 |  |
| BRITISH
AIRWAYS PLC |
 |  |
Complete
Business Evaluation |
|  | |  | | Previous Name(s): |
None
| | Registered Number: | 01777777 | | Incorporation Date: | 13/12/1983 | | Registered Office: | WATERSIDE PO BOX 365 HARMONDSWORTH WEST DRAYTON UB7 0GB | | Latest Filed Accounts: | 31/03/2005 | | Date Accounts Lodged: | 24/08/2005 | | Analysed Accounts: | 31/03/2006 | | Accounts Ref. Date: | 31/03 | | Latest Annual Return: | 31/07/2005 | |
Issued Capital:
GBP
| 282,720,601 | | Company Status: | Quoted Public limited with share capital English/Welsh companies incorporated under part 1 of the Companies Act | | Type of Accounts: | Group |
|  |
| |  | | Trading Address: | PO Box 365 Harmondsworth West Drayton Middlesex UB7 0GB | | Telephone Number: | 01950 460345 | | Fax Number: | - | | Region: | HOME COUNTIES AND OUTER LONDON | | Bankers: | NATIONWIDE | | Auditors: | Ernst & Young LLP | | Audit Opinion or Qualification: | The
Auditors have expressed a clean opinion (i.e. unqualified with no
referrals) on the accounts for the period ended 31/03/2006. | | Principal Activities: | A
group engaged in the operation of international & domestic
scheduled & charter air services for carriage of passengers,freight
and mail and the provision of ancilliary services. | | UK SIC Code(s): | | 62101 | Scheduled passenger air transport |
|
|  |
| |  | |
Risk Score
| | 31/03/2006 | 90 |
Credit Limit (GBP):
| 200,000,000 | | 31/03/2005 | 87 |
Contract Limit (GBP):
| 500,000,000 | | 31/03/2004 | 63 | | 31/03/2003 | 87 |
| | Important Headlines | | The period to 31/03/2006 saw a significant increase in Sales from £7,772,000,000 to £8,515,000,000. | | Pre-Tax Profits increased from £513,000,000 to £620,000,000. | | The resultant Profit Margin of 7.28% (previous = 6.60%) compares favourably with the industry average of 1.64%. | | The company is performing better than at least 75% of the companies in this sector. | | Shareholders
Funds increased from £1,185,000,000 to £1,861,000,000, whilst Total
Assets increased from £11,671,000,000 to £12,174,000,000. | | The resultant Gearing Ratio of 0.15 (Previous = 0.10) compares unfavourably with the industry average of 0.21. | | This
company operates in a sector which has historically generated a higher
level of insolvency relative to the total population. | | CCJ information has been linked to this company - please see the list. |
| |
County Court Judgments Summary:
|
Number of exact unsatisfied CCJs:
1
Totalling: GBP2466.00
Number of probable unsatisfied CCJs:
None
Number of possible unsatisfied CCJs:
None
|
| |
Cumulative Total of Exact CCJs over:
|
3 Months
|
6 Months
|
12 Months
| | | GBP | GBP | GBP | | Exact match | 0.00 | 0.00 | 0.00 | | Probable match | - | - | - | | Possible match | - | - | - |
| |
Latest Ten Judgments:
|
On 17/05/2004, a judgment of £ 2466.00 was made in NORTHAMPTON CCBC
court (Case No. 4QZ10195) against BRITISH AIRWAYS PLC <,
HARMONDSWORTH, WEST DRAYTON, MIDDLESEX, UB7 0GB, Ref. No. 1805496893
(exact match).
|
|
|  |
| |  | |
GROUP STRUCTURE
| |
Holding Company:
| None | |
Ultimate Holding Company:
| None |
|  | |
ALL IMMEDIATE SHAREHOLDINGS ON ICC DATABASE BY TURNOVER
| | Name | Share Class | % Held | Sales ('000) | A/c Date | Status | | BRITISH AIRWAYS (EUROPEAN OPERATIONS AT GATWICK) LIMITED | ORDINARY | 100.00 | 358,099 | 31/03/2002 | Non Trading | | BRITISH AIRWAYS ENGINE OVERHAUL LIMITED | ORDINARY | 100.00 | 193,422 | 31/03/1991 | Dissolved | | AIR MILES TRAVEL PROMOTIONS LIMITED | ORDINARY A | 100.00 | 127,472 | 31/03/2005 | Trading | | BRITISH AIRWAYS HOLIDAYS LIMITED | ORDINARY | 100.00 | 73,360 | 31/03/2005 | Trading | | CALEDONIAN LEISURE LIMITED | ORDINARY | 100.00 | 47,023 | 31/10/1983 | Dissolved | | BRITISH AIRWAYS (NO. 2) LIMITED | ORDINARY | 100.00 | 43,011 | 31/03/1990 | Dissolved | | OPODO LIMITED | ORDINARY | 22.86 | 41,345 | 31/12/2004 | Trading | | ALTA