Cooks Coffee Company Limited logo

2018 Annual Report

Annual Report16 July 2018CCCConsumer Staples

ANNUAL
REPORT

YEAR ENDED 31 MARCH 2018

CONTENT
3

2

6

7

9

64

72

HIGHLIGHTS

EXECUTIVE CHAIRMAN’S REPORT

ESQUIRES COFFEE OPERATING METRICS

SUSTAINABILITY

Cooks Global Foods operates in world markets and is listed on the NZAX

market operated by NZX Limited in New Zealand under the code CGF. It

owns the intellectual property and master franchising rights to Esquires

Coffee Houses worldwide excluding New Zealand and Australia. Cooks

currently operates or franchises Esquires Coffee in Canada, the United

Kingdom, Ireland, Bahrain, Kuwait, Saudi Arabia, UAE, Indonesia, Portugal,

Romania, Pakistan, Jordan, and China. It also operates the Scarborough

Fair Tea (including Grounded Responsible Coffee) and Crux Products

supply businesses.

For more information visit: www.cooksglobalfoods.com

DIRECTORY

CONSOLIDATED FINANCIAL STATEMENTS

STATUTORY INFORMATION AND

CORPORATE GOVERNANCE

FINDLATER HOUSE

Dublin, IRELAND


1

HIGHLIGHTS
ANNUAL GROUP REVENUE

1

FROM CONTINUING

OPERATIONS FOR THE 12 MONTHS TO 31 MARCH

2018 INCREASED 26% TO $6.73 MILLION

ESTABLISHED A BEACHHEAD IN EUROPE WITH

THE OPENING OF STORES IN ROMANIA AND

PORTUGAL AND NEW OPERATIONS IN PAKISTAN

AND JORDAN

SECURED APPROVAL AT THE SHAREHOLDERS

MEETING IN JUNE 2017 FOR $10 MILLION IN NEW

EQUITY, WHICH WILL FACILITATE TRANSITION

TO CASHFLOW BREAKEVEN WITHIN THE 2019

FINANCIAL YEAR

COMMENCED THE RESTRUCTURING OF THE

CHINESE AND MIDDLE EAST OPERATIONS

CONTINUED STRONG GROWTH ACROSS

THE GLOBAL ESQUIRES COFFEE NETWORK,

WITH THE UK DELIVERING THE STANDOUT

PERFORMANCE

NET LOSSES FROM CONTINUING OPERATIONS

DOWN 54.4% TO $1.6 MILLION, WHICH

INCLUDES DEPRECIATION AND AMORTISATION

OF $0.2 MILLION; FINANCE COSTS OF $0.45

MILLION; AND SHARE OF NET LOSS IN CHINA

ASSOCIATE OF $0.28 MILLION

1

The Chinese business was treated as a discontinued operation until 30 September

2017 and thereafter as an investment in an associate to be equity accounted going

forward. The China business has been folded into a new entity, in which Cooks will

hold a minority position, covering the greater China region. No further funds have

been invested in China since 30 September 2017, with Cooks China partner providing

funding, during a transition period, until 31 March 2018. Funds that Cooks owe as

part of this interim arrangement have been dealt with by an adjustment to the

proportional ownership structure in the new business, with Cooks share of the new

company settling at 21%.

2

Cooks Global Foods has made solid operational
progress during the year. The company

has reported a strongly improved financial

performance after a year of consolidation that has

set it up for the next phase of growth.

Group revenue from continuing operations for

the 12 months to 31 March 2018 increased 26%

to $6.73 million from $5.34 million in the same

period a year ago. Sales of beverage products and

franchise related fees benefited from continuing

strong growth in the global Esquires Coffee House

network

2

where total store sales increased by 8.7%.

The group also saw a rising contribution from the

branded consumer business especially the new

Grounded responsible coffee brand.

Annual net losses from continuing operations

nearly halved to $1.6 million from $3.5 million in

the same period a year ago, with foreign exchange

gains contributing around $0.66 million of the

turnaround.

Annual net losses, including discontinued

operations, narrowed to $3.9 million from $12.2

million in the prior financial year.

Employee and other costs increased to $6.5

million from $6.0 million in the prior year, largely

due to the additional resource in the Esquires UK

business to support the growth in store numbers

and revenue in that territory.

The increase also reflected increased expenditure

to support the launch of Scarborough Fair’s new

carbon-neutral Grounded coffee brand.

The core continuing coffee operations are

performing well, with more regions making a

positive contribution to operating earnings. The

UK Esquires business continues to lead the global

network, with group revenue from the region

increasing 92% to $3.0 million.

