LightwaveRF plc (AIM: LWRF) Interim results for the six months ended 31 March 2018

Similar documents
AdEPT Telecom plc. ( AdEPT or the Company, together with its subsidiaries the Group ) Interim results for the 6 months ended 30 September 2017

EVR Holdings plc ( EVR or the Company ) Half-yearly Results

2017 Half Year Report Maiden Positive H1 clean EBITDA for the Period ended June 30, 2017

Interim Results for the six months ended 30 September 2016 (Unaudited)

Invu PLC. Interim Results for the six months ended 31 July 2013

IMAGE SCAN HOLDINGS PLC ("Image Scan" or the "Company") (AIM: IGE) INTERIM RESULTS Revenue up 57%, reduced overheads

GAN plc Half Year Results

Islamic Bank of Britain PLC. Interim Report

IndigoVision Group plc ( IndigoVision, the Company or the Group ) Interim Results for six months ending 30 June 2018

GameAccount Network plc (GAN) 2015 Half Year Results

Interim Report Something for everyone

Half Yearly Report Interim Results for the six months ended 30 September 2014

PRESS ANNOUNCEMENT GAMES WORKSHOP GROUP PLC

Iofina plc ( Iofina, the Company or the Group ) (LSE AIM: IOF) INTERIM RESULTS

Interim results. for the six months to 30 September Company Registration Number

Amino Technologies plc IFC IBC

INTERIM RESULTS For the six months ended 31 December 2017

Cupid plc. Half Yearly Report

More Choice More Customers More Channels

Ramsdens Holdings PLC. ( Ramsdens, the Group, the Company ) Interim Results for the 6 months ended 30 September 2017

PARK GROUP PLC ( Park or the Company or the Group ) INTERIM RESULTS FOR THE SIX MONTHS TO 30 SEPTEMBER 2017

Revolution Bars Group plc (LSE: RBG) Interim results for the six months ended 31 December 2016

Park Group plc Interim report Delivering Growth

IMMEDIA GROUP PLC ("Immedia" or the "Company" or the "Group") UNAUDITED HALF-YEAR RESULTS

Premier Farnell plc 13 September Results for the Second Quarter and First Half of the 53 week financial year ending 3 February 2013.

APC Technology Group PLC ( APC, the Company or the Group ) Unaudited Interim Results for the six months ended 28 February 2017

MediaZest plc. ("MediaZest", the "Company or Group"; AIM: MDZ) Unaudited results for the six months ended 30 September 2018

French Connection Group PLC

Management Consulting Group PLC Interim Results

18 October Spatial plc (AIM: SPA) ( 1Spatial, the Group or the Company ) Interim Results for the six month period ended 31 July 2016

INTERIM RESULTS FOR THE 26 WEEKS ENDED 2 JULY 2016

NETWORKERS INTERNATIONAL PLC (AIM: NWKI) UNAUDITED INTERIM RESULTS FOR THE 6 MONTH PERIOD TO 30 JUNE 2013

RNS Number : 1413L Immedia Group PLC 29 September 2016

SERVISION PLC CONDENSED GROUP FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 30 JUNE 2012

TRAKM8 HOLDINGS PLC. ("Trakm8" or the Group") Half Year Results and Trading Statement

INTERIM REPORT& ACCOUNTS

Press Release 6 February Quadnetics Group plc. Interim results for the six months ended 30 November 2007

Microgen reports its unaudited results for the six months ended 30 June 2014.

BUILDING ON FOUNDATIONS GROWTH FOR. Half year report 2017/18

iomart (AIM:IOM), the cloud computing company, is pleased to report its consolidated half yearly results for the period ended 30 September 2017.

