BRAINSPARK Plc (Brainspark or
the Company)
UNAUDITED INTERIM RESULTS FOR THE SIX MONTH PERIOD ENDED 30
JUNE 2007
CHAIRMANS STATEMENT
In
the six months ended 30 June 2007, the Company incurred a
profit before taxation of £4k, compared to a loss of the comparative period
last year of £72k. Brainspark has finally entered the
expansion cycle and launched its first new project with the
incorporation of China IPO Group Limited, an investment company focusing on
opportunities in China. Meanwhile Brainspark management continue to realise value from
existing assets.
Financial
Summary
The
consolidated net asset value at 30 June 2007 was £3,515k up from £3,511k at 31
December 2006..At 30 June 2007, Brainsparks
mid-market share price of 0.65p valued
the at £2,149k against a consolidated
net asset value of £3,515k.
First Half 2007 Events.
On
12 March Brainspark incorporated China IPO Group
Limited., a Jersey company, managed in Jersey that will make investments
in China, both on 6-12 months
returns, in pre-IPO situations, and in 3-5 year return with high growth small-
to medium- sized technology companies. China IPO Group Limited,
has entered into first refusal relationships with some of the most significant Chinese Science Parks and Incubators in China. The Directors of China
IPO Group Limited are the Rt. Hon. Earl of Cromer, Non-Executive Chairman,
Professor F. Gardin, Executive CEO Director, Mr. E. Burman,
Executive Director, and as Non-Executive Directors: Mr. Dennis Bryan Bailey,
Professor Liu Man Hong and Mr. Patrick Go. Bedell
Trust in Jersey act as company secretary. Allen
& Overy in Beijing has been retained as
the law firm. Successful private placement of China IPO shares could ultimately
secure Brainspark approximately a 25% share in a
company.
On
2 April 2007 China IPO Group made
its first pre-IPO investment in ET-China Holdings Ltd ("ET-China"), a
travel company with its main operations in Guangzhou (Guangdong Province). China IPO Group has
invested $200k (£100k) as part of a $7,000k (£3,500k) unsecured convertible
loan note for pre-IPO funding.
On
26 June the Company has agreed with Professor. F. Gardin to extend the terms of
the interest-free convertible loan of £213,000 for a period of two years such
that it is now repayable on 31 December 2009, with the right on either party to
demand conversion into Ordinary Shares at the price of 0.46 p per share at any
time. The Loan Stock will remain interest free.
Portfolio Review
At
of 30 June 2007 Brainspark
had holdings in 8 companies, 3 in the UK, 1 in Jersey, 2 in Italy, 1 in Israel and 1 in the United States. Its
stakes range from nearly 2% to 100% in these companies. The portfolio
covers a wide range of business sectors, including web services, application
service providers, advanced IT solutions and an investment company.
On
22 February, Cotterford, a UK investment company
subscribed £400k for an issue of new Metapack
(www.metapack.co.uk) shares representing 17.78 % of the enlarged issued share
capital. Following the dilution Brainspark holds
8.23% of the enlarged capital (10.58% pre-investment).
On
2 May Geosim (www.geosim.co.il),
the 3D city technology and modelling producer, in which Brainspark (www.brainspark.com) holds 44.11%, raised additional finance for working
capital and development. Private investors in the United States have subscribed
US$980k (£490k)to complete the second round of financing at a pre-money
valuation of $20,000k (£10,000k)The first round of financing was undertaken at
pre-money valuation of US$10,000k (£5,000k)was closed in September 2006. After
these additional subscriptions Brainspark has a
39.53% interest in Geosim
Further progress for the
second half of 2007
During
the second half of 2007 Brainspark continued the
positive trend of the first six months, here are some
of the main events.
In
July 2007 China IPO Group Limited entered in two further exclusive contracts
with Tianjin TEDA International Business Incubator (which has more than 180
companies currently being incubated) and the Tianjin TIDI Technology Incubation
Centre (which has more than 100 companies being incubated). TEDA is part of the
Tianjin Economic Development Zone. Tianjin is one of China's largest ports, and a
key centre for Electronics, Bio-chemicals, Automobiles, Manufacturing and
Logistics.
