Attached files

file filename
8-K - FORM 8-K - INNOVATE Corp.s000650x1_8k.htm
EX-99.3 - EXHIBIT 99.3 - INNOVATE Corp.s000650x1_ex99-3.htm
EX-99.2 - EXHIBIT 99.2 - INNOVATE Corp.s000650x1_ex99-2.htm
EX-99.6 - EXHIBIT 99.6 - INNOVATE Corp.s000650x1_ex99-6.htm
EX-99.10 - EXHIBIT 99.10 - INNOVATE Corp.s000650x1_ex99-10.htm
EX-99.9 - EXHIBIT 99.9 - INNOVATE Corp.s000650x1_ex99-9.htm
EX-99.12 - EXHIBIT 99.12 - INNOVATE Corp.s000650x1_ex99-12.htm
EX-99.4 - EXHIBIT 99.4 - INNOVATE Corp.s000650x1_ex99-4.htm
EX-99.8 - EXHIBIT 99.8 - INNOVATE Corp.s000650x1_ex99-8.htm
EX-99.5 - EXHIBIT 99.5 - INNOVATE Corp.s000650x1_ex99-5.htm
EX-99.1 - EXHIBIT 99.1 - INNOVATE Corp.s000650x1_ex99-1.htm
EX-99.7 - EXHIBIT 99.7 - INNOVATE Corp.s000650x1_ex99-7.htm

Exhibit 99.11

 

Bridgehouse Marine Limited    
Directors’ report for the year ended 31 December 2012

The directors present their annual report on the affairs of Bridgehouse Marine Limited (“the Group” and “the company”) registered number 04352407, together with the audited consolidated financial statements for the year ended 31 December 2012.

Principal activities

The group’s principal subsidiary, Global Marine Systems Limited, is a leading provider of engineering and underwater services, responding to the subsea cable installation, maintenance and burial requirements of our customers around the world. With a fleet of vessels and specialised subsea trenching and burial equipment, we bring a 160 year legacy in deep and shallow water operations.

Global Marine Systems Limited offers cost effective solutions with consistently high service standards for our customers in the markets we operate. The Company is headquartered in the United Kingdom, with resources throughout Europe, Asia Pacific and the Americas.

On 15 November 2012, 100% of the shares in Global Marine Systems Energy Limited, a wholly owned subsidiary of Global Marine Systems Limited, were sold to Prysmian UK Limited.

Results and dividends

Turnover of the Group has increased by £15.9m from £113.4m in 2011 to £129.3m in 2012, with operating losses reducing by £3.0m from £8.2m to £5.2m. The management of the project risks within our contracts in 2012 along with the sale of Global Marine Systems Energy Limited on 15th November 2012 has resulted in much greater stability in the continuing operations of the business. No dividend is proposed (2011: £Nil).

The statement of total recognised gains and losses includes a loss on exchange of £1.0m in respect of the retranslation of assets, liabilities and investments held in foreign currencies.(2011: gain of £1.5m)

Review of business and future developments

The stable revenue stream that the Group has established in Telecommunications maintenance and vessel chartering allows it to build for growth in the Telecommunications and Oil & Gas markets respectively, both directly and via its established partnerships with Sino-British Submarine Systems and Huawei Technologies.

2012
2011
£’000 £’000
Group operating loss
 
(5,193
)
 
(8,227
)
Exceptional items – contract losses
 
10,375
 
 
14,252
 
Group operating profit excluding exceptional items
 
5,182
 
 
6,025
 

On 15 November 2012, 100% of the shares in Global Marine Systems Energy Limited were sold by the group’s principal trading subsidiary, Global Marine Systems Limited, to Prysmian UK Limited. With the exception of the Cable Enterprise, Global Marine Systems Limited retains ownership of all vessels previously employed in this business and currently charters two vessels to Prysmian UK Limited.

As prescribed under the terms of the Sale and Purchase Agreement (‘SPA’) the purchaser reviewed the ‘closing accounts’ in December 2012 which resulted in the purchaser submitting a claim under the SPA for a reduction in the overall purchase price.

 

 

Bridgehouse Marine Limited    
Directors’ report for the year ended 31 December 2012(continued)

At the date of the approval of the financial statements the outcome of the dispute has yet to be determined. Therefore, based on what they consider to be a reliable estimate of the likely outcome of the final determination, the Directors have made a provision of £12m against the sale price.

Key Performance Indicators (KPIs)

2012 Result
2011 Result
Financial KPI’s
 
 
 
 
 
 
Adjusted EBITDA £24.8 million £19.3 million
Cash Generation £18.9 million £(14.3) million
Return on investment – Adjusted EBITA 0.4% (7.5)%
Non-Financial KPIs
Lost Time Injury Frequency Rate (LTIFR) 0.30 0.79

Adjusted Earnings before interest, tax, depreciation and amortisation (EBITDA)

Adjusted EBITDA has been calculated as profit / (loss) on ordinary activities before interest, tax, depreciation, amortisation, exchange, impairment of fixed assets and gain / loss on disposal of assets and investments. It is measured before deducting operating exceptional items. During 2012 adjusted EBITDA has increased by £5.5m.

Cash generation

Cash generation is defined as the difference in opening and closing cash balances. In 2012 the cash balance has increased by £18.9m due primarily to the sale of Global Marine Energy Limited in November 2012.

Returns on investment

Return on investment – is defined as % of earnings before interest, tax amortisation, exchange, impairment of fixed assets and gain / loss on disposal of assets and investments (“EBITA”) divided by average capital employed. Adjusted EBITA has been calculated as profit / (loss) on ordinary activities before interest, tax amortisation, exchange, impairment of fixed assets and gain / loss on disposal of assets and investments. During 2012 the return on investment – adjusted EBITA percentage has increased by 7.9 points.

Non-financial KPI’s

Lost time injury frequency rate (LTIFR)

Health and safety is paramount in our business. Not only is it vitally important to provide employees with a safe place to work, but also any accident is disruptive to the running of the business.

The Group continually reviews and reports all accidents and injuries and in order to benchmark its safety performance against other companies in the industry, the Group reports safety statistics as adopted by the international Marine Contractors Association, of which the Group is a member.

The LTIFR is measured as;
Lost time injuries x 1,000,000
Hours Worked

 

 

Bridgehouse Marine Limited    
Directors’ report for the year ended 31 December 2012(continued)

Lost time injuries are defined as:

“An accident or injury that prevents a person conducting their normal job from the day following the accident for a period of more than 3 days.”

The LTIFR has decreased from 0.79 in 2011 to 0.30 in 2012. New procedures were introduced during 2011-12 and these have contributed to the reduction of lost time.

The Group has continued with its policy of focused leadership in the area of health and safety. Incidents which are not in themselves accidents but “near misses” are strongly encouraged to be reported and these incidents continue to provide lessons to be learnt which have in turn prevented further incidents and accidents from occurring.

Going Concern

Having reviewed the Group’s cash flow projections for the next 12 months after the date of signing the financial statements, the directors are confident they will have adequate resources to meet the requirements of the business for the foreseeable future. The directors have therefore prepared these consolidated financial statements on a going concern basis.

Quality systems and environment responsibilities

The Group continues to demonstrate its commitment to quality management and the environment by gaining recertification to ISO18001, IS09001 and ESN 14001 during the year. We also retained the RoSPA Presidents Award for the 13th consecutive year.

Principal risks and uncertainties

The principal business risk acknowledged by the Group is the impact of any reduced demand in the global market for subsea related services. However, Global Marine Systems Limited is well positioned in the telecommunications maintenance market with three long term contracts for at least 3-4 years which will offset any potential volatility encountered in the installation market. Two vessels have also been adapted to address the Offshore Energy market to which they are currently on charter and the Group continues to seek further opportunities in other markets. The Directors are confident that there are sufficient opportunities for growth in the Telecommunications and Oil & Gas markets.

Financial risk management

The Group’s operations expose it to a variety of financial risks that include foreign exchange rate risk, liquidity risk, and credit risk. The Group has in place a risk management process that seeks to limit the adverse effects of these risks on the financial performance of the Group.

Foreign exchange rate risk

The Group operates internationally and is exposed to foreign exchange risk arising from various currency exposures, primarily with respect to the US Dollar, the Euro and the Singapore Dollar. Foreign exchange risk arises from current commercial transactions, recognised assets and liabilities and net investments in foreign operations.

The Group manages these risks in a number of ways but primarily by attempting to match assets and liabilities and income and costs denominated in the relevant foreign currencies. As and when surplus funds are generated in foreign currencies they are sold in the spot market. The Group monitors this risk on a regular basis.

 

 

Bridgehouse Marine Limited    
Directors’ report for the year ended 31 December 2012(continued)

Liquidity Risk

As with all businesses a key risk to the business is liquidity. The Group maintains medium term debt finance secured on a number of its cable-ships, which, together with cash generated from operations, provide sufficient available funds for future expansion and investment.

Credit Risk

Credit risk is the potential loss arising from any failure by the customers or debtors to fulfil their obligations as and when these obligations fall due. The Group has implemented policies that require appropriate credit checks on potential customers before sales are made. All cash and deposits are placed with reputable “High street” financial institutions. The Group has no significant concentration of credit risk.

Post Balance Sheet Events

On 31 July 2013 the company received a short term loan of £4.5m from its subsidiary Global Marine Systems Limited. This loan is repayable on demand and is non-interest bearing. On 6th August 2013 the Group made a short term loan of £1.25m to Mr A Ruhan a shareholder of the group holding company. Interest on this loan is charged at 1% per calendar month. On 22 August 2013, the Group made a short term secured loan of £13m to Grenda Investments Limited. Interest on this loan is charged at 1% per calendar month.

Research and development

Technical development is an important part of upgrading and improving techniques for cable laying, cable jointing, cable protection and most recently the efficient transmission of Subsea telecommunication data. The Group remains committed to these principles in all that it does and is continually developing new technology in-house and with its partners.

Directors

The directors who held office during the year and up to the date of these financial statements were as follows:

Gabriel Martin Ruhan (appointed 4th April 2012)

Stephen Derrick Scott (appointed 5th April 2012)

Andrew Joseph Ruhan (resigned 24th September 2012)

Simon John McNally (resigned 24th September 2012, reappointed 4th December 2013)

Simon Nicholas Cooper (resigned 22nd November 2012, reappointed 4th December 2013)

Directors’ indemnities

Qualifying third party indemnity provisions (as defined by Section 236 Companies Act 2006) for the benefit of the directors were maintained throughout the year and remain in force as at the date of approving the Directors’ report.

Political and charitable donations

During the year the Group made charitable donations of £3,325 (2011: £495) principally to local charities serving the communities in which the Group operates. The Group made no political donations (2011: £nil).

 

 

Bridgehouse Marine Limited    
Directors’ report for the year ended 31 December 2012(continued)

Employees

The Group is committed to employment policies, which follow best practice, based on equal opportunities for all employees, irrespective of sex, race, colour, disability or marital status.

Applications for employment by disabled persons are always considered, bearing in mind the respective aptitudes and abilities of the applicant concerned. In the event of a member of staff becoming disabled, every effort is made to ensure that their employment with the company continues and the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of a disabled person should, as far as possible, be identical to that of a person who does not suffer from a disability.

The Group is also committed to providing employees with information on matters of concern to them on a regular basis, so that the views of employees can be taken into account when making decisions that are likely to affect their interests. The Group encourages the involvement of employees by means of regular updates issued by the board on key company issues, financial information and other statistics. Quarterly surveys are also co-ordinated by the Group to obtain employee feedback on issues within the Group.