Annual recurring revenue (ARR) contract retention remains high at 95% (H1 2017: 95%)

AMINO TECHNOLOGIES PLC INTERIM RESULTS FOR THE SIX MONTHS ENDED 31 MAY 2014 STRONG OPERATING PROFIT AND CASH GENERATION

Consolidated Half Yearly Results months ended 30 September 2017

RNS Number : 6281U MobilityOne Limited 29 June 2009

LAURA ASHLEY HOLDINGS PLC. Interim Report 2019

Unaudited Interim Results for the six months ended 30 June 2018

RM plc Interim Results for the period ending 31 May 2018

For immediate release 28 September Frontier Smart Technologies Group Limited. ( Frontier, the Group or the Company ) Half-Year Results

ETHERNITY NETWORKS LTD ("Ethernity " or the "Company" or the "Group") Interim results for the six months ended 30 June 2017

SERVOCA Plc ( Servoca or the Group ) Specialist Outsourcing and Recruitment Solutions Provider

Earnings per share before goodwill amortisation and exceptional items, maintained at 3.9 pence. Up 13 per cent before leaver costs

Centrica plc. International Financial Reporting Standards. Restatement and seminar

For immediate release 18 September Frontier Smart Technologies Group Limited. ( Frontier, the Group or the Company ) Half-Year Results

SANDAL PLC ( SANDAL or THE COMPANY ) FINAL RESULTS FOR THE YEAR ENDED 31 MAY OCTOBER 2018

Contents. Plant Health Care plc... Chairman s statement 2. Unaudited consolidated profit and loss account 6

Hydrodec Group plc ("Hydrodec", the Company" or the Group ) Unaudited Interim Results

SOPHEON PLC RESULTS FOR THE 6 MONTHS TO 30 JUNE 2006 BUSINESS REVIEW AND OUTLOOK

Iofina plc ( Iofina, the Company or the Group ) (LSE AIM: IOF)

WILLIAMS GRAND PRIX HOLDINGS PLC INTERIM FINANCIAL STATEMENTS

WORLD CAREERS NETWORK PLC

IndigoVision Group plc ( IndigoVision or The Group ) Interim Results for the six months ending 30 June 2017

RM plc announces interim results for the 6 months ended 31 May 2015

LAURA ASHLEY HOLDINGS PLC. Interim Report 2017

Independent Auditor s Report

RNS Number : 5593R Reach4Entertainment Enterprises PLC 15 September 2014

Tasty plc. Unaudited Interim Results for the 26 weeks ended 1 July 2018

FOR IMMEDIATE RELEASE 24 September 2018 PENNANT INTERNATIONAL GROUP PLC. Interim Results for the six months ended 30 June 2018

African Battery Metals plc / EPIC: ABM / Market: AIM. African Battery Metals plc ("ABM" or the "Company") Interim Results

Michelmersh Brick Holdings Plc. ( MBH, the Company, or the Group ) Half Year Results for the six months ended 30 June 2017

1Spatial plc (AIM: SPA) Interim Results for the six-month period ended 31 July 2018

Final Results for the year ended 31 December 2017

TUESDAY 25 AUGUST 2009 HALF YEAR RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2009

Interim Results for the six months ended 30 September 2009

Michelmersh Brick Holdings Plc. ( MBH, the Company, or the Group ) Half Year Results for the six months ended 30 June 2018

Tikit Group plc ("Tikit" or "the Group")

FOR IMMEDIATE RELEASE

InfraStrata plc ( InfraStrata or the Company ) Interim results for the six months ended 31 January 2018

Next Generation Security

CPL delivers Strong double-digit earnings growth in First Half of 2016

Preliminary Results for the Year Ended 31 March 2016

Richoux Group plc Interim Report for the period to 13 July 2008

INTERIM REPORT FOR THE SIX MONTHS ENDED

Condensed consolidated income statement For the half-year ended June 30, 2009

13.6% UK SALES TOTALLED 53.8m VIMTO BRAND GREW BY 9.0% OUT OF HOME REVENUE INCREASED CHAIRMAN S STATEMENT. Summary and Outlook.

Stock exchange release

Water Intelligence plc (AIM: WATR.L) ( Water Intelligence, the Group or the Company )

Titon Holdings Plc Interim Statement

Carclo plc ( Carclo or the Group ) Half year results for the six months ended 30 September 2018

Morses Club PLC Interim results for the twenty-six weeks ended 26 August 2017

Windar Photonics plc. ( Windar or the Company ) Final Results and Notice of Annual General Meeting

Press Release 13 September STM Group Plc ( STM, the Company or the Group ) Unaudited Interim Results for the six months ended 30 June 2016

GAMES WORKSHOP GROUP PLC

FRENCH CONNECTION GROUP PLC

IFRS has no material impact on ICAP s underlying cash flow, economic and risk profile, dividend policy, regulatory capital and bank covenants

IDS Brewin Dolphin Investment Banking Walbrook PR Ltd Ian Cookson, CEO Matt Davis Paul McManus Paul Hailes, Finance Director Sean Wyndham-Quin

Contents 01 Introduction 02 Chairman s Statement 04 Group Income Statement 04 Group Statement of Comprehensive Income 05 Group Statement of Changes

TRAKM8 HOLDINGS PLC ( Trakm8 or the Group ) Interim Results

Best of the Best plc ( Best of the Best or the Company ) Interim results for the period ended 31 October 2012.