The UK now represents 44% of total group

revenue for continuing activities. New coffee

operations have been established in Portugal,

Romania, Jordan and Pakistan with these regions

delivering positive results for the company, albeit

with some coming into play late in the financial

year.

While the accounting treatment of the restructured

China business has been confirmed, the final

agreements associated with the new entity are still

being completed. We have also moved closer to

finalising the terms for the new joint venture in the

Middle East.

Both arrangements more closely align the interests

of the regional partners with Cooks and have

the potential to accelerate growth of the coffee

operations in these regions.

The supply businesses, including the coffee and tea

supplier Scarborough Fair and the food exporter

and importer Crux Products, continue to make

solid progress. We are particularly excited about

the potential for the Grounded responsible coffee

brand, which was launched this year and has been

growing strongly in New Zealand.

“COOKS IS CONTINUING TO MAKE PROGRESS AND WE ARE CONFIDENT

THAT THE STEPS WE HAVE TAKEN THIS FINANCIAL YEAR HAVE SET UP

THE COMPANY TO GROW AND TRANSITION TO CASHFLOW BREAKEVEN

IN THE NEW FINANCIAL YEAR”.

REAPING THE REWARDS OF TRANSFORMATION

EXECUTIVE CHAIRMAN’S REPORT

3

2

Non-GAAP Financial information: Figures relating to the store network, total store sales and same store sales are designated non-GAAP financial information. Please refer to the

appropriate footnotes which further define these and associated terms. Non-GAAP financial information does not have a standardised meaning prescribed by GAAP and therefore

may not be comparable to similar financial information presented by other entities. The non-GAAP financial information has not been subject to audit nor third party review. The

non-GAAP financial information is collated on a weekly basis by management in relation to the net sales of stores within the network, franchised or owned, that operate under

a Cooks Global Foods brand. While this information is not directly comparable to the revenue recorded by the Group, other than for owned stores, it does indicate trends which

have an influence on the portion of revenue earned by the Group relating to recurring franchise fees. Financial information relating to the store network are a non-GAAP measure

common for comparable businesses in the retail sector although as noted above, not standardised by any industry-wide body.

MIDDLE EAST
EUROPE

CHINA

UK

30.5%

INDONESIA

0.3%

39.1%

CANADA

1.4%

9.4%

19.3%

We have also held discussions with a number of

partners that could propel growth in the coffee

store network to above our 100-store target. While

these discussions are ongoing they are so far

inconclusive.

Finally, of the $10 million new equity approved

by shareholders during the year: $3.4 million

has been applied to reduce debt; $2.3 million

received in cash; and $4.3 million of underwrite

still to complete. This capital raising has provided

the momentum to move our current operations

towards break even, a goal we expect to achieve

during the current financial year.

Together these achievements have put the

company in a strong position and give Cooks

Global Foods confidence for the years ahead.

Constant currency total store network sales


3

were

up 8.7% to $43.1 million in the 12 months to 31

March 2018. Constant currency store sales are a

leading indicator of the revenue Cooks expects

to generate for new and refurbished stores and

recurring revenues, such as royalties, coffee

product and other retail sales. On a same-store

4


basis, the total coffee store network constant

currency sales rose 1.1% to $33.6 million.

At the end of March 2018, store numbers stood at

93, down 5 from 98 at the same time a year ago.

In the 12 months to 31 March 2018, Esquires opened

a total of 18 stores, including eight in the United

Kingdom, six in the Middle East, three in Europe

and one in China. However, these gains were offset

by the closure of 23 stores including 12 stores in

China, five stores in the Middle East and a total of

six stores in other territories.

Cooks now treats its former Chinese subsidiary as

an investment in an associate (with an effective

stake of 21%) with effect from 1 October 2017 and

equity accounts for movements in this investment

from that date onwards. Cooks continues to work

through complex regulatory processes with respect

to the Middle East joint venture. The completion

of which is now expected within the 2019 financial

year.

Growth in store sales and store numbers was

slower than the prior year, mainly due to the

impact of the restructuring of the Esquires’ Chinese

and Middle East operations.

The Irish business is now treated as part of a

European region which includes the new stores

in Portugal and Romania. Group revenue from

Europe (still predominantly relating to the Irish

business) increased 48% to $0.99 million from

$0.67 million in the same period a year ago, while

the region posted an operating profit of $0.19

million, reversing the prior year’s $0.04 million loss.

The increase in revenue was in part assisted by

franchise fees relating to Romania and Portugal.

While store numbers in Ireland remained

unchanged during the year at 11 stores, network

store sales rose 11.9% from the prior year, with

transactions

5

up 9.6% and the average transaction

value

6

up 2.0%.