HOILDAYS LIMITED | NOT AVAILABLE 1 | 100.00 | 37,594 | 31/03/1990 | Dissolved | | BRITISH AIRWAYS MAINTENANCE CARDIFF LIMITED | ORDINARY | 100.00 | 28,769 | 31/03/2005 | Trading | | BRITISH AIRWAYS AVIONIC ENGINEERING LIMITED | ORDINARY | 100.00 | 27,951 | 31/03/2005 | Trading | | DUNWOODY AIRLINE SERVICES (HOLDINGS) LIMITED | ORDINARY A | 100.00 | 23,408 | 31/03/2005 | Trading | | HEATHROW HYDRANT COMPANY LIMITED | ORDINARY | 10.00 | 20,149 | 31/12/2003 | Non Trading | | BRITISH AIRWAYS LEASING LIMITED | ORDINARY | 100.00 | 17,570 | 31/03/2005 | Trading | | CITYFLYER EXPRESS LIMITED | ORDINARY | 100.00 | 15,191 | 31/03/2005 | Trading | | TELEFLIGHT LIMITED | ORDINARY | 100.00 | 14,803 | 31/03/2005 | Trading | | SPEEDWING INTERNATIONAL LIMITED | ORDINARY | 100.00 | 13,688 | 31/03/2002 | Non Trading | | BRITISH AIRWAYS TRAVEL SHOPS LIMITED | ORDINARY | 100.00 | 13,443 | 31/03/2005 | Trading | | BOAC LIMITED | ORDINARY | 100.00 | 11,822 | 31/03/1995 | Non Trading | | BRITISH AIRWAYS INTERIOR ENGINEERING LIMITED | ORDINARY | 100.00 | 10,937 | 31/03/2005 | Trading | | BRITISH AIRWAYS 777 LEASING LIMITED | ORDINARY | 100.00 | 10,139 | 31/03/2005 | Trading | | BRITISH AIRWAYS REGIONAL LIMITED | ORDINARY | 100.00 | 8,332 | 31/03/2005 | Trading | | EMPLOYMENT CONDITIONS ABROAD LIMITED | ORDINARY | 2.50 | 6,360 | 31/05/2005 | Trading | | INTER-CAPITAL AND REGIONAL RAIL LIMITED | ORDINARY | 10.09 | 4,162 | 31/12/2004 | Trading | | CHAMELEON TRAINING & CONSULTING LIMITED | ORDINARY | 100.00 | 3,963 | 31/03/2003 | Non Trading | | AIR RUSSIA LIMITED | ORDINARY | 100.00 | 2,291 | 31/03/1987 | Non Trading | | AVIATION DEFENCE LIMITED | ORDINARY | 100.00 | 2,194 | 31/03/1993 | Dissolved | | HEATHROW HYDRANT OPERATING COMPANY LIMITED | ORDINARY | 10.00 | 2,010 | 31/12/2004 | Trading | | SPEEDWING TRAINING LIMITED | ORDINARY | 100.00 | 1,757 | 31/03/1995 | Dissolved | | AIRWAYS AERO ASSOCIATIONS LIMITED | ORDINARY | 100.00 | 1,561 | 31/03/2005 | Trading | | DAN-AIR AVIATION LIMITED | ORDINARY | 100.00 | 1,559 | 31/12/1989 | Dissolved | | BRITISH AIRWAYS MEDICAL SERVICES FOR TRAVELLERS ABROAD LIMITED | ORDINARY A | 100.00 | 1,457 | 31/03/2000 | Dissolved | | DAN-AIR SERVICES LIMITED | ORDINARY | 100.00 | 1,314 | 31/12/1990 | Dissolved | | BRITISH AIRWAYS VISITORS' SERVICES LIMITED | ORDINARY | 100.00 | 1,149 | 31/03/2004 | Non Trading | | BRITISH AIRWAYS ENGINEERING SERVICES LIMITED | ORDINARY | 100.00 | 707 | 31/03/1998 | Dissolved | | AVIATION SUPPORT SERVICES LIMITED | ORDINARY | 33.33 | 554 | 31/03/1993 | Dissolved | | BRITISH AIRWAYS FINANCIAL SERVICES LIMITED | ORDINARY | 100.00 | 517 | 31/03/2003 | Non Trading | | SPEEDWING AIRSYSTEMS LIMITED | ORDINARY | 100.00 | 365 | 31/03/1994 | Dissolved | | BRITISH AIRWAYS GLOBAL FINANCIAL SERVICES LIMITED | ORDINARY | 100.00 | 319 | 31/03/2003 | Non Trading | | WEB TRAVEL SYSTEMS LIMITED | ORDINARY | 100.00 | 288 | 31/03/2004 | Non Trading | | THE AIRLINE GROUP LIMITED | ORDINARY | 16.68 | 156 | 31/07/2005 | Trading | | BRITISH AIRWAYS (NO 1) LIMITED | ORDINARY | 100.00 | 105 | 31/03/1995 | Dissolved | | DAVIES & NEWMAN TRAVEL LIMITED | ORDINARY | 100.00 | 58 | 31/03/1993 | Dissolved | | BRITISH AIRWAYS PENSION ADMINISTRATION LIMITED | ORDINARY | 100.00 | 21 | 31/03/1996 | Dissolved | | BRITAIR HOLDINGS LIMITED | ORDINARY | 100.00 | 1 | 31/03/2005 | Trading | | BRITISH EUROPEAN AIRWAYS LIMITED | ORDINARY | 100.00 | 0 | 31/03/1991 | Non Trading | | BRITISH AIRWAYS (ESPANA) LIMITED | ORDINARY | 100.00 | 0 | 31/03/1996 | Non Trading | | BRITISH AIRWAYS ASSOCIATED COMPANIES LIMITED | ORDINARY | 100.00 | 0 | 31/03/2005 | Trading | | BA MILES LIMITED | ORDINARY | 0.67 | 0 | 31/03/1991 | Non Trading | | BRITISH CALEDONIAN PENSIONS TRUSTEES LIMITED | ORDINARY | 100.00 | 0 | 31/03/2003 | Dissolved | | REMOTEREPORT TRADING LIMITED | ORDINARY | 100.00 | 0 | 31/03/2003 | Non Trading | | BRITISH ASIA AIRWAYS