Interim Results. Interim Results. Date Published: 14/09/05. Islamic Bank Britain. Islamic Bank of Britain Plc 14 September 2005

Cambridge Cognition Holdings plc ( Cambridge Cognition or the Company ) Half Yearly Report

Transcription:

31 May 2018 LightwaveRF plc (AIM: LWRF) Interim results for the six months ended 31 March 2018 LightwaveRF plc ("LightwaveRF", the "Company" or the Group ), the leading smart home solutions provider, is pleased to announce its unaudited interim results for the six months ended 31 March 2018. Financial Highlights Revenue of 1.13 million (2017: 1.17 million) Gross margin of 40.6% (2017: 39.4%) Loss before taxation of 0.87 million (2017: loss 0.33 million) Cash received, net of fees, of 4.90 million from the fundraising completed in December 2017 Increased investment in research and development of 0.62 million (2017: 0.35 million) Cash as at 31 March 2018 of 2.46 million (2017: 0.82 million) Operational Highlights Successful launch of Generation 2 products New and enhanced distribution agreements signed, with John Lewis now stocking Lightwave devices Direct to consumer sales doubled Partnership with Apple for imminent launch of Apple HomeKit European device range Commenting on the results and outlook, Barry Gamble, Chairman said: Significant investment has been made in the first half of the financial year to build on our market leading technology position. We are pushing hard to establish the Company as a leader in the rapidly growing smart home market. The next launch, expected in the coming weeks, will be the Company s European device range, which in partnership with Apple will take our products into a number of new territories. This announcement contains inside information for the purposes of Article 7 of EU Regulation 596/2014. A copy of this announcement is available on the Company s website www.lightwaverf.com For further information: LightwaveRF plc Andrew Pearson, CEO Kevin Edwards, CFO Stockdale Securities Limited Tom Griffiths/Edward Thomas www.lightwaverf.com +44 (0) 121 250 3625 www.stockdalesecurities.com +44 (0) 20 7601 6100

Yellow Jersey PR Charles Goodwin/Abena Affum/Katie Bairsto www.yellowjerseypr.com +44 (0) 7747 788 221 About LightwaveRF LightwaveRF plc ( LightwaveRF or the Company ) pioneered smart home automation with the introduction of the market s first internet enabled devices in 2008. Today, the Company offers a market leading platform with applications and connected devices. These provide fully integrated remote control and monitoring of lighting, heating and power directly through the Lightwave platform and through Amazon, Apple and Google smart home offerings. We are dedicated to making everyone s lives easier and more fulfilled through world leading smart home technology. For further information and to sign up for investor news alerts please visit www.lightwaverf.com/corporate/ Chairman s Statement The Autumn launch of the Generation 2 Apple HomeKit compatible devices, which were initially made available at apple.com, and then on sale in Apple UK stores, was an important milestone for the Company. Additionally, the receipt of the 4.90 million, net of fees, from the fundraising completed in December 2017 marked the start of the process to significantly scale the business. We have made important changes to our distribution arrangements, which, with a clearer focus on direct to consumer sales, should now enable us to achieve stronger revenue growth. For the first six months of the financial year, revenue of 1.13 million (2017: 1.17 million) was held back by the changes to the distribution arrangements. Losses were higher at 0.87 million (2017: 0.33 million) as a result of a significant increase in administrative expenses, as the Company accelerated investment in product development, marketing, sales and support. We anticipate that the rate of cash burn will fall as revenue increases, costs decrease and inventories stabilise. Significant investment has been made in the first half of the financial year to build on our market leading technology position. We are pushing hard to establish the Company as a leader in the rapidly growing smart home market. The next launch, expected in the coming weeks, will be the Company s European device range, which in partnership with Apple will take our products into a number of new territories. Barry Gamble Chairman 31 May 2018 Chief Executive s Review I have had the privilege of leading LightwaveRF for over a year now. Although progress has been achieved during this time, we still have much work to do to fully exploit the opportunity of smart home, which is now starting to transform the way we all live and work. We have invested in expanding both our technology and commercial teams and there is real energy and excitement within the Company as we work to leverage our market leading technology. Results Revenue for the period ended 31 March 2018 was 1.13 million (2017: 1.17 million). Gross profit was 0.46 million (2017: 0.46 million) with improved margins of 40.6% (2017: 39.4%) resulting from increased direct to consumer sales. Although first half revenue was held back by the significant restructuring of our