Group revenue from the UK increased 92% to $3.0

million from $1.5 million the same time a year ago,

with the region delivering an operating profit of

$0.19 million, reversing last year’s $0.73 million

operating loss.

The UK Esquires business continues to lead

performance across the network, benefitting

from a net increase in six stores during the year

taking the total to 35. It has also benefited from

the ongoing store refurbishment programme. In

the final quarter of the year the company moved

to accelerate the growth in this region with the

signing of a regional master franchise for the South

East of England, the first of several regional master

franchises we envisage for the territory.

NETWORK STORE SALES BY SEGMENT

2

EUROPE

OPERATION OVERVIEW

UNITED KINGDOM

3

Total store network sales are the aggregate of sales of all Esquires branded coffee

stores, whether franchised or owned, across the company’s global brand network.

Cooks derives income from its franchised stores from franchise related fees, primarily

related to these sales levels as well as store sales for those stores directly owned by

the company. Total network store sales, therefore, have a correlation to the portion of

revenue earned by Cooks Global Foods relating to recurring franchise fees. However,

they are not and should not be confused with the revenue of Cooks Global Foods

which is reported in its financial statements as the two do not directly correlate. The

2018 trading period was one week shorter than the same period a year ago. To show

fair comparison, an adjustment to remove the impact of the extra week of trading in

the 2017 financial year is used in this report.

4

Same store sales are the aggregate of all Esquires-branded coffee stores, whether

franchised or owned across the company’s global brand network that have

been operational for at least a full two-year period for the purposes of like-for-

like comparison between current and prior periods. The metric measures the

improvement in existing store sales within the brand network, excluding new stores

opened in the previous 24 months. Same store sales are not the same as revenue

in the financial statements for Cooks Global Foods group but can indicate stable

revenue growth in the brand network.

5

Transactions relate to the total individual transactions, which occur within Esquires

branded coffee stores, whether franchised or owned. A transaction is defined as a

single financial transaction for food, beverage or product that is processed through

the point-of-sale system within a coffee store.

6

Average transaction values are derived by dividing total Esquires coffee store sales

by total transactions recorded over the period.

4

For and on behalf of the Board of Directors
Keith Jackson

Chairman

Cooks Global Foods Limited

UNITED KINGDOM

London, Putney

IRELAND

Limerick, Catherine St.

PORTUGAL

Porto, Central

During the year the company secured an

additional $10 million in new equity from its major

shareholders, of which $3.4 million was used to

repay borrowings, while the remaining $6.6 million

is funding the company’s growth.

Around $4.7 million of that sum was provided by

the underwrite of the group’s share purchase plan

by entities associated with me with $4.3 million

of that underwrite still to complete at balance

date. As at 31 March 2018 around $1.3 million of an

earlier underwrite, provided by my company Cooks

Investment Holdings, has been committed with

respect to the Middle East joint venture transaction

which is moving closer to a finalised form.

Cooks believes that its current operations will

transition to cashflow breakeven using its existing

facilities and the as-yet undrawn capital.

Cooks is continuing to make progress and we

are confident that the steps we have taken this

financial year have set up the company to grow

and transition to cashflow breakeven in the new

financial year. We will provide an update at the

annual meeting later this year.

BALANCE SHEET

OUTLOOK

Group revenue from the supply businesses

increased 31% to $0.84 million from $0.64 million

a year ago largely due to a sharp increase in sales

of the climate-neutral coffee brand Grounded. The

Crux Products supply business is growing but is

still yet to make a significant contribution to the

group.

Losses in the supply business increased to $0.30

million from a loss of $0.24 million in the same

period a year ago, largely reflecting the increase

in marketing and distribution costs associated

with the Grounded launch. Corporate costs were

contained with operating costs narrowing from

$2.2 million to $1.4 million.

SUPPLY AND CORPORATE

5

The rest of the world segment covers the stores in

the Middle East, Pakistan, Indonesia, and Canada.

Group revenue from this region decreased from

$2.5 million to $1.9 million but operating profits

increased to $0.43 million from a profit of $0.23

million in the same period a year ago.

The decrease in revenue predominantly relates to

New Zealand-sourced coffee sales to the Middle

East and China, with reduced demand in China

following the reduction in store numbers and

timing differences in ordering cycles in the Middle

East. Even after stripping out foreign currency

gains, the region recorded an operating profit. The

rest of the world stores reduced to 30 in total from

32 the year before.

REST OF THE WORLD

ROMANIA

Bucharest, Veranda Mall

PAKISTAN

Karachi, Zamzama

JORDAN

Amman, Daboug

ESQUIRES COFFEE OPERATING METRICS
7

7

Esquires operating metrics convert the prior year figures at the same exchange rate as the current year to eliminate any exchange

fluctuation affect. For the definition of all terms, please refer to the footnotes earlier in this report.

