TIDMTHT 
 
RNS Number : 2391H 
Thorntons PLC 
17 February 2010 
 

 
FOR IMMEDIATE RELEASE 
 
 
 
                                  Thorntons PLC 
 
                        Announcement of Interim Results 
 
 
Thorntons PLC ("Thorntons" or "the Company") today announced its interim results 
for the 28 weeks ended 9th January 2010. 
 
The Company reported significantly improved profitability which is mainly due to 
reduced levels of discounting in Own Stores during the period before Christmas 
and more profitable sales within the Commercial channel. Although overall sales 
were down 0.7% year on year, sales of Thorntons' branded products, excluding 
private label products, across all channels increased by 5.5%. 
 
* Profit before tax increased by 24.6% to GBP9.1 million (2009: GBP7.3 million) 
 
* Revenues of GBP127.4 million declined by 0.7% (2009: GBP128.4 million) 
 
* Interim dividend increased by 62.5% to 1.95 pence per share (2009: 
1.20p) 
 
 
* Gross margins increased 1.6% year on year to 50.8% 
 
* Net debt reduced by GBP1.7 million to GBP14.6 million against the same period 
last year 
 
* Earnings per share increased by 184.4% to 9.4p (2008: 3.3p) 
 
 
Mike Davies, Thorntons Chief Executive, said: 
 
"I am pleased to be able to report a significantly improved profit performance 
for the first six months which was assisted by our decision to avoid heavy 
discounting of prices in our retail outlets. Although the sales volume recorded 
from our shops suffered a slight decline, sales of Thorntons' branded products 
across all channels, excluding private label products, increased by 5.5 percent. 
 
"We are in the process of adding several products to our offering and have just 
launched the new Easter range in our stores. Going forward we will continue to 
focus on reducing our dependency on Christmas by investing in products that 
drive sales in the traditionally quieter summer months. We therefore expect to 
be able to continue to improve our performance in the second half, which is 
historically loss-making." 
 
 
                                      ENDS 
 
For further information please contact: 
 
Cardew Group 
Nadja Vetter / Emma Consett / Daniela Cormano 
 
Interim management report 
 
 We are pleased to report that profit before tax 
increased by 24.6% to GBP9.1 million (2009: GBP7.3 million) in the first half of 
the financial year.  The Board has therefore decided to increase the dividend by 
62.5% to 1.95p (2009: 1.20p). 
 
The improvement in profitability was mainly due to significantly reduced levels 
of discounting in our Own Stores during the period before Christmas and more 
profitable sales within our Commercial channel. Our strategy of product 
innovation, improving the in-store environment and customer service remains our 
primary focus as well as cost management to continue improving our profit 
performance. 
 
Sales 
Sales for the 28-week period to 9 January 2010 were down 0.7% to GBP127.4 
million (2009: GBP128.4 million). However, sales of Thorntons' branded products, 
after excluding sales of private label products, grew by 5.5%. While Own Store 
sales were down, sales to our commercial customers and from our website 
delivered 6.5% and 11.5% year on year growth respectively. 
 
Retail 
Own Stores 
Own Stores sales declined by GBP1.9 million to GBP78.8 million (2009: GBP80.7 
million). Like for like sales in our Own Stores declined by 2.4% (2009: -4.2%) 
in the period under review. While like for like sales grew by 1.3% in the first 
quarter, they declined by 4.4% in the second quarter. The decrease in second 
quarter sales was driven by our decision to protect profit margins in the lead 
up to Christmas through significantly reduced discounting.  At Christmas we 
experience some switching from our Own Stores to the Commercial channel, 
particularly with boxed chocolates. 
 
Our seasonal lines were popular and we sold all of our Christmas stock by the 
end of the period. Our Classics, Moments, Chocolate Blocks and Dessert Gallery 
lines all performed well. 
 
As part of our product innovation, the City Continental and Metropolitan gifting 
lines were launched which were received positively by customers. 
 
During the period we opened one new store, closed two and now have 378 Own 
Stores. 
 
Franchise 
Since the loss of 94 stores when Birthdays Ltd. went into administration in May 
2009, we have been able to re-open 70 stores, of which 37 were former Birthdays 
stores. 33 stores opened during the period under review. The total number of 
franchise stores now stands at 222 and plans are in place for at least 26 
further openings by the end of our financial year in June.  As a direct 
consequence of the Birthdays administration, Franchise sales declined by 17.4% 
to GBP8.2 million (2009: GBP9.9 million) in the half year. 
 
Thorntons Direct 
Thorntons Direct sales increased by 11.5% to GBP5.9 million (2009: GBP5.3 
million). Consumer sales grew strongly following the launch of the new website 
and increased marketing activity. The corporate business returned to growth as a 
result of our sales efforts in the leisure and hospitality sectors, a trend that 
has continued since the period end. 
 
Sales & Operations 
Commercial 
The Thorntons brand continues to perform well in all our major retail customers. 
 
Commercial sales grew by 6.5% to GBP34.6 million year on year despite the loss 
of the Woolworths business in late 2009. After excluding GBP1.6 million of lower 
margin private label sales (2009: GBP9.1 million), Commercial sales grew by 
41.0%. 
 
International sales progressed throughout the period with new orders from the 
Middle East and in Travel Retail (Duty Free). Opportunities in other countries 
are moving ahead, but it is still early days. 
 
Margins and operating expenses 
Gross margins improved by 1.6% to 50.8% this year from 49.2% last year. Own 
Store promotional discount levels were significantly lower than last year. All 
channels achieved year on year gross margin improvements with the Commercial 
performance enhanced by the lower levels of less profitable private label sales. 
There were no Own Stores sales price increases in the period and raw material 
and manufacturing cost price increases were absorbed within margin or through 
product re-modelling. 
 
Operating expense growth was contained at 0.8% and included the effect of 
inflation, higher utility costs and increased investment in advertising and 
retail merchandising. This year's expenses also include a charge of GBP444,000 
(2009: GBP52,000) for employee redundancy costs and impairment and onerous lease 
charges of GBP463,000 (2009: GBPnil). Of the impairment and onerous lease 
charges, GBP362,000 (2009: GBPnil) relates to two stores in Eire. 
 
Other operating income increased by 10.3%, which was due entirely to growth in 
the licensing activities of the Group with its two main licensees. A third 
licence has been contracted to commence the supply of biscuits during the second 
half of the financial year. 
 
Financial position 
Net debt at the end of the period was GBP14.6 million including GBP7.4 million 
of finance leases compared with net debt at the end of the corresponding period 
last year of GBP16.3 million, which included GBP9.2 million of finance leases. 
The non-finance lease element of net debt falls well within the Group's new 
facilities of GBP52.5 million, which are committed until August 2012. 
 
Taxation 
The total tax charge for the period is GBP2.8 million (2009: GBP5.1 million) 
with the underlying tax charge amounting to 30.6% (2009: 30.9%) of profit before 
tax. This is higher than the statutory rate of 28.0% (2009: 28.0%) due to 
depreciation on assets for which the Group receives no tax allowances. The prior 
year tax charge included the effect of the change in tax law which related to 
the phasing out of industrial buildings allowances and equated to a one-off 
deferred tax charge of GBP2.9 million. 
 