distribution arrangements, we believe the changes made now position the Company for future revenue growth. Administrative expenses were 1.57 million (2017: 0.91 million), including amortisation of 0.24 million (2017: 0.15 million). Total research and development costs were 0.62 million (2017: 0.35 million), of which 0.50 million (2017: 0.23 million) was capitalised under IAS 38. Investment in marketing, sales, customer support and management all increased. Ensuring compliance with the General Data Protection Regulations (GDPR) and further investment in cyber security also contributed to the rise in administrative expenses. After recognising research and development tax credits as other income of 0.23 million (2017: 0.12 million), the loss for the period was 0.87 million (2017: loss 0.33 million). The basic loss per share was 1.73 pence (2017: 1.30 pence). Cash absorbed by operations for the period increased to 1.94 million (2017: 0.94 million) reflecting underlying losses, the impact of higher inventories to support direct to consumer sales and on-demand ordering from our new distributors. Trade and other receivables as at 31 March 2018 were 0.70 million (2017: 0.59 million), following which collections have seen this reduce. Total loans and borrowings as at 31 March 2018 were 0.41 million (2017: 0.77 million) and cash was 2.46 million (2017 0.82 million), before receipt of research and development tax credits due shortly. Operational Summary We have continued the development of Generation 2 devices for the UK and variants for European markets. We have added functionality to our Generation 2 mobile app and also made further investments in our cloud platform and product integrations with our partners Amazon, Apple and Google. We continue to sell and support our Generation 1 devices to both new and existing customers. These can be operated by the Lightwave Link Plus, allowing a seamless integration with the further features that the Generation 2 products offer. Important progress has been made over the period with our new distribution agreements. We believe all these developments and the shift in strategy to expand our distribution arrangements will be fundamental to stronger revenue growth. We have made notable technology advancements with the launch of Generation 2 Apple HomeKit certified devices, now on sale in Apple UK stores. Additionally, our distribution agreement with Exertis has seen our devices go on sale in John Lewis, both online and in-store. These relationships provide real and tangible evidence that our technology is market leading and of significant value to our customers. The commitment that Apple and John Lewis have shown in stocking and promoting our products, together with support from our new distributors, Exertis and West Coast, have opened up a number of new opportunities. We doubled our direct sales in the period to 0.5 million (2017: 0.22 million) through tele-sales and ecommerce, which is now supported by field-based sales consultants visiting prospective customers in their homes. We are investing in marketing to extend our brand awareness through digital marketing, press relations activity and selected consumer events. We are also expanding our partnerships with Amazon and Apple in technology, joint marketing and retail promotion, as well as with Google in technology and joint marketing. Strategy LightwaveRF is determined to be a leader in the smart home market. Our competitors remain focused on gadgets and single device or single market segment solutions. By contrast, we have a wide range of devices for lighting, heating and power that allows our customers to create a truly integrated smart home operated increasingly through voice control. Our focus for the second half of 2018 will be to increase revenues and launch the European range of our Generation 2 switches and sockets. This will be marketed in partnership with Apple in about 20 countries, with initial online availability to be followed by Apple stores and selected Apple Premium Reseller stores. Outlook We offer market leading smart home solutions that are a result of our deep and long-standing smart home expertise. We are investing in our product range, marketing, support and installation services to ensure

