
Edwinstowe House - High Street
Edwinstowe - Notts - NG21 9PR
T: +44 (0) 1623 827927
F: +44 (0) 1623 827930
E: info @alkane.co.uk
Please update your Flash Player to view content.

Edwinstowe House - High Street
Edwinstowe - Notts - NG21 9PR
T: +44 (0) 1623 827927
F: +44 (0) 1623 827930
E: info @alkane.co.uk
|
Alkane Energy plc
Neil O’Brien, Chief Executive Officer
Steve Goalby, Finance Director
|
020 7796 4133 (today), then 01623 827927
|
|
VSA Capital Group Limited
Andrew Monk
Andrew Raca
|
020 3005 5000
|
|
Altium Capital Limited
Adrian Reed
|
0845 505 4343
|
|
Hudson Sandler
Nick Lyon
Alex Brennan
|
020 7796 4133
|
|
Number of operational sites
|
2007
|
2008
|
2009
|
2010
|
2011
|
Pro forma*
|
|
CMM
|
7
|
7
|
8
|
10
|
11
|
14
|
|
Power response
|
-
|
-
|
1
|
2
|
2
|
7
|
|
Gas supply (equivalent MW)
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Total
|
8
|
8
|
9
|
12
|
13
|
19
|
|
(note – total does not sum as some sites operate in more than one category)
|
|
|
|
|
|
|
|
Installed capacity
|
2007
|
2008
|
2009
|
2010
|
2011
|
Pro forma*
|
|
|
MW
|
MW
|
MW
|
MW
|
MW
|
MW
|
|
CMM
|
12.5
|
14.0
|
17.0
|
23.5
|
27.0
|
35.0
|
|
Power response
|
-
|
-
|
7.0
|
8.0
|
8.0
|
29.0
|
|
Gas supply (equivalent MW)
|
6.0
|
6.0
|
6.0
|
6.0
|
6.0
|
6.0
|
|
Total
|
18.5
|
20.0
|
30.0
|
37.5
|
41.0
|
70.0
|
|
|
|
2011
|
2010
|
|
|
|
|
|
|
|
Notes
|
£’000
|
£’000
|
|
|
|
|
|
|
Revenue
|
|
9,501
|
6,616
|
|
Cost of sales
|
|
(5,278)
|
(3,132)
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
4,223
|
3,484
|
|
|
|
|
|
|
Administrative expenses
|
|
(2,010)
|
(1,994)
|
|
Exceptional administrative expenses
|
3
|
(334)
|
(70)
|
|
|
|
|
|
|
Return on Group operations
|
|
1,879
|
1,420
|
|
|
|
|
|
|
Other operating income
|
|
31
|
62
|
|
|
|
|
|
|
Profit on activities before finance income/(costs)
|
|
1,910
|
1,482
|
|
|
|
|
|
|
Finance income
|
|
71
|
71
|
|
Exchange loss arising from financing
|
|
(1)
|
(5)
|
|
Finance costs
|
|
(314)
|
(247)
|
|
|
|
|
|
|
Net finance costs
|
|
(244)
|
(181)
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax
|
|
1,666
|
1,301
|
|
|
|
|
|
|
Taxation
|
5
|
200
|
500
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period from continuing operations
|
|
1,866
|
1,801
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
Impairment reversal
|
7
|
64
|
151
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year attributable to equity holders of the parent
|
|
1,930
|
1,952
|
|
|
|
|
|
|
Other comprehensive income
|
|
-
|
-
|
|
|
|
|
|
|
Total comprehensive income for the year attributable to
|
|
|
|
|
equity holders of the parent
|
|
1,930
|
1,952
|
|
|
|
|
|
|
Earnings per ordinary share
|
|
|
|
|
|
|
|
|
|
From continuing operations:
|
|
|
|
|
Basic, for profit for the year attributable to equity holders of the parent
|
8
|
1.92p
|
1.93p
|
|
Diluted, for profit for the year attributable to equity holders of the parent
|
8
|
1.89p
|
1.92p
|
|
|
|