Elective regime

The Group has passed elective resolutions in accordance with Section 379A of the Companies Act 1985 as amended (“the Act”) to dispense with the formalities of:

    the laying of financial statements before the Group in general meeting (Section 252 of the Act),

    the holding of annual general meetings (Section 366A of the Act), and

    the obligation to appoint auditors annually (Section 386 of the Act).

Section 253(2) gives members the right to require the laying of financial statements before the Group in general meeting. To exercise such right, a member must give notice in writing to that effect, deposited at the, registered office of the Group, within 28 days of the day on which the report and financial statements are sent out, in accordance with Section 238(1) of the Act.

Statement of directors’ responsibilities

The directors are responsible for preparing the directors report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the Group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practise (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Group and the company and of the profit or loss of the Group for that period. In preparing these financial statements, the directors are required to:

    select suitable accounting policies and then apply them consistently;

    make judgements and accounting estimates that are reasonable and prudent;

    state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

    prepare the financial statements on the going concern basis unless it is inappropriate to presume the company will continue in business.

 

 

Bridgehouse Marine Limited    
Directors’ report for the year ended 31 December 2012(continued)

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and the Group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure of information to auditors

Each of the persons who is a director at the date of approval of this report confirms that:

    so far as the director is aware, there is no relevant audit information of which the company’s auditors are unaware;

    each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company’s auditors are aware of that information.

This confirmation is given and should be interpreted in accordance with the provisions of s418 of the Companies Act 2006.

Independent auditors

BDO LLP was appointed as auditors by the directors during the period and have expressed their willingness to continue in office.

On behalf of the board

Gabriel Ruhan
Director

16 December 2013

 

 

Bridgehouse Marine Limited     Independent auditors report to the members of Bridgehouse Marine Limited

We have audited the financial statements of Bridgehouse Marine Limited for the year ended 31 December 2012 which comprise the Group profit and loss account, the Group statement of total recognised gains and losses, the Group note on historical cost profit and losses, the Group and Company balance sheets, the Group cash flow statement and the related notes. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Respective responsibilities of directors and auditors

As explained more fully in the statement of directors’ responsibilities, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view. Our responsibility is to audit and express an opinion on the financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board’s Ethical Standards for Auditors.

Scope of the audit of the financial statements

A description of the scope of an audit of financial statements is provided on the Financial Reporting Council’s website at www.frc.org.uk/auditscopeukprivate.

Opinion on financial statements

In our opinion the financial statements:

    give a true and fair view of the state of the group’s and the parent company’s affairs as at 31 December 2012 and of the group’s loss for the year then ended;

    have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

    have been prepared in accordance with the requirements of the Companies Act 2006.

Emphasis of matter – uncertain outcome of Expert determination on Sale and Purchase Agreement dispute

We draw your attention to note 19 to the financial statements which describes the uncertainty in respect of the outcome of a Sale and Purchase Agreement dispute where the purchaser is claiming a reduction in the price paid for one of the Group’s subsidiaries, Global Marine Systems Energy Limited. Our opinion is not modified in this respect.

Opinion on other matters prescribed by the Companies Act 2006

In our opinion the information given in the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements.

 

 

Bridgehouse Marine Limited     Independent auditors report to the members of Bridgehouse Marine Limited(continued)

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

    adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

    the parent company financial statements are not in agreement with the accounting records and returns; or

    certain disclosures of directors’ remuneration specified by law are not made; or

    we have not received all the information and explanations we require for our audit.

Raymond Adams (Senior statutory auditor)
For and on behalf of BDO LLP, statutory auditor
Ipswich

16/12/13

BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).

 

 

Bridgehouse Marine Limited

Company balance sheet as at 31 December 2012
Company Number 04352407

2012
2011
Note £’000 £’000 £’000 £’000
Fixed assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investments
 
14
 
 
 
 
 
1,271
 
 
 
 
 
1,271
 
 
 
 
 
 
 
 
1,271
 
 
 
 
 
1,271
 
Current assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debtors: amounts falling due within one year
 
 
 
 
 
 
 
 
 
 
 
 
 
Creditors: amounts falling due within one year
 
17
 
 
(69
)
 
 
 
 
(58
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net current liabilities
 
 
 
 
 
 
 
(69
)
 
 
 
 
(58
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net assets
 
 
 
 
 
 
 
1,202
 
 
 
 
 
1,213
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital and reserves
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Called up share capital
 
20
 
 
 
 
 
1,266
 
 
 
 
 
1,266
 
Profit and loss account
 
21
 
 
 
 
 
(64
)
 
 
 
 
(53
)
Shareholders’ funds
 
22
 
 
 
 
 
1,202
 
 
 
 
 
1,213
 

The financial statements on pages 9 to 45 were approved by the board of directors and authorised for issue on 16 December 2013 and signed on its behalf by:

Gabriel Ruhan
Director

 

 

Bridgehouse Marine Limited    Group profit and loss account for the year ended 31 December 2012

Continuing
Operations
2012
Discontinued
operations
2012
Total
2012
Total
2011
Note £’000 £’000 £’000 As restated
£’000
Turnover (including share of joint ventures and associates)
 
 
 
 
150,570
 
 
36,109
 
 
186,688
 
 
156,754
 
Less: share of joint ventures’ turnover
 
 
 
 
(643
)
 
 
 
(643
)
 
(713
)
share of associates’ turnover
 
 
 
 
(47,630
)
 
(9,144
)
 
(56,774
)
 
(42,649
)
Group turnover
 
3
 
 
102,306
 
 
26,965
 
 
129,271
 
 
113,392
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other operating (charges) / credits
 
5
 
 
(1,938
)
 
(1,002
)
 
(2,940
)
 
574
 
Other operating costs (net)
 
4
 
 
(93,109
)
 
(28,040
)
 
(121,149
)
 
(107,941
)
Exceptional items – contract fosses
 
4
 
 
 
 
(10,375
)
 
(10,375
)
 
(14,252
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating costs
 
 
 
 
(95,047
)
 
(39,417
)
 
(134,464
)
 
(121,619
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Group operating profit / (loss)
 
5
 
 
7,259
 
 
(12,452
)
 
(5,193
)
 
(8,227
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Share of joint ventures’ operating profit
 
 
 
 
114
 
 
 
 
114
 
 
366
 
Share of associates’ operating profit
 
 
 
 
3,366
 
 
1,010
 
 
4,387
 
 
1,085
 
Profit on sale of tangible fixed assets
 
 
 
 
657
 
 
3
 
 
660
 
 
824
 
Profit on sale of investments
 
28
 
 
 
 
4,228
 
 
4,228
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest receivable and similar income
 
8
 
 
 
 
 
 
 
 
 
 
 
 
 
- Group
 
 
 
 
77
 
 
 
 
77
 
 
189
 
- Joint ventures
 
 
 
 
604
 
 
 
 
604
 
 
764
 
- Associates
 
 
 
 
60
 
 
1
 
 
61
 
 
142
 
 
 
 
 
741
 
 
1
 
 
742
 
 
1,095
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest payable and similar charges
 
9
 
 
 
 
 
 
 
 
 
 
 
 
 
- Group – Interest payable
 
 
 
 
(5,652
)
 
 
 
(5,652
)
 
(5,631
)
– Exchange loss
 
 
 
 
(346
)
 
 
 
(346
)
 
(549
)
- Joint ventures
 
 
 
 
(4
)
 
 
 
(4
)
 
 
- Associates
 
 
 
 
(421
)
 
(1
)
 
(422
)
 
(401
)
 
 
 
 
(6,423
)
 
(1
)
 
(6,424
)
 
(6,581
)
Other finance credits
 
24
 
 
369
 
 
 
 
369
 
 
751
 
Profit / (loss) on ordinary activities before taxation
 
 
 
 
6,094
 
 
(7,211
)
 
(1,117
)
 
(10,687
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tax on profit (loss) on ordinary activities
 
10
 
 
 
 
 
 
 
 
 
 
 
 
 
- Group
 
 
 
 
65
 
 
 
 
65
 
 
(41
)
- Joint ventures
 
 
 
 
(28
)
 
 
 
(28
)
 
(47
)
- Associates
 
 
 
 
(379
)
 
(424
)
 
(803
)
 
(434
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Profit / (loss) for the financial year
 
21
 
 
5,752
 
 
(7,635
)
 
(1,883
)
 
(11,209
)

 

 

Bridgehouse Marine Limited    
Group statement of total recognised gains and losses for the year ended 31 December 2012

2012
2011
Note £’000 As restated
£’000
Loss for the financial year
 
 
 
 
 
 
 
 
 
Group loss for the financial year
 
 
 
 
(5,792
)
 
(12,684
)
Share of joint ventures’ profit for the financial year
 
 
 
 
686
 
 
1,083
 
Share of associates’ profit for the financial year
 
 
 
 
3,223
 
 
392
 
 
 
 
 
(1,883
)
 
(11,209
)
Actuarial loss recognised in pension schemes
 
24
 
 
(5,718
)
 
(14,944
)
 
 
 
 
 
 
 
 
 
Revaluation of fixed assets
 
 
 
 
(6,227
)
 
15,034
 
Exchange adjustments offset in reserves (translation of assets, liabilities and foreign investments)
 
25
 
 
(990
)
 
1,461
 
 
 
 
 
 
 
 
 
 
Total recognised loss for the year
 
 
 
 
(14,818
)
 
(9,658
)
 
 
 
 
 
 
 
 
 
Prior year adjustment
 
11
 
 
11,524
 
 
 
 
 
 
 
 
 
 
 
 
 
Total losses recognised since last annual report and accounts
 
 
 
 
(3,294
)
 
 
 

Group note on historical cost profits and losses for the year ended 31 December 2012

2012
2011
£’000 As restated
£’000
Reported loss on ordinary activities before taxation
 
 
 
 
(1,117
)
 
(10,687
)
 
 
 
 
 
 
 
 
 
Difference between actual and historical cost depreciation charge
 
 
 
 
2,917
 
 
3,967
 
 
 
 
 
 
 
 
 
 
Historical cost profit / (loss) on ordinary activities before taxation
 
 
 
 
1,800
 
 
(6,720
)
 
 
 
 
 
 
 
 
 
Taxation
 
 
 
 
(766
)
 
(522
)
 
 
 
 
 
 
 
 
 
Historical cost profit / (loss) on ordinary activities after taxation
 
 
 
 
1,034
 
 
(7,242
)

 

 

Bridgehouse Marine Limited    
Group cash flow statement for the year ended 31 December 2012

2012
2011
Note £’000 £’000 £’000 £’000
Reconciliation of operating loss to net cash inflow from operating activities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating loss
 
5
 
 
(5,193
)
 
 
 
 
(8,227
)
 
 
 
Depreciation on tangible fixed assets
 
 
 
 
14,057
 
 
 
 
 
13,321
 
 
 
 
Impairment on fixed asset investment
 
 
 
 
518
 
 
 
 
 
814
 
Amortisation on intangible assets
 
 
 
 
(1,495
)
 
 
 
 
(1,833
)
 
 
 
Difference between pension charge and cash contributions
 
 
 
 
(1,726
)
 
 
 
 
(1,303
)
 
 
 
Currency translation differences
 
 
 
 
946
 
 
 
 
 
(439
)
 
 
 
Decrease / (increase) in inventories
 
 
 
 
1,492
 
 
 
 
 
(972
)
 
 
 
Increase in receivables
 
 
 
 
(11,806
)
 
 
 
 
(3,114
)
 
 
 
Increase in creditors
 
 
 
 
7,301
 
 
 