LIMITED | ORDINARY | 100.00 | 0 | 31/03/2001 | Dissolved | | GLOBAL AVIATION FUNDING LIMITED | ORDINARY | 100.00 | 0 | 31/03/1998 | Dissolved | | BA AND AA HOLDINGS LIMITED | ORDINARY | 90.00 | 0 | 31/03/2005 | Trading | | BRITISH AIRWAYS MILEAGE COMPANY LIMITED | ORDINARY | 100.00 | 0 | 31/03/2003 | Non Trading | | CALEDONIAN AVIATION SERVICES LIMITED | ORDINARY | 100.00 | - | None | Dissolved | | CAMBRIAN AIRWAYS LIMITED | ORDINARY | 100.00 | - | None | Dissolved | | BRITISH AIR SERVICES LIMITED | ORDINARY | 0.00 | - | None | Dissolved | | MIDDLE EAST VISITORS' SERVICES LIMITED | ORDINARY | 100.00 | - | None | Dissolved | | SOVEREIGN HOLIDAYS LIMITED | ORDINARY | 100.00 | - | None | Dissolved | | BRITAIN AIRWAYS LIMITED | ORDINARY | 1.00 | - | None | Non Trading | | CALEDONIAN AVIATION INVESTMENTS LIMITED | ORDINARY | 2.00 | - | None | Non Trading | | THE PLIMSOLL LINE LIMITED | ORDINARY | 100.00 | - | 31/03/2005 | Trading | | BRITISH AIRWAYS HELICOPTERS LIMITED | ORDINARY | 100.00 | - | None | Dissolved | | THE NEWCASTLE BUSINESS PARK MANAGEMENT COMPANY LIMITED | ORDINARY | 24.14 | - | 30/06/2005 | Trading | | OVERSEAS AIR TRAVEL LIMITED | ORDINARY | 0.05 | - | 31/03/2002 | Non Trading | | BRITISH AIRWAYS QUEST LIMITED | ORDINARY | 100.00 | - | 31/03/2005 | Trading | | BRITISH AIRWAYS PENSION TRUSTEE (NO. 2) LIMITED | ORDINARY | 100.00 | - | None | Non Trading | | SCOTTISH AIRWAYS LIMITED | ORDINARY | 0.00 | - | None | Dissolved | | AVIATION INSURANCE CONSULTANTS LIMITED | ORDINARY | 0.10 | - | None | Non Trading |
|
|  |
| |  | |
SHARE CAPITAL STRUCTURE
| | Class of Shares |
Par Value
(pence)
| Issued Capital | Nominal Capital | SEDOL | | Ordinary shares | 25 | 283000000 | 377000000 | 129057 |
| | Total Issued Capital | £282720601.00 |
| |
SHAREHOLDERS
| | Name | Share Class | Number of Shares | Share % | Holder Type | Beneficial Owner | | 1 Barclays PLC | 1 Ordinary shares | | 9.98 | Company | Nominee Name |
|  |
| |  | |
Total number of mortgages and charges:
| 461 |
Total number of outstanding charges:
| 461 | |
Total number of fully satisfied charges:
| 0 |
Date of most recent mortgage:
| 29/09/2005 | | |
|
Details of Latest Five Mortgages, Charges and Satisfactions
| | | |
Charge Number:
| 1 of
461 |
Date Charge Registered:
| 29/09/2005 | |
Charge Type:
| ASSIGNMENT OF INSURANCES - RBSSAF (8) LIMITED |
Latest Form Type:
| 395 | | |
Date Charge Created:
| 18/10/2005 | |
Lender:
| RBSSAF (8) LIMITED | |
Secured on:
| ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY
ACCOUNT WHATSOEVER UNDER THE TERMS OF THE AFOREMENTIONED INSTRUMENT
CREATING OR EVIDENCING THE CHARGE | |
Details:
| ASSIGN
ALL ITS RIGHT TITLE AND INTEREST IN RESPECT OF PROCEEDS ARISING UNDER
ALL INSURANCES AND ANY REQUISITION COMPENSATION RELATING TO THE
AIRCRAFT SERIAL NUMBER 30312 SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL
DETAILS | | | |
Charge Number:
| 2 of
461 |
Date Charge Registered:
| 29/09/2005 | |
Charge Type:
| ASSIGNMENT OF INSURANCES - RBSSAF (8) LIMITED |
Latest Form Type:
| 395 | | |
Date Charge Created:
| 18/10/2005 | |
Lender:
| RBSSAF (8) LIMITED | |
Secured on:
| ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY
ACCOUNT WHATSOEVER UNDER THE TERMS OF THE AFOREMENTIONED INSTRUMENT
CREATING OR EVIDENCING THE CHARGE | |
Details:
| ASSIGN
ALL ITS RIGHT TITLE AND INTEREST IN RESPECT OF PROCEEDS ARISING UNDER
ALL INSURANCES AND ANY REQUISITION COMPENSATION RELATING TO THE
AIRCRAFT SERIAL NUMBER 30302 SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL
DETAILS | | | |
Charge Number:
| 3 of
461 |
Date Charge Registered:
| 29/09/2005 | |
Charge Type:
| ASSIGNMENT OF INSURANCES - RBSSAF (8) LIMITED |
Latest Form Type:
| 395 | | |
Date Charge Created:
| 18/10/2005 | |
Lender:
| RBSSAF (8) LIMITED | |
Secured on:
| ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY
ACCOUNT WHATSOEVER UNDER THE TERMS OF THE AFOREMENTIONED INSTRUMENT
