HALF YEAR RESULTS 2020

CONSOLIDATED STATEMENT OF CASH FLOWS			Unaudited Six months ended 30 Jun 2020		Restated Unaudited Six months ended 30 Jun 2019		Restated Audited Year ended 31 Dec 2019
			USD'000		USD'000		USD'000
Cash flow from operating activities
Profit/(loss) before taxation			(1,418)		(1,141)		(5,789)
Adjustments for:
Depreciation of property, plant and equipment			971		576		1,306
Amortisation of intangible assets			5,357		3,598		8,299
Profit on investment in associate			-		-		(74)
Finance cost - net			4,655		4,026		3,869
Share based payments			2,734		28		2,878
Increase in trade and other receivables			(804)		(685)		(11,487)
(Decrease)/increase in trade and other payables			(6,453)		(6,370)		16,020
Decrease in inventories			-		62		3,603
Cash flow from operations			5,042		94		18,625
Income tax received/(paid)			613		(1,479)		(2,309)
Net cash flow generated from/(used in) operating activities			5,655		(1,385)		16,316
Cash flow used in investing activities
Purchase of property, plant and equipment			(179)		(449)		(755)
Purchase of intangible assets, net of cash acquired			(1)		-		(14,742)
Payment of deferred consideration			(3,023)		(1,024)		(2,940)
Acquisition of a subsidiary, net of cash acquired			(1,038)		-		(60,900)
Net cash flow used in investing activities			(4,241)		(1,473)		(79,337)
Cash flow used in financing activities
Proceeds/(Repayments) from borrowings (net)			2,585		(1,156)		103,424
Bond arrangement fees			(48)		-		(2,377)
Proceeds from issuance of ordinary shares (net)			4		43		2,133
Payment of liabilities arising from KeyDrive acquisition			-		-		(27,839)
Lease rentals			-		(180)		(528)
Lease interest			-		(50)		-
Interest paid			(3,569)		(311)		(1,970)
Net cash flow (used in)/generated from financing activities			(1,028)		(1,654)		72,843
Net increase/(decrease) in cash and cash equivalents			386		(4,512)		9,822
Cash and cash equivalents at beginning of the period/year			26,182		23,090		23,090
Exchange differences on cash and cash equivalents			1,063		(693)		(6,730)
Cash and cash equivalents at end of the period/year			27,631		17,885		26,182

 

.

NOTES TO THE FINANCIAL INFORMATION

1.   General information

CentralNic Group Plc is the UK holding company of a group of companies which are engaged in the provision of global domain name services. The company is registered in England and Wales. Its registered office and principal place of business is 4th Floor, Saddlers House, 44 Gutter Lane, London, England, EC2V 6BR.  

The CentralNic Group provides subscription services on a global scale to domain names and associated digital subscription products through Indirect and Direct channels as well as Monetisation services.

 

2.   Basis of preparation

The condensed interim financial information is unaudited and has been prepared on the basis of the accounting policies set out in the Group's 2019 statutory accounts in accordance with Accounting Standard IAS 34 Interim Financial Reporting.

The condensed interim consolidated financial statements do not represent statutory accounts within the meaning of section 435 of the Companies Act 2016. The financial information for the year ended 31 December 2019 is based on the statutory accounts for the year ended 31 December 2019. Those accounts, upon which the auditors issued an unqualified opinion, have been delivered to the Registrar of Companies and did not contain statements under section 498(2) or (3) of the Companies Act 2006.

 

The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, except for the estimation of income tax, and the adoption of new and amended standards and accounting policies as set out below.

 

As a profitable provider of online subscription services with high cash conversion and solid organic growth, decentrally organised and catering to solid customers distributed over the entire globe, we do not expect CentralNic to be severely affected by COVID-19.  The Directors have taken the necessary precautions to preserve the Group's cash and review the acquisition pipeline and financing plans to ensure stability and optimisation of the business strategies in the current global climate.

 

3.   New and amended standards adopted by the Group

 

In the current reporting period, the Group has applied amendments to IFRS. These include annual improvements to IFRS, changes in standards, legislative and regulatory amendments, changes in disclosure and presentation requirements. The adoption of these has not had any material impact on the Group's financial statements and the accounting policies adopted by the Group in the interim report are consistent with the most recent Annual Report for the year ended 31 December 2019.

 

The International Accounting Standards Board published an amendment to IFRS 16 (''Covid-19 Related Rent Concessions''), in which they provide an accounting policy choice to the lessees to apply practical relief for rent concessions arising as a result of the COVID-19 pandemic. This amendment has not yet been endorsed by the European Union and did not impact the Interim Report June 2020.

 

4.   Critical accounting judgments and key sources of estimating uncertainty

 

In the application of the CentralNic Group's accounting policies, the Directors are required to make judgments, estimates and assumptions about the carrying amounts of assets and liabilities that are not apparent from other sources. The estimates and assumptions are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.