Pension scheme 
The valuation of the Thorntons' Pension Scheme as at 27 June 2009 has been 
updated on an actuarial basis applying current discount and inflation rate 
assumptions and incorporating the valuation of the plan assets as at 9 January 
2010. 
 
Principal risks and uncertainties 
Our 2009 Annual Report (pages 32 and 33) outlines our assessment of the 
principal risks and uncertainties facing the business together with the 
processes which are in place to monitor and mitigate those risks where possible. 
Looking forward to the second half of the current financial year, we believe 
that the risks and processes identified in the 2009 Annual Report are still 
applicable. In the current economic climate we continue to devote more resources 
to managing the Group's credit risk whether from financial institutions, 
customers or suppliers. 
 
Board changes 
In December 2009 John Wall, Finance Director, having previously informed us of 
his decision to leave, stepped down from the Board and left the Company. The 
Board expresses its thanks to John for his contribution and wishes him every 
success in the future. At the same time Mark Robson was appointed as Finance 
Director to the Board. Mark has extensive experience in the retail and consumer 
goods sectors, most recently with Somerfield Limited. 
 
Outlook 
After a challenging 2009, Thorntons has made good progress and has the 
capabilities to continue to improve performance. Our focus on pricing, customer 
service, product innovation and cost initiatives positions us well in what could 
possibly be a difficult retail environment in the remainder of 2010. 
 
 
 
Mike Davies 
Chief Executive 
Consolidated income statement 
 28 weeks ended 9 January 2010 
 
+--------------+--------+-----------+-----------+-----------+ 
|              |        | Unaudited | Unaudited |   Audited | 
+--------------+--------+-----------+-----------+-----------+ 
|              |        |        28 |        28 |        52 | 
|              |        |     weeks |     weeks |     weeks | 
+--------------+--------+-----------+-----------+-----------+ 
|              |        |     ended |     ended |     ended | 
+--------------+--------+-----------+-----------+-----------+ 
|              |        |         9 |        10 |        27 | 
|              |        |   January |   January |      June | 
+--------------+--------+-----------+-----------+-----------+ 
|              |        |      2010 |      2009 |      2009 | 
+--------------+--------+-----------+-----------+-----------+ 
|              |   Note |   GBP'000 |   GBP'000 |   GBP'000 | 
+--------------+--------+-----------+-----------+-----------+ 
| Revenue      |      4 |   127,418 |   128,363 |   214,805 | 
+--------------+--------+-----------+-----------+-----------+ 
| Cost         |        |  (62,669) |  (65,147) | (109,836) | 
| of           |        |           |           |           | 
| sales        |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Gross        |        |    64,749 |    63,216 |   104,969 | 
| profit       |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Operating    |        |  (55,875) |  (55,421) |  (96,639) | 
| expenses     |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Other        |        |       769 |       697 |     1,410 | 
| operating    |        |           |           |           | 
| income       |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Operating    |      4 |     9,643 |     8,492 |     9,740 | 
| profit       |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Finance      |        |       177 |         8 |        38 | 
| income       |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Finance      |        |     (746) |   (1,216) |   (1,690) | 
| costs        |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Profit       |      4 |     9,074 |     7,284 |     8,088 | 
| before       |        |           |           |           | 
| taxation     |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Taxation     |      5 |   (2,780) |   (5,104) |   (4,483) | 
+--------------+--------+-----------+-----------+-----------+ 
| Profit       |        |     6,294 |     2,180 |     3,605 | 
| attributable |        |           |           |           | 
| to equity    |        |           |           |           | 
| shareholders |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Earnings     |        |           |           |           | 
| per          |        |           |           |           | 
| share        |        |           |           |           | 
+--------------+--------+-----------+-----------+-----------+ 
| Basic        |      6 |      9.4p |      3.3p |      5.4p | 
+--------------+--------+-----------+-----------+-----------+ 
| Diluted      |      6 |      9.3p |      3.3p |      5.4p | 
+--------------+--------+-----------+-----------+-----------+ 
 
All activities in both the current and previous year relate to continuing 
operations. 
 
 
 
Consolidated statement of comprehensive income 
 28 weeks ended 9 January 2010 
 
 
+------------------+-----------+-----------+---------+ 
|                  | Unaudited | Unaudited | Audited | 
+------------------+-----------+-----------+---------+ 
|                  |        28 |        28 |      52 | 
|                  |     weeks |     weeks |   weeks | 
+------------------+-----------+-----------+---------+ 
|                  |     ended |     ended |   ended | 
+------------------+-----------+-----------+---------+ 
|                  |         9 |        10 |      27 | 
|                  |   January |   January |    June | 
+------------------+-----------+-----------+---------+ 
|                  |      2010 |      2009 |    2009 | 
+------------------+-----------+-----------+---------+ 
|                  |   GBP'000 |   GBP'000 | GBP'000 | 
+------------------+-----------+-----------+---------+ 
| Profit           |     6,294 |     2,180 |   3,605 | 
| for              |           |           |         | 
| the              |           |           |         | 
| period           |           |           |         | 
+------------------+-----------+-----------+---------+ 
| Other            |           |           |         | 
| comprehensive    |           |           |         | 
| income:          |           |           |         | 
+------------------+-----------+-----------+---------+ 
|                  |   (3,246) |      (93) | (8,629) | 
| Actuarial        |           |           |         | 
| loss             |           |           |         | 
| recognised       |           |           |         | 
| in the           |           |           |         | 
| defined          |           |           |         | 
| benefit          |           |           |         | 
| pension          |           |           |         | 
| scheme           |           |           |         | 
+------------------+-----------+-----------+---------+ 
|                  |       934 |        28 |   2,416 | 
| Movement         |           |           |         | 
| of               |           |           |         | 
| deferred         |           |           |         | 
| tax on           |           |           |         | 
| pension          |           |           |         | 
| liability        |           |           |         | 
+------------------+-----------+-----------+---------+ 
| Total            |   (2,312) |      (65) | (6,213) | 
| other            |           |           |         | 
| comprehensive    |           |           |         | 
| income           |           |           |         | 
+------------------+-----------+-----------+---------+ 
| Total            |     3,982 |     2,115 | (2,608) | 
| comprehensive    |           |           |         | 
| income/(expense) |           |           |         | 
| for the          |           |           |         | 
| financial period |           |           |         | 
| attributable to  |           |           |         | 
| equity           |           |           |         | 
| shareholders     |           |           |         | 
+------------------+-----------+-----------+---------+ 
 
The notes below form an integral part of this condensed set of financial 
statements. 
 