CREATING OR EVIDENCING THE CHARGE | |
Details:
| ASSIGN
ALL ITS RIGHT TITLE AND INTEREST IN RESPECT OF PROCEEDS ARISING UNDER
ALL INSURANCES AND ANY REQUISITION COMPENSATION RELATING TO THE
AIRCRAFT SERIAL NUMBER 29967 SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL
DETAILS | | | |
Charge Number:
| 4 of
461 |
Date Charge Registered:
| 23/02/2005 | |
Charge Type:
| ASSIGNATION OF INSURANCES - MABLE COMMERCIAL FUNDING LIMITED |
Latest Form Type:
| 395 | | |
Date Charge Created:
| 02/03/2005 | |
Lender:
| MABLE COMMERCIAL FUNDING LIMITED | |
Secured on:
| ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE UNDER THE
TERMS OF THE AFOREMENTIONED INSTRUMENT CREATING OR EVIDENCING THE CHARGE | |
Details:
| IT
ASSIGNS ALL ITS RIGHT, TITLE AND INTEREST IN PROCEEDS ARISING UNDER ALL
INSURANCES AND REQUISITION COMPENSATION. SEE THE MORTGAGE CHARGE
DOCUMENT FOR FULL DETAILS | | | |
Charge Number:
| 5 of
461 |
Date Charge Registered:
| 23/02/2005 | |
Charge Type:
| ASSIGNATION OF INSURANCES - MABLE COMMERCIAL FUNDING LIMITED |
Latest Form Type:
| 395 | | |
Date Charge Created:
| 02/03/2005 | |
Lender:
| MABLE COMMERCIAL FUNDING LIMITED | |
Secured on:
| ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE UNDER THE
TERMS OF THE AFOREMENTIONED INSTRUMENT CREATING OR EVIDENCING THE CHARGE | |
Details:
| IT
ASSIGNS ALL ITS RIGHT, TITLE AND INTEREST IN PROCEEDS ARISING UNDER ALL
INSURANCES AND REQUISITION COMPENSATION. SEE THE MORTGAGE CHARGE
DOCUMENT FOR FULL DETAILS | | |
|
| |  | | Date of Accounts | 31/03/2006 | 31/03/2005 | 31/03/2004 | 31/03/2003 | 31/03/2002 | |
Consolidated
| Y | Y | Y | Y | Y | |
Subsidiary
| N | N | N | N | N | |
No. of Weeks
| 52 | 52 | 52 | 52 | 52 | |
Currency
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
| |
Audit Qual./Comment
| No | No | No | No | No | | | | Turnover [1] | 8,515,000 | 7,772,000 | 7,560,000 | 7,688,000 | 8,340,000 | | Cost of Sales | - | - | 7,008,000 | 7,263,000 | 8,291,000 | | Gross Profit | - | - | 552,000 | 425,000 | 49,000 | | Operating Profit [2] | 705,000 | 556,000 | 398,000 | 341,000 | -12,000 | | Non-Trading Income | 512,000 | 555,000 | 111,000 | 104,000 | 186,000 | | Interest Payable | 597,000 | 598,000 | 279,000 | 310,000 | 374,000 | | Pre-Tax Profit | 620,000 | 513,000 | 230,000 | 135,000 | -200,000 | | Taxation | 153,000 | 121,000 | 85,000 | 50,000 | -71,000 | | Profit After Tax | 467,000 | 392,000 | 145,000 | 85,000 | -129,000 | | Dividends Payable | - | - | - | - | - | | Retained Profit | 451,000 | 377,000 | 130,000 | 72,000 | -142,000 | | | | Value Added | 3,113,032 | 2,950,872 | 2,682,152 | 2,692,088 | 2,583,744 |  |
|  |
| |  | | Date of Accounts | 31/03/2006 | 31/03/2005 | 31/03/2004 | 31/03/2003 | 31/03/2002 | |
Consolidated
| Y | Y | Y | Y | Y | |
Subsidiary
| N | N | N | N | N | |
No. of Weeks
| 52 | 52 | 52 | 52 | 52 | |
Currency
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
| | | | Tangible Fixed Assets [3] | 8,272,000 | 8,660,000 | 9,168,000 | 10,011,000 | 10,963,000 | | Intangible Assets | - | - | - | - | - | | Total Fixed Assets | 8,505,000 | 8,914,000 | 9,336,000 | 10,175,000 | 11,103,000 | | | | Stocks | 83,000 | 84,000 | 76,000 | 87,000 | 109,000 | | Trade Debtors | 685,000 | 685,000 | 676,000 | 597,000 | 772,000 | | Cash | 907,000 | 549,000 | 64,000 | 222,000 | 64,000 | | Miscellaneous Current Assets [4] | 1,994,000 | 1,439,000 | 1,949,000 | 1,819,000 | 1,614,000 | | Total Current Assets | 3,669,000 | 2,757,000 | 2,765,000 | 2,725,000 | 2,559,000 | | | | Creditors: Amounts falling due within one year [5] | 3,432,000 | 3,269,000 | 2,996,000 | 2,904,000 | 3,201,000 | | | | Total Assets less Current Liabilities | 8,742,000 | 8,402,000 | 9,105,000 | 9,996,000 | 10,461,000 | | | | Total Liabilities | 10,313,000 | 10,486,000 | 9,914,000 | 10,842,000 | 11,646,000 | | | | Share Capital & Reserves [7] | 1,272,000 | 1,032,000 | 1,028,000 | 1,059,000 | 1,059,000 | | P & L Account Reserve | 589,000 | 153,000 | 897,000 | 729,000 | 687,000 | | Revaluation Reserve | 0 | 0 | 262,000 | 270,000 | 270,000 | | Shareholders Funds | 1,861,000 | 1,185,000 | 2,187,000 | 2,058,000 | 2,016,000 | | Capital Employed | 8,742,000 | 8,402,000 | 9,105,000 | 9,996,000 | 10,461,000 | | | | Net Worth | 1,628,000 | 931,000 | 2,019,000 | 1,894,000 | 1,876,000 | | Working Capital | 237,000 | -512,000 | -231,000 | -179,000 | -642,000 | | | | Contingent Liabilities | 204,000 | 259,000 | 383,000 | 300,000 | 281,000 |  |