 
 
8,079
 
 
 
 
(Decrease) / increase in provisions
 
 
 
 
(3,637
)
 
 
 
 
4,550
 
 
 
 
Net cash inflow from operating activities
 
 
 
 
 
 
 
457
 
 
 
 
 
10,876
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dividends from joint ventures / associates
 
 
 
 
 
 
 
23,687
 
 
 
 
 
4,489
 
Returns on investment and servicing of finance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest received
 
 
 
 
77
 
 
 
 
 
189
 
 
 
 
Interest paid
 
 
 
 
(5,679
)
 
 
 
 
(5,658
)
 
 
 
Net cash outflow from returns on investment and service of finance
 
 
 
 
 
 
 
(5,602
)
 
 
 
 
(5,469
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Taxation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UK taxes paid
 
 
 
 
 
 
 
(44
)
 
 
 
 
(23
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditure and financial investment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase of plant and equipment
 
 
 
 
(29,719
)
 
 
 
 
(18,513
)
Proceeds from sale of fixed assets
 
 
 
 
9,448
 
 
 
 
 
827
 
 
 
 
Purchase of investment
 
 
 
 
(506
)
 
 
 
 
(594
)
 
 
 
Net cash outflow from capital expenditure and financial investment
 
 
 
 
 
 
 
(20,777
)
 
 
 
 
(18,280
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquisitions and disposals
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sale of business operations
 
28
 
 
32,367
 
 
 
 
 
 
 
 
 
Cash disposed of with business operation
 
28
 
 
(537
)
 
 
 
 
 
 
 
 
Sale of investment in associated undertaking
 
28
 
 
7,241
 
 
 
 
 
 
 
 
 
Net cash inflow from acquisitions and disposals
 
 
 
 
 
 
 
39,071
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Finance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Repayment of finance lease capital
 
 
 
 
(17,883
)
 
 
 
 
(5,557
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net cash outflow from financing
 
 
 
 
 
 
 
(17,883
)
 
 
 
 
(5,557
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Management of liquid resources Increase / (decrease) in cash
 
30
 
 
 
 
 
18,909
 
 
 
 
 
(13,964
)

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012

1    Accounting policies

Basis of accounting

The financial statements are prepared on the going concern basis under the historical cost convention, as modified by the revaluation of cable-ships and in accordance with the Companies Act 2006 and applicable accounting standards in the United Kingdom. The principal accounting policies, which have been applied consistently throughout the year, are set out below.

Basis of preparation

The Group financial statements consolidate the financial statements of the company and its subsidiary undertakings, joint ventures and associate undertakings for the year ended 31 December 2012. Subsidiary undertakings are entities (including special purpose entities) over which the Group has the power to govern the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. Associate undertakings are all entities over which the Group has significant influence but not control, generally accompanying a shareholding of between 20% and 50% of the voting rights. The results of subsidiaries acquired or sold are consolidated for the periods from or to the date on which control passed. The Group’s subsidiary undertakings, associated undertakings and joint ventures (together “the Group companies”) have adopted uniform accounting policies. Acquisitions are accounted for under the acquisition method. All profits or losses on intra Group transactions have been eliminated.

The Group’s associate undertakings and joint ventures are accounted for in accordance with Financial Reporting Standard No 9 ‘associates and joint ventures’, with associates included using the equity method of consolidation and joint ventures included using the gross equity method of consolidation. The consolidated profit and loss account includes the Group’s share of associates’ and joint ventures’ profits less losses while the Group’s share of the net assets of the associates and joint ventures is shown in the consolidated balance sheet. For entities which have non co-terminus year ends, results are consolidated on the basis of management accounts information. The Group’s share of profits or losses on transactions with associates and joint ventures has been eliminated.

Going Concern

Having reviewed the Group’s cash flow projections for the next 12 months after the date of signing of the financial statements, the directors are confident they will have adequate resources to meet the requirements of the business for the foreseeable future. The directors have therefore prepared these consolidated financial statements on a going concern basis.

Goodwill

Goodwill arising on an acquisition of a trade/subsidiary undertaking is the difference between the fair value of the consideration paid and the fair value of the assets and liabilities acquired.

Positive goodwill is capitalised and amortised through the profit and loss account over the directors’ estimate of its useful economic life. Impairment tests of the carrying of goodwill are undertaken:

    at the end of the full financial year following acquisition,

    in other years if events or changes in circumstances indicate that the carrying value may not be recoverable.

Where the fair value of the assets and liabilities acquired exceeds the fair value of the consideration, the difference is treated as negative goodwill, and is capitalised and amortised through the profit and loss account over the period over which the non-monetary assets acquired are consumed. In the case of fixed assets this is the period over which they are depreciated.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Tangible fixed assets

Tangible fixed assets with the exception of cable-ships are stated at cost, net of depreciation and any provision for impairment. Cable-ships are stated at valuation net of depreciation. Cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use. Cost includes finance costs incurred prior to the asset being available for use

Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost less estimated residual value, of each asset on a straight line basis over its estimated useful life as follows:

Cable-ships and submersibles up to 30 years
Plant and Motor vehicles 3 to 20 years
Leasehold land and buildings over the period of the lease

Plant includes equipment on the cable-ships that is portable and can be moved around the fleet. Plant also includes computer equipment. The expected useful lives of the assets of the business are reassessed periodically.

Assets under construction are not depreciated until they are complete and available for use; when they are reclassified to an asset class and subject to the depreciation rates set out above.

Financial Reporting Standard 15 requires fixed assets which are carried at re-valued amounts to be shown at their current value at the balance sheet date. To achieve this cable-ships are subject to a full external valuation every five years with an interim valuation carried out in the third year of this cycle. At the end of 2012 a full valuation was undertaken on the cable-ships.

An impairment provision is made whenever there is an indication that net book value is greater than the valuation. Impairment losses are charged to the revaluation reserve to the extent that a previous gain has been reversed and thereafter to the profit and loss account as incurred. In the event of a subsequent upwards revaluation of a previously impaired asset, the provision is reversed through operating expenses in so far as it was originally charged to the profit and loss account.

Revaluation reserve

Any surpluses on revaluation of the cable-ships are recognised in the revaluation reserve, except where they reverse previously charged impairment losses, in which case they are recorded in the profit and loss account. Depreciation relating to the re-valued part of the asset is transferred to the profit and loss account as a movement on reserves.

Turnover

Turnover represents amounts receivable for goods and services provided in the normal course of business, net of trade discounts, VAT and other sales related taxes.

Turnover of the business for each market is treated consistently without any differentiation between market sectors, and apart from long-term contracts, revenue is recognised on an accruals basis.

Turnover and profit on long-term contracts are recognised in the financial statements according to the overall state of completion of the contract reached during the period. Amounts recoverable on long term contracts, which are included in accrued income, are stated at the sales net value of the work done less amounts received as progress payments on the account. Excess progress payments are included in deferred income as payments on account. Cumulative costs incurred net of amounts transferred to cost of sales, less provision for contingencies and anticipated future losses on contracts, are included as long term contract balances in stock and work in progress.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Investments

The Group’s investments in subsidiary undertakings, associate undertakings and joint ventures are stated at cost less any provision for impairment. Impairment reviews are carried out by management should any events occur or business circumstances change which indicate that recoverable amount is below carrying value. Any impairment provisions are charged to the company profit and loss account.

The company has certain contractual agreements with other participants in unincorporated entities that create an entity carrying on a trade or business of its own (joint arrangements — non entity). The company includes the results of these entities within its own results.

The Group’s investments in joint ventures and associate undertakings are accounted for using the Equity method.

Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are reported at the rates of exchange prevailing at that date. Exchange differences are included in the profit and loss account.

The results of overseas operations are translated at average rates of exchange during the year and the balance sheet translated into sterling at the rate of exchange ruling on the balance sheet date. Exchange differences that arise from translation of the opening net assets in foreign subsidiary’s undertakings and any other exchange differences are taken to the profit and loss account reserves.

Leases

Assets held under finance leases and other similar contracts, which confer rights and obligations similar to those attached to owned assets are capitalised as tangible fixed assets and are depreciated over the shorter of their useful lives or the lease period. The capital elements of future asset lease obligations are recorded as liabilities, while the interest elements are charged to the profit and loss account over the period of the leases to produce a constant rate of charge on the balance of capital repayments outstanding.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term, except where the period to the review date on which the rent is first expected to be adjusted to the prevailing market rate is shorter than the full lease term, in which case the shorter period is used.

Sale and leaseback

Sale and leaseback arrangements, by means of a finance lease are accounted for in the same manner as a standard finance lease agreement. On sale, the asset is not removed from the fixed assets and any profit or loss on disposal is deferred and amortised over the useful life of the asset.

Leased assets – Lessor

Annual rentals from operating leases are credited to the profit and loss account on a straight line basis over the term of the lease, with the leased asset accounted for in accordance with the policy for tangible fixed assets.

Pensions

The Group operates various pension schemes comprising both defined benefit schemes and defined contribution schemes. The company also makes contributions on behalf of employees whom are members of the Merchant Navy Officers Pension Fund (MNOPF).

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

For the defined benefit schemes and the MNOPF scheme the amount charged to operating profit are the current service costs and the gains and losses on settlements and curtailments. These are included as part of staff costs. Past service costs are recognised immediately in the profit and loss account if the benefits have vested. If the benefits have not vested immediately, the costs are recognised over the period until the vesting occurs. The interest cost and the expected return of assets are shown as a net amount of other finance cost or income adjacent to interest. Actuarial gains and losses are recognised immediately in the statement of total recognised gains and losses.

Defined benefit schemes are funded with the assets of the scheme held separately from those of the Group, in separate trustee administered funds. Pension scheme assets are measured at fair value and liabilities are measured on an actuarial basis using the projected unit method and discounted at a rate of equivalent currency and term to the scheme liabilities. The actuarial valuations are obtained at least triennially and are updated at each balance sheet date.

The resulting defined benefit asset or liability is presented separately after net assets on the face of the balance sheet.

For the defined contribution schemes the amount charged to the profit and loss account in respect of pension costs is the contributions payable in the year. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments in the balance sheet.

Stocks and work in progress

Stocks are valued at the lower of cost and net realisable value on a first in first out basis. Provisions for deterioration and obsolescence are made where appropriate and are charged to the profit and loss account in operating expenses.

Short term work in progress on contracts is stated at cost less foreseeable losses. These costs include only direct labour and expenses incurred to date and exclude any allocation of overheads. The policy for long term work in progress contracts is disclosed within the Turnover accounting policy.

Research and development

Research and development expenditure is written off to the profit and loss account as incurred. Development expenditure is also written off as incurred.

Taxation

The company’s principle trading subsidiary, Global Marine Systems Limited, re-entered into the UK tonnage tax regime on 1 January 2011 for a period of ten years. Under the tonnage tax regime the current year tax charge arising on qualifying activities is calculated by reference to net tonnage of the qualifying ships owned by the Group.

This method replaces both the tax-adjusted commercial profit/loss on qualifying shipping trade and chargeable gains/losses made on disposal of tonnage tax assets as calculated in previous periods. To the extent that the company generates profits/losses, which do not qualify for inclusion under the above regime, they will be taxable under general UK corporation tax principles.

Deferred taxation should not generally arise in respect of profits/losses within the tonnage tax regime. However, where the Group generates profits/losses which do not qualify for inclusion under the above regime, deferred taxation will be provided on income and expenditure dealt with for taxation purposes in periods different from those for accounting purposes, to the extent that it is probable that a liability or asset will crystallise. Deferred tax balances are not discounted.