Consolidated statement of changes in equity 
             28 weeks ended 9 
January 2010 
 
+---------------+---------+---------+----------+---------+ 
|               |  Share  |   Share | Retained |         | 
+---------------+---------+---------+----------+---------+ 
|               | capital | premium | earnings |   Total | 
+---------------+---------+---------+----------+---------+ 
|               | GBP'000 | GBP'000 |  GBP'000 | GBP'000 | 
+---------------+---------+---------+----------+---------+ 
| At 28         |   6,835 |  13,750 |   14,450 |  35,035 | 
| June          |         |         |          |         | 
| 2008          |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Profit        |       - |       - |    2,180 |   2,180 | 
| for           |         |         |          |         | 
| the           |         |         |          |         | 
| period        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Other         |       - |       - |     (65) |    (65) | 
| comprehensive |         |         |          |         | 
| income        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Total         |       - |       - |    2,115 |   2,115 | 
| comprehensive |         |         |          |         | 
| income for    |         |         |          |         | 
| the period    |         |         |          |         | 
| ended 10      |         |         |          |         | 
| January 2009  |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Transactions  |         |         |          |         | 
| with owners:  |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |       - |       2 |        - |       2 | 
| New           |         |         |          |         | 
| share         |         |         |          |         | 
| capital       |         |         |          |         | 
| issued        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |       - |       - |      286 |     286 | 
| Share-based   |         |         |          |         | 
| payment       |         |         |          |         | 
| credit        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |       - |       - |    (177) |   (177) | 
| Effect        |         |         |          |         | 
| of tax        |         |         |          |         | 
| on            |         |         |          |         | 
| share         |         |         |          |         | 
| option        |         |         |          |         | 
| movement      |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |       - |       - |  (3,237) | (3,237) | 
| Dividends     |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| At 10         |   6,835 |  13,752 |   13,437 |  34,024 | 
| January       |         |         |          |         | 
| 2009          |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| At 27         |   6,835 |  13,752 |    8,151 |  28,738 | 
| June          |         |         |          |         | 
| 2009          |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Profit        |       - |       - |    6,294 |   6,294 | 
| for           |         |         |          |         | 
| the           |         |         |          |         | 
| period        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Other         |       - |       - |  (2,312) | (2,312) | 
| comprehensive |         |         |          |         | 
| income        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Total         |       - |       - |    3,982 |   3,982 | 
| comprehensive |         |         |          |         | 
| income for    |         |         |          |         | 
| the period    |         |         |          |         | 
| ended 9       |         |         |          |         | 
| January 2010  |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Transactions  |         |         |          |         | 
| with owners:  |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |       1 |      14 |        - |      15 | 
| New           |         |         |          |         | 
| share         |         |         |          |         | 
| capital       |         |         |          |         | 
| issued        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |       - |       - |      181 |     181 | 
| Share-based   |         |         |          |         | 
| payment       |         |         |          |         | 
| credit        |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
|               |       - |       - |     (59) |    (59) | 
| Effect        |         |         |          |         | 
| of tax        |         |         |          |         | 
| on            |         |         |          |         | 
| share         |         |         |          |         | 
| option        |         |         |          |         | 
| movement      |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
| Dividends     |       - |       - |  (3,247) | (3,247) | 
+---------------+---------+---------+----------+---------+ 
| At 9          |   6,836 |  13,766 |    9,008 |  29,610 | 
| January       |         |         |          |         | 
| 2010          |         |         |          |         | 
+---------------+---------+---------+----------+---------+ 
 
The notes below form an integral part of this condensed set of financial 
statements. 
 
Consolidated balance sheet 
              28 weeks ended 9 January 2010 
 
+---------------+--------+-----------+-----------+----------+ 
|               |        | Unaudited | Unaudited |  Audited | 
+---------------+--------+-----------+-----------+----------+ 
|               |        |     as at |     as at |    as at | 
+---------------+--------+-----------+-----------+----------+ 
|               |        |         9 |        10 |       27 | 
|               |        |   January |   January |     June | 
+---------------+--------+-----------+-----------+----------+ 
|               |        |      2010 |      2009 |     2009 | 
+---------------+--------+-----------+-----------+----------+ 
|               |   Note |   GBP'000 |   GBP'000 |  GBP'000 | 
|               |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Assets        |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Non-current   |        |           |           |          | 
| assets        |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Intangible    |      8 |     3,993 |     5,487 |    4,850 | 
| assets        |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Property,     |      9 |    60,030 |    64,754 |   62,759 | 
| plant and     |        |           |           |          | 
| equipment     |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
|               |        |    64,023 |    70,241 |   67,609 | 
+---------------+--------+-----------+-----------+----------+ 
| Current       |        |           |           |          | 
| assets        |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Inventories   |        |    26,476 |    24,732 |   25,370 | 
+---------------+--------+-----------+-----------+----------+ 
| Trade         |        |    21,631 |    19,111 |   14,056 | 
| and           |        |           |           |          | 
| other         |        |           |           |          | 
| receivables   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Cash          |    11b |     5,292 |     5,412 |      588 | 
| and           |        |           |           |          | 
| cash          |        |           |           |          | 
| equivalents   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
|               |        |    53,399 |    49,255 |   40,014 | 
+---------------+--------+-----------+-----------+----------+ 
| Liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Current       |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Trade         |        |  (34,661) |  (36,017) | (22,628) | 
| and           |        |           |           |          | 
| other         |        |           |           |          | 
| payables      |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Borrowings    |        |  (15,655) |  (15,999) | (22,625) | 
+---------------+--------+-----------+-----------+----------+ 
| Current       |        |   (3,026) |   (2,344) |  (1,043) | 
| tax           |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Provisions    |        |     (315) |     (192) |    (254) | 
| for           |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
|               |        |  (53,657) |  (54,552) | (46,550) | 
+---------------+--------+-----------+-----------+----------+ 
| Net           |        |     (258) |   (5,297) |  (6,536) | 
| current       |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Non-current   |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Borrowings    |        |   (4,265) |   (5,716) |  (4,637) | 
+---------------+--------+-----------+-----------+----------+ 
| Deferred      |        |   (1,944) |   (5,840) |  (2,917) | 
| tax           |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Retirement    |     10 |  (24,202) |  (15,852) | (21,313) | 
| benefit       |        |           |           |          | 
| obligations   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Other         |        |   (2,889) |   (2,980) |  (2,816) | 
| non-current   |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Provisions    |        |     (855) |     (532) |    (652) | 
| for           |        |           |           |          | 
| liabilities   |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
|               |        |  (34,155) |  (30,920) | (32,335) | 
+---------------+--------+-----------+-----------+----------+ 
| Net           |        |    29,610 |    34,024 |   28,738 | 
| assets        |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Shareholders' |        |           |           |          | 
| equity        |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Ordinary      |        |     6,836 |     6,835 |    6,835 | 
| shares        |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Share         |        |    13,766 |    13,752 |   13,752 | 
| premium       |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Retained      |        |     9,008 |    13,437 |    8,151 | 
| earnings      |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
| Total         |        |    29,610 |    34,024 |   28,738 | 
| equity        |        |           |           |          | 
| attributable  |        |           |           |          | 
| to parent's   |        |           |           |          | 
| equity        |        |           |           |          | 
| holders       |        |           |           |          | 
+---------------+--------+-----------+-----------+----------+ 
 
The notes below form an integral part of this condensed set of financial 
statements. 
 