|
|
|
From continuing and discontinued operations:
|
|
|
|
|
Basic, for profit for the year attributable to equity holders of the parent
|
8
|
1.98p
|
2.09p
|
|
Diluted, for profit for the year attributable to equity holders of the parent
|
8
|
1.96p
|
2.08p
|
|
|
|
2011
|
2010
|
|
|
|
|
|
|
|
Notes
|
£’000
|
£’000
|
|
|
|
|
|
|
NON-CURRENT ASSETS
|
|
|
|
|
Property, plant and equipment
|
9
|
12,488
|
10,576
|
|
Gas assets
|
10
|
14,909
|
11,687
|
|
Intangible assets
|
6
|
1,209
|
-
|
|
Deferred tax asset
|
5
|
700
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,306
|
22,763
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
Inventories
|
|
505
|
424
|
|
Trade and other receivables
|
|
1,685
|
1,692
|
|
Cash and cash equivalents
|
|
745
|
427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,935
|
2,543
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
32,241
|
25,306
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
Trade and other payables
|
|
(1,989)
|
(1,127)
|
|
Finance lease obligations
|
|
(838)
|
(892)
|
|
Provisions
|
|
(15)
|
(19)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,842)
|
(2,038)
|
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES
|
|
|
|
|
Finance lease obligations
|
|
(1,123)
|
(1,965)
|
|
Long-term borrowings
|
|
(4,852)
|
(1,751)
|
|
Deferred payments
|
|
(900)
|
-
|
|
Provisions
|
|
(1,612)
|
(1,649)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,487)
|
(5,365)
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
(11,329)
|
(7,403)
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS
|
|
20,912
|
17,903
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
Share capital
|
|
499
|
470
|
|
Share premium
|
|
1,216
|
208
|
|
Other reserves
|
|
8,629
|
8,587
|
|
Retained earnings
|
|
10,568
|
8,638
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EQUITY
|
|
20,912
|
17,903
|
|
|
|
|
|
|
|
|
|
||||
|
|
Issued
|
Share
|
Other
|
Retained
|
Total
|
|
|
|
capital
|
premium(1)
|
reserves(2)
|
earnings
|
equity
|
|
|
|
|
|
|
|
|
|
|
|
£’000
|
£’000
|
£’000
|
£’000
|
£’000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2011
|
470
|
208
|
8,587
|
8,638
|
17,903
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income and expense for the year
|
-
|
-
|
-
|
1,930
|
1,930
|
|
|
|
|
|
|
|
|
|
|
Share based payment
|
-
|
-
|
42
|
-
|
42
|
|
|
|
|
|
|
|
|
|
|
Issue of share capital
|
29
|
1,008
|
-
|
-
|
1,037
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2011
|
499
|
1,216
|
8,629
|
10,568
|
20,912
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2010
|
464
|
72
|
8,557
|
6,686
|
15,779
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income and expense for the year
|
-
|
-
|
-
|
1,952
|
1,952
|
|
|
|
|
|
|
|
|
|
|
Share based payment
|
-
|
-
|
30
|
-
|
30
|
|
|
Issue of share capital
|
6
|
136
|
-
|
-
|
142
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2010
|
470
|
208
|
8,587
|
8,638
|