Other operating income

Other operating income consists of income from miscellaneous asset sales not considered to be part of the core operating business. Revenue and costs are recognised on completion of the sale or event as described in the individual contract.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Exceptional items

Exceptional items are those material items of income and expenditure which the Group has disclosed separately because of their quantum or incidence so as to give a clearer understanding of the Group’s financial performance.

2    Corresponding figures

The analysis between continuing and discontinued operations for the year ended 31 December 2011 is shown below. Activities discontinued in the year ended 31 December 2012 are shown as part of the discontinued activities. Further details on discontinued operations are given in note 28.

Continuing
Discontinued
Total
£’000 £’000 £’000
Turnover (including share of joint ventures and associates)
 
110,115
 
 
46,639
 
 
156,754
 
Less: share of joint ventures’ turnover
 
(713
)
 
 
 
(713
)
share of associates’ turnover
 
(26,264
)
 
(16,385
)
 
(42,649
)
Group turnover
 
83,138
 
 
30,254
 
 
113,392
 
Other operating (charges) / credits
 
574
 
 
 
 
574
 
Other operating costs
 
(79,308
)
 
(28,633
)
 
(107,941
)
Exceptional items – contract losses
 
 
 
(14,252
)
 
(14,252
)
Operating costs
 
(78,734
)
 
(42,885
)
 
(121,619
)
Group operating profit / (loss)
 
4,404
 
 
(12,631
)
 
(8,227
)

3    Turnover

Turnover, results and net assets are principally derived from telecommunications, renewable energy, oil & gas, and science and research. Contracts within telecommunications include long term agreements for the provision of maintenance of submarine telecommunications cables as well as associated services for the installation either directly with cable owners or indirectly by providing charter services, including transactions with Group companies and joint ventures. Turnover from renewable energy and oil & gas are serviced based and include the installation and associated services in connection with the laying of marine power cables to wind farms and gas pipelines.

Turnover including JVs & Associates as analysed by geographical location of works undertaken in percentage terms is as follows;

2012
2011
% %
United Kingdom
 
18.6
 
 
24.2
 
Europe, excluding the United Kingdom
 
6.3
 
 
6.0
 
Asia Pacific
 
55.6
 
 
55.1
 
Americas
 
19.5
 
 
14.7
 

Part of the Group’s success has been based on the substitutability of services between market sectors. Cable-ships by nature are also mobile and easily transit between regions as required. Business is contracted to optimise the combination of available business and asset mix and fit at the time of contracting. For this reason, the directors consider that the disclosure of assets and profitability against any particular geographical segments and turnover by market sector would be misleading and seriously prejudicial to the interests of the Group.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

4    Operating costs

2012
2011
£’000 £’000
Change in stocks of finished goods and in work in progress
 
2,116
 
 
(972
)
Raw materials and consumables
 
1,410
 
 
538
 
Impairment of fixed asset investment (note 14)
 
518
 
 
814
 
Other external charges
 
75,878
 
 
70,929
 
Wages and salaries (note 7)
 
25,436
 
 
22,160
 
Social security costs (note 7)
 
1,180
 
 
951
 
Defined benefit pension current service cost (note 7)
 
59
 
 
53
 
Defined contribution pension cost (note 7)
 
1,009
 
 
1,093
 
Pension scheme costs borne by the Group (note 7)
 
981
 
 
887
 
Depreciation of tangible fixed assets
 
 
 
 
 
 
- Owned
 
6,761
 
 
6,860
 
- Assets under finance lease
 
7,296
 
 
6,461
 
Amortisation of negative goodwill
 
(1,495
)
 
(1,833
)
 
121,149
 
 
107,941
 
Exceptional items
 
10,375
 
 
14,252
 
Total
 
131,524
 
 
122,193
 

The exceptional item relates to one-off losses incurred on the Globe Tech 1 and Gwynt Y Mor projects in Global Marine Systems Energy Limited. In 2011 the losses related to the London Array and Thornton Bank wind farm installation contracts.

5    Operating profit / (loss)

2012
2011
£’000 £’000
Operating profit /(loss) is stated after charging / (crediting):
 
 
 
 
 
 
Operating lease rentals:
 
 
 
 
 
 
- Cableships and other plant
 
8,567
 
 
15,034
 
- Other
 
5,418
 
 
2,193
 
Income from operating leases
 
(2,697
)
 
 
Profit on disposal of assets
 
(660
)
 
(824
)
Other operating (charges) / credits – (loss) / profit on exchange
 
(2,943
)
 
439
 
Current Auditors remuneration:
 
 
 
 
 
 
- Fees payable to the company’s auditor for the audit of the company’s annual financial statements
 
 
 
 
- Fees payable to the company’s auditor and its associates for other services:
 
 
 
 
 
 
- The audit of the company’s subsidiaries, pursuant to legislation
 
154
 
 
 
- Tax services
 
25
 
 
 
Prior Auditors remuneration:
 
 
 
 
 
 
- Fees payable to the company’s auditor for the audit of the company’s annual financial statements
 
 
 
207
 
- Fees payable to the company’s auditor and its associates for other services:
 
 
 
 
 
 
- The audit of the company’s subsidiaries, pursuant to legislation
 
5
 
 
11
 
- Tax services
 
 
 
49
 
- Advisory services
 
 
 
60
 
- Fees in respect of the Global Marine Systems Limited pension schemes
 
 
 
13
 

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

6    Remuneration of directors

Group
2012
2011
£’000 £’000
Directors’ emoluments in respect of qualifying services were:
 
 
 
 
 
 
Aggregate emoluments
 
178
 
 
1
 

There were no directors emoluments paid as fees relating to director services provided to the Group through related party companies (2011: nil)

7    Employee Information

The average monthly number of persons employed by the Group (including directors) during the year, analysed by category, was as follows:

Group
2012
2011
Number Number
Marine
 
249
 
 
241
 
Operational support
 
180
 
 
162
 
Sales and administration
 
44
 
 
47
 
 
473
 
 
450
 
2012
2011
£’000 £’000
The aggregate payroll costs were as follows:
 
 
 
 
 
 
Wages and salaries
 
25,436
 
 
22,160
 
Social security costs
 
1,180
 
 
951
 
Other pension costs
 
1,068
 
 
1,146
 
Pension scheme costs borne by the Group
 
981
 
 
887
 
 
28,665
 
 
25,144
 
2012
2011
£’000 £’000
Other pension costs comprise:
 
 
 
 
 
 
Contributions paid to Defined Contribution pension schemes (note 24)
 
1,009
 
 
1,093
 
FRS 17 Current Service Cost – MNOPF fund (note 24)
 
59
 
 
53
 
 
1,068
 
 
1,146
 

The company did not employ any persons during the year and therefore had no payroll costs.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

8    Interest receivable and similar income

Group
2012
2011
£’000 £’000
 
 
 
 
 
 
Interest receivable on fixed term loan
 
73
 
 
125
 
Interest receivable on bank deposits
 
4
 
 
64
 
 
77
 
 
189
 
Joint ventures and Associates
 
 
 
 
 
 
Interest receivable on bank deposits – Joint ventures
 
604
 
 
764
 
Interest receivable on bank deposits – Associates
 
61
 
 
142
 
 
742
 
 
1,095
 

9    Interest payable and similar charges

Group
2012
2011
£’000 £’000
 
 
 
 
 
 
Interest payable on loans
 
441
 
 
 
Finance charges in respect of finance leases and hire purchase
 
5,211
 
 
5,631
 
 
5,652
 
 
5,631
 
Exchange losses
 
346
 
 
549
 
 
 
 
Joint ventures and Associates
 
 
 
 
 
 
Amounts payable on bank loans and overdrafts – Joint ventures
 
4
 
 
 
Amounts payable on bank loans and overdrafts – Associates
 
422
 
 
401
 
 
6,424
 
 
6,581
 

10    Tax loss on profit / (loss) on ordinary activities

2012
2011
£’000 £’000
UK current taxation
 
15
 
 
40
 
Overseas taxation
 
 
 
(7
)
Overseas deferred taxation – Origination and reversal of timing differences
 
(80
)
 
8
 
 
(65
)
 
41
 
Share of tax in
 
 
 
 
 
 
- Joint ventures
 
28
 
 
47
 
- Associates
 
803
 
 
434
 
 
766
 
 
522
 

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

On 1 January 2011, the Group renewed its election into the UK Tonnage Tax regime for a period of 10 years. This regime calculates tax payable on qualifying shipping activities in accordance with the net tonnage of qualifying ships, rather than the adjustment of commercial profits.

A reconciliation of the loss before tax at the standard corporation tax rate to the credit for the year is not disclosed as the Group is within the tonnage tax regime, under which taxation is not related to profits and losses.

11    Prior year adjustment

It has come to the attention of the directors that the treatment of leases as operating leases by the joint venture International Cableship Pte Limited is inconsistent with the group accounting policy. Previously no adjustment has been made on consolidation to align accounting policies which has resulted in a prior period adjustment totalling £11,524,000. All comparatives have been restated.

The effects of the change on the financial statements for the year ended 31 December 2011 are summarised below:

Year ended
31 December
2011
£’000
Profit and loss account
 
 
 
Decrease in share of joint ventures’ operating profit
 
(1,488
)
Increase in interest receivable and similar income – joint ventures
 
701
 
Decrease in profit for the financial period
 
(787
)
31 December
2011
£’000
Balance sheet
 
 
 
Investments in joint ventures
Increase in share of gross assets
 
11,524
 
Increase in net assets
 
11,524
 

12    Intangible fixed assets

Group
Negative
goodwill
£’000
Cost
 
 
 
At 1 January 2012
 
(57,120
)
Disposal
 
 
At 31 December 2012
 
(57,120
)

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Group
Negative
goodwill
£’000
Accumulated amortisation
 
 
 
At 1 January 2012
 
42,810
 
Provided in the year
 
1,495
 
Disposal
 
 
At 31 December 2012
 
44,305
 
Net Book Value
At 31 December 2012
 
(12,815
)
At 31 December 2011
 
(14,310
)

The company has no intangible fixed assets.

13    Tangible assets

Group
Cableships
and
submersibles
Assets
under
construction
Motor
vehicles
and plant
Land &
Buildings
Short
leasehold
Total
£’000 £’000 £’000 £’000
Cost or valuation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
At 1 January 2012
 
322,772
 
 
10,688
 
 
19,326
 
 
13,074
 
 
365,860
 
Exchange rate revaluation
 
(2,151
)
 
(5
)
 
2
 
 
12
 
 
(2,142
)
Additions
 
1,887
 
 
21,369
 
 
6,440
 
 
23
 
 
29,719
 
Disposals
 
(57,382
)
 
(621
)
 
(12,564
)
 
(613
)
 
(71,180
)
Revaluation
 
(164,416
)
 
 
 
(434
)
 
 
 
(164,850
)
Reclassification
 
30,361
 
 
(30,542
)
 
181
 
 
 
 
 
At 31 December 2012
 
131,071
 
 
889
 
 
12,951
 
 
12,496
 
 
157,407
 
Accumulated Depreciation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
At 1 January 2012
 
198,626
 
 
 
 
18,969
 
 
8,707
 
 
226,302
 
Exchange rate revaluation
 
(672
)
 
 
 
2
 
 
12
 
 
(658
)
Provided for the year
 
12,979
 
 
 
 
 
720
 
 
358
 
 
14,057
 
Disposals
 
(20,594
)
 
 
 
(6,709
)
 
(612
)
 
(27,915
)
Revaluation
 
(158,189
)
 
 
 
(434
)
 
 
 
(158,623
)
Reclassification
 
(16
)
 
 
 
16
 
 
 
 
 
At 31 December 2012
 
32,134
 
 
 
 
12,564
 
 
8,465
 
 
53,163
 
Net book value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
At 31 December 2012
 
98,937
 
 
889
 
 
387
 
 
4,031
 
 
104,244
 
At 31 December 2011
 
124,146
 
 
10,688
 
 
357
 
 
4,367
 
 
139,558
 

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Included in the total net book value of cableships and submersibles of the Group is £82,490,421 (2011: £91,122,817) in respect of assets held under finance leases and hire purchase contracts. Depreciation for the Group the year on these assets was £7,295,903 (2011: £6,460,689).