Consolidated statement of cash flows 
28 weeks ended 9 January 2010 
 
+---------------------+--------+-----------+-----------+----------+ 
|                     |        | Unaudited | Unaudited |  Audited | 
+---------------------+--------+-----------+-----------+----------+ 
|                     |        |        28 |        28 |       52 | 
|                     |        |     weeks |     weeks |    weeks | 
+---------------------+--------+-----------+-----------+----------+ 
|                     |        |     ended |     ended |    ended | 
+---------------------+--------+-----------+-----------+----------+ 
|                     |        |         9 |        10 |       27 | 
|                     |        |   January |   January |     June | 
+---------------------+--------+-----------+-----------+----------+ 
|                     |        |      2010 |      2009 |     2009 | 
+---------------------+--------+-----------+-----------+----------+ 
|                     |   Note |   GBP'000 |   GBP'000 |  GBP'000 | 
|                     |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Cash                |    11a |    19,300 |    23,729 |   17,138 | 
| flows               |        |           |           |          | 
| from                |        |           |           |          | 
| operating           |        |           |           |          | 
| activities          |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Cash                |        |           |           |          | 
| flows               |        |           |           |          | 
| from                |        |           |           |          | 
| investing           |        |           |           |          | 
| activities          |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Proceeds            |        |        52 |        45 |       51 | 
| from                |        |           |           |          | 
| sale of             |        |           |           |          | 
| property,           |        |           |           |          | 
| plant and           |        |           |           |          | 
| equipment           |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Purchase            |        |   (1,972) |   (4,675) |  (7,112) | 
| of                  |        |           |           |          | 
| property,           |        |           |           |          | 
| plant and           |        |           |           |          | 
| equipment           |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Net                 |        |   (1,920) |   (4,630) |  (7,061) | 
| cash                |        |           |           |          | 
| used                |        |           |           |          | 
| in                  |        |           |           |          | 
| investing           |        |           |           |          | 
| activities          |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Cash                |        |           |           |          | 
| flows               |        |           |           |          | 
| from                |        |           |           |          | 
| financing           |        |           |           |          | 
| activities          |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Net                 |        |        15 |         2 |        2 | 
| proceeds            |        |           |           |          | 
| from                |        |           |           |          | 
| issue of            |        |           |           |          | 
| ordinary            |        |           |           |          | 
| shares              |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Interest            |        |     (781) |   (1,241) |  (1,469) | 
| paid                |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Interest            |        |       177 |         8 |       27 | 
| received            |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Capital             |        |   (2,140) |   (1,811) |  (3,297) | 
| element             |        |           |           |          | 
| of                  |        |           |           |          | 
| finance             |        |           |           |          | 
| lease               |        |           |           |          | 
| repayments          |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Borrowings          |        |   (6,700) |   (8,496) |  (1,800) | 
| repaid              |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Dividends           |        |   (3,247) |   (3,237) |  (4,040) | 
| paid                |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Net                 |        |  (12,676) |  (14,775) | (10,577) | 
| cash                |        |           |           |          | 
| used                |        |           |           |          | 
| in                  |        |           |           |          | 
| financing           |        |           |           |          | 
| activities          |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Net                 |        |           |           |          | 
| increase/(decrease) |        |           |           |          | 
| in cash and         |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| cash                |        |     4,704 |     4,324 |    (500) | 
| equivalents         |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Cash                |        |       588 |     1,088 |    1,088 | 
| and                 |        |           |           |          | 
| cash                |        |           |           |          | 
| equivalents         |        |           |           |          | 
| at                  |        |           |           |          | 
| beginning           |        |           |           |          | 
| of period           |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
| Cash                |    11b |     5,292 |     5,412 |      588 | 
| and                 |        |           |           |          | 
| cash                |        |           |           |          | 
| equivalents         |        |           |           |          | 
| at end of           |        |           |           |          | 
| period              |        |           |           |          | 
+---------------------+--------+-----------+-----------+----------+ 
 
The notes below form an integral part of this condensed set of financial 
statements. 
 
 
 
1 General information 
The Company is a limited liability company incorporated and domiciled in the UK. 
The address of its registered office is Thornton Park, Somercotes, Alfreton, 
Derbyshire DE55 4XJ. 
 
The Company is listed on the London Stock Exchange. 
 
The set of financial statements for the 28 weeks ended 9 January 2010 were 
approved by the Directors on 16 February 2010. These financial statements do not 
comprise statutory accounts within the meaning of Section 434 of the Companies 
Act 2006. The financial information contained in this condensed set of financial 
statements in respect of the 52 weeks ended 27 June 2009 has been extracted from 
the Annual Report and Accounts, which were approved by the Board of Directors on 
8 September 2009 and delivered to the Registrar of Companies. The report of the 
auditors on those accounts was unqualified, did not contain an emphasis of 
matter paragraph and did not contain any statement under Section 498 of the 
Companies Act 2006. 
 
The half-yearly results for the current and comparative periods are unaudited. 
The auditors have carried out a review of this condensed set of financial 
statements for the 28 weeks ended 9 January 2010 and their report is set out on 
page 16. 
 
2 Basis of preparation 
This condensed set of financial statements for the 28 weeks ended 9 January 2010 
has been prepared in accordance with the Disclosure and Transparency Rules of 
the Financial Services Authority and with IAS 34 'Interim financial reporting' 
as adopted by the European Union. This condensed set of financial statements 
should be read in conjunction with the annual financial statements for the 52 
weeks ended 27 June 2009, which have been prepared in accordance with 
International Financial Reporting Standards ("IFRS") as adopted by the European 
Union. 
 
3 Accounting policies 
The accounting policies adopted are consistent with those of the annual 
financial statements for the year ended 
27 June 2009, as described in those annual financial statements. 
 
The following new standards, amendments to standards or interpretations are 
mandatory for the first time for the financial year ending 26 June 2010: 
 
·       IAS 1 (amendment) 'Presentation of financial statements'. This will 
affect the Group by means of presentation of the primary statements only; and 
·       IFRS 8 'Operating Segments'. Steps were taken in July 2009 to further 
decouple the business by creating two business units, 'Retail' and 'Sales & 
Operations' and the management structure was aligned to support the two 
divisions.  The two business units are the reportable segments under IFRS 8. 
 
The following new standards, amendments to standards and interpretations are 
mandatory for the first time for the financial year ending 26 June 2010 but are 
not considered to have a significant impact: 
 
·       IAS 23 (amendment) 'Borrowing costs'; 
·       IFRS 2 (amendment) 'Share-based payment'; 
·       IAS 32 (amendment) 'Financial instruments: Presentation'; 
·       IFRIC 13 'Customer loyalty programmes'; 
·       IFRIC 15 'Agreements for the construction of real estate'; 
·       IFRIC 16 'Hedges of a net investment in a foreign operation'; and 
·       IAS 39 (amendment) 'Financial instruments: Recognition and measurement'. 
 