 

The following are the key assumptions concerning the future and other key sources of estimation uncertainty at the statement of financial position date that have a significant risk of causing a significant adjustment to the carrying amounts of assets and liabilities in the financial statements:

 

Impairment Testing

 

The recoverable amounts of individual non-financial assets are determined based on the higher of the value-in-use calculations and the recoverable amount, or fair value less costs to sell. These calculations will require the use of estimates and assumptions. It is reasonably possible that assumptions may change, which may impact the Directors' estimates and may then require a material adjustment to the carrying value of tangible and intangible assets. 

 

The Directors review and test the carrying value of tangible and intangible assets when events or changes in circumstances suggest that the carrying amount may not be recoverable. For the purposes of performing impairment tests, assets are grouped at the lowest level for which identifiable cash flows are largely dependent on cash flows of other assets or liabilities. If there are indications that impairment may have occurred, estimates of expected future cashflows will be prepared for each group of assets. 

Expected future cash flows used to determine the value in use of tangible and intangible assets will be inherently uncertain and could materially change over time.

 

Estimation of useful life

 

The charge in respect of periodic amortisation and depreciation is derived after determining an estimate of an asset's expected useful life. The useful lives of the assets are determined by management at the time the asset is acquired and are reviewed continually for appropriateness.

 

Software development costs

 

The Group accounts for costs incurred to develop software for internal use as per IAS 38 and capitalises the costs incurred during the application development stage which include costs to design the software configuration and interfaces, coding, installation, and testing.  Costs incurred during the preliminary project stage along with post-implementation stages of internal use software are expensed as incurred. Capitalised development costs are amortised over their expected economic useful life. Costs incurred to maintain the existing software are expensed as incurred. The capitalisation and ongoing assessment of recoverability of development costs requires considerable judgement by management with respect to certain external factors, including, but not limited to, technological and economic feasibility, and estimated economic life.

 

Deferred Consideration

 

The fair value of the contingent deferred consideration arising on business combinations is a key area of accounting estimate. Judgement was exercised in determining the fair value of the deferred consideration in the KeyDrive acquisition, as described in note 15.

 

5.   Significant accounting policy

 

a)      Revenue recognition

 

Revenue is measured at the fair value of the consideration received or receivable and represents amounts receivable for services provided in the course of ordinary activities, net of discounts and sales related taxes.

Revenue from the sale of services is recognised when the performance obligations are met under the customer contract. In particular:

(i)            Indirect Sale of services for domain names to registrars (formerly reported as Reseller)

Indirect revenues are derived from their customer base, registrars, via the following three channels:

(a)   Reseller channel - Revenues are derived by facilitating the sale of domain names and associated digital subscription products to registrars by acting as a wholesale platform provider.

(b)   Registry Operator channel - CentralNic is an asset holder for Country Code TLD .SK, and therefore generates revenues through sale of domain names of .SK extension to registrars

(c)    Registry Service Provider channel - These revenues are generated from the provision of services through the registry service provider mechanism. CentralNic operates as a back-end service provider for third-party Top Level Domains on an exclusive basis, enabling the registrars to sell domain names to registrants.

In accordance with IFRS 15, each segment evaluates the representation of the underlying customer contracts with the registrars and identifies the performance obligation that is required to be met under the customer contract. Determining the transaction price and allocating the transaction price to the performance obligation is done is also considered, followed by the fulfilment of the performance obligation, therefore leading to the revenue recognition of the sale.

For the Reseller channel, upon evaluation of the customer contract, the registry channel has performance obligations that are met at point of sale of the domain name. An invoice under this division could cover the license to utilise the domain name for a fixed term period which could vary between one and ten years, however, all performance obligations are met at the point of sale, and therefore no revenue is deferred.

For the Registry operator revenues and Registry service channels, upon evaluation of the customer contract, the registry channel has several performance obligations that need to be met over the term of the domain name sale. An invoice under these divisions could cover the sale of a domain name for a fixed term period which could vary between one and ten years, and the performance obligations are expected to be fulfilled over the course of this term on a straight-line basis. Revenues that relate to the period in which the services are performed are recognised in the income statement of that period, with the amounts relating to future periods being deferred into ''deferred revenue''.

 

(ii)           Direct sale of services for domain names to domain registrants (formerly reported as Small business and Corporate Services)

For the Direct segment, upon evaluation of the customer contract, the registrar channel has performance obligations that are met at the point of sale of the domain name. An invoice under this segment could cover the license to utilise the domain name for a fixed term period which could vary between one and ten years, however, all performance obligations are met at the point of sale, and therefore no revenue is deferred.