The historical cost of cableships and submersibles is

Group Group
2012
2011
£’000 £’000
Cost
 
214,562
 
 
244,865
 
Accumulated depreciation based on historical cost
 
(168,911
)
 
(182,795
)
Historical cost net book value
 
45,651
 
 
62,070
 

Cable-ships and submersibles with total cost of £46,327,753 (2011:£nil) and net book value of £46,327,753 (2011: £nil) are held for use in operating leases.

M3 Marine Pte Limited, an external professional broker provided a market valuation dated both 31 December 2012 for 4 cable-ships and at 4 February 2013 for 2 cable-ships which have been revalued in the balance sheet at 31 December 2012.

Derrick Offshore Limited, also an external professional broker has provided a market valuation dated 22 July 2013 for one cable-ship which has been re-valued in the balance sheet at 31 December 2012.

The directors are not aware of any material change that would affect these valuations and consider them to be reflective of the year end position.

The company has no tangible fixed assets.

14    Investments

Group
Joint
Ventures*
Associates*
Sub Total
Other
investment
Total
£’000 £’000 £’000 £’000 £’000
At 1 January 2012 (as restated)
 
39,394
 
 
37,404
 
 
76,798
 
 
72
 
 
76,870
 
Exchange rate revaluation
 
661
 
 
(2,841
)
 
(2,180
)
 
 
 
(2,180
)
Additions
 
 
 
 
 
 
 
506
 
 
506
 
Dividends received
 
(23,568
)
 
(119
)
 
(23,687
)
 
 
 
(23,687
)
Share of retained profit for the year
 
685
 
 
3,223
 
 
3,908
 
 
 
 
3,908
 
Disposal (note 28)
 
 
 
(6,987
)
 
(6,987
)
 
 
 
(6,987
)
Impairment provision
 
 
 
 
 
 
 
(518
)
 
(518
)
At 31 December 2012
 
17,172
 
 
30,680
 
 
47,852
 
 
60
 
 
47,912
 
*Share of net assets

The directors believe that the carrying value of each investment is supported by its underlying net assets.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

During 2012 the Group invested $Nil (2011 - $750,000) and $800,000 (2011 - $200,000) into Global Marine Energy Inc. by way of preference share capital and equity loans respectively. This has been written down to Net Asset Value of $96,505 as at 31 December 2012 (31 December 2011 $116,883). This investment has been dissolved in 2013 due to the sale of Global Marine Systems Energy Limited.

The aggregate amount of capital and reserves for each joint venture and associate company at its last year end, together with the profit or loss for its financial year are disclosed below:

Currency
Capital and
Reserves
Profit / (loss) for
the year ended
Accounting
reference date
000’s
Joint Ventures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sembawang Cable Depot Pte Limited SGD
 
 
 
 
1,214
 
 
1,257
 
31 March 2013
International Cableship Pte Limited SGD
 
 
 
 
27,788
 
 
(3,069
)
31 March 2013
Visser Smit – Global Marine VOF EUR
 
 
 
 
767
 
 
 
31 December 2012
Associates
 
 
 
 
 
 
 
 
 
Sino British Submarine Systems Co Ltd – Consolidated results Rem Yuan
 
 
 
 
500,992
 
 
41,137
 
31 December 2012
Huawei Submarine Systems Co Ltd – Consolidated results HKD
 
 
 
 
155,761
 
 
2,001
 
31 December 2012

The Group’s share of contingent liabilities and capital commitments of the joint ventures and associate companies was £nil (2011: £nil).

The following information is given in respect of the Group’s share of all joint ventures and associates.

Joint ventures
Associates
2012
2011
2012
2011
£’000 £’000 £’000 £’000
Fixed assets
 
7
 
 
9
 
 
26,733
 
 
33,588
 
Current assets
 
17,431
 
 
40,009
 
 
32,509
 
 
22,206
 
Liabilities due within one year
 
(266
)
 
(624
)
 
(28,562
)
 
(18,390
)

In 2012, as in 2011 the Group’s share of operating profits for each joint venture and associate did not exceed 25% of the Group operating profits.

Company Shares
Subsidiary Undertakings
£’000
Cost
 
 
 
At 1 January 2012 and 31 December 2012
 
1,271
 

In the opinion of the directors the investments in, and amounts due from, the Company’s subsidiary undertakings, associates and joint ventures are of a value of at least the amounts at which they are stated in the balance sheet.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Subsidiary Undertaking
% holding
and class
Country of
registration
or incorporation
Nature of business
Global Marine Systems Limited 100% Ordinary England and Wales Submarine Telecommunications
Global Marine Systems (Americas) Inc** 100% Ordinary USA Holding company
Global Marine Cable Systems Pte Limited** 100% Ordinary Singapore Submarine telecommunications
Vibro-Einspultechnik Duker and Wasserbau GmbH** 100% Ordinary Germany Submarine telecommunications
Global Marine Systems (Depots) Limited** 100% Ordinary Canada Cable storage
GMSG Limited** 100% Ordinary Guernsey Fleet manning
Global Marine Systems Pension Trustee Limited** 100% Ordinary England and Wales Pension
Global Marine Systems (Bermuda) Limited** 100% Ordinary Bermuda Dormant
Global Marine Systems (Investments) Limited** 100% Ordinary England and Wales Holding company
Global Marine Systems (Japan) Limited** 100% Ordinary Japan Submarine telecommunications
Global Marine Systems DIS Limited** 100% Ordinary England and Wales Special construction
Redsky Subsea Limited** 100% Ordinary England and Wales investment
Global Marine Systems (Vessels) Limited** 100% Ordinary England and Wales Barecon charter agreements
Global Marine Search Limited** 100% Ordinary England and Wales Conduct searches for subsea sunken wrecks
Global Marine Salvage Limited** 100% Ordinary Isle of Man Barecon charter agreements
Global Marine Systems (Netherlands) BV** 100% Ordinary The Netherlands Dormant
Global Cable Technology Limited** 65% Ordinary England and Wales Manufacture of Jointing kits
Harmstorf Submarine Systems (Malaysia) Sdn Bhd**/*** 30% Ordinary Malaysia Submarine telecommunications
Global Marine Systems Oil and Gas Limited 100% Ordinary England and Wales Dormant
**Undertaking held indirectly by the company.

***Included as subsidiary as Bridgehouse Marine Limited has the ability to control the entity.

All subsidiary companies are included in the consolidated Group numbers.

% holder
and class
Country of
Registration
or incorporation
Nature of Business
Accounting
period end
Joint Ventures
Sembawang Cable Depot Pte Limited** 40% ordinary Singapore Cable storage 31 March
International Cableship Pte Limited** 30% ordinary Singapore Ship operator 31 March
Visser Smit – Global Marine VOF** 50% partnership share Netherlands Wind farm installation 31 December
Associates
Sino British Submarine Systems Co Ltd** 49% ordinary China Submarine telecommunications 31 December
Shanghai Jian Long** 39.2% ordinary
(effective)****
China Submarine telecommunications 31 December
Huawei Submarine Systems Co Ltd** 49% ordinary Hong Kong Investment 31 December
Huawei Marine Networks Ltd** 49% ordinary
(effective) ***
China Submarine telecommunications 31 December
**Undertaking held indirectly by the principal trading subsidiary.
***Huawei Marine Networks Ltd is 100% owned by Huawei Submarine Systems Co Ltd; therefore the company effectively owns 49% of Huawei Marine Networks Ltd.
****Shanghai Jian Long is 80% owned by Sino British Submarine Systems Co Ltd; therefore the company effectively owns 39.2% of Shanghai Jian Long.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

15    Stocks

Group
2012
2011
£’000 £’000
Raw materials and consumables
 
4,209
 
 
5,060
 
Work in progress
 
47
 
 
1,312
 
 
4,256
 
 
6,372
 

16    Debtors

Group
Company
2012
2011
2012
2011
£’000 £’000 £’000 £’000
Amounts due within one year:
 
 
 
 
 
 
 
 
 
 
 
 
Trade debtors
 
27,098
 
 
16,803
 
 
 
 
 
VAT
 
547
 
 
2,139
 
 
 
 
 
Other debtors
 
10,280
 
 
11,777
 
 
 
 
 
Prepayments and accrued income
 
5,306
 
 
13,398
 
 
 
 
 
 
43,231
 
 
44,117
 
 
 
 
 
Amounts due after more than one year:
 
 
 
 
 
 
 
 
 
 
 
 
Other debtors
 
4,614
 
 
 
 
 
 
 

The amounts owed by Group undertakings are unsecured, non-interest bearing and repayable on demand.

17    Creditors: amounts due within one year

Group
Company
2012
2011
2012
2011
£’000 £’000 £’000 £’000
Trade creditors
 
2,435
 
 
17,794
 
 
 
 
 
Amounts owed to Group undertakings
 
 
 
 
 
69
 
 
58
 
Obligations under finance leases and hire purchase contracts (note 18)
 
4,079
 
 
6,015
 
 
 
 
 
UK Corporation tax
 
53
 
 
82
 
 
 
 
 
Other taxation and social security
 
579
 
 
627
 
 
 
 
 
VAT
 
1
 
 
667
 
 
 
 
 
Other creditors
 
3,652
 
 
872
 
 
 
 
 
Accruals and deferred income
 
11,202
 
 
10,862
 
 
 
 
 
Deferred income
 
9,080
 
 
13,578
 
 
 
 
 
 
31,081
 
 
50,497
 
 
69
 
 
58
 

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

18    Creditors: amounts falling due after more than one year

Group
2012
2011
£’000 £’000
Obligations under finance leases and hire purchase contracts
 
58,256
 
 
75,599
 
Accruals and deferred income
 
3,917
 
 
3,995
 
 
62,173
 
 
79,594
 

The maturity of obligations under finance leases are as follows:

Group
2012
2011
£’000 £’000
Within one year
 
4,079
 
 
6,015
 
In second to fifth year
 
27,291
 
 
39,080
 
Over five years
 
30,965
 
 
36,519
 
 
62,335
 
 
81,614
 

The finance leases are secured on the assets to which they relate and bear interest at a rate of 11% (2011: 11%).

In March 2012, the company renegotiated its finance lease with its joint venture International Cableship Pte Limited (“ICPL”). The renegotiated lease also specifically replaces previously separately contracted income under the annual marketing agreement from ICPL. This renegotiation in 2012 provides evidence that as at 31 December 2011 the finance lease payments and the income under the marketing agreement were linked and may be treated as a net amount going forward. Accordingly this lower net annual payment has resulted in a reduction in the lease creditor of £15,034,000 as at 1 January 2011 and this amount was credited to the historic cost of the underlying fixed asset via the revaluation reserve in 2011.