that we have the right customer proposition to build a profitable smart home company. We expect to see revenue growth in the second half of this year. With the recent significant investments made, we believe that we have the right strategy in place to deliver value for shareholders. Andrew Pearson Chief Executive Officer 31 May 2018 Interim accounts for the six months ended 31 March 2018 The financial information contained within these unaudited accounts has been prepared by the Directors who accept responsibility for the financial information presented below and confirm that it has been properly presented in accordance with applicable law. The interim financial statements were approved by the Board of Directors on 30 May 2018 and have been prepared on the basis of the accounting policies set out in note 1 below. A copy of this announcement is available at www.lightwaverf.com. Consolidated statement of comprehensive income 6 Months 6 Months Year Ended Note (Unaudited) (Unaudited) (Audited) REVENUE 1,131,699 1,173,973 3,032,268 Cost of sales (672,581) (711,700) (1,954,942) GROSS PROFIT 459,118 462,273 61,077,326( Other Income 233,000 124,000 248,000 Administrative expenses (1,565,051) (912,667) (2,121,559) OPERATING LOSS (872,933) (326,394) (796,233) Finance expense (1,614) (6,828) (49,079) LOSS BEFORE TAXATION (874,547) (333,222) (845,312) Taxation - - - LOSS AND TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO EQUITY SHAREHOLDERS OF THE PARENT (874,547) (333,222) (845,312) Basic loss per share 2 1.73p 1.30p 2.39p

Diluted loss per share 2 1.73p 1.30p 2.39p. Group statement of financial position As at As at As at Note (Unaudited) (Unaudited) (Audited) ASSETS Non-current assets Intangible assets 3 1,476,203 897,704 1,210,071 Property, plant & equipment 59,503 11,729 25,766 1,535,706 909,433 1,235,837 Current assets Inventories 1,235,659 213,126 388,012 Trade and other receivables 702,112 592,567 468,697 Cash and cash equivalents 2,462,602 816,018 221,933 Corporate tax recoverable 481,000 313,000 248,000 4,881,373 1,934,711 1,326,642 TOTAL ASSETS 6,417,079 2,844,144 2,562,479 Equity Share capital 4 3,578,633 1,938,452 1,938,452 Share premium 8,726,773 5,466,889 5,462,804 Reverse acquisition reserve (100,616) (100,616) (100,616) Share based payment reserve 78,967 63,566 70,811 Profit and loss reserve (7,024,446) (5,637,809) (6,149,899) Total equity 5,259,311 1,730,482 1,221,552 Current liabilities Trade and other payables 748,777 343,220 752,623 Loans and borrowings 5 408,991 770,442 588,304 Total current liabilities 1,157,768 1,113,662 1,340,927 Non current liabilities

Loans and borrowings 5 - - - TOTAL EQUITY AND LIABILITIES 6,417,079 2,844,144 2,562,479 Group statement of changes in equity Issued share capital Share premium Reverse acquisition reserve Share based payment reserve Profit and loss reserve Total equity As at 31 March 2017 1,938,452 5,466,889 (100,616) 63,566 (5,637,809) 1,730,482 Loss for the period and total comprehensive income - - - - (512,090) (512,090) Share based payments - - - 7,245-7,245 Share issue costs - (4,085) - - - (4,085) As at 1 October 2017 1,938,452 5,462,804 (100,616) 70,811 (6,149,899) 1,221,552 Loss for the period and total comprehensive income - - - - (874,547) (874,547) Share based payments - - - 8,156-8,156 Shares issued 1,640,181 3,608,398 - - - 5,248,579 Share issue costs - (344,429) - - - (344,429) As at 31 March 2018 3,578,633 8,726,773 (100,616) 78,967 (7,024,446) 5,259,311

Group statement of cash flows 6 Months 6 Months Year ended (Unaudited) (Unaudited) (Audited) Cash flow from operating activities Loss for the period (874,547) (333,222) (845,312) Adjusted for: Depreciation and amortisation 246,763 165,494 323,121 Share based payments 8,156 11,672 49,079 Finance expense 1,614 6,828 18,918 Tax credit in respect of R&D (233,000) (124,000) (248,000) Foreign exchange profit on convertible loan - - (11,781) Increase in inventories (847,647) (110,599) (285,485) Increase in trade and other receivables (233,415) (273,540) (149,671) (Decrease) / increase in trade and other payables (3,846) (285,240) 124,163 Cash absorbed by operations (1,935,922) (942,607) (1,024,968) Tax credits in respect of R&D - - 189,000 Finance costs paid (1,614) (6,828) (49,079) (1,937,536) (949,435) (885,047) Cash flows from investing activities Purchase of property, plant & equipment (43,661) (9,622) (28,533) Deferred development expenditure (502,971) (228,117) (693,237) (546,632) (237,739) (721,770) Cash flows from financing activities Proceeds from issue of shares 5,248,579 2,365,256 2,361,172 Costs associated with issue of shares (344,429) (141,655) (141,655) Invoice discounting repaid (8,341) (19,311) (45,450) Repayment of convertible loan note (50,857) (47,971) (69,859) Repayment of borrowings (120,115) (155,243) (277,574) 4,724,837 2,001,076 1,826,634 Net increase in cash and cash equivalents 2,240,669 813,902 219,817 Cash and cash equivalents at start of period 221,933 2,116 2,116 Cash and cash equivalents at end of period 2,462,602 816,018 221,933