Direct revenues are generated from the provision of retail and similar services to domain registrants. The sub revenue streams would be those of new registrations and renewals. Revenue originates when a transaction is generated on the service registry platform by the customer.

Revenue from the provision of computer software to a customer is recognised when the Group has delivered the related software and completed all of the adaptions required by the customer for either the whole contract or for a specific milestone deliverable within the contract. The revenue is recognised at the point of fulfilment of the performance obligation, in line with the customer contract.

Revenue from strategic consultancy and similar services is recognised in profit and loss in proportion to the stage of completion of the performance obligation at the reporting date. The stage of performance obligation fulfilment is determined based on completion of work performed to date as a percentage of total services to be performed.

(iii)          Monetisation services

In the Monetisation segment, CentralNic places third party advertising ("Advertisers") on domain names held by third parties ("Publisher") not yet or not intended to be developed into website.  Revenues are recognized after a chargeable click on the Advertiser's advertisement placed on a Publisher's domain name or a chargeable redirect from a Publisher's domain name to an Advertiser's website are registered.

The acquisition of Team Internet AG and other transformative acquisitions during 2019 have altered the business mix of the Group which have resulted in the restatement and reclassification of the Group segmental reporting.  At 30 June 2020, certain restatement and reclassification have been made to the segmental reporting analysis of CentralNic Group for the period and financial year ended 30 June 2019 and 31 December 2019 respectively to enhance comparability with the current year's Interim Report ended 30 June 2020. These restatement and reclassification have had no impact on the Group reported Consolidated Statement of Comprehensive Income, Consolidated Statement of Financial Position and Consolidated Statement of Cash Flow. As result, comparative figures in note 6 Segmental Analysis have been adjusted to conform to the Interim Report presentation and the formerly reported segments have been restated and reclassified as follows:

Segments reclassification

(a) Indirect, materially consistent with the former Reseller segment,

(b) Direct, combining the former Small Business and Corporate segment

(c) Monetisation, due to its materially enlarged weight warranted its own segment

 The segments restated were as follows:

As at 30 June 2019	Reseller USD'000	Small Business USD'000	Corporate USD'000	Total USD'000
Previously reported
Revenue	25,509	19,768	4,416	49,693
After reclassification	Indirect USD'000	Direct USD'000	Monetisation USD'000	Total USD'000
Revenue	25,509	24,184	-	49,693
As at 31 December 2019	Reseller USD'000	Small Business USD'000	Corporate USD'000	Total USD'000
Previously reported
Revenue	60,681	37,753	10,760	109,194
After reclassification	Indirect USD'000	Direct USD'000	Monetisation USD'000	Total USD'000
Revenue	60,681	46,638	1,875	109,194

b)   Foreign currency translation

Functional and presentation currency

Items included in the financial statements of each of the CentralNic Group's entities are measured using the currency of the primary economic environment in which the entity operates. The Condensed Consolidated Financial Statements are presented in USD given that more than half of its trade is in US Dollar and the industry in which it operates is predominantly trading in US Dollars.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at balance sheet date exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement, except when deferred in equity as reserve for exchange rate adjustments.

In the Condensed Consolidated Statement of Comprehensive Income, the comparative figures for the period ended 30 June 2019 and financial year ended 31 December 2019 have been restated to reclassify the foreign exchange differences arising from foreign currency borrowings from administrative expenses to  finance costs and other comprehensive income respectively. The Directors believe that this change of presentation provides more reliable and relevant information to the users of the Interim Report about the effect of the transaction and the financial performance of the Group.  The change has had a material impact on the Group reported Consolidated Statement of Comprehensive Income, Consolidated Statement of Financial Position and Consolidated Statement of Cash Flow for the period ended 30 June 2019 and financial year ended 31 December 2019, please refer to the footnote in the Condensed Consolidated Statement of Income for further details of the reclassification and presentation.  Following this change of accounting policy and in order to be in conformity with IAS 21.32, future foreign exchange differences arising on the translation of foreign currency borrowings will be recognised in other comprehensive income and accumulated in a separate reserve '' Foreign exchange translation reserve'' in equity.

Change of functional currency

On 1 January 2020, CentralNic Group PLC, the Parent Company changed its functional currency from GBP to EUR.  The change was made to reflect that EUR has become the predominant currency in the company, counting for a significant part of the company's foreign currency borrowings.  The change has been implemented with prospective effect and comparatives have not been restated. The change in functional currency will significantly reduce the volatility of the Parent Company's exposure to foreign currency exchange movement, in particular due to translation of foreign currency borrowings.  

The exchange rates used were as follows:

GBP/EUR exchange rate			1 January 2020	30 June 2020
Spot rate			1.1755	-
Average rate			-	1.1126
Closing rate			-	1.0960

 

6.   Segment analysis

 

CentralNic is an independent global service provider distributing domain names and associated digital subscription products through Indirect and Direct channels as well as Monetisation services to domain name owners. Operating segments are prepared in a manner consistent with the internal reporting provided to the management as its chief operating decision maker in order to allocate resources to segments and to assess their performance.