19    Provision for liabilities

Group
SPA sale
price
provision
Insurance
Provisions
Contract
losses
Deferred
tax
Total
£’000 £’000 £’000 £’000 £’000
At 1 January 2012
 
 
 
 
 
4,542
 
 
719
 
 
5,261
 
Exchange adjustment
 
 
 
 
 
 
 
13
 
 
13
 
Charged to the profit and loss account
 
12,000
 
 
905
 
 
(4,542
)
 
(80
)
 
8,283
 
Set against escrow debtor
 
(2,520
)
 
 
 
 
 
 
 
(2,520
)
At 31 December 2012
 
9,480
 
 
905
 
 
 
 
652
 
 
11,037
 

Insurance provisions

Insurance provisions relate to potential costs for current insurance claims.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Contract Losses

Contract losses at 1 January 2012 related to exceptional 2011 loss provisions and have been fully utilised in the current year.

SPA sale price provision

In November 2012 the group’s principal trading subsidiary, Global Marine Systems Limited, disposed of its subsidiary Global Marine Systems Energy Limited (“GME”).

As prescribed under the terms of the Sale and Purchase Agreement (“SPA”) the purchaser reviewed the ‘closing accounts’ in December 2012 which resulted in the purchaser submitting a claim under the SPA for a reduction in the overall purchase price.

Global Marine Systems Limited has not been able to reach agreement with the purchaser and the dispute has been referred to an independent expert for determination in accordance with the provisions contained in the SPA, the results of which are binding on both parties.

At the date of the approval of the financial statements the outcome of the dispute has yet to be determined. Therefore, based on what they consider to be a reliable estimate of the likely outcome of the final determination, the Directors have made a provision of £12m against the sale price.

Of the total £12m adjustment £2.52m has been set against the Escrow amount in the SPA relating to the final price adjustment and the balance of £9.48m has been taken to provisions in the financial statements.

The total amount of purchase price reduction being claimed by the purchaser is £22.7m.

Deferred tax

As disclosed in note 10, since January 2001, the Group has reported under the UK Tonnage Tax regime. This regime calculates tax payable on qualifying shipping activities in accordance with the net tonnage of qualifying ships, rather than the adjustment of commercial profits.

Deferred taxation provided in the financial statements and the potential liability, including amounts for which provision has been made, is as follows:

Group
Amounts provided
Amounts unprovided
2012
2011
2012
2011
£’000 £’000 £’000 £’000
Revalued assets
 
272
 
 
268
 
 
5,447
 
 
6,611
 
Advanced capital allowances
 
429
 
 
511
 
 
 
 
 
FRS 17 pension liability
 
 
 
 
 
(5,888
)
 
(5,495
)
Tax losses available
 
(49
)
 
(60
)
 
(34,183
)
 
(37,155
)
Total liability / (asset)
 
652
 
 
719
 
 
(34,624
)
 
(36,039
)

The majority of the Group’s assets are tonnage tax assets, which do not qualify for capital allowances in the periods in which the Group is within the tonnage tax regime. Deferred tax liabilities in respect of these assets have not been provided on the basis that the Group intends to remain in the tonnage tax regime for the full 10 years and has no current plans to make further disposals of tonnage tax assets.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

An unrecognised deferred tax asset arises in relation to tax losses on the non-tonnage tax business. These deferred tax assets have not been recognised on the basis that there is insufficient evidence of taxable profits arising in the future. The deferred tax asset will be recognised if sufficient profits are generated in the future to enable the asset to become recoverable.

20    Called up share capital

2012
2011
£’000 £’000
Authorised
 
 
 
 
 
 
2,000,000 ordinary shares of £1 each
 
2,000
 
 
2,000
 
 
 
 
 
 
 
Allotted, called up and fully paid
 
 
 
 
 
 
1,266,000 ordinary shares of £1 each
 
1,266
 
 
1,266
 

21    Reserves

Group
Currency
translation
reserve
Revaluation
reserve
Profit
and loss
account
£’000 £’000 £’000
At 1 January 2012 as previously restated
 
6,971
 
 
42,036
 
 
44,337
 
Prior year adjustment
 
 
 
 
 
11,524
 
At 1 January 2012 as restated
 
6,971
 
 
42,036
 
 
55,861
 
 
 
 
 
 
 
 
 
 
Loss for the financial year
 
 
 
 
 
(1,883
)
Depreciation on revalued assets
 
 
 
(2,917
)
 
2,917
 
Impairment on revalued assets
 
(6,971
)
 
(6,227
)
 
 
Currency translation reserve classification
 
 
 
7,414
 
 
(443
)
Actuarial profits on pension schemes
 
 
 
 
 
(5,718
)
Net translation differences on foreign currency (note 25)
 
 
 
(569
)
 
(421
)
At 31 December 2012
 
 
 
39,737
 
 
50,313
 
Company
Profit and loss
account
£’000
At 1 January 2012
 
(53
)
Loss for the financial year
 
(11
)
At 31 December 2012
 
(64
)

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

22    Reconciliation of movement in shareholder’s funds

Group
2012
2011
£’000 as restated
£’000
Opening shareholders’ funds as previously stated
 
94,610
 
 
103,481
 
Prior year adjustment
 
11,524
 
 
12,311
 
Opening shareholders’ funds as restated
 
106,134
 
 
115,792
 
 
 
 
 
 
 
Loss for the financial year
 
(1,883
)
 
(11,209
)
Impairment of revalued assets
 
(6,227
)
 
15,034
 
Currency translation differences on foreign currency net investments
 
(990
)
 
1,461
 
Actuarial (losses)/gains on pension schemes
 
(5,718
)
 
(14,944
)
Closing shareholders’ funds
 
91,316
 
 
106,134
 

Of the results for the financial year, a loss of £11,000 (2011: £53,000), is dealt with in the accounts of Bridgehouse Marine Limited (‘company’). The directors have taken advantage of the exemption available under section 406 of the Companies Act 2006 and not presented a profit and loss account for the company alone.

23    Financial commitments

a)Financial commitments at the end of the year for which no provision has been made:

Group
2012
2011
000’s 000’s
Fixed Asset Purchase Commitments GBP 4,883 GBP 8,213
Forward Rate Exchange Agreements EUR 1,000

In the prior year the Group and the company had in place one Euro denominated forward exchange rate contract (2012 – none).

b)Annual commitments under non-cancellable operating leases are as follows:

2012
2011
Group
Land and
buildings
Other
Land and
buildings
Other
£’000 £’000 £’000 £’000
Operating leases which expire
 
 
 
 
 
 
 
 
 
 
 
 
Within one year
 
10
 
 
 
 
189
 
 
2,688
 
Between two and five years
 
358
 
 
 
 
333
 
 
887
 
After five years
 
1,025
 
 
 
 
835
 
 
503
 
 
1,393
 
 
 
 
1,357
 
 
4,078
 

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

24    Pension commitments

The Group has established a number of pension schemes and contribute to other pension schemes around the world covering many of its employees. The principal funds are those in the UK comprising The Global Marine Systems Pension Plan, The Global Marine Personal Pension Plan (established in 2008), and Global Marine Systems (Guernsey) Pension Plan. A number of employees are members of the Merchant Navy Officers Pension Fund, a centralised defined benefit scheme to which the Group contributes.

The Global Marine Systems Pension Plan, the Global Marine Systems (Guernsey) Pension Plan and the Merchant Navy Officers Pension Fund are funded schemes of the defined benefit type with assets held in separate trustee administered funds. However as the Global Marine Systems (Guernsey) Pension Plan, which operates both a Career Average Re-valued Earnings (“CARE”) defined benefit section and a defined contribution section is small with few members, the scheme is accounted for as defined contribution type scheme. The Global Marine Personal Pension Plan is predominantly of the money purchase type.

The Global Marine Systems Pension Plan was a hybrid, exempt approved, occupational pension scheme for the majority of staff, which provides pension and death in service benefits. The defined benefit section of the Plan provided final salary benefits up to 31 December 2003 and CARE benefits from 1 January 2004. In 2008 the defined contribution section was closed to new contributions and all the accumulated funds attributable to the defined contribution members were transferred to a Contracted in Money Purchase Scheme (“CIMP”) set up by the Group. These funds were held on behalf of the defined contribution members and were all transferred to the Global Marine Personal Pension plan of each member on or before 30 June 2009. From 31 August 2006 the defined benefit section of the Scheme closed to future accrual and active members were offered membership of the existing defined contribution section (with some enhanced benefits).

Pension scheme valuations and contributions payable

Global Marine Systems Pension Plan – Defined Benefit Section

The defined benefit section of the Global Marine Systems Plan (prior to its closure on 31 August 2006) was contributory, with employees contributing between 5% and 8% (depending on their age) and the employer contributing at a rate of 9.2% of pensionable salary plus deficit contributions of £950,000 per annum.

The defined benefit section of the Global Marine Systems Pension Plan is funded by the payment of contributions determined with the advice of qualified independent actuaries on the basis of triennial valuations using the projected unit method.

The most recent full actuarial valuation was conducted as at 31 December 2011. The main assumptions used were that Retail Price inflation would be 3.3% per annum, Consumer Price Inflation would be 2.55% per annum, the rate of return on investments (pre-retirement) would be would be 4.8% per annum, the rate of return on investments (post-retirement) would be 3.8% per annum, with pensions increasing by 3.0% per annum.

At the actuarial valuation date the market value of the defined benefit section’s assets amounted to £76,520,000. On a statutory funding objective basis the value of these assets covered the value of technical provisions by 58%.

Following the 2011 actuarial valuation, contributions are payable by the Group as follows:

    Payments made of between £171,250 and £177,510 each month from 31 March 2012 to 28 February 2013;

    a lump sum payment of £2,500,000 paid on 31 March 2013;

    £312,500 payable every month during calendar year 2014;

    £333,334 payable every month during calendar years 2015 to 2018 inclusive;

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

    £375,000 payable every month during calendar years 2019 to 2022 inclusive;

    followed by £1,866,667 payable in each of the first three months of calendar year 2023;

    additional variable contributions based on the profit declared each year by the company, less any enhancements to transfer values that the company pays, with the first payment starting in 2014 based on the profit earned in 2012.

Global Marine Personal Pension Plan

This is a defined contribution pension scheme and is contributory from the employee; the rate of contributions is split as follows:

    ex CARE employees contributing between 2.5% and 7.5% and the employer contributing at a matching rate plus an additional 5% fixed contributions,

    defined contribution employees contributing between 2% and 7.5% and the employer contributing at a matching rate.

Merchant Navy Officers Pension Fund

The Merchant Navy Officers Pension Fund is funded by the payment of contributions determined with the advice of qualified independent actuaries on the basis of triennial valuations using the projected unit method.

The most recent available full actuarial valuation was conducted as at 31 March 2012. The main assumptions used were that Retail Price Inflation would be 3.2% per annum, Consumer Price Inflation would be 2.2% per annum, the rate of return on investments (pre-retirement) would be 5.7% per annum, the rate of return on investments (post-retirement) would be 4.0% per annum and the rate of salary increases 4.2% per annum with pensions increasing by 3.0% per annum.

At the actuarial valuation date the market value of the total assets in the scheme amounted to £2,169m of which 0.05594% (£1,213k) relates to the Global Marine Systems Group. On an ongoing basis the value of these assets, together with the deficit contributions receivable from the 2003 / 2006 / 2009 of £340m, covered the value of pensioner’ liabilities, preserved pension liabilities for former employees and the value of benefits for active members based on accrued service and projected salaries, to the extent of 94%,

Following the 2012 actuarial valuation, contributions are payable by the Group as follows:

    payment of £603,000 by 30 June 2013 in respect of 2003 / 2006 / 2009 deficit;

    payment of £72,000 by 30 June 2013 in respect of 2012 deficit;

    Increase Employer contributions to 20% of pensionable salaries from 1 October 2013.