The following new standards, amendments to standards and interpretations have 
been issued, but are not effective for the year ending 26 June 2010 and have not 
been early adopted: 
 
·       IFRS 3 (revised) 'Business combinations' and consequential amendments to 
IAS 27 'Consolidated and separate financial statements', IAS 28 'Investments in 
associates' and IAS 31 'Interests in joint ventures'; 
·       IFRIC 17 'Distributions of non-cash assets to owners'; and 
·       IFRIC 18 'Transfers of assets from customers'. 
 
 
4 Segmental reporting 
The Chief Operating Decision Maker has been identified 
as the Executive Committee ("Executive").  The Executive reviews the Group's 
internal reporting in order to assess performance and allocate resources.  The 
operating segments of the Group have been determined on this basis. 
 
All revenue arises from UK operations and therefore the Executive does not 
consider the business from a geographic perspective, only an operational one. 
Two reportable segments, 'Retail' which incorporates Own Stores, Franchise and 
Thorntons Direct; and 'Sales & Operations' ("S&O") encompassing the Commercial 
trading channel and manufacturing operations,have been identified. 
 
The Executive assesses the performance of the operating segments based on a 
measure of operating profit.  Costs specific to head office and finance costs 
are not included in the result for each operating segment as these costs are not 
managed on a segmented basis. 
 
Total segment assets exclude IT assets, non-trade receivables and cash as these 
are managed centrally.  These items form part of the reconciliation to the total 
balance sheet assets. 
 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
|             |          Unaudited          |          Unaudited          |          Unaudited           | 
+-------------+-----------------------------+-----------------------------+------------------------------+ 
|             |       28 weeks ended        |       28 weeks ended        |        52 weeks ended        | 
+-------------+-----------------------------+-----------------------------+------------------------------+ 
|             |       9 January 2010        |      10 January 2009        |        27 June 2009          | 
+-------------+-----------------------------+-----------------------------+------------------------------+ 
|             |  Retail |     S&O |   Total |  Retail |     S&O |   Total |  Retail |     S&O |    Total | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
|             | GBP'000 | GBP'000 | GBP'000 | GBP'000 | GBP'000 | GBP'000 | GBP'000 | GBP'000 |  GBP'000 | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Total       |  92,857 |  34,561 | 127,418 |  95,903 |  32,460 | 128,363 | 157,912 |  56,893 |  214,805 | 
| revenue     |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Segment     |  11,952 |   6,699 |  18,651 |  11,164 |   5,598 |  16,762 |  13,359 |   9,747 |   23,106 | 
| operating   |         |         |         |         |         |         |         |         |          | 
| profit      |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Head        |         |         | (9,008) |         |         | (8,270) |         |         | (15,166) | 
| office      |         |         |         |         |         |         |         |         |          | 
| costs       |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Exceptional |         |         |       - |         |         |       - |         |         |    1,800 | 
| items       |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Operating   |         |         |   9,643 |         |         |   8,492 |         |         |    9,740 | 
| profit      |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Net         |         |         |   (569) |         |         | (1,208) |         |         |  (1,652) | 
| finance     |         |         |         |         |         |         |         |         |          | 
| costs       |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Profit      |         |         |   9,074 |         |         |   7,284 |         |         |    8,088 | 
| before      |         |         |         |         |         |         |         |         |          | 
| taxation    |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
|             |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
| Total       |  20,615 |  79,028 |  99,643 |  21,812 |  78,779 | 100,591 |  18,040 |  78,006 |   96,046 | 
| assets      |         |         |         |         |         |         |         |         |          | 
+-------------+---------+---------+---------+---------+---------+---------+---------+---------+----------+ 
 
Reportable segment assets are reconciled to total assets as follows: 
+-------------+-----------+-----------+-----------+ 
|             | Unaudited | Unaudited | Unaudited | 
+-------------+-----------+-----------+-----------+ 
|             |        28 |        28 |        52 | 
|             |     weeks |     weeks |     weeks | 
+-------------+-----------+-----------+-----------+ 
|             |     ended |     ended |     ended | 
+-------------+-----------+-----------+-----------+ 
|             |         9 |        10 |        27 | 
|             |   January |   January |      June | 
+-------------+-----------+-----------+-----------+ 
|             |      2010 |      2009 |      2009 | 
+-------------+-----------+-----------+-----------+ 
| Total       |    99,643 |   100,591 |    96,046 | 
| segment     |           |           |           | 
| assets      |           |           |           | 
+-------------+-----------+-----------+-----------+ 
| Central     |     3,246 |     5,186 |     4,047 | 
| non-current |           |           |           | 
| assets      |           |           |           | 
+-------------+-----------+-----------+-----------+ 
| Central     |    14,533 |    13,719 |     7,530 | 
| current     |           |           |           | 
| assets      |           |           |           | 
+-------------+-----------+-----------+-----------+ 
| Total       |   117,422 |   119,496 |   107,623 | 
| assets      |           |           |           | 
+-------------+-----------+-----------+-----------+ 
 
5 Taxation 
The tax charge including deferred tax for the 28 weeks ended 9 January 2010 is 
based on a full year overall expected tax rate of 30.6% (full year 2009: 30.9% 
excluding the Industrial Buildings Allowances  adjustment). 
 
The current year rate has been calculated by reference to the projected charge 
for the full year ending 26 June 2010 and reflects the mainstream corporation 
tax rate of 28%. The ordinary tax charge exceeds the charge based on these 
statutory rates, principally due to depreciation on owned assets not qualifying 
for capital allowances and other permanently disallowable items. 
 
 
6 Earnings per share 
 Basic earnings per share is calculated by dividing the 
earnings attributable to ordinary shareholders by the weighted average number of 
ordinary shares outstanding during the period, excluding those held in the 
employee share trust ("ESOP"), which are treated as cancelled. 
 
 For 
diluted earnings per share, the weighted average number of ordinary shares in 
issue is adjusted to assume conversion of all dilutive potential ordinary 
shares. Dilutive potential ordinary shares are those share options granted to 
employees where the exercise price is less than the average market price of the 
Company's ordinary shares during the period. 
 