|  |
| |  | | Date of Accounts | 31/03/2006 | 31/03/2005 | 31/03/2004 | 31/03/2003 | 31/03/2002 | |
Consolidated
| Y | Y | Y | Y | Y | |
Subsidiary
| N | N | N | N | N | |
No. of Weeks
| 52 | 52 | 52 | 52 | 52 | |
Currency
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
| | | | Net Cash Flow from Operating Activities | 1,607,000 | 1,247,000 | 1,093,000 | 1,185,000 | 866,000 | | Net Cash Flow from Return on Investment and Servicing of Finance | -125,000 | -150,000 | -184,000 | -226,000 | -426,000 | | Net Cash Flow before Financing | 815,000 | 694,000 | 676,000 | 942,000 | 213,000 | | Net Cash Flow from Financing | -458,000 | -1,151,000 | -834,000 | -784,000 | -217,000 | | Increase in cash | 357,000 | -457,000 | -158,000 | 158,000 | -4,000 |  |
|  |
| |  | | Date of Accounts | 31/03/2006 | 31/03/2005 | 31/03/2004 | 31/03/2003 | 31/03/2002 | |
Consolidated
| Y | Y | Y | Y | Y | |
Subsidiary
| N | N | N | N | N | |
No. of Weeks
| 52 | 52 | 52 | 52 | 52 | |
Currency
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
|
(GBP '000)
| | | | [1] Exports | - | - | - | - | - | | | |
[2] Operating Profit is after charging the following
| | | | Employees Remuneration | 1,558,000 | 1,518,000 | 1,463,000 | 1,472,000 | 1,661,000 | | Directors Remuneration | 5,042 | 2,479 | 1,828 | 1,685 | 1,529 | | Audit Fees | 1,829 | 1,675 | 1,498 | 1,561 | 1,543 | | Non-Audit Fees | 1,345 | 1,362 | 660 | 932 | 1,801 | | Depreciation | 688,000 | 719,000 | 669,000 | 726,000 | 762,000 | | | | Average Number of Employees (actual) | 49,957 | 50,326 | 51,939 | 57,014 | 61,460 | | | |
[3] Tangible Assets consist of
| | | | Fixed Assets | 7,882,000 | 8,329,000 | 8,637,000 | 9,487,000 | 10,474,000 | | Intermediate Assets | 390,000 | 331,000 | 531,000 | 524,000 | 489,000 | |
which includes:
| | -Due from Group, Non-Current | 0 | 0 | 0 | 0 | 0 | | | |
[4] Miscellaneous Current Assets includes:
| | | | -Due from Group, Current | 0 | 0 | 42,000 | 38,000 | 43,000 | | | |
[5] Creditors: Amounts falling due within one year consists of:
| | | | Trade Creditors | 752,000 | 897,000 | 840,000 | 982,000 | 1,091,000 | | a Bank Overdraft | 0 | 0 | 0 | 0 | 0 | | Miscellaneous Current Liabilities includes: | 2,680,000 | 2,372,000 | 2,156,000 | 1,922,000 | 2,110,000 | | b -Bank Loans - Current Portion | 86,000 | 63,000 | 102,000 | 57,000 | 55,000 | | c Other Short-Term Finance, including: | 410,000 | 496,000 | 612,000 | 513,000 | 649,000 | | -Due to Group, Current | 0 | 0 | 32,000 | 27,000 | 25,000 | | -Due to Directors, Current | 0 | 0 | 0 | 0 | 0 | | -Other Current Liabilities | - | - | - | - | - | | | | Short-Term Loans (a+b+c) | 496,000 | 559,000 | 714,000 | 570,000 | 704,000 | | | |
[6] Total Long-Term Liabilities consists of:
| | | | Long-Term Loans, which consists of: | 3,621,000 | 4,053,000 | 5,160,000 | 6,281,000 | 6,861,000 | | -Long-Term Bank Loans | 721,000 | 794,000 | 802,000 | 934,000 | 1,122,000 | | -Other Long-Term Finance including: | 2,900,000 | 3,259,000 | 4,358,000 | 5,347,000 | 5,739,000 | | -Due to Group, Non-Current | 0 | 0 | 0 | 0 | 0 | | -Due to Directors, Non-Current | 0 | 0 | 0 | 0 | 0 | | Other Long-Term Liabilities | 3,260,000 | 3,164,000 | 1,758,000 | 1,657,000 | 1,584,000 | | | |
[7] Share Capital and Reserves consists of:
| | | | Called-up Share Capital | 283,000 | 271,000 | 271,000 | 271,000 | 271,000 | | Sundry Reserves | 989,000 | 761,000 | 757,000 | 788,000 | 788,000 |  |
|  |
| |  | | | | Date of Interims | 30/09/2002 | 30/09/2001 | 30/09/2000 | 30/09/1999 | 30/09/1998 | |
Consolidated
| Y | Y | Y | Y | Y | |
Subsidiary
| | | | | | |
No. of Weeks
| 26 | 26 | 26 | 26 | 26 | |
Currency
|
((# '000) '000)
|
((# '000) '000)
|
((# '000) '000)
|
((# '000) '000)
|
((# '000) '000)
| | | | Turnover | 4,156,000 | 4,548,000 | 4,862,000 | 4,635,000 | | Net Interest | 128,000 | 182,000 | 169,000 | 191,000 | | Pre-Tax Profit | 310,000 | 45,000 | 150,000 | 240,000 | | Taxation | 112,000 | -7,000 | 60,000 | 17,000 | | Profit After Tax | 198,000 | 52,000 | 90,000 | 223,000 | | Dividends Payable | 0 | 0 | 55,000 | 57,000 | | Retained Profits | 192,000 | 45,000 | 28,000 | 161,000 | | | |
Balance Sheet
| | Tangible Fixed Assets | 9,940,000 | 10,802,000 | 10,288,000 | 10,015,000 | | Intangible Assets | - | - | - | - | | Intermediate Assets | 500,000 | 451,000 | 483,000 | 398,000 | | Total Fixed Assets | 10,590,000 | 11,387,000 | 10,832,000 | 10,413,000 | | | | Stocks | 95,000 | 202,000 | 133,000 | 85,000 | | Trade Debtors | 1,171,000 | 1,205,000 | 1,463,000 | 1,581,000 | | Cash | 1,538,000 | 1,060,000 | 1,295,000 | 1,573,000 | | Miscellaneous Current Assets | 0 | 0 | 0 | 0 | | Total Current Assets | 2,804,000 | 2,467,000 | 2,891,000 | 3,239,000 | | | | Creditors: Amounts falling due within one year | 2,947,000 | 3,080,000 | 3,341,000 | 3,264,000 | | Creditors After One Year Provision | 8,064,000 | 8,418,000 | 7,856,000 | 6,638,000 | | Called-Up Share Capital | 271,000 | 271,000 | 271,000 | 270,000 | | P & L Account Reserve | - | - | - | - | | Revaluation Reserve | - | - | - | - | | Other (Sundry) Reserves | - | - | - | - | | Shareholders Funds | 2,186,000 | 2,162,000 | 2,334,000 | 3,557,000 | | Minority Interests | 197,000 | 194,000 | 192,000 | 193,000 | | | |
Cash Flow
| | Net Cash Flow from Operations | 756,000 | 611,000 | 884,000 | 681,000 | | Net Cash Flow before Financing | 404,000 | -64,000 | 300,000 | -45,000 |  |
|  |
| |  | | | |
Date of Accounts
| 31/03/2006 | 31/03/2005 | 31/03/2004 | 31/03/2003 | 31/03/2002 | | | | Acid Ratio | 1.04 | 0.82 | 0.90 | 0.91 | 0.77 | | Profit/Capital Employed | 7.09 | 6.11 | 2.53 | 1.35 | -1.91 | | Current Liquidity | 1.07 | 0.84 | 0.92 | 0.94 | 0.80 | | Profit/Sales (%) | 7.28 | 6.60 | 3.04 | 1.76 | -2.40 | | Interest Burden | 49.06 | 53.83 | 54.81 | 69.66 | 214.94 | | Stock Turnover (days) | 3.56 | 3.94 | 3.67 | 4.13 | 4.77 | | Days Sales Outstanding (DSO) | 29.36 | 32.17 | 32.64 | 28.34 | 33.79 | | Cash Cycle (days) | 32.92 | 36.11 | 36.31 | 32.47 | 38.56 | | Days Purchases Outstanding (DPO) | - | - | 43.75 | 49.35 | 48.03 | | Creditor Days | 32.23 | 42.13 | 40.56 | 46.62 | 47.75 | | Profit/Total Assets (%) | 5.09 | 4.40 | 1.90 | 1.05 | -1.46 | | Profit/ Shareholders Funds (%) | 33.32 | 43.29 | 10.52 | 6.56 | -9.92 | | Sales/Total Assets (%) | 69.94 | 66.59 | 62.47 | 59.60 | 61.05 | | Sales/Fixed Assets | 1.08 | 0.93 | 0.88 | 0.81 | 0.80 | | Working Capital/Sales (%) | 2.78 | -6.59 | -3.06 | -2.33 | -7.70 | | Total Debt/Net worth (%) | 252.89 | 495.38 | 290.94 | 361.72 | 403.25 | | Shareholders Funds/Total Assets | 0.15 | 0.10 | 0.18 | 0.16 | 0.15 | | Long-term Debt/Net Worth (%) | 222.42 | 435.34 | 255.57 | 331.63 | 365.72 | | Interest/Pre-interest Profit | 49.06 | 53.83 | 54.81 | 69.66 | 214.94 | | Total Debt/Working Capital (%) | 17.37 | -9.01 | -25.43 | -38.27 | -11.78 | | Average Employee Remuneration
(£)
| 31,187 | 30,163 | 28,168 | 25,818 | 27,026 | | Wages/Sales (%) | 18.30 | 19.53 | 19.35 | 19.15 | 19.92 | | Profit per Employee
(£)
| 12,411 | 10,194 | 4,428 | 2,368 | -3,254 | | Sales per Employee
(£)
| 170,447 | 154,433 | 145,555 | 134,844 | 135,698 | | Capital Employed per Employee
(£)
| 174,990 | 166,951 | 175,302 | 175,325 | 170,208 | | Total Fixed Assets per Employee