Global Marine Systems (Guernsey) Pension Plan

The defined benefit section of the Guernsey Scheme is contributory, with employees contributing between 5% and 8% (depending on their age), the employer ceased contributing after July 2004. The defined contribution section is also contributory, with employees contributing between 2% and 7.5% (depending on their age and individual choice) and the employer contributing at a matching rate.

The defined benefit section of the Guernsey Scheme is funded by the payment of contributions determined with the advice of qualified independent actuaries on the basis of triennial valuations using the projected unit method.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

An actuarial valuation was conducted as at 31 December 2010. The principal actuarial assumptions used by the actuary were investment returns of 5.7% per annum pre-retirement, 4.8% per annum post-retirement, inflation of 3.7% per annum and pension increases of 3.4% per annum.

At the valuation date the market value of the assets amounted to £1,267,000. The results show a past service shortfall of £390,000 corresponding to a funding ratio of 76%.

Following the actuarial valuation as at 31 December 2010, contributions are as follows:

    19.5% of Pensionable Salaries from 1 January 2012 for future final salary benefits and management expenses.

    Lump sum contributions of £45,000 paid 31 December 2012 and payable 31 December 2013, then seven annual contributions of £66,000 on each 31 December 2014 to 2020.

FRS17 Disclosures

Global Marine Systems Pension Plan − Defined Benefit Section

The valuation used for FRS 17 disclosures has been based on a full assessment of the liabilities of the Plan as at 31 December 2011. The present values of the defined benefit obligation and any past service costs were measured using the projected unit credit method. Since the deferred benefit section is closed to future accrual the current service cost is nil.

The Plan is a funded Plan with a defined benefit section and a defined contribution section (“DC”) section although all DC members’ funds, except for certain AVC funds, have been transferred to a Group Personal Pension Plan. These disclosures relate to the defined benefit section only which is closed to new entrants and future accruals (but members retained their entitlement to death-in-service and ill-health benefits).

Actuarial gains and losses have been recognised in the period in which they occur (but outside the profit and loss account), through the Statement of Recognised Gains and Losses (“STRGL”).

The principal assumptions used by the independent qualified actuaries to calculate the liabilities and assets under FRS 17 are set out below:

2012
2011
Rate of increase in salaries* Not applicable Not applicable
Rate of increase in deferred pensions** 2.85% 2.90%
Rate of increase in pensions in payment** 2.85% 2.90%
Discount rate 4.60% 4.90%
Inflation assumption – RPI 2.95% 3.00%
Inflation assumption – CPI 2.25% 2.00%
Expected return on scheme assets*** 6.62% 6.72%
Mortality assumption**** See below See below
*It is not necessary to make an assumption about salary increases as the Plan changed to a CARE arrangement with effect from 1 January 2004.
**The pension increase assumption is that for benefits increasing with RPI are limited to 5% per annum, to which the majority of the Plan’s liabilities relate.
***The Group employs a building block approach in determining the long-term rate of return of pension plan assets, Historical markets are studied and assets with higher volatility are assumed to generate higher returns consistent with widely accepted capital market principles. The overall expected rate of return on assets is derived by aggregating the expected return for each asset class over the actual asset allocation for the Plan at 31 December 2012.
****The mortality assumptions are based on standard mortality tables which allow for expected future mortality improvements. The assumptions are that a member currently aged 60 will live on average for a further 23.8 years if they are male, and for a further 27.6 years if they are female. For a member who retires in 2032 at age 60 the assumptions are that they will live on average for a further 26.0 years after retirement if they are male and for a further 29.5 years after retirement if they are female.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

The assets and liabilities of the Plan were:

2012
2011
£’000 £’000
Equities
 
51,762
 
 
46,204
 
Index Linked Government Bonds
 
12,291
 
 
12,352
 
Fixed Interest Government Bonds
 
 
 
 
Corporate Bonds
 
19,183
 
 
17,602
 
Other
 
88
 
 
314
 
Total market value of assets
 
83,324
 
 
76,472
 
Present value of liabilities
 
(108,738
)
 
(97,574
)
Net pension liability
 
(25,414
)
 
(21,102
)

As a result of the Group operating the tonnage tax regime corporation tax is not related to the movement in profit or losses. Consequently, no deferred tax asset arises on the pension scheme liabilities.

Charges to the profit and loss account on the basis of the assumptions stated above are:

2012
2011
£’000 £’000
Profit and loss account
 
 
 
 
 
 
Operating profit
 
 
 
 
 
 
Current service cost
 
 
 
 
Past service cost
 
 
 
 
 
 
 
 
 
 
Total (credit) to operating profit
 
 
 
 
Finance cost
 
 
 
 
 
 
Interest cost
 
4,705
 
 
4,682
 
Expected return on pension scheme assets
 
(5,081
)
 
(5,460
)
 
 
 
 
 
 
Total (credit) / charge to other finance costs
 
(376
)
 
(778
)
 
 
 
 
 
 
Total (credit) to profit before taxation
 
(376
)
 
(778
)

Changes to the present value of the defined benefit obligation during the year

2012
2011
£’000 £’000
Defined benefit obligation at 1 January
 
(97,574
)
 
(84,917
)
Interest cost
 
(4,705
)
 
(4,682
)
Net benefits paid out
 
3,128
 
 
2,647
 
Actuarial loss on plan liabilities
 
(9,587
)
 
(10,622
)
Defined benefit obligation at 31 December
 
(108,738
)
 
(97,574
)

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Changes to the fair value of plan assets during the year

2012
2011
£’000 £’000
Fair value of plan assets at 1 January
 
76,472
 
 
76,365
 
Expected return on plan assets
 
5,081
 
 
5,460
 
Contributions by the employer
 
1,738
 
 
1,304
 
Net benefits paid out
 
(3,128
)
 
(2,647
)
Actuarial gain / (loss) on plan assets
 
3,161
 
 
(4,010
)
Fair value of plan assets at 31 December
 
83,324
 
 
76,472
 

Actual return on plan assets

2012
2011
£’000 £’000
Expected return on plan assets
 
5,081
 
 
5,460
 
Actuarial gain / (loss) on plan assets
 
3,161
 
 
(4,010
)
Actual return on plan assets
 
8,242
 
 
1,450
 

Five year history of asset values, DBO and surplus/deficit in plan

2012
2011
2010
2009
2008
£’000 £’000 £’000 £’000 £’000
Defined benefit obligation
 
(108,738
)
 
(97,574
)
 
(84,917
)
 
(86,151
)
 
73,530
)
Plan assets
 
83,324
 
 
76,472
 
 
76,365
 
 
70,873
 
 
63,840
 
Deficit
 
(25,414
)
 
(21,102
)
 
(8,552
)
 
(15,278
)
 
(9,690
)
Experience gains/(losses):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
On Plan liabilities*
 
(3,454
)
 
(810
)
 
3,182
 
 
(3,139
)
 
(220
)
On Plan assets
 
3,161
 
 
(4,010
)
 
3,738
 
 
4,297
 
 
(12,754
)
Actuarial gain / (loss) recognised in STRGL
 
(6,426
)
 
(14,632
)
 
2,172
 
 
(7,107
)
 
1,140
 
Cumulative amount of losses recognised in STRGL
 
(29,393
)
 
(22,967
)
 
 
 
 
 
 
 
 
 
*This item consists of gains / (losses) in respect of liability experience, excluding any changes in liabilities in respect of changes in the actuarial assumptions used.

Merchant Navy Officers Pension Fund

The valuation used for FRS 17 disclosures has been based on a full assessment of the liabilities of the Fund as at 31 March 2012. The present values of the defined benefit obligation and any past service costs were measured using the projected unit credit method.

The Plan is a funded arrangement of the defined benefit type, providing retirement benefits based on career average salary.

Actuarial gains and losses have been recognised in the period in which they occur, (but outside the profit and loss account), through the Statement of Recognised Gains and Losses (“STRGL”).

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

The principal assumptions used by the independent qualified actuaries to calculate the liabilities and assets under FRS 17 are set out below.

2012
2011
Rate of increase in salaries 4.45% 4.50%
Rate of increase in deferred pensions * 2.85% 2.90%
Rate of increase in pensions in payment * 2.85% 2.90%
Discount rate 4.60% 4.90%
Inflation assumption – RPI 2.95% 3.00%
Inflation assumption – CPI 2.25% n/a
Expected return on scheme assets ** 5.74% 6.47%
Mortality assumption ** See below See below
*The pension increase assumption is that for benefits increasing with RPI are limited to 5% per annum, to which the majority of the Plan’s liabilities relate.

**The Group employs a building block approach in determining the long-term rate of return on pension fund assets. Historical markets are studied and assets with higher volatility are assumed to generate higher returns consistent with widely accepted capital market principles. The overall expected rate of return on assets is derived by aggregating the expected return for each asset class over the actual asset allocation for the Plan at 31 December 2012.

***The mortality assumptions are based on standard mortality tables which allow for future mortality improvements. The assumptions are that a member currently aged 60 will live on average for a further 25.6 years if they are male, and for a further 29.6 years if they are female. For a member who retires in 2032 at age 60 the assumptions are that they will live on average for a further 27.2 years after retirement if they are male and for a further 31.4 years after retirement if they are female.

The assets and liabilities of the fund were:

2012
2011
£’000 £’000
Equities
 
599
 
 
1,242
 
Fixed Interest Government Bonds
 
419
 
 
548
 
Corporate Bonds
 
209
 
 
177
 
Property
 
35
 
 
114
 
Other
 
28
 
 
102
 
 
 
 
 
 
 
Total market value of assets
 
1,290
 
 
2,183
 
Present value of liabilities
 
(1,478
)
 
(3,060
)
Net pension liability
 
(188
)
 
(877
)

As a result of the company operating the Tonnage Tax regime corporation tax is not related to the movement in profit or losses. Consequently, no deferred tax asset arises on the pension scheme liabilities.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Charges to the profit and loss account on the basis of the assumptions stated above are:

2012
2011
£’000 £’000
Profit and loss account
 
 
 
 
 
 
Operating profit
 
 
 
 
 
 
Current service cost
 
59
 
 
53
 
 
 
 
 
 
 
Total charge to operating profit
 
59
 
 
53
 
 
 
 
 
 
 
Finance costs
 
 
 
 
 
 
Interest cost
 
148
 
 
142
 
Expected return on pension scheme assets
 
(141
)
 
(115
)
 
 
 
 
 
 
Total charge to other finance costs
 
7
 
 
27
 
 
 
 
 
 
 
Total charge to profit before taxation
 
66
 
 
80
 

Changes to the present value of the defined benefit obligation during the year

2012
2011
£’000 £’000
Defined benefit obligation at 1 January
 
(3,060
)
 
(2,606
)
Current service cost
 
(59
)
 
(53
)
Interest cost
 
(148
)
 
(142
)
Contributions by plan participants
 
(29
)
 
(32
)
Net benefits paid out
 
64
 
 
126
 
Actuarial loss on fund liabilities
 
1,754
 
 
(353
)
 
 
 
 
 
 
Defined benefit obligation at 31 December
 
(1,478
)
 
(3,060
)

Changes to the fair value of plan assets during the year 2012

2012
2011
£’000 £’000
Fair value of fund assets at 1 January
 
2,183
 
 
2,070
 
Expected return on plan assets
 
141
 
 
115
 
Contributions by the employer
 
47
 
 
51
 
Contributions by plan participants
 
29
 
 
32
 
Net benefits paid out
 
(64
)
 
(126
)
Actuarial (loss) gain on fund assets
 
(1,046
)
 
41
 
 
 
 
 
 
 
Fair value of fund assets at 31 December
 
1,290
 
 
2,183
 

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Actual return on fund assets

2012
2011
£’000 £’000
Expected return on fund assets
 
141
 
 
115
 
Actuarial (loss) gain on fund assets
 
(1,046
)
 
41
 
 
 
 
 
 
 
Actual (loss) gain on fund assets
 
(905
)
 
156
 

Five year history of asset values, DBO and surplus/deficit in fund

2012
2011
2010
2009
2008
£’000
£’000
£’000
£’000
£’000
Defined benefit obligation
 
(1,478
)
 
(3,060
)
 
(2,606
)
 
(1,808
)
 
(1,580
)
Plan assets
 
1,290
 
 
2,183
 
 
2,070
 
 
1,194
 
 
1,150
 
Deficit
 
(188
)
 
(877
)
 
(536
)
 
(614
)
 
(430
)
History of experience gains and losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
On Plan liabilities*
 
1,830
 
 
(353
)
 
(602
)
 
(130
)
 
 
On Plan assets
 
(1,046
)
 
41
 
 
860
 
 
141
 
 
(290
)
Actuarial gain/(loss) recognised in STRGL
 
708
 
 
(312
)
 
118
 
 
(150
)
 
(60
)
Cumulative amount of gains recognised in STRGL
 
3,164
 
 
2,456
 
 
 
 
 
 
 
 
 
 
*This item consists of gains/losses in respect of liability experience, excluding any changes in liabilities in respect of changes to the actuarial assumptions used.