 Reconciliations of the 
earnings and weighted average number of shares used in the calculations are set 
out below: 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
|              |           Unaudited            |        |           Unaudited            |        |            Audited             | 
+--------------+--------------------------------+--------+--------------------------------+--------+--------------------------------+ 
|              |        28 weeks ended          |        |        28 weeks ended          |        |        52 weeks ended          | 
+--------------+--------------------------------+--------+--------------------------------+--------+--------------------------------+ 
|              |        9 January 2010          |        |        10 January 2009         |        |          27 June 2009          | 
+--------------+--------------------------------+--------+--------------------------------+--------+--------------------------------+ 
|              |          |    Basic |  Diluted |        |          |    Basic |  Diluted |        |          |    Basic |  Diluted | 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
|              |          | earnings | earnings |        |          | earnings | earnings |        |          | earnings | earnings | 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
|              | Earnings |      per |      per |        | Earnings |      per |      per |        | Earnings |      per |      per | 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
|              |  GBP'000 |    share |    share |        |  GBP'000 |    share |    share |        |  GBP'000 |    share |    share | 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
| Profit       |    6,294 |     9.4p |     9.3p |        |    5,033 |    7.5p* |    7.5p* |        |    4,342 |     6.5p |     6.5p | 
| before       |          |          |          |        |          |          |          |        |          |          |          | 
| the          |          |          |          |        |          |          |          |        |          |          |          | 
| deferred     |          |          |          |        |          |          |          |        |          |          |          | 
| tax          |          |          |          |        |          |          |          |        |          |          |          | 
| change       |          |          |          |        |          |          |          |        |          |          |          | 
| arising      |          |          |          |        |          |          |          |        |          |          |          | 
| from the     |          |          |          |        |          |          |          |        |          |          |          | 
| withdrawal   |          |          |          |        |          |          |          |        |          |          |          | 
| of           |          |          |          |        |          |          |          |        |          |          |          | 
| industrial   |          |          |          |        |          |          |          |        |          |          |          | 
| buildings    |          |          |          |        |          |          |          |        |          |          |          | 
| allowances   |          |          |          |        |          |          |          |        |          |          |          | 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
| Deferred     |        - |        - |        - |        |  (2,853) |   (4.2)p |   (4.2)p |        |    (737) |   (1.1)p |   (1.1)p | 
| tax          |          |          |          |        |          |          |          |        |          |          |          | 
| arising      |          |          |          |        |          |          |          |        |          |          |          | 
| from the     |          |          |          |        |          |          |          |        |          |          |          | 
| withdrawal   |          |          |          |        |          |          |          |        |          |          |          | 
| of           |          |          |          |        |          |          |          |        |          |          |          | 
| industrial   |          |          |          |        |          |          |          |        |          |          |          | 
| buildings    |          |          |          |        |          |          |          |        |          |          |          | 
| allowances   |          |          |          |        |          |          |          |        |          |          |          | 
| and effect   |          |          |          |        |          |          |          |        |          |          |          | 
| of           |          |          |          |        |          |          |          |        |          |          |          | 
| exceptional  |          |          |          |        |          |          |          |        |          |          |          | 
| items        |          |          |          |        |          |          |          |        |          |          |          | 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
| Profit       |    6,294 |     9.4p |     9.3p |        |    2,180 |     3.3p |     3.3p |        |    3,605 |     5.4p |     5.4p | 
| attributable |          |          |          |        |          |          |          |        |          |          |          | 
| to equity    |          |          |          |        |          |          |          |        |          |          |          | 
| shareholders |          |          |          |        |          |          |          |        |          |          |          | 
+--------------+----------+----------+----------+--------+----------+----------+----------+--------+----------+----------+----------+ 
 
* Underlying earnings per share. 
 
 
+----------+------------+------------+------------+ 
|          |  Unaudited |  Unaudited |    Audited | 
+----------+------------+------------+------------+ 
|          |         28 |         28 |         52 | 
|          |      weeks |      weeks |      weeks | 
+----------+------------+------------+------------+ 
|          |      ended |      ended |      ended | 
+----------+------------+------------+------------+ 
|          |          9 |         10 |         27 | 
|          |    January |    January |       June | 
+----------+------------+------------+------------+ 
|          |       2010 |       2009 |       2009 | 
+----------+------------+------------+------------+ 
| Weighted | 66,942,819 | 66,938,628 | 66,939,333 | 
| average  |            |            |            | 
| number   |            |            |            | 
| of       |            |            |            | 
| ordinary |            |            |            | 
| shares   |            |            |            | 
+----------+------------+------------+------------+ 
| Dilutive |    916,665 |     45,834 |        824 | 
| effect   |            |            |            | 
| of share |            |            |            | 
| options  |            |            |            | 
+----------+------------+------------+------------+ 
| Fully    | 67,859,484 | 66,984,462 | 66,940,157 | 
| diluted  |            |            |            | 
| weighted |            |            |            | 
| average  |            |            |            | 
| number   |            |            |            | 
| of       |            |            |            | 
| ordinary |            |            |            | 
| shares   |            |            |            | 
+----------+------------+------------+------------+ 
 
 7 Ordinary dividends 
+---------------+-----------+-----------+---------+ 
|               | Unaudited | Unaudited | Audited | 
+---------------+-----------+-----------+---------+ 
|               |        28 |        28 |      52 | 
|               |     weeks |     weeks |   weeks | 
+---------------+-----------+-----------+---------+ 
|               |     ended |     ended |   ended | 
+---------------+-----------+-----------+---------+ 
|               |         9 |        10 |      27 | 
|               |   January |   January |    June | 
+---------------+-----------+-----------+---------+ 
|               |      2010 |      2009 |    2009 | 
+---------------+-----------+-----------+---------+ 
|               |   GBP'000 |   GBP'000 | GBP'000 | 
+---------------+-----------+-----------+---------+ 
| Final         |     3,247 |     3,237 |   3,237 | 
| dividend      |           |           |         | 
| paid for      |           |           |         | 
| the 52        |           |           |         | 
| weeks         |           |           |         | 
| ended 27      |           |           |         | 
| June          |           |           |         | 
| 2009 of       |           |           |         | 
| 4.85p         |           |           |         | 
| (52           |           |           |         | 
| weeks         |           |           |         | 
| ended 28      |           |           |         | 
| June          |           |           |         | 
| 2008:         |           |           |         | 
| 4.85p)        |           |           |         | 
+---------------+-----------+-----------+---------+ 
| Interim       |         - |         - |     803 | 
| dividend      |           |           |         | 
| paid in       |           |           |         | 
| respect       |           |           |         | 
| of the        |           |           |         | 
| 52 weeks      |           |           |         | 
| ended 27      |           |           |         | 
| June          |           |           |         | 
| 2009 of       |           |           |         | 
| 1.20p         |           |           |         | 
+---------------+-----------+-----------+---------+ 
| Amounts       |     3,247 |     3,237 |   4,040 | 
| recognised    |           |           |         | 
| as            |           |           |         | 
| distributions |           |           |         | 
| to equity     |           |           |         | 
| holders       |           |           |         | 
+---------------+-----------+-----------+---------+ 
The Directors have approved an interim dividend of 1.95p per share in respect of 
the 28 weeks ended 9 January 2010. This will be paid on 31 March 2010 to 
shareholders who are on the register of members on 5 March 2010. The shares will 
be quoted ex-dividend on 3 March 2010. 
 