8

The 2017 operational year was 53 week’s. The 53rd week,s sales have been removed so the year is comparable to 2018’s 52 week year.

TOTAL NETWORK

12 MONTHS TO 31 MARCH

SAME STORE

31 MAR 2018

31 MAR 2018

31 MAR 2017

8

31 MAR 2017

8

Esquires Coffee Store sales

NON-GAAP FINANCIAL INFORMATION

2

Esquires Coffee Store sales

Transactions

Transactions

Average transaction value

Average transaction value

VARIANCE

VARIANCE

NZ$43,106,131

4,499,395

NZ$9.58

NZ$39,656,630

4,338,821

NZ$9.14

8.7%

3.7%

4.8%

NZ$33,602,282

3,444,465

NZ$9.76

NZ$33,231,225

3,586,901

NZ$9.26

1.1%

-4.0%

5.4%

Year to 31 March Mar-2018OpenedClosedMar-2017

China1511226

UK358229

Bahrain5016

UAE2035

Pakistan1100

Jordan1100

Ireland110011

Canada2024

Kuwait9306

Saudi Arabia8118

Indonesia2013

Romania1210

Portugal1100

Total93182398

Middle East266525

6

ETHICAL AND RESPONSIBLE
ESQUIRES COFFEE: AN INTERNATIONAL CAFE BUSINESS THAT

EMBRACES SUSTAINABILITY AND COMMUNITY SPIRIT

Cooks Global Foods has worked hard to establish

a culture based on ‘responsible people, responsible

business’ encouraging employees to make

responsible decisions, and embrace responsible

business practices.

Responsible business to Cooks means a genuine

commitment to both sustainability and the health

and wellbeing of our people, the communities

in which we operate and farming communities it

supports.

We believe Fairtrade, Organic and Climate

Neutral are more than programmes, they are a

commitment to responsible business.

communities front of mind, all coffee sold by Cooks

is Fairtrade, as is our drinking chocolate and tea.


Fairtrade is an international third-party certification

that gives assurance that our coffee meets social,

economic and environmental standards. The

Fairtrade movement emerged in response to

the plight of farmers and workers in developing

countries, many of whom are excluded from the

benefits of international trade. Today, for hundreds

of thousands of people, Fairtrade means the

difference between a hand-to-mouth existence and

a better, brighter future.

And through Fairtrade, Cooks customers can be

assured that the products they are consuming are

not exploiting the farmers who produce them.

Our Fairtrade credentials are certified by Fairtrade

Australia and New Zealand. It attests that all

Esquires and Grounded Coffee is traded according

to the following standards:

With the health and wellbeing of our farming

OPERATION OVERVIEW

FAIRTRADE: CHANGING THE WORLD ONE CUP

OF COFFEE AT A TIME

TRANSPARENCY: ALL TERMS AND CONDITIONS OF FAIRTRADE TRANSACTIONS ARE DETAILED IN

CONTRACTS SIGNED BY THE PRODUCERS AND BUYERS.

FAIR PRICE: PRODUCERS RECEIVE AT LEAST A FAIRTRADE MINIMUM PRICE, WHICH AIMS AT

COVERING THE AVERAGE COSTS OF SUSTAINABLE PRODUCTION, OR THE MARKET PRICE,

WHICHEVER IS HIGHER.

FAIRTRADE PREMIUM: ON TOP OF THE PRICE, PRODUCERS RECEIVE A FAIRTRADE

PREMIUM, WHICH THEY CAN INVEST IN THEIR OWN DEVELOPMENT, ACCORDING

TO THEIR NEEDS.

MARKET INFORMATION FOR PLANNING: PRODUCERS RECEIVE SOURCING

PLANS AND INFORMATION ABOUT MARKET PROSPECTS, TO ENABLE

THEM TO BETTER PLAN THEIR ACTIVITIES.

PRE-FINANCE: PRODUCERS HAVE ACCESS TO PRE-FINANCE,

TO HELP THEM FUND THEIR OPERATIONS.

TRADING WITH INTEGRITY: OPERATORS ALONG THE

FAIRTRADE SUPPLY CHAINS DO NOT ENGAGE IN

UNFAIR TRADING PRACTICES.

LABOUR AND ENVIRONMENT: TRADERS IN

FAIRTRADE SUPPLY CHAINS COMPLY WITH

LABOUR AND ENVIRONMENTAL LAW

(APPLICABLE AS OF 2017).

HAZARDOUS MATERIALS:

STANDARDS RELATED TO

THE USE OF HAZARDOUS

MATERIALS (APPLICABLE

AS OF 2018).