 

The Directors do not rely on segmental cash flows or analysis of segment assets and liabilities arising from the operating, investing and financing activities for each reportable segment for their decision making and have therefore not included them. As described in note 5, there has been a restatement and reclassification of the Group's segmental reporting and therefore the comparatives have been updated. The segmental analysis is organised around the products and services of the business.

 

The Indirect segment is a global distributor of domain names and provides consultancy services to retailers. The Direct segment provides domain names, ancillary services to end users, monitoring services to protect brands online, technical and consultancy services to corporate clients, licencing of the Group's in house developed registry management platform, also on a global basis. The Monetisation segment provides advertising placement services, sale of domain name and data traffic management services on a global basis.

 

 

 

Management reviews the activities of the CentralNic Group in the segments disclosed below:

 

 

 

	Period to 30 June 2020
	Indirect USD'000	Direct USD'000	Monetisation USD'000	Total USD'000
Revenue	41,178	21,619	48,454	111,251
Gross profit	11,881	10,404	12,914	35,199
Total administrative expenses Share based payments expense				(29,228) (2,734)
Operating profit				3,237
Adjusted EBITDA Depreciation Amortisation of intangibles assets Non-core operating expenses Share based payment expense				15,096 (971) (5,357) (2,797) (2,734)
Operating profit				3,237
Finance cost (net)				(4,655)
Profit before taxation				(1,418)
Income tax expense				(1,313)
Profit after taxation				(2,731)

 

 

 

 

	Period to 30 June 2019
	Indirect USD'000	Direct USD'000	Monetisation USD'000	Total USD'000
Revenue	25,509	24,184	-	49,693
Gross profit	8,229	11,502	-	19,731
Total administrative expenses Share based payments expense				(16,818) (28)
Operating profit				2,885
Adjusted EBITDA Depreciation Amortisation of intangibles assets Non-core operating expenses  Share based payment expense				9,230 (576) (3,598) (2,143) (28)
Operating profit				2,885
Finance cost (net)				(4,026)
Loss before taxation				(1,141)
Income tax expense				(1,369)
Loss after taxation				(2,510)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

	Year to 31 December 2019
	Indirect USD'000	Direct USD'000	Monetisation USD'000	Total USD'000
Revenue	60,681	46,638	1,875	109,194
Gross profit	19,604	22,671	500	42,775
Total administrative expenses Share based payments expense				(41,891) (2,878)
Operating loss				(1,994)
Adjusted EBITDA Depreciation Amortisation of intangibles assets Non-core operating expenses Share of associate income Share based payment expense				17,920 (1,306) (8,299) (7,357) (74) (2,878)
Operating loss				(1,994)
Finance cost (net)				(3,869)
Share of associate income				74
Loss before taxation				(5,789)
Income tax expense				39
Loss after taxation				(5,750)

 

7.   Revenue

The Group's revenue is generated from the following geographical areas:

			Unaudited 30 Jun 2020			Unaudited 30 Jun 2019		Audited 31 Dec 2019
			USD'000			USD'000		USD'000
Indirect Services
UK		526			305				828
North America		10,832			5,570				13,509
Europe		21,392			17,416				34,972
ROW		8,428			2,218				11,372
		41,178			25,509				60,681
Direct Services
UK		1,141			1,431				2,792
North America		6,811			6,777				11,656
Europe		8,827			8,916				19,623
ROW		4,840			7,060				12,567
		21,619			24,184				46,638
Monetisation services
UK		214			-				8
North America		1,807			-				102
Europe		45,160			-				1,711
ROW		1,273			-				54
		-			618				4,523
		48,454			-				1,875
Total revenue		111,251			49,693				109,194

 

The Indirect segment has one customer that represents more than 10% of the segment's revenue during the period amounting to USD 4.3m.

The Direct segment has no customer that represents more than 10% of the segment's revenue during the period.

The Monetisation segment has one customer that represents more than 92% of the segment's revenue during the period amounting to USD 45.0m.

8.   Finance costs

 

				Unaudited 6 months ended 30 Jun 2020			Unaudited 6 months ended 30 Jun 2019		Restated(2) Audited year ended 31 Dec 2019
				USD'000			USD'000		USD'000
Impact of unwinding of discount on Net Present Value of deferred consideration(1)					(28)		(273)		(3,398)
Reappraisal of deferred consideration					-		(3,173)		-
Foreign exchange loss on revolving credit facility revaluation					-		-		(214)
Foreign exchange (loss)/gain on bond revaluation					(321)		-		4,099
Arrangement fees on borrowings					(540)		(157)		(1,420)
Interest expense on short-term borrowings					(114)		(38)		(781)
Interest expense on long-term bank borrowings					(3,576)		(340)		(2,033)
Interest expense on leases					(82)		(50)		(127)
					(4,661)		(4,031)		(3,874)

⁽¹⁾  Details on the impact of deferred consideration on the Finance costs is discussed in detail in note 15.