8 Intangible assets 
+--------------+-----------+ 
|              | Unaudited | 
+--------------+-----------+ 
|              |  computer | 
+--------------+-----------+ 
|              |  software | 
+--------------+-----------+ 
|              |   GBP'000 | 
+--------------+-----------+ 
| Cost         |           | 
+--------------+-----------+ 
| At 27        |    25,797 | 
| June         |           | 
| 2009         |           | 
+--------------+-----------+ 
| Additions    |       433 | 
| at cost      |           | 
+--------------+-----------+ 
| At 9         |    26,230 | 
| January      |           | 
| 2010         |           | 
+--------------+-----------+ 
| Accumulated  |           | 
| depreciation |           | 
| and          |           | 
| amortisation |           | 
+--------------+-----------+ 
| At 27        |    20,947 | 
| June         |           | 
| 2009         |           | 
+--------------+-----------+ 
| Charge       |     1,290 | 
| for          |           | 
| the          |           | 
| period       |           | 
+--------------+-----------+ 
| At 9         |    22,237 | 
| January      |           | 
| 2010         |           | 
+--------------+-----------+ 
| Net          |     3,993 | 
| book         |           | 
| amount       |           | 
| at 9         |           | 
| January      |           | 
| 2010         |           | 
+--------------+-----------+ 
| Net          |     4,850 | 
| book         |           | 
| amount       |           | 
| at 27        |           | 
| June         |           | 
| 2009         |           | 
+--------------+-----------+ 
9 Tangible assets 
+--------------+-----------+ 
|              | Unaudited | 
+--------------+-----------+ 
|              | property, | 
|              |           | 
+--------------+-----------+ 
|              |     plant | 
|              |       and | 
+--------------+-----------+ 
|              | equipment | 
|              |           | 
+--------------+-----------+ 
|              |   GBP'000 | 
+--------------+-----------+ 
| Cost         |           | 
+--------------+-----------+ 
| At 27        |   181,461 | 
| June         |           | 
| 2009         |           | 
+--------------+-----------+ 
| Additions    |     2,291 | 
| at cost      |           | 
+--------------+-----------+ 
| Disposals    |     (284) | 
+--------------+-----------+ 
| At 9         |   183,468 | 
| January      |           | 
| 2010         |           | 
+--------------+-----------+ 
| Accumulated  |           | 
| depreciation |           | 
| and          |           | 
| amortisation |           | 
+--------------+-----------+ 
| At 27        |   118,701 | 
| June         |           | 
| 2009         |           | 
+--------------+-----------+ 
| Charge       |     5,007 | 
| for          |           | 
| the          |           | 
| period       |           | 
+--------------+-----------+ 
| Disposals    |     (270) | 
+--------------+-----------+ 
| At 9         |   123,438 | 
| January      |           | 
| 2010         |           | 
+--------------+-----------+ 
| Net          |    60,030 | 
| book         |           | 
| amount       |           | 
| at 9         |           | 
| January      |           | 
| 2010         |           | 
+--------------+-----------+ 
| Net          |    62,759 | 
| book         |           | 
| amount       |           | 
| at 27        |           | 
| June         |           | 
| 2009         |           | 
+--------------+-----------+ 
 
10 Retirement benefit obligations 
The valuation of the Thorntons' Pension Scheme at 27 June 2009 has been updated 
on an actuarial basis applying current discount and inflation rate assumptions 
and incorporating the valuation of the plan assets at 9 January 2010. This has 
led to an increase in the net deficit of GBP2.9 million from 27 June 2009. 
 
In October 2009 and as part of the schedule of contributions agreed with the 
Trustees to Thorntons' Pension Scheme, it was further agreed that in addition to 
an annual contribution of GBP2.2 million, the Company would make an additional 
contribution over each of the next three financial years equivalent to the 
higher of either: 
1.   A third of any reduction in the net debt reported in the statutory accounts 
for the years ending June 2010, 2011 and 2012; or 
2.   The ongoing annual contribution of GBP2.2 million multiplied by the 
percentage increase in the annual dividend above a minimum of GBP4 million. 
 
11 Cash flow from operating activities 
a Cash generated from operations 
 
+---------------------+-----------+-----------+---------+ 
|                     | Unaudited | Unaudited | Audited | 
+---------------------+-----------+-----------+---------+ 
|                     |        28 |        28 |      52 | 
|                     |     weeks |     weeks |   weeks | 
+---------------------+-----------+-----------+---------+ 
|                     |     ended |     ended |   ended | 
+---------------------+-----------+-----------+---------+ 
|                     | 9         |        10 |      27 | 
|                     | January   |   January |    June | 
+---------------------+-----------+-----------+---------+ 
|                     |      2010 |      2009 |    2009 | 
+---------------------+-----------+-----------+---------+ 
|                     |   GBP'000 |   GBP'000 | GBP'000 | 
|                     |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Continuing          |           |           |         | 
| operations          |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Operating           |     9,643 |     8,492 |   9,739 | 
| profit              |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Adjustments         |           |           |         | 
| for:                |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Depreciation        |     6,297 |     6,136 |  11,572 | 
| and                 |           |           |         | 
| amortisation        |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Amortisation        |      (11) |         - |    (21) | 
| of                  |           |           |         | 
| Government          |           |           |         | 
| grants              |           |           |         | 
| received            |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Profit              |      (37) |      (30) |    (16) | 
| on                  |           |           |         | 
| disposal            |           |           |         | 
| of                  |           |           |         | 
| property,           |           |           |         | 
| plant and           |           |           |         | 
| equipment           |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Share-based         |       181 |       286 |     520 | 
| payment             |           |           |         | 
| charge              |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Operating           |    16,073 |    14,884 |  21,794 | 
| cash flow           |           |           |         | 
| before              |           |           |         | 
| working             |           |           |         | 
| capital             |           |           |         | 
| movements           |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Changes             |           |           |         | 
| in                  |           |           |         | 
| working             |           |           |         | 
| capital             |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Increase            |   (1,106) |     (425) | (1,063) | 
| in                  |           |           |         | 
| inventories         |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| (Increase)/decrease |   (7,542) |   (3,800) |   1,072 | 
| in trade and other  |           |           |         | 
| receivables         |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Increase            |    12,863 |    14,063 |     430 | 
| in                  |           |           |         | 
| payables            |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Increase            |       264 |        16 |     198 | 
| in                  |           |           |         | 
| provisions          |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Decrease            |     (357) |     (206) | (3,281) | 
| in                  |           |           |         | 
| post-employment     |           |           |         | 
| benefits            |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Cash                |    20,195 |    24,532 |  19,150 | 
| generated           |           |           |         | 
| from                |           |           |         | 
| operations          |           |           |         | 
| before              |           |           |         | 
| taxation            |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Corporate           |     (895) |     (803) | (2,012) | 
| taxation            |           |           |         | 
+---------------------+-----------+-----------+---------+ 
| Cash                |    19,300 |    23,729 |  17,138 | 
| flows               |           |           |         | 
| from                |           |           |         | 
| operating           |           |           |         | 
| activities          |           |           |         | 
+---------------------+-----------+-----------+---------+ 
 
b Cash and cash equivalents for the cash flow statement 
+-------------+-----------+-----------+---------+ 
|             | Unaudited | Unaudited | Audited | 
+-------------+-----------+-----------+---------+ 
|             |        28 |        28 |      52 | 
|             |     weeks |     weeks |   weeks | 
+-------------+-----------+-----------+---------+ 
|             |     ended |     ended |   ended | 
+-------------+-----------+-----------+---------+ 
|             |         9 |        10 |      27 | 
|             |   January |   January |    June | 
+-------------+-----------+-----------+---------+ 
|             |      2010 |      2009 |    2009 | 
+-------------+-----------+-----------+---------+ 
|             |   GBP'000 |   GBP'000 | GBP'000 | 
|             |           |           |         | 
+-------------+-----------+-----------+---------+ 
| Cash        |     5,292 |     5,412 |     588 | 
| and         |           |           |         | 
| cash        |           |           |         | 
| equivalents |           |           |         | 
+-------------+-----------+-----------+---------+ 
 