17,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
2010
|
|
|
|
|
|
|
|
Notes
|
£’000
|
£‘000
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
Profit before tax from continuing operations
|
|
1,666
|
1,301
|
|
Adjustments to reconcile operating profit to net cash flows:
|
|
|
|
|
Depreciation and impairment of property, plant and equipment and gas assets
|
|
|
|
|
gas assets
|
|
2,312
|
1,798
|
|
Share-based payments expense
|
|
42
|
30
|
|
Finance income
|
|
(71)
|
(71)
|
|
Finance expense
|
|
314
|
247
|
|
Movements in provisions
|
|
(41)
|
307
|
|
Increase in trade and other receivables
|
|
(9)
|
(243)
|
|
Increase in inventories
|
|
(81)
|
(201)
|
|
Increase in trade and other payables
|
|
242
|
297
|
|
Income tax paid
|
|
-
|
(1)
|
|
|
|
|
|
|
Net cash flows from operating activities
|
|
4,374
|
3,464
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
Proceeds from sale of investment in associate
|
|
-
|
130
|
|
Deferred payments received
|
|
64
|
21
|
|
Interest received
|
|
89
|
72
|
|
Purchase of property, plant and equipment
|
|
(3,308)
|
(2,678)
|
|
Purchase of gas assets
|
|
(3,541)
|
(3,299)
|
|
Purchase of investments
|
|
(311)
|
-
|
|
|
|
|
|
|
Net cash flows used in investing activities
|
|
(7,007)
|
(5,754)
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
Issue of share capital
|
|
1,037
|
142
|
|
Proceeds from sale and finance leaseback
|
|
-
|
1,074
|
|
Sale and finance leaseback rentals
|
|
(895)
|
(927)
|
|
Proceeds from long-term borrowings
|
|
3,101
|
1,751
|
|
Interest paid
|
|
(292)
|
(227)
|
|
|
|
|
|
|
Net cash flows from financing activities
|
|
2,951
|
1,813
|
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents
|
|
318
|
(477)
|
|
|
|
|
|
|
Cash and cash equivalents at 1 January
|
|
427
|
904
|
|
|
|
|
|
|
Cash and cash equivalents at 31 December
|
12
|
745
|
427
|
|
|
|
2011 unaudited
|
2010
|
|
|
|
£’000
|
£’000
|
|
Acquisition Costs
|
|
334
|
-
|
|
Costs of aborted corporate transactions
|
|
-
|
70
|
|
|
|
|
|
|
|
|
334
|
70
|
|
|
2011
unaudited
|
2010
|
|
|
£’000
|
£’000
|
|
|
|
|
|
Extraction of gas
|
|
|
|
Total segment revenue
|
8,417
|
6,616
|
|
Depreciation
|
(2,333)
|
(1,818)
|
|
|
|
|
|
Segment profit before tax
|
2,288
|
1,877
|
|
|
|
|
|
Development and operation of biogas projects
|
|
|
|
Total segment revenue
|
1,084
|
-
|
|
Depreciation
|
-
|
-
|
|
|
|
|
|
Segment loss before tax
|
(99)
|
(101)
|
|
|
|
|
|
Total
|
|
|
|
Total revenue
|
9,501
|
6,616
|
|
Total depreciation
|
(2,333)
|
(1,818)
|
|
Profit before tax from operating segments
|
2,189
|
1,776
|
|
Corporate centre
|
(544)
|
(495)
|
|
Consolidation adjustment
|
21
|
20
|
|
|
|
|
|
Profit before tax from continuing operations
|
1,666
|
1,301
|
|
Discontinued operations
|
64
|
151
|
|
|
|
|
|
Profit before tax
|
1,730
|
1,452
|
|
|
2011
|
2010
|
|
|
unaudited
|
|
|
|
£’000
|
£’000
|
|
|
|
|
|
Extraction of gas
|
30,413
|
24,963
|
|
Development and operation of Biogas projects