⁽²⁾  The finance costs for the financial year ended 31 December 2019 have been restated to reclassify the foreign exchange loss on the revolving credit facility revaluation from administrative expenses to reflect the appropriate IFRS accounting treatment as per IAS 23.

9.     Income tax expense

		Unaudited 6 months ended 30 Jun 2020		Unaudited 6 months ended 30 Jun 2019		Audited Year ended 31 Dec 2019
		USD'000		USD'000		USD'000
Current tax on profits for the period- UK and foreign		(2,211)		(1,886)		(1,292)
Adjustments in respect of previous periods		-		(20)		48
Current income tax		(2,211)		(1,906)		(1,244)
Deferred income tax		898		537		1,283
		(1,313)		(1,369)		39

 

A reconciliation of the current income tax expense applicable to the profit before taxation at the statutory tax rate to the

current income tax expense at the effective tax rate of the CentralNic Group are as follows:

	Unaudited 6 months end 30 Jun 2020		Restated Unaudited 6 months ended 30 Jun 2019		Restated Audited Year ended 31 Dec 2019
	USD'000		USD'000		USD'000
Loss before taxation	(1,418)		(1,141)		(5,789)
Tax calculated at domestic tax rates applicable to profits in the respective countries	(1,682)		533		(1,580)
Tax effects of:
Expenses not deductible for tax purposes	(689)		105		803
Profit set off against goodwill amortisation - SK-NIC	-		(245)		-
Adjustments in respect of previous periods	-		20		48
Effects of different jurisdictional tax rates	-		(226)		-
Tax loss movement	1,193		(978)		578
Deferred consideration amounts capitalised in local entity	-		(1,016)		-
Deferred tax	898		537		1,283
Withholding tax	-		(7)		(168)
Other adjustments	(1,033)		(92)		(925)
Current tax (expense)/credit for the period/year	(1,313)		(1,369)		39

The Company estimates for income taxes in the condensed financial statements on the basis of its income for financial reporting purposes, adjusted for items that are not assessable or deductible for income tax purposes, in accordance with the regulations of domestic tax authorities.

The effective rate of tax for the period was 93% (Six months ended 2019: 120%), mainly driven by the different jurisdictions tax rate, local tax treatment of deferred consideration amounts, tax losses carried forward and the impact of SK-NIC's profits set off against amortisation of goodwill. As illustrated above the business incurs a high level of non-cash charges which are mainly not deductible for income taxes in the relevant jurisdictions and largely represent permanent differences between accounting and taxable profits. As a percentage of the adjusted EBITDA less non-core operating expenses, the tax charge was 10% for the six months ended 30 June 2020 (Six months ended 2019: 19.4%), which in the opinion of the Directors is a more appropriate measure of the tax cost to the business.

In the UK, the applicable statutory tax rate for 2020/21 is 19% (2019/20: 19%).

In the USA, federal taxes are due at 21% on taxable income. Under California tax legislation a statutory minimum of USD 800 of state tax is due.

In Germany, federal taxes are due at 15% on taxable income. With an additional 5.5% solidarity surcharge due on the income tax. A community business tax of 14%-c.17% is also levied with rates determined by the municipality taking the total effective tax charge to circa 30%-34%.

In Australia and New Zealand, income taxes are due at 30% and 28% respectively on taxable income.

In Slovakia, income tax is due at 21% of taxable income.

 

10.   Earnings per share

 

Earnings per share has been calculated by dividing the consolidated profit/(loss) after taxation attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the period.

Diluted earnings per share has been calculated on the same basis as above, except that the weighted average number of ordinary shares that would be issued on the conversion of all the dilutive potential ordinary shares (arising from the Group's share option scheme and warrants) into ordinary shares has been added to the denominator. There are no changes to the profit (numerator) as a result of the dilutive calculation.