(£)
| 170,246 | 177,125 | 179,749 | 178,465 | 180,654 | | Total Assets per Employee
(£)
| 243,690 | 231,908 | 232,985 | 226,260 | 222,291 | | Creditors/Debtors | 1.10 | 1.31 | 1.24 | 1.64 | 1.41 | | Debtors/Total Assets (%) | 5.63 | 5.87 | 5.59 | 4.63 | 5.65 | | Current Liabilities/Stocks | 41.35 | 38.92 | 39.42 | 33.38 | 29.37 | | Exports/Sales (%) | - | - | - | - | - | | Sales/Audit Fees | 4,655.55 | 4,640.00 | 5,046.73 | 4,925.05 | 5,405.06 | | Total Assets/ Audit Fees | 6,656.10 | 6,967.76 | 8,078.10 | 8,263.93 | 8,854.18 |  |
|  |
| |  | | 1 year
| 2 year
| 3 year
| 4 year
| | | | Turnover | 9.6 | 12.6 | 10.8 | 2.1 | | Pre-tax Profit | 20.9 | 169.6 | 359.3 | - | | Audit Fees | 9.2 | 22.1 | 17.2 | 18.5 | | Directors Remuneration | 103.4 | 175.8 | 199.2 | 229.8 | | Number of Employees | -0.7 | -3.8 | -12.4 | -18.7 | | Employees Remuneration | 2.6 | 6.5 | 5.8 | -6.2 | | Fixed Assets | -5.4 | -8.7 | -16.9 | -24.7 | | Tangible Assets | -4.5 | -9.8 | -17.4 | -24.5 | | Total Fixed Assets | -4.6 | -8.9 | -16.4 | -23.4 | | Stocks | -1.2 | 9.2 | -4.6 | -23.9 | | Trade Debtors | 0.0 | 1.3 | 14.7 | -11.3 | | Total Current Assets | 33.1 | 32.7 | 34.6 | 43.4 | | Total Assets | 4.3 | 0.6 | -5.6 | -10.9 | | Trade Creditors | -16.2 | -10.5 | -23.4 | -31.1 | | Short-Term Loans | -11.3 | -30.5 | -13.0 | -29.5 | | Total Current Liabilities | 5.0 | 14.6 | 18.2 | 7.2 | | Net Cash | 65.2 | 1,317.2 | 308.6 | 1,317.2 | | Shareholders Funds | 57.0 | -14.9 | -9.6 | -7.7 | | Net Worth | 74.9 | -19.4 | -14.0 | -13.2 | | Long-Term Loans | -10.7 | -29.8 | -42.3 | -47.2 | | Long-Term Liabilities | -4.7 | -0.5 | -13.3 | -18.5 | | Capital Employed | 4.0 | -4.0 | -12.5 | -16.4 |  |
|  |
| |  | | This comparison is based on the results of 62 companies in the same industrial sector: 62101 Scheduled passenger air transport |  | | Company | Industry Averages | | 31/03/2006 |
Lower
|
Median
|
Upper
|  | |
Performance
| | | | Profit/Sales (%) | 7.28 | 0.05 | 1.64 | 4.15 | | Profit/Capital Employed (%) | 7.09 | 0.98 | 3.92 | 11.23 | | Profit/Total Assets (%) | 5.09 | 0.07 | 1.86 | 4.35 | | Profit/Shareholders Funds (%) | 33.32 | 6.87 | 11.15 | 27.36 | | | |
Turnover
| | | | Sales/Total Assets (%) | 69.94 | 62.47 | 99.15 | 192.45 | | Sales/Fixed Assets (%) | 1.08 | 1.28 | 3.75 | 15.71 | | Working Capital/Sales (%) | 2.78 | 1.01 | -3.06 | -14.62 | | Stock Turnover (days) | 3.56 | 7.00 | 5.00 | 3.00 | | Credit Period (days) | 29.36 | 32.88 | 22.61 | 12.03 | | Creditor Days | 32.23 | 40.56 | 24.19 | 16.16 | | | |
Liquidity
| | | | Current Ratio | 1.07 | 0.62 | 0.89 | 1.03 | | Liquidity Ratio | 1.04 | 0.55 | 0.84 | 0.98 | | | |
Gearing
| | | | Total Debt/Net Worth (%) | 252.89 | 309.26 | 153.63 | 54.22 | | Shareholders Funds/Total Assets | 0.15 | 0.10 | 0.21 | 0.33 | | Long Term Debt/Net Worth (%) | 222.42 | 269.79 | 114.88 | 5.43 | | Interest/Pre-interest Profit | 49.06 | 54.81 | 20.86 | 5.31 | | Total Debt/Working Capital | 17.37 | - | - | - | | | |
Employee
| | | | Average Employee Remuneration
(£)
| 31,187 | 23,644 | 25,826 | 33,532 | | Wages/Sales (%) | 18.30 | 19.59 | 14.35 | 11.64 | | Profit per Employee
(£)
| 12,411 | 203 | 3,427 | 10,044 | | Sales per Employee
(£)
| 170,447 | 145,555 | 184,577 | 262,738 | | Capital Employed per Employee
(£)
| 174,990 | 22,117 | 55,835 | 175,302 | | Total Fixed Assets per Employee
(£)
| 170,246 | 28,184 | 74,077 | 177,562 | | Total Assets per Employee
(£)
| 243,690 | 87,091 | 143,650 | 319,299 | | | |
Other
| | | | Creditors/Debtors | 1.10 | 0.53 | 1.29 | 2.32 | | Debtors/Total Assets (%) | 5.63 | 2.63 | 5.72 | 10.61 | | Current Liabilities/Stocks | 41.35 | 13.90 | 22.67 | 55.31 | | Exports/Sales (%) | - | - | - | - | | Sales/Audit Fees | 4,655.55 | 1,091.81 | 3,928.22 | 6,696.80 | | Total Assets/Audit Fees | 6,656.10 | 694.30 | 3,212.64 | 8,078.10 |
|  |