7

Cooks sources organic farmed coffee that
is also certified Fairtrade. Our New Zealand

brand is Grounded Responsible Coffee, which is

certified organic by BioGro New Zealand, a third-

party certification that guarantees organic and

environmental standards are being met.

BioGro visits farms, packing facilities, warehouses,

stores and manufacturing operations to make sure

practices meet its strict organic standards. Only

then does a product receive a BioGro certification.

This means every single BioGro certified product

can be traced back to its origin, so every single

bean of Grounded coffee can be traced back to the

plantation in which it grew.

As one of New Zealand’s pioneering climate

neutral brands, Cooks is very proud of Grounded

Responsible Coffee. A delicious high-quality

coffee, that not only improves the lives of its coffee

farming communities, but also helps to protect

and restore the health of our planet, providing

more sustainable options for people, with no

compromise on quality, price or convenience. It

is 100% certified Fairtrade, Organic and Climate

Neutral and it is helping clean up New Zealand’s

waterways and restore native flora and fauna.

Fairtrade New Zealand, in addition to applying the

same rigorous oversight to Grounded’s Fairtrade

credentials, also works with Grounded to calculate

its carbon footprint from its entire supply chain,

from the coffee plantation, to the roastery and to

the supermarket.

Grounded continues to look for ways to reduce its

carbon emissions and neutralise the rest through

tree planting in New Zealand, and in Peru.

In Peru, Fairtrade works with coffee farmers

to plant trees that remove carbon from the

atmosphere. As well as being good for the

environment, the tree planting provides much

welcomed extra income for the farmers. They are

also using these funds to protect their farms from

climate change.

At the very heart of our Esquires brand, we are

proudly local, and striving to become an integral

part of every community that we’re part of.

Our stores are very active in their communities,

often helping to promote awareness and support

of local charities, schools and causes in need.

Our franchise store partners are known for their

authentically warm character, friendly service and

local knowledge, making them a central part of the

community.

In each community Esquires operates it makes a

promise to:

_

MAKE THE BEST TASTING COFFEE IN

OUR NEIGHBOURHOOD;

_

BE PART OF THE “LOCAL VIBE”;

_

BUILD AN HONEST BUSINESS.

on the web: www.fairtrade.org.nz

_

CARE FOR OUR CUSTOMERS AND THE

TIME THEY SPEND WITH US;

Grounded Responsible Coffee is working

in partnership with Trees For Survival, an

environmental education programme which

involves young people growing seedlings and

planting native trees. The trees restore natural

habitats by helping re-forest erosion prone land,

improve stream flow and water quality, and

increase biodiversity.

Cooks’ Directors, and employees, all muck in and

enjoy their Tree Planting expeditions. The next one

is planned for August 2018, when Cooks will join

Takapuna Normal Intermediate who have grown

the seedlings that will be jointly planted near Leigh

north of Auckland.

Trees For Survival has planted well over 1.5 million

trees across New Zealand over the last 25 years,

and is actively working every week with 133

schools. The Trees For Survival programme creates

community partnerships by engaging schools, their

community, local businesses and councils working

together to restore our natural heritage.

ORGANIC

GROUNDED

FAIRTRADE AND CLIMATE NEUTRAL

ESQUIRES LOCAL PROMISE

COMMUNITY ENGAGEMENT

TREES FOR SURVIVAL

8

10
12

16

17

18

19

20

20

COOKS GLOBAL FOODS LIMITED

Contents to Consolidated Financial Statements

Directors’ Report

Independent Auditors’ Report

Consolidated Statement of Profit or Loss and Other Comprehensive

Income

Consolidated Statement of Changes in Equity

Consolidated Statement of Financial Position

Consolidated Statement of Cash Flows

Statement of Accounting Policies

Notes to the Consolidated Financial Statements

9

COOKS GLOBAL FOODS LIMITED
Directors’ report

The directors of Cooks Global Foods Limited are pleased to present to shareholders the

Annual Report and consolidated financial statements for Cooks Global Foods Limited and its

controlled entities (together the “Group”) for the year ended 31 March 2018.

The directors are responsible for presenting consolidated financial statements in accordance

with New Zealand law and generally accepted accounting practice, which give a true and fair

view of the financial position of the Group as at 31 March 2018 and their financial performance

and cash flows for the year ended on that date.

The directors consider that the consolidated financial statements of the Group have been

prepared using appropriate accounting policies, consistently applied and supported by

reasonable judgements and estimates and that all relevant financial reporting and accounting

standards have been followed.

The directors believe that proper accounting records have been kept which enable, with

reasonable accuracy, the determination of the financial position of the Group and facilitate

compliance of the consolidated financial statements with the Financial Reporting Act 2013.

