |
|
|
|
|
|
Profit for the financial
year |
- |
- |
- |
19,604 |
2,561,803 |
Issued in
year* |
119,333 |
243,166 |
- |
- |
- |
Total comprehensive
income |
119,333 |
243,166 |
- |
19,604 |
2,561,803 |
|
|
|
|
|
|
Balance at 30 April
2022 |
763,023 |
328,413 |
(50,254) |
62,313 |
2,526,165 |
|
|
|
|
|
|
Total comprehensive
income |
|
|
|
|
|
(Loss) for the financial
year |
- |
- |
- |
21,675 |
(425,517) |
Issued in
year* |
667 |
917 |
- |
- |
- |
Total comprehensive
income |
667 |
917 |
- |
21,675 |
(425,517) |
|
|
|
|
|
|
Balance at 30 April
2023 |
763,690 |
329,330 |
(50,254) |
83,988 |
2,100,648 |
|
|
|
|
|
|
* Issue of ordinary shares
in the year (net of
expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Changes of
Cash Flows
For year ended
30 April
2023
|
|
|
|
Year
ended |
Year
ended |
|
|
|
|
30-Apr |
30-Apr |
|
|
|
|
|
2023 |
2022 |
|
|
|
|
|
(£) |
(£) |
Net cash from operating
activities |
|
|
|
|
|
(Loss)/profit before
tax |
|
|
|
(425,516) |
2,561,803 |
Reverse provision for
share based payments |
|
|
21,676 |
19,603 |
Reverse losses/ (gains) on
fair value investment through profit and
loss |
|
16,513 |
(2,716,237) |
Reverse losses on disposal
of investments |
|
|
18,075 |
0 |
Reverse net interest
expense |
|
|
|
912 |
876 |
|
|
|
|
|
|
|
Operating cash outflows
before movements in working
capital |
|
(368,341) |
(133,955) |
|
|
|
|
|
|
|
Movement in working
capital |
|
|
|
|
|
(Increase)/decrease in
receivables |
|
|
|
(32,157) |
6,822 |
Increase/(decrease) in
payables |
|
|
|
34,190 |
(3,845) |
Tax
paid |
|
|
|
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
2,033 |
2,977 |
Cash outflow from
operating activities |
|
|
|
(366,308) |
(130,978) |
|
|
|
|
|
|
|
Investment
activities |
|
|
|
|
|
Interest
received |
|
|
|
|
0 |
(1) |
Expenditure on equity
investments |
|
|
|
0 |
(42,462) |
Proceeds from sale of
equity investments through profit and
loss |
|
226,925 |
0 |
|
|
|
|
|
|
|
Cash inflow/(outflow) from
investing activities |
|
|
226,925 |
(42,463) |
|
|
|
|
|
|
|
Financing |
|
|
|
|
|
|
Issue of ordinary share
capital |
|
|
|
1,584 |
362,500 |
Repayment of
borrowings |
|
|
|
(10,000) |
(7,500) |
Interest
payable |
|
|
|
|
(912) |
(876) |
|
|
|
|
|
|
|
Cash inflow from financing
activities |
|
|
|
(9,328) |
354,124 |
|
|
|
|
|
|
|
Net increase in cash and
cash equivalents |
|
|
(148,711) |
180,683 |
|
|
|
|
|
|
|
Cash and cash equivalents
at start of the financial
year |
|
|
413,970 |
233,287 |
Cash and cash equivalents
at end of the financial
year |
|
16 |
282,795 |
413,970 |
Notes to the Financial
Statements
Year ended 30 April
2023
1. General
information
Marechale Capital plc is a
company registered in England and
Wales under the Companies Act
2006. The Company's principal activities are the provision of
professional services advice and broking services to companies. The
financial statements are presented in pounds sterling, the currency
of the primary economic environment in which the Company
operates.
The Company's registered
office and principal place of business is 46 New Broad Street,
London, EC2M 1JH. The
Company's registered number is
03515836.