 

		Unaudited As at 30 Jun 2020		Unaudited As at 30 Jun 2019		Audited As at 31 Dec 2019
		USD'000		USD'000		USD'000
Loss) after tax attributable to owners		(2,731)		(2,467)		(5,686)
Operating profit /(loss)		3,237		2,885		(1,994)
Depreciation		971		576		1,306
Amortisation of intangible assets		5,357		3,598		8,299
Non-core operating expenses		2,797		2,143		7,357
Share of associate income		-		-		74
Share based payment expense		2,734		28		2,878
Adjusted EBITDA		15,096		9,230		17,920
Depreciation		(971)		(576)		(1,306)
Finance costs (excluding deferred consideration related amounts - note 8)		(4,633)		(585)		(476)
Finance income		6		5		5
Taxation		(1,313)		(1,369)		39
Adjusted Earnings		8,185		6,705		16,182
Weighted average number of shares:
Basic		184,434,668		171,396,695		175,083,962
Effect of dilutive potential ordinary shares		6,371,718		6,224,426		5,397,202
Diluted		190,806,386		177,621,121		180,481,164
Earnings per share:
Basic (cents)		(1.48)		(1.44)		(3.25)
Diluted (cents)		(1.48)		(1.44)		(3.25)
Adjusted earnings - Basic (cents)		4.44		3.91		9.24
Adjusted earnings - Diluted (cents)		4.29		3.77		8.97

Basic and diluted earnings per share has been impacted by non-recurring acquisition costs, amortisation changes and other significant operating costs.

 

11. Property, plant and equipment

	Right of use assets	Motor vehicles	Computer equipment	Furniture and fittings	Total
	USD'000	USD'000	USD'000	USD'000	USD'000
Cost
At 1 January 2019	-	30	1,722	257	2,009
IFRS 16 adjustment on 1 January 2019	779	-	-	-	779
Additions	3,406	-	273	176	3,855
Exchange differences	(15)	-	(4)	(1)	(20)
At 30 June 2019	4,170	30	1,991	432	6,623
Additions	192	-	407	37	636
Acquisition of subsidiary	911	-	376	127	1,414
Exchange differences	128	(18)	(128)	(16)	(34)
At 31 December 2019	5,401	12	2,646	580	8,639
Additions	14	-	400	33	447
Exchange differences	(186)	-	(79)	(1)	(266)
At 30 June 2020	5,229	12	2,967	612	8,820
Accumulated depreciation
At 1 January 2019	-	11	958	109	1,078
Charge for the period	295	3	239	39	576
Exchange differences	-	(1)	13	-	12
At 30 June 2019	295	13	1,210	148	1,666
Charge for the period	363	2	288	77	730
Exchange differences	11	(3)	(175)	(17)	(184)
At 31 December 2020	669	12	1,323	208	2,212
Charge for the period	504	-	363	104	971
Exchange differences	(7)	-	(45)	22	(30)
At 30 June 2020	1,166	12	1,641	334	3,153
Property, plant and equipment- carrying value
At 30 June 2019	3,875	17	781	284	4,957
At 31 Dec 2019	4,732	-	1,323	372	6,427
At 30 June 2020	4,063	-	1,326	278	5,667

 

The carrying value of property, plant and equipment excluding right of use assets recognised under IFRS 16 at 30 June 2020 was USD 1,604,000 (30 June 2019: USD 1,082,000)

 

12. Intangible assets

	Domain Names	Patents & Trademarks	Software	Customer List	Goodwill	Intellectual Property	Total
	USD'000	USD'000	USD'000	USD'000	USD'000	USD'000	USD'000
Cost or deemed cost
At 1 January 2019	1,472	3,210	14,639	41,946	77,600	-	138,867
Additions	-	-	-	-	-	-	-
Exchange Differences	(13)	(2)	(39)	(255)	(256)	-	(565)
At 30 June 2019	1,459	3,208	14,600	41,691	77,344		138,302
Additions	-	-	163	-	-	-	163
Acquisition of subsidiary	6,761	1,874	3,232	34,566	31,775	1,464	79,672
Reclassification from Inventory	3,467	-	-	-	-	-	3,467
Exchange Differences	152	92	322	2,925	1,118	175	4,784
At 31 December 2019	11,839	5,174	18,317	79,182	110,237	1,639	226,388
Additions	-	-	787	108	739	-	1,634
Acquisition of Subsidiary	-	-	-	-	(104)	-	(104)
Exchange Differences	(205)	(28)	(262)	(953)	(2,064)	(41)	(3,553)
At 30 June 2020	11,634	5,146	18,842	78,337	108,808	1,598	224,365
Amortisation
At 1 January 2019	399	88	3,718	7,395	-	-	11,600
Charge for the period	54	111	1,135	2,298	-	-	3,598
Exchange differences	(4)	-	(27)	(85)	-	-	(116)
At 30 June 2019	449	199	4,826	9,608	-	-	15,082
Charge for the period	589	187	1,025	2,838	4	58	4,701
Exchange Differences	38	(8)	102	402	(4)	20	550
At 31 December 2019	1,076	378	5,953	12,848	-	78	20,333
Charge for the period	191	211	1,182	3,696	-	77	5,357
Exchange Differences	(77)	(23)	(199)	(145)	-	(8)	(452)
At 30 June 2020	1,190	566	6,936	16,399	-	147	25,238
Carrying value
At 30 June 2019	1,010	3,009	9,774	32,083	77,344	-	123,220
At 31 December 2019	10,763	4,796	12,364	66,334	110,237	1,561	206,055
At 30 June 2020	10,444	4,580	11,906	61,938	108,808	1,451	199,127