The directors consider they have taken adequate steps to safeguard the assets of the Group

and to prevent and detect fraud and other irregularities.

The directors note the following as material changes in the nature of the business undertaken

by the Company in the past year:

(a)The Board of Directors decided in the prior year to restructure the Group’s China

business in association with a Chinese based investment entity (CIE). During the year

the restructure of the China business was substantially completed apart from some

structural changes and formal documents still outstanding relating to the new

companies established in China.

While the Group still holds 100% of the shares in Beijing Esquires Management Co. Ltd

(BEML), a review of control with respect to that separate business unit under New

Zealand International Financial Reporting Standard 10 (IFRS 10: Consolidated

Financial Statements), determined that loss of control of the business effectively

occurred on 1 October 2017.

As a result, the Group has treated the trading results for the China operation for the

six months to 30 September 2017 as discontinued operations in its Consolidated

Statement of Profit or Loss and other Comprehensive Income. From 1 October 2017,

it recognises its investment in the new China entity as an Associate in which it holds a

21% share and equity accounts for that investment going forward. The loss associated

with the loss of control of the business has been recognised in discontinued operations.

As part of the transitional arrangement with CIE, it was agreed that the Group would

contribute towards operational running costs until 30 April 2018. It was also agreed

that the share of these costs would not be provided by any further capital injection by

the Group into the China business, but by an appropriate adjustment to the final

shareholding of the Group in the new China entity from that provisionally agreed in the

prior year. The relevant cost relating to this transitional period in the second half of the

financial year has been recognised in continuing operations as a share of net loss of

associates accounted for using the equity method ($279k).

10

COOKS GLOBAL FOODS LIMITED
(b) The Company signed franchise agreements for the new territories of Portugal,

Pakistan and Romania. As well, the Esquires Coffee UK business sold the first regional

franchise, for the South East of England, as part of a strategic plan to divide the UK

territory into 11 regional franchise zones.

(c) The Company is continuing to finalise the terms of our new joint venture in the Middle

East with our existing Saudi Arabian Master Franchisee. This is expected to complete

duringthe new financial year. This arrangement will more closely align the interests of

our local partner with those of the Group and has the potential to accelerate growth of

our coffee operations in the region.

(d) We are continuing discussions with various parties in Europe and the United States of

America to formalise strategic business relationships that will facilitate the more rapid

growth of the Group and help us achieve our store targets for the financial year to

31 March 2019.

Going Concern

The directors consider that using the going concern assumption is appropriate

having reviewed cash flow projections of the Group which are based on a number of key

assumptions such as the outcome of current funding discussions.

Greater detail of the going concern assumptions, the cash generating initiatives

currently underway and alternative courses of action which could be pursued should

key cash generating initiatives be unsuccessful are detailed in Note 4 of the

consolidated financial statements.

Donations & Audit Fees

The Group made no donations during the past year. Amounts paid to BDO Auckland for

audit and other services are shown in Note 21 of the consolidated financial statements.

Other Statutory Information

Additional information required by the Companies Act 1993 is set out in the

Regulatory Disclosures and Shareholder Information sections.

The directors present the consolidated financial statements set out in pages 16 to 71, of

Cooks Global Foods Limited and its controlled entities for the period 1 April 2017 to 31

March 2018.

The Board of Directors of Cooks Global Foods Limited authorised these consolidated

financial statements for issue on 16 July 2018.

Keith JacksonAndrew Kerslake

Executive Chairman Director

The Board of Directors of Cooks Global Foods Limited authorised these consolidated

Andrew Kerslake

11

BDO Auckland
INDEPENDENT AUDITOR’S REPORT

TO THE SHAREHOLDERS OF COOKS GLOBAL FOODS LIMITED

Opinion

We have audited the consolidated financial statements of Cooks Global Foods Limited (‘the Company’) and its

controlled entities (together, ‘the Group’), which comprise the consolidated statement of financial position as

at 31 March 2018, and the consolidated statement of profit or loss and other comprehensive income,

consolidated statement of changes in equity and consolidated statement of cash flows for the year then ended,

and notes to the consolidated financial statements, including a summary of significant accounting policies.

In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the

consolidated financial position of the Group as at 31 March 2018, and its consolidated financial performance

and its consolidated cash flows for the year then ended in accordance with New Zealand equivalents to

International Financial Reporting Standards (‘NZ IFRS’).

Basis for Opinion

We conducted our audit in accordance with International Standards on Auditing (New Zealand) (‘ISAs (NZ)’).

Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit

of the Consolidated Financial Statements section of our report. We are independent of the Group in

accordance with Professional and Ethical Standard 1 (Revised) Code of Ethics for Assurance Practitioners issued

by the New Zealand Auditing and Assurance Standards Board, and we have fulfilled our other ethical

responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is

sufficient and appropriate to provide a basis for our opinion.

Other than in our capacity as auditor we have no relationship with, or interests in, the Company or any of its

controlled entities.

Material Uncertainty Related to Going Concern

We draw attention to note 4 to the consolidated financial statements, which states that the Group incurred a

net loss of $3,862,000 (2017: $12,179,000) and operating cash outflows of $1,424,000 (2017: $5,174,000)

during the year ended 31 March 2018 and, as of that date, the Group has reported net assets of $183,000 and

current liabilities exceed current assets by $4,277,000. As stated in note 4, these events or conditions, along

with other matters as set forth in note 4, indicate that a material uncertainty exists that may cast significant

doubt on the Group’s ability to continue as a going concern. Our opinion is not modified in respect of this

matter.

Key Audit Matters

Key audit matters are those matters that, in our professional judgement, were of most significance in our audit

of the Group's consolidated financial statements of the current period. These matters were addressed in the

context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not

provide a separate opinion on these matters. In addition to the matter described in the Material Uncertainty

Related to Going Concern section, we have determined the matters described below to be the key audit

matters to be communicated in our report.

12

BDO Auckland
Key Audit Matter How The Matter Was Addressed in Our Audit

Disposal of Beijing Esquires Management Co Limited (‘China Operations’)

The Directors of the Group have continued working to

restructure the China Operations in the 2018 financial year.

The audit and accounting implications of the restructure

are:

a)Assessment of Loss of Control of the China Operation

As disclosed in notes 3.20 and 13.2 of the Consolidated

Financial Statements the Directors have concluded that

as the Group has lost control over the China Operations

effective from 1 October 2017 it is no longer a

subsidiary and is not consolidated within the Group

Financial Statements.

The Directors assessed the loss of control based on key

facts and circumstances which included:

• Appointment of the new CEO by the new China

Partner;

• Decision making process about the business activities

and the direction of these activities are led by the new

China Partner; and

• Interim funding decisions including a change to the

responsibility of funding the working capital

requirements of China Operations to the new China

Partner.

Whilst non-binding term sheets have been signed and

the Directors of the Group have advanced the

restructure of the China Operations significantly, a

formal agreement is yet to be executed and the

transaction is yet to be completed.

We have determined this to be a key audit matter due

to judgements required to determine whether loss of

control has occurred and its impact on the financial

statements as a whole.

b)Assessment of the Fair Value of the Consideration

received being the investment in Shanghai Yinshi

Food and Beverage Management Company Limited

(‘Associate’)

The Directors have determined the fair value of the

consideration received for the disposal of the China

Operations (being the share investment in Associate)

using a fair value less costs of disposal methodology.

The fair value of the investment was determined as at

30 September 2017 at $3,366,000. This resulted in a

loss on derecognition of the China Operation of

$1,086,000 in the 2018 financial year.

The view of the Directors is that the formal documents

relating to the transaction will be executed in due

course and 46.7 million Yuan will be invested by the

new China partner as per the agreed term sheets.

Refer to note 3.20 China Business and 13.2 China

Operation.

The assessment of the fair value of the consideration

was a key audit matter due to the high level of

judgement required in assessing the valuation

methodology and inputs used to determine the fair

value of the investment. This methodology included

the 46.7 million Yuan yet to be invested by the new

Chinese Partner into the investment.

Our audit considered whether the judgements applied by

the Group to their assessment of loss of control of the

China Operations met the requirement of NZ IFRS 10

Consolidated Financial Statements.

Our procedures included, amongst others:

• Evaluating the Directors’ assessment based on the

available factors relating to the progression of the

restructure of China Operations that led to the

conclusion that the Group has lost control of the China

Operations. This included:

-Reading the relevant agreed term sheets, board papers

and other correspondence in respect of the restructure

of the China Operations.

-Obtaining third party confirmations to support the

Directors’ assessment.

• Assessing the adequacy of the Group’s disclosures

regarding their assessment.

Our audit considered whether the judgements applied by

the Group to their assessment of fair value of the

consideration for the disposal of the China Operations

(being the share investment in Associate) using a fair

value less costs of disposal methodology were

appropriate.

We focused on the on the Directors’ assessment of the

fair value of the consideration and recognition of the

Group's investment in Shanghai Yinshi Food and Beverage

Management Company Limited as an Associate.

Our procedures included, amongst others:

• Reading the relevant agreed term sheets, board

papers, other correspondence and obtaining third party

confirmations in respect of the restructure of the China

Operations to understand the key terms and conditions,

and to confirm our understanding of the transaction.