2. Basis of
preparation
a. Going
concern
In establishing the
applicability of the going concern basis, the Directors have made
enquiries as to the financial resources of the Company. The Company
has unpredictable revenue due to the nature of corporate finance
advisory and the reliance upon deal-driven transactions, however as
at the year end the company had £283k of cash reserves (2022:
£414k) which as at that date equated to approximately 7
months of overheads. Whilst the company generated operating losses
of £372k in the financial year (2022: £153k) the directors remain
confident that the project pipeline will generate sufficient
income on top of the cash reserves in order to meet the company’s
liabilities as they fall due over the next twelve
months.
Furthermore, there is the
ability to fund working capital by equity issues, sales of equity
investments and/or warrants and deferral of directors'
salaries.
b. Basis of
accounting
These financial statements
have been prepared in accordance with UK Adopted International
Reporting Standards ('IFRS'). IFRS Interpretations Committee ('IFRS
IC') interpretations and the Companies Act 2006 applicable to
companies reporting
under
IFRS.
The financial statements
have been prepared on the historical cost basis as modified by the
valuation of certain financial instruments, as described
below.
The Directors have chosen
not to prepare consolidated accounts because the two subsidiaries,
Marechale Ltd and Marechale Capital Investments Ltd, are both
dormant, have never traded, and therefore highly immaterial to the
financial statements.
Subsidiaries are entities
over which the Group has control, being the power to govern the
financial and operating policies of the acquired entity so as to
obtain benefits from its
activities.
3. Business and
geographical segments
The directors consider
that there is only one activity undertaken by the Company, that of
corporate finance professional services advisory. All of this
activity was undertaken in the United
Kingdom.
|
|
2023 |
2022 |
|
|
(£) |
(£) |
|
|
|
|
Broking commissions and
fees earned from corporate finance |
|
375,726 |
621,573 |
4. Other gains/
(losses)
|
2023 |
2022 |
|
(£) |
(£) |
Realised (losses) on
equity investments |
(18,075) |
0 |
Unrealised gains on equity
investments |
(17,536) |
2,659,661 |
Unrealised gains on
warrants |
(16,513) |
56,576 |
|
(52,124) |
2,716,237 |
5. Earnings per
share
|
Earnings |
Earnings |
|
(£) |
(£) |
|
|
|
|
(425,516) |
2,561,803 |
Based on a gain/ (loss)
of |
2,561,803 |
245,886 |
|
|
|
|
No.
shares |
No.
shares |
|
95,419,581 |
86,947,358 |
Weighted average number of
Ordinary Shares in issue for the purpose of basic earnings per
share |
86,947,358 |
62,772,480 |
|
|
|
Weighted average number of
Ordinary Shares in issue for the purpose of diluted earnings per
share |
94,784,268 |
70,626,730 |
|
|
|
6. Other matters and
Market Abuse Regulation (MAR)
Disclosure
The financial information
for the year ended 30 April 2023 set
out in this announcement does not constitute statutory financial
statements, as defined in section 434 of the Companies Act 2006 but
is based on the statutory financial statements for the year then
ended. The auditors have issued an unqualified opinion on these
financial statements; their report included the following
statement:
7. Valuation of
investments including
options
The Directors have
considered the fair value adjustment made on the investments held
at fair value through profit or loss. In 2023 a net downward fair
value adjustment on the investments and options was made to the
total of £52,000, and in 2022 a net upward adjustment of
£2,716,000, consisting of positive adjustments of £2,806,000 uplift
on Weardale Lithium Limited, offset by net negative adjustments on
other companies. This along with other valuations are estimates
based on the Directors’ assessment of the performance of the
underlying investment and reliable information such as recent
fundraising. There is however inherent uncertainty when valuing
private companies such as these in the natural resources
sector.
8. Post balance sheet
events
On 28 June 2023 the Company issued 10,480,000 shares
at 2.25 per share raising £235,800.
Cautionary
statement
Certain statements made in
this announcement are forward-looking statements. Such statements
are based on current expectations and assumptions and are subject
to a number of risks and uncertainties that could cause actual
events or results to differ materially from any expected future
events or results expressed or implied in these forward-looking
statements. Persons receiving this announcement should not place
undue reliance on forward-looking statements. Unless otherwise
required by applicable law, regulation or accounting standard, the
Company does not undertake to update or revise any forward-looking
statements, whether as a result of new information, future
developments or
otherwise.