On
3 August 2007 Et-China.com
International Holdings (ET-China) went public on AIM and China IPO Group Limited
converted the option awarded to holders of unsecured convertible loan notes in
ET-China China IPO Group has converted
its $200k (£9100k) loan notes into 153,639 ET-China shares, which at listing
rice of 127p a share were worth £200k. On listing China IPO realized
approximately £15k from sale of part of the shares at 127p a share.
As
from 17 August Brainspark website (www.brainspark.com) contains all the
information required to be disclosed pursuant to AIM Rule 26.
On
24 September Brainspark announced that Geosim (www.geosim.co.il), had entered into a new agreement with CRASH Ventures LLC,
under which Crash LLC will act as an exclusive consultant. Under this new
agreement the exclusivity period has been extended from 31 May 2008 to 31
May 2010. Crash LLC will assist Geosim in raising a
total of US$3,000k (£1,500k) of which private investors in the United
States have already subscribed US$200k
(£100k), at a pre-money valuation of US$22,000k (£11,000k). This alone is
equivalent to 1.30p per share. The carrying value of Geosim
in our books is £1.83million, or 0.55p per share. The new Philadelphia 3D online website is
due for launch before year-end.
On
26 September Mediapolis SpA, the amusement park in
North of Italy were Brainsaprk has a small
investment, was given the final green light to start the implementation phase
of the project, which is expected to begin in Spring 2008.
Brainspark management remains committed to continue the
positive trend of the Company during the final part of the year.
Prof. Francesco Gardin
Chairman
27 September 2007
FINANCIAL STATEMENTS
CONSOLIDATED PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 30 JUNE 2007
|
|
Note
|
Six months to 30 June
2007 (Unaudited)
|
Six months to 30 June
2006 (Unaudited)
|
Year ended
31 December 2006
(Audited)
|
|
|
|
£000
|
£000
|
£000
|
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
Investment revenue
|
|
9
|
7
|
9
|
|
Gain on disposal of investments
|
|
75
|
-
|
300
|
|
Share of
profits of associates
|
|
-
|
-
|
92
|
|
Finance charges
|
|
-
|
-
|
(31)
|
|
Other operating expenses
|
|
(80)
|
(79)
|
(196)
|
|
Impairment of available for sale investments
|
|
-
|
-
|
(156)
|
|
Profit/(loss) before tax
|
|
4
|
(72)
|
18
|
|
|
|
|
|
|
|
Tax
|
|
-
|
-
|
-
|
|
Profit/(loss) for the period from
continuing operations
|
|
4
|
(72)
|
18
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
Equity holders of the parent
|
|
4
|
(72)
|
18
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
Basic and diluted
earnings per 0.01p ordinary share
|
3
|
0.001p
|
(0.02p)
|
0.005p
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEET
FOR THE PERIOD ENDED 30 JUNE 2007
|
|
Notes
|
Six months to
30 June 2007
(Unaudited)
£000
|
Six months to
30 June 2006
(Unaudited)
£000
|
Year Ended
31 December
2006
(Audited)
£000
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Investments in associates
|
4
|
2,023
|
2,010
|
2,023
|
|
Available for sale investments
|
5
|
818
|
1,222
|
718
|
|
Total non-current assets
|
|
2,841
|
3,232
|
2,741
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Trade and other receivables
|
|
626
|
270
|
626
|
|
Cash and cash equivalents
|
|
305
|
257
|
410
|
|
Total current assets
|
|
931
|
527
|
1,036
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Trade and other payables
|
|
(257)
|
(370)
|
(266)
|
|
Total current liabilities
|
|
(257)
|
(370)
|
(266)
|
|
|
|
|
|
|
|
Net current assets
|
|
674
|
157
|
770
|
|
|
|
|
|
|
|
Net assets
|
|
3,515
|
3,389
|
3,511
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Share capital
|
|
1,936
|
1,936
|
1,936
|
|
Share premium account
|
|
29,186
|
29,186
|
29,186
|
|
Other reserves
|
|
6,813
|
6,813
|
6,813
|
|
Equity component of convertible instrument
|
|
32
|
-
|
32
|
|
Retained losses
|
|
(34,452)
|
(34,546)
|
(34,456)
|
|
Equity attributable to equity holders of
the parent
|
|
3,515
|
3,389
|
3,511
|
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 JUNE 2007