 

Amortisation of intangible assets is included in administrative expenses in the combined and consolidated statement of comprehensive income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13. Deferred receivables

		Unaudited As at 30 Jun 2020		Unaudited As at 30 Jun 2019		Audited As at 31 Dec 2019
		USD'000		USD'000		USD'000
Deferred costs		488		1,414		639
Loans to related parties		100		100		100
		588		1,514		739

 

 

 

14. Trade and other receivables

		Unaudited As at 30 Jun 2020		Unaudited As at 30 Jun 2019		Audited As at 31 Dec 2019
		USD'000		USD'000		USD'000
Trade receivables		21,463		10,124		21,121
Accrued revenue		8,693		7,840		6,251
Deferred costs		1,365		1,112		1,723
Prepayments and other receivables		3,943		2,803		7,278
Supplier payments on account		3,111		2,993		4,387
		38,575		24,872		40,760

 

 

 

 

 

 

 

15. Trade and other payables and accruals

 

		Unaudited As at 30 Jun 2020		Unaudited As at 30 Jun 2019		Audited As at 31 Dec 2019
		USD'000		USD'000		USD'000
Accounts payable		14,990		5,447		15,645
Accrued expenses		20,623		15,054		23,252
Other taxes and social security		45		262		-
Deferred consideration		6,850		5,838		10,881
Deferred revenue		4,560		6,852		6,331
Customer payments on account		18,057		18,393		16,724
Accrued interest		1,772		245		1,850
Other liabilities		1,497		395		1,000
		68,394		52,486		75,683

 

 

 

 

 

 

 

 

 

 

 

 

On 23 June 2020, CentralNic Group has settled EUR 2,700,000 deferred consideration payable to the sellers of Team Internet AG. The deferred consideration and the finance costs also reflected the unwinding of the discount factor resulting from the passage of time.

Deferred consideration is subject to actuarial and net present value discounts and the resulting income or expense are recorded in the finance cost in the Consolidated Statement of Comprehensive Income as described in note 9. The maximum amount of deferred consideration payable in cash or in shares is USD 12.0m, out of which USD 5.6m is in cash and USD 6.4m in shares. Please refer to note 19 for further details of deferred consideration liabilities settled after the balance sheet date.

16. Financial instruments

The CentralNic Group is exposed to market risk, credit risk and liquidity risk arising from financial instruments. The Group's overall financial risk management policy focusses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group's financial performance. The Group does not trade in financial instruments.

The principal financial instruments used by the CentralNic Group, from which financial instrument risk arises, are as follows:

		Unaudited As at 30 Jun 2020			Unaudited As at 30 Jun 2019		Audited As at 31 Dec 2019
		USD'000			USD'000		USD'000
Financial assets
Loan and receivables
Trade and other receivables		35,902			23,292		33,701
Cash and cash equivalents		27,631			17,885		26,182
		63,533			41,177		59,883
Financial liabilities measure at amortised costs
Trade and other payables		43,049			25,351		46,555
Loan and borrowings (short and long term)		104,059			23,838		101,180
		147,108			49,189		147,735

 

 

 

 

 

 

 

 

 

 

Cash and Net Debts movement in the 6 months period to 30 June 20 were as follows [table to be updated]:

Cash	USD'000		Net Debts		USD'000
Cash at 31 December 2019	26,182		Net debt at 31 December 2019		74,998
EBITDA	15,096		Increase in cash		(1,449)
Non-core expenses (paid)	(2,797)		Loan repayments		(441)
Bond Interest	(3,514)		Proceeds from RCF		3,026
Tax paid	746		Arrangement fee amortisation		540
Pre-2020 acquisition one-off W/C items(1)	(5,996)		Currency		(245)
New acquisitions	(1,017)
Net Borrowing	2,585
Bond arrangement fees (2nd tranche)	(541)
Working capital/Miscellaneous	(3,113)
Cash at 30 June 2020	27,631		Net debt at 30 June 2020		76,429
(1) Includes deferred consideration, completion statement adjustments, and settlement of acquired one-off liabilities

 

17. Share capital

		Number		Share Capital		Share Premium		Merger Relief
				USD'000		USD'000		USD'000
At 1 January 2019		170,652,802		216		69,238		2,314
Proceeds from shares issued in connection with the employee share option schemes		100,000		1		44		-
Shares issued to settle the deferred consideration in respect of KeyDrive acquisition		7,384,978		10		5,553		-
At 30 June 2019		178,137,780		227		74,835		2,314
Option exercised in August 2019		436,698		-		5		-
Shares issued in respect of Team Internet acquisition		3,911,650		5		-		2,983
At 31 December 2019		182,486,128		232		74,840		5,297
New shares issued		3,138,356		4		-		-
At 30 June 2020		185,624,484		236		74,840		5,297