| |  | | 26/07/2006 | Returns of allotments of a public company | | 06/02/2006 | Memorandum of satisfaction | | 07/01/2006 | Change among the directors of a company | | 18/10/2005 | Particulars of a mortgage or charge | | 28/07/2005 | Alteration in memorandum or articles of association | | 02/03/2005 | Particulars of a mortgage or charge | | 01/03/2005 | Particulars of a mortgage or charge | | 10/01/2005 | Particulars of a mortgage or charge | | 23/12/2004 | Particulars of a mortgage or charge | | 15/12/2004 | Particulars of a mortgage or charge |
|  |
| | |  | | ALAN KERR BUCHANAN | | Appointment Date: | 01/04/2000 | | Date of Birth: | 16/06/1958 | | Address: | WATERSIDE, HARMONDSWORTH, WEST DRAYTON, UB7 0GB | | Present Appointments: | 109 | | Resignations since June 1996: | 20 |
|  |
| |  | | MARTIN FAULKNER BROUGHTON | | Appointment Date: | 12/05/2000 | | Date of Birth: | 15/04/1947 | | Occupation/Function: | CHARTERED ACCOUNTANT | | Address: | BRITISH AIRWAYS PLC, P O BOX 365, HARMONDSWORTH, WEST DRAYTON, MIDDLESEX, UB7 0GB | | Present Appointments: | 2 | | Resignations since June 1996: | 16 |
|  | | MARTIN PETER READ | | Appointment Date: | 12/05/2000 | | Date of Birth: | 16/02/1950 | | Occupation/Function: | CHIEF EXECUTIVE | | Address: | LOGICACMG PLC, STEPHENSON HOUSE, 75 HAMPSTEAD ROAD, LONDON, NW1 2PL | | Present Appointments: | 4 | | Resignations since June 1996: | 11 |
|  | | DENISE PATRICIA BYRNE KINGSMILL | | Appointment Date: | 05/11/2004 | | Date of Birth: | 24/04/1947 | | Occupation/Function: | LAWYER | | Address: | WATERSIDE, HARMONDSWORTH, WEST DRAYTON, UB7 0GB | | Present Appointments: | 4 | | Resignations since June 1996: | 5 |
|  | | ALISON CLARE REED | | Appointment Date: | 01/12/2003 | | Date of Birth: | 22/12/1956 | | Occupation/Function: | CHIEF FINANCIAL OFFICER | | Address: | WATERSIDE, PO BOX 365, HARMONDSWORTH, MIDDLESEX, UB7 0GB | | Present Appointments: | 4 | | Resignations since June 1996: | 33 |
|  | | ELIZABETH CONWAY SYMONS | | Appointment Date: | 19/07/2005 | | Date of Birth: | 14/04/1951 | | Occupation/Function: | PRIVY COUNCIL MEMBER OF THE HO | | Address: | WATERSIDE, HARMONDSWORTH, WEST DRAYTON, UB7 0GB | | Present Appointments: | 2 | | Resignations since June 1996: | 3 |
|  | | KENNETH PETER ROSS SMART | | Appointment Date: | 19/07/2005 | | Date of Birth: | 28/04/1946 | | Occupation/Function: | AVIATION SAFETY SPECIALIST | | Address: | WATERSIDE, HARMONDSWORTH, WEST DRAYTON, MIDDLESEX, UB7 0GB | | Present Appointments: | 3 | | Resignations since June 1996: | 0 |
|  | | KEITH WILLIAMS | | Appointment Date: | 01/01/2006 | | Date of Birth: | 13/05/1956 | | Occupation/Function: | ACCOUNTANT | | Address: | WATERSIDEWN PARK, HARMONDSWORTH, WEST DRAYTON, UB7 0GB | | Present Appointments: | 58 | | Resignations since June 1996: | 2 |
|  | | MARTIN PETER GEORGE | | Appointment Date: | 19/07/2005 | | Date of Birth: | 19/05/1962 | | Occupation/Function: | DIRECTOR OF MARKETING | | Address: | WATERSIDE, HARMONDSWORTH, WEST DRAYTON, UB7 0GB | | Present Appointments: | 4 | | Resignations since June 1996: | 10 |
|  | | MAARTEN ALBERT VAN DEN BERGH | | Appointment Date: | 16/07/2002 | | Date of Birth: | 19/04/1942 | | Occupation/Function: | BANK CHAIRMAN | | Address: | THE SHELL CENTRE, LONDON, SE1 7NA | | Present Appointments: | 3 | | Resignations since June 1996: | 17 |
|  | | WILLIAM MATTHEW WALSH | | Appointment Date: | 03/05/2005 | | Date of Birth: | 25/10/1961 | | Occupation/Function: | COMPANY DIRECTOR | | Address: | WATERSIDE, HARMONDSWORTH, WEST DRAYTON, UB7 0GB | | Present Appointments: | 1 | | Resignations since June 1996: | 0 |
|  | | CHUMPOL NA LAMLIENG | | Appointment Date: | 01/11/2005 | | Date of Birth: | 25/04/1947 | | Occupation/Function: | COMPANY DIRECTOR | | Address: | WATERSIDE, HARMONDSWORTH, UB7 0GB | | Present Appointments: | 1 | | Resignations since June 1996: | 0 |
|  |
|  |
| Report
Generated: Date and Time Stamp |
|