|
780
|
398
|
|
Total segment assets
|
31,193
|
25,361
|
|
Corporate centre
|
243
|
202
|
|
Intangible assets
|
1,209
|
-
|
|
Consolidation adjustments
|
(404)
|
(257)
|
|
Total consolidated assets
|
32,241
|
25,306
|
|
|
|
|
|
Extraction of gas
|
(18,550)
|
(15,595)
|
|
Development and operation of Biogas projects
|
(1,051)
|
(570)
|
|
Total segment liabilities
|
(19,601)
|
(16,165)
|
|
Corporate centre
|
(1,202)
|
(156)
|
|
Consolidation adjustments
|
9,474
|
8,918
|
|
Total consolidated liabilities
|
(11,329)
|
(7,403)
|
|
|
|
|
|
Extraction of gas
|
7,135
|
5,603
|
|
Development and operation of Biogas projects
|
168
|
166
|
|
Total segment additions to non-current assets
|
7,303
|
5,769
|
|
Deferred tax asset
|
200
|
500
|
|
Corporate centre
|
143
|
-
|
|
Consolidation adjustment: Intangible assets
|
1,209
|
-
|
|
Total consolidated additions to non-current assets
|
8,855
|
6,269
|
|
|
2011
unaudited
|
2011
unaudited
|
2010
|
2010
|
|
|
£’000
|
% of revenue
|
£’000
|
% of revenue
|
|
|
|
|
|
|
|
Customer A
|
6,862
|
72%
/td>
5,101
77%
|
||
|
Customer B
|
1,084
|
11%
|
699
|
11%
|
|
|
£’000
|
|
Cash
|
311
|
|
Contingent consideration
|
900
|
|
Total consideration
|
1,211
|
|
|
2011
|
2010
|
|
|
unaudited
|
|
|
|
|
|
|
|
£’000
|
£’000
|
|
Profit for the year from continuing operations
|
1,866
|
1,801
|
|
Profit/(loss) for the year from discontinued operations
|
64
|
151
|
|
|
|
|
|
Profit attributable to equity holders of the parent
|
1,930
|
1,952
|
|
|
|
|
|
|
No.
|
No.
|
|
|
|
|
|
Basic weighted average number of ordinary shares
|
97,405,275
|
93,267,179
|
|
Dilutive effect of share options
|
1,252,221
|
752,526
|
|
Diluted weighted average number of ordinary shares
|
98,657,496
|
94,019,705
|
|
|
1
January
2011
|
Cash
flow
|
Exchange
rate
differences
|
31
December
2011
|
|
|
|
|
|
unaudited
|
|
|
£’000
|
£’000
|
£’000
|
£’000
|
|
Cash at bank and in hand
|
427
|
318
|
-
|
745
|
|
Sale and finance leaseback
|
(2,857)
|
895
|
1
|
(1,961)
|
|
Long-term loan
|
(1,751)
|
(3,101)
|
-
|
(4,852)
|
|
Net debt
|
(4,181)
|
(1,888)
|
1
|
(6,068)
|
|
Securities
|
256
|
(34)
|
-
|
222
|
|
Adjusted net debt*
|
(3,925)
|
(1,922)
|
1
|
(5,846)
|
|
|
|
1
January
2010
|
Cash
flow
|
Exchange
rate
differences
|
31
December
2010
|
|
|
|
|
|
|
|
|
|
|
£’000
|
£’000
|
£’000
|
£’000
|
|
Cash at bank and in hand
|
|
904
|
(477)
|
-
|
427
|
|
Sale and finance leaseback
|
|
(2,710)
|
(159)
|
12
|
(2,857)
|
|
Long-term loan
|
|
-
|
(1,751)
|
-
|
(1,751)
|
|
Net funds/(debt)
|
|
(1,806)
|
(2,387)
|
12
|
(4,181)
|
|
Securities
|
|
188
|
68
|
-
|
256
|
|
Adjusted net debt*
|
|
(1,618)
|
(2,319)
|
12
|
(3,925)
|
|
|
2011
|
2010
|
|
|
unaudited
|
|
|
|
£’000
|
£’000
|
|
Key management compensation
|
|
|
|
Salaries (including social security) and other short term employee benefits
|
544
|
542
|
|
Long term benefits
|
30
|
37
|
|
Share-based payments
|
39
|
27
|
|
|
|
|
|
|
613
|
606
|