Notes to the Interim financial statements 1. Accounting policies Basis of accounting The financial information covers the six months ended 31 March 2018. There have been no changes to the policies applied and disclosed in the Company s annual financial statements for the year ended 30 September 2017. This interim report has been prepared in accordance with the recognition and measurement principles that are consistent with International Financial Reporting Standards (IFRSs) as endorsed by the European Union using accounting policies that are expected to be applied for the financial year ending 30 September 2018. The financial information in this interim report does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. The financial information for the year ended 30 September 2017 does not constitute the full statutory accounts for that period, but is derived from those accounts. The Annual Report and Financial Statements for 2017 have been filed with the Registrar of Companies. The independent Auditors Report on the Annual Report and Financial Statements for 2017 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under section 498(2) or 498(3) of the Companies Act 2006. Going concern The directors, having made suitable enquiries and analysis of the accounts, consider that the Group has adequate resources to continue in business for the foreseeable future. For this reason, the directors continue to adopt the going concern basis in preparing the financial statements. In making this assessment, the directors have considered the group budgets, cash flow forecasts and associated risks and the availability of external finance facilities. 2. Loss per share 6 Months 6 Months Year ended (Unaudited) (Unaudited) (Audited) Numerator Loss used for calculation of basic and diluted earnings per share 874,547 333,222 845,312 The weighted average number of shares were: Denominator Weighted average number of ordinary shares 50,505,434 25,565,840 35,343,621 Loss per share 1.73p 1.30p 2.39p Diluted loss per share 1.73p 1.30p 2.39p 3. Intangible assets

Deferred development costs Platform Total FIXED ASSETS Group Cost As at 1 April 2017 214,573 931,073 1,145,646 Additions 84,798 380,322 465,120 As at 30 September 2017 299,371 1,311,395 1,610,766 Additions 318,538 184,433 502,971 As at 31 March 2018 617,909 1,495,828 2,113,737 Accumulated amortisation As at 1 April 2017-247,942 247,942 Charge for the period - 152,753 152,753 As at 30 September 2017-400,695 400,695 Charge for the period 39,591 197,248 236,839 As at 31 March 2018 39,591 597,943 637,534 Net book value as at 31 March 2018 578,318 897,885 1,476,203 Net book value as at 30 September 2017 299,371 910,700 1,210,071 Net book value as at 31 March 2017 214,573 683,131 897,704 The Company categorises software development, such as firmware, server software and user apps, as a platform asset essential to support the operation of the full range of hardware devices. The directors have undertaken an impairment review and have concluded that the value of the intangible assets are supported by the discounted future cash flows forecast by the Group. 4. Share capital As at As at As at Issued share capital (Unaudited) (Unaudited) (Audited) 71,572,647 Ordinary shares of 5p each 3,578,633 1,938,452 1,938,452

Allotted, issued and fully paid Ordinary share capital brought forward 1,938,452 1,028,738 1,028,738 Issue of ordinary shares for cash 1,640,181 909,714 909,714 3,578,633 1,938,452 1,938,452 5. Loans and borrowings The carrying value which is a reasonable approximation to fair value of borrowings is as follows: As at As at As at (Unaudited) (Unaudited) (Audited) Current Convertible loan note 408,991 493,517 459,848 Invoice discounting loan - 34,480 8,341 Other loan - 242,445 120,115 Total loans and borrowings current 408,991 770,442 588,304 The convertible loan note carries an interest rate of 3%.