 

 

 

18. Borrowings

      At 30 June 2020, the contractual maturities of the Group's non-derivative financial liabilities were as follows:

		Less than 6 months	Less than 6-12 months		Between 1 and 2 years		Between 2 and 5 years		Over 5 years		Total contractual cash flows	Carrying amount (assets)/liabilities
		USD' 000	USD'000		USD'000		USD'000		USD'000		USD'000	USD'000
Trade and other payables and accruals		42,649	-		-		-		-		42,649	42,649
Borrowings (include prepaid costs)		5,849	298		-		97,912		-		104,059	104,059
Lease liabilities		464	457		923		1,332		972		4,148	4,148
Total non-derivatives		48,962	755		923		99,244		972		150,856	150,856
At 30 June 2020, the SVB Revolving facility is reflected in short term borrowings as its repayment is due within six months from the date of this report.   At 31 December 2019, the contractual maturities of the Group's non-derivative financial liabilities were as follows:
		Less than 6 months	Less than 6-12 months		Between 1 and 2 years		Between 2 and 5 years		Over 5 years		Total contractual cash flows	Carrying amount (assets)/liabilities
		USD'000	USD'000		USD'000		USD'000		USD'000		USD'000	USD'000
Trade and other payables and accruals		46,555	-		-		-		-		46,555	46,555
Borrowings (include prepaid costs)		2,809	348		299		97,724				101,180	101,180
Lease liabilities		403	468		935		1,717		1,180		4,703	4,703
Total non-derivatives		49,767	816		1,234		99,441		1,180		152,438	152,438

 

As at 31 December 2019, a second tranche of bonds for a nominal amount of EUR 40,000,000 had been issued from the existing senior secured bond.  

At 30 June 2019, the contractual maturities of the Group's non-derivative financial liabilities were as follows:

		Less than 6 months	Less than 6-12 months		Between 1 and 2 years		Between 2 and 5 years		Over 5 years	Total contractual cash flows	Carrying amount (assets)/liabilities
		USD'000	USD'000		USD'000		USD'000		USD'000	USD'000	USD'000
Trade and other payables and accruals		25,351	-		-		-		-	25,351	25,351
Borrowings (include prepaid costs)		23,838	-		-		-		-	23,838	23,838
Lease liabilities		271	290		720		2,279		1,101	4,661	4,661
Total non-derivatives		49,460	290		720		2,279		1,101	53,850	53,850

As at 30 June 2019, the SVB term loan had been reflected in short term borrowings due to its repayment in July 2019 from the Bond proceeds. In July 2019, the EUR 50,000,000 bond proceeds replaced the SVB term loan and was reflected in long term borrowings.

19. Events occurring after the reporting period

Detailed below are the significant events that happened after the Group's period end date of 30 June 2020 and before the signing of this Interim Report and Accounts on 31 August 2020.

SK-NIC deferred consideration

As per the Sale and Purchase Agreement of SK-NIC, an amount of EUR 1,324,492 has been paid as part of the deferred consideration on 17^th July 2020. The unwinding of the deferred consideration is not subject to the company growth rate as the Directors believe that there is sufficient headroom against management sensitivity to attain these domain growth rates.    

Issue of shares

As per the Sale and Purchase Agreement of Hexonet Group, a deferred consideration payment of EUR 2,971,000 was payable on the first anniversary of the completion of the acquisition.  In order to fund the deferred consideration payment for the acquisition of Hexonet GmbH and Mediasiren Advertising Inc., on 6^th August 2020, CentralNic Group PLC issued 3,208,819 ordinary shares of 1 pence each (the "New Ordinary Shares").   The New Ordinary Shares have been admitted to trading on AIM on 12^th August 2020 and will be ranked pari passu with the Company's existing ordinary shares.

Capital Reduction

As resolved by the Annual General Meeting on 4 June 2020 a capital reduction has been completed subsequent to its approval by the High Court and its registration by the Companies House effective 14 August 2020. The Capital Reduction is effected by the cancellation of the Company's share premium amounting to GBP 60,880,000 and thereby increased the distributable reserves which would facilitates making future distributions to its shareholders, including the payment of dividends subject to the continuing satisfactory financial performance of the Group. The Capital Reduction does not result in any cash outflow nor does it impact the Company's profits. There is no change in the number of shares in issue or their nominal value. No new share certificates are being issued because of the Capital Reduction. The Capital Reduction itself does not involve any distribution or repayment of capital or share premium by the Company and does not reduce the underlying net assets of the Company.