12 Reconciliation of movement in net debt 
 
+---------------------+-----------+-----------+----------+ 
|                     | Unaudited | Unaudited |  Audited | 
+---------------------+-----------+-----------+----------+ 
|                     |        28 |        28 |       52 | 
|                     |     weeks |     weeks |    weeks | 
+---------------------+-----------+-----------+----------+ 
|                     |     ended |     ended |    ended | 
+---------------------+-----------+-----------+----------+ 
|                     |         9 |        10 |       27 | 
|                     |   January |   January |     June | 
+---------------------+-----------+-----------+----------+ 
|                     |      2010 |      2009 |     2009 | 
+---------------------+-----------+-----------+----------+ 
|                     |   GBP'000 |   GBP'000 |  GBP'000 | 
|                     |           |           |          | 
+---------------------+-----------+-----------+----------+ 
| Increase/(decrease) |     4,704 |     4,324 |    (500) | 
| in cash and cash    |           |           |          | 
| equivalents         |           |           |          | 
+---------------------+-----------+-----------+----------+ 
| Cash                |     8,840 |    10,307 |    5,097 | 
| flows               |           |           |          | 
| from                |           |           |          | 
| decrease            |           |           |          | 
| in debt             |           |           |          | 
+---------------------+-----------+-----------+----------+ 
| Change              |    13,544 |    14,631 |    4,597 | 
| in net              |           |           |          | 
| debt                |           |           |          | 
| resulting           |           |           |          | 
| from cash           |           |           |          | 
| flow                |           |           |          | 
+---------------------+-----------+-----------+----------+ 
| Inception           |   (1,498) |   (2,670) |  (3,007) | 
| of new              |           |           |          | 
| finance             |           |           |          | 
| leases              |           |           |          | 
+---------------------+-----------+-----------+----------+ 
| Movement            |    12,046 |    11,961 |    1,590 | 
| in net              |           |           |          | 
| debt in             |           |           |          | 
| the                 |           |           |          | 
| period              |           |           |          | 
+---------------------+-----------+-----------+----------+ 
| Net                 |  (26,674) |  (28,264) | (28,264) | 
| debt                |           |           |          | 
| at                  |           |           |          | 
| beginning           |           |           |          | 
| of period           |           |           |          | 
+---------------------+-----------+-----------+----------+ 
| Net                 |  (14,628) |  (16,303) | (26,674) | 
| debt                |           |           |          | 
| at end              |           |           |          | 
| of                  |           |           |          | 
| period              |           |           |          | 
+---------------------+-----------+-----------+----------+ 
 
13 Related party transactions 
There are no related party transactions requiring disclosure in the condensed 
set of financial statements. 
 
14 Seasonality 
Sales are subject to seasonal fluctuations, with peak Christmas demand in the 
second quarter of the year. In the year ended 27 June 2009, the 28-week period 
to 10 January 2009 represented 60.0% of annual sales. 
 
 
 
 
The Directors confirm that this set of financial statements has been prepared in 
accordance with IAS 34 as adopted by the European Union, and that the interim 
management report herein includes a fair review of the information required by 
DTR 4.2.7 and DTR 4.2.8. 
 
On behalf of the Board 
 
 
 
Mike Davies                                         Mark Robson 
Chief 
Executive                                      Finance Director 
16 February 2010 
 
Board of Directors and principal advisors 
 
Introduction 
 
We have been 
engaged by the Company to review the set of financial statements in the 
half-yearly financial report for the 28 weeks ended 9 January 2010, which 
comprises the consolidated income statement, consolidated statement of 
comprehensive income, consolidated statement of changes in equity, consolidated 
balance sheet  and consolidated statement of cash flows as at 9 January 2010, 
and the comparative figures and associated notes. We have read the other 
information contained in the half-yearly financial report and considered whether 
it contains any apparent misstatements or material inconsistencies with the 
information in the condensed set of financial statements. 
 
Directors' 
responsibilities 
 
The half-yearly financial report is the responsibility of, 
and has been approved by, the Directors. The directors are responsible for 
preparing the half-yearly financial report in accordance with the Disclosure and 
Transparency Rules of the United Kingdom's Financial Services 
Authority. 
 
The annual financial statements of the Group are prepared in 
accordance with IFRSs as adopted by the European Union. The set of financial 
statements included in this half-yearly financial report has been prepared in 
accordance with International Accounting Standard 34, 'Interim financial 
reporting', as adopted by the European Union. 
 
Our responsibility 
 
Our 
responsibility is to express to the company a conclusion on the condensed set of 
financial statements in the half-yearly financial report based on our review. 
This report, including the conclusion, has been prepared for and only for the 
company for the purpose of the Disclosure and Transparency Rules of the 
Financial Services Authority and for no other purpose. We do not, in producing 
this report, accept or assume responsibility for any other purpose or to any 
other person to whom this report is shown or into whose hands it may come save 
where expressly agreed by our prior consent in writing. 
 
Scope of 
review 
 
We conducted our review in accordance with International Standard on 
Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial 
Information Performed by the Independent Auditor of the Entity' issued by the 
Auditing Practices Board for use in the United Kingdom. A review of interim 
financial information consists of making enquiries, primarily of persons 
responsible for financial and accounting matters, and applying analytical and 
other review procedures. A review is substantially less in scope than an audit 
conducted in accordance with International Standards on Auditing (UK and 
Ireland) and consequently does not enable us to obtain assurance that we would 
become aware of all significant matters that might be identified in an audit. 
Accordingly, we do not express an audit opinion. 
 
Conclusion 
 
Based on 
our review, nothing has come to our attention that causes us to believe that the 
condensed set of financial statements in the half-yearly financial report for 
the 28 weeks ended 9 January 2010 is not prepared, in all material respects, in 
accordance with International Accounting Standard 34 as adopted by the European 
Union and the Disclosure and Transparency Rules of the United Kingdom's 
Financial Services Authority. 
 
 
 
 
 
PricewaterhouseCoopers LLP 
 Chartered Accountants 
Leeds 
16 February 2010 
 
Notes: 
(a) The maintenance and integrity of the Thorntons PLC web site is the 
responsibility of the Directors; the work carried out by the auditors does not 
involve consideration of these matters and, accordingly, the auditors accept no 
responsibility for any changes that may have occurred to the Interim Report 
since it was initially presented on the web site. 
 
(b)  Legislation in the United Kingdom governing the preparation and 
dissemination of financial information may differ from legislation in other 
jurisdictions. 
 
 
This information is provided by RNS 
            The company news service from the London Stock Exchange 
   END 
 
 IR UNRNRROAUAAR 
 

Thorntons Plc (LSE:THT)
Historical Stock Chart
From Jul 2024 to Aug 2024 Click Here for more Thorntons Plc Charts.
Thorntons Plc (LSE:THT)
Historical Stock Chart
From Aug 2023 to Aug 2024 Click Here for more Thorntons Plc Charts.