Defined Contribution Pension Scheme costs

Group contributions to the defined contribution type pension schemes including overseas pension arrangements are:

2012
2011
£’000
£’000
Global Marine Personal Pension Plan
 
989
 
 
1,077
 
Global Marine Systems (Guernsey) Pension Plan
 
20
 
 
16
 
Total contributions
 
1,009
 
 
1,093
 

At 31 December 2012 contributions of £43,000 were due to be payable to the pension schemes (2011: £65,000)

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

25    Reconciliation of exchange differences recognised through the statement of total recognised gains and losses

2012
2011
Note £’000 £’000
Exchange adjustment on Fixed Assets
 
13
 
 
(1,484
)
 
(133
)
Exchange adjustment on interest in Joint Ventures & Associates
 
14
 
 
(2,180
)
 
1,676
 
Exchange adjustment on Finance Leases and other related creditors in foreign currency funding Fixed Assets held in the same foreign currency
 
 
 
 
 
 
145
 
Exchange adjustment on overseas subsidiaries
 
 
 
 
2,674
 
 
(227
)
Currency translation
 
22
 
 
(990
)
 
1,461
 

26    Related party transactions

The Group has taken advantage of the exemption contained within Financial Reporting Standard 8 ‘Related Party Transactions’ not to disclose transactions with other members of the Bridgehouse Marine Limited Group on the grounds that the company is wholly owned subsidiary undertaking of Bridgehouse Marine Limited a company with consolidated financial statements that are publicly available.

a)Detail of transactions with the Group during the year and balances outstanding at the year end are given in respect of the associated undertaking and joint ventures (as disclosed in note 14 above). Details of the renegotiation of the lease agreements with International Cableship Pte Limited in 2012 are provided in note 18.

Year Ended 31 December 2012
NTT Word
Engineering
Marine Inc
International
Cableship
Pte Limited
Sino British
Submarine
Systems Co
Ltd
Sembawang
Cable Depot
Pte Limited
Huawei
Marine
Networks Ltd
£’000 £’000 £’000 £’000 £’000
Profit and loss account
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Turnover
 
83
 
 
 
 
1,017
 
 
 
 
6,839
 
Operating costs
 
 
 
 
 
 
 
 
 
(119
)
Other Income
 
 
 
 
 
 
 
 
 
 
Finance lease interest
 
 
 
(3,402
)
 
 
 
 
 
 
 
 
 
Dividends received
 
 
 
22,370
 
 
 
 
1,211
 
 
 
Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debtors: amounts falling due within one year Trade debtors
 
2
 
 
 
 
137
 
 
 
 
2,050
 
Creditors: amounts falling due within one year Obligations under finance leases
 
 
 
(1,326
)
 
 
 
 
 
 
Trade creditors
 
 
 
 
 
(25
)
 
 
 
 
Creditors: amounts falling due after more than one year Obligations under finance leases
 
 
 
(29,723
)
 
 
 
 
 
 

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

Year Ended 31 December 2011
NTT World
Engineering
Marine Inc
International
Cableship
Pte Limited
Sino British
Submarine
Systems Co
Sembawang
Cable Depot
Pte Limited
Huawei
Marine
Networks Ltd
£’000 £’000 £’000 £’000 £’000
Profit and loss account
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Turnover
 
2,144
 
 
 
 
2,600
 
 
 
 
1,650
 
Operating costs
 
 
 
 
 
 
 
 
 
(882
)
Other Income
 
 
 
 
 
 
 
 
 
 
Finance lease interest
 
 
 
(2,249
)
 
 
 
 
 
 
Dividends received
 
 
 
3,032
 
 
 
 
 
 
 
Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debtors: amounts falling due within one year Trade debtors
 
 
 
2,401
 
 
155
 
 
 
 
2,339
 
Creditors: amounts falling due within one year Obligations under finance leases
 
 
 
(19,557
)
 
 
 
 
 
 
Trade creditors
 
 
 
(2,401
)
 
(21
)
 
 
 
 
Creditors: amounts falling due after more than one year Obligations under finance leases
 
 
 
(25,919
)
 
 
 
 
 
 
b)Details of transactions during and balances outstanding at the end of the year are given in respect of the payments made to the companies that are related to group and company directors.

The group provided a loan of USD 4,494,000 to Global Marine Drillships Limited bearing interest at 7.5% per annum until 30 April 2011. After this date the loan remained interest free, interest of £nil (2011: £73,000) has been credited to the profit and loss account. The 2011 outstanding sum of USD 1,500,000 from Global Marine Drillships Limited was repaid part in May 2012 USD 474,615 and the remaining balance of USD 1,025,385 in December 2012.

Global Marine Drillships Limited and Bridgehouse Marine Limited have a common ultimate shareholder.

During the year, the Group purchased services of £nil (2011: £30,000) from Trigger Software Limited, a company in which Mr Stephen Scott is also a director.

During the year, the Group purchased services of £21,000 (2011: £13,000) from Global Cable Recovery Limited, a company in which Mr Gabriel Ruhan is also a director.

During the year, the Group purchased services of £3,492,000 (2011: £1,208,000) from Subserve Pro Limited, a company connected to Mr Gabriel Ruhan and Mr Andrew Ruhan.

During the year the Group purchased services of £230,000 (2011: £201,000) from Orca Offshore Limited, a company connected to Mr Gabriel Ruhan and Mr Andrew Ruhan.

During the year the Group purchased services of £2,000,000 (2011: £nil) from Glen Moar Properties Limited, a company connected to Mr Simon McNally.

During the year the Group provided services of £309,000 (2011: £141,000) to Bridgehouse Capital, a company connected to Mr Stephen Scott, Mr Gabriel Ruhan and Mr Andrew Ruhan.

During the year, the Group provided services of £nil (2011: £55,000) to Subserve Pro Limited, a company connected to Mr Gabriel Ruhan and Mr Andrew Ruhan.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

During the year the Group provided services of £34,000 (2011: £13,000) to Sentrum India Limited, a company connected to Mr Stephen Scott, Mr Gabriel Ruhan and Mr Andrew Ruhan.

During the year the Group provided services of £176,000 (2011: £61,000) and purchased services of £2,199,000 (2011: £1,582,000) to Global Cable Technology Limited a 65% owned subsidiary.

27    Post Balance Sheet Events

On 31 July 2013 the company received a short term loan of £4.5m from its subsidiary Global Marine Systems Limited. This loan is repayable on demand and is non-interest bearing. On 6th August 2013 the Group made a short term loan of £1.25m to Mr A Ruhan a shareholder of the group holding company. Interest on this loan is charged at 1% per calendar month. On 22 August 2013, the Group made a short term secured loan of £13m to Grenda investments Limited. Interest on this loan is charged at 1% per calendar month.

28    Discontinued operations

On 15 November 2012 the group disposed of the subsidiary Global Marine Systems Energy Limited.

The profit on disposal of Global Marine Systems Energy Limited has been calculated as follows:

£’000 £’000
Cash proceeds
 
 
 
 
42,500
 
Net assets disposed of:
 
 
 
 
 
 
Tangible fixed assets
 
34,477
 
 
 
 
Stocks
 
624
 
 
 
 
Debtors
 
11,465
 
 
 
 
Cash
 
537
 
 
 
 
Creditors
 
(24,830
)
 
 
 
 
 
 
 
(22,273
)
Less:
 
 
 
 
 
 
Costs on disposal
 
 
 
 
(4,253
)
SPA sales price provision
 
 
 
 
(12,000
)
Profit on disposal
 
 
 
 
3,974
 

The net inflow of cash in respect of the sale of Global Marine Systems Energy Limited is as follows:

£’000
Cash proceeds (net of amounts held in escrow)
 
36,620
 
Costs on disposal
 
(4,253
)
Net cash consideration
 
32,367
 
Cash transferred on disposal
 
(537
)
Net inflow of cash
 
31,830
 

On 14 December 2012 the group disposed of its investment in the associate NTT World Engineering Marine Corporation.

 

 

Bridgehouse Marine LimitedNotes to the financial statements for the year ended 31 December 2012(continued)

The profit on disposal of NTT World Engineering Marine Corporation has been calculated as follows:

£’000 £’000
Cash proceeds
 
 
 
 
7,369
 
Investments disposed of:
 
 
 
 
 
 
Share of gross assets
 
8,420
 
 
 
 
Share of gross liabilities
 
1,433
 
 
 
 
 
 
 
 
(6,987
)
Less costs on disposal
 
 
 
 
(128
)
Profit on disposal
 
 
 
 
254
 

The net inflow of cash in respect of the sale of NTT World Engineering Marine Corporation is as follows:

£’000
Cash proceeds
 
7,369
 
Costs on disposal
 
(128
)
Net inflow of cash
 
7,241
 

29    Ultimate controlling party

At the Balance Sheet date the ultimate controlling party is Ballaugh Holdings Limited, registered in the British Virgin Islands.

30    Reconciliation of cash flow to movement in net debt

2012
2011
£’000 £’000
Increase / (decrease) in cash
 
18,909
 
 
(13,964
)
Cash outflow from change in debt
 
17,883
 
 
5,557
 
 
 
 
 
 
 
Movement in net debt resulting from cash flows
 
36,792
 
 
(8,407
)
Restatement of lease commitment
 
 
 
15,034
 
Exchange Translation
 
1,396
 
 
573
 
 
 
 
 
 
 
Movement in net debt
 
38,188
 
 
7,200
 
Opening net debt
 
(70,756
)
 
(77,956
)
Closing net debt
 
(32,568
)
 
(70,756
)

31    Analysis of net debt

At 1 January
2012
Cash flow
Exchange
adjustment
At 31 December
2012
£’000 £’000 £’000 £’000
Cash at bank and in hand
 
10,858
 
 
17,963
 
 
946
 
 
29,767
 
Finance leases
 
(81,614
)
 
17,883
 
 
1,396
 
 
(62,335
)
Total
 
(70,756
)
 
35,846
 
 
2,342
 
 
(32,568
)