• Together with our valuation specialists evaluating the

Directors’ assessment of the fair value of the investment

in Associate and the appropriateness of the methodology

used.

• Recalculating the loss on derecognition of the

subsidiary.

• Assessing the adequacy of the Group’s disclosures in

respect of the above.

13

BDO Auckland
Key Audit Matter How The Matter Was Addressed in Our Audit

Impairment assessment of the investment in Shanghai Yinshi Food and Beverage Management Company Limited

(‘Associate’) as at 31 March 2018

As at 31 March 2018 the carrying amount of the investment

in the Associate is $3,087,000. The Group has used fair

value less costs of disposal methodology to determine the

recoverable amount of the investment in Associate to assess

any potential impairment.

The Group concluded no impairment charge was required in

respect of its investment in the Associate as at 31 March

2018 as the Directors’ view is that 46.7 million Yuan will be

invested by the new Chinese Partner as agreed in the Term

Sheets.

Refer to note 3.20 China Business and 14.2 Interests in

Associate.

The impairment assessment of the investment was a key

audit matter due to judgements involved around the

assumption that the transaction will be completed,

judgements involved in the appropriateness of the valuation

methodology and inputs used to support the Group’s

assessment of the impairment of the carrying value of the

investment in Associate.

Our audit considered whether the methodology and

judgements applied by the Group to their impairment

model met the requirement of NZ IAS 36 Impairment of

Assets.

Our procedures included, amongst others:

• Together with our valuation specialists evaluating the

Directors' assessment of the fair value of the investment

and the appropriateness of the methodology used.

• Assessed the likelihood of 46.7 million Yuan being

invested by the new Chinese Partner through reading the

relevant agreed term sheets, board papers, other

correspondence and obtaining third party confirmations

in respect of the restructure of the China Operations to

understand the key terms and conditions, and to confirm

our understanding of the transaction.

• Assessing the adequacy of the Group’s disclosures.

Impairment assessments of Global IP-Rights and Reacquired Rights

The Group holds Global IP-Rights and Reacquired Rights of

$1,481,000 of relating to Intellectual property and master

franchising rights to Esquires Coffee Houses worldwide

excluding New Zealand and Australia.

The Group also holds Reacquired Rights of $1,416,000

relating to Esquires Ireland Cash Generating Unit (‘CGU’)

and Esquires UK CGU.

The Group has used fair value less costs of disposal and

value in use models to determine the recoverable amounts

of these intangible assets to assess any potential

impairment.

The Group concluded no impairment charge was required in

respect of Global IP-Rights and Reacquired Rights.

Refer to note 15.2 Other Intangible Assets.

We have determined this to be a key audit matter due the

significant judgements involved to determine the

recoverable amount of Global IP-Rights and reacquired

rights such as:

•Comparable sales transactions.

•Discount rates;

• Market growth rates;

• Store growth rates; and

• Expected revenue, costs and capital expenditure

Our audit considered whether the methodology and

judgements applied by the Group to their impairment

models met the requirement of NZ IAS 36 Impairment of

Assets.

Our procedures included, amongst others:

• Assessing the determination of the Group’s cash

generating units based on our understanding of the

nature of the Group’s business, how earning streams are

monitored and reported and the economic environment

in which it operates.

• Together with our valuation specialists, assessing and

testing the assumptions and methodologies used in the

Group’s value in use model. In doing so:

-We compared the cash flow forecasts to Board

approved forecasts;

-We assessed the basis for the Group’s cash flow

forecasts including consideration of the historical

accuracy of previous estimates;

-We compared the discount rate, growth rates and the

economic assumptions to available internal and external

data; and

-We performed sensitivity analysis and evaluated

whether there are reasonably possible changes in

assumptions which could cause the carrying amount of

the CGU to exceed its recoverable amount.

•Assessing the relevance of the comparable sales

transactions used in the fair value less costs of disposal

model to determine the recoverable amount of the

trademarks.

• Assessing the adequacy of the Group’s disclosures in

respect of trademarks and reacquired rights.

14

BDO Auckland
Other Information

The directors are responsible for the Annual Report, which includes information other than the consolidated

financial statements and our auditor’s report.

Our opinion on the consolidated financial statements does not cover the other information and we do not

express any form of audit opinion or assurance conclusion thereon.

In connection with our audit of the consolidated financial statements, our responsibility is to read the other

information and, in doing so, consider whether the other information is materially inconsistent with the

consolidated financial statements or our knowledge obtained in the audit or otherwise appears to be materially

misstated. If, based on the work we have performed, we conclude that there is a material misstatement of

this other information, we are required to report that fact. We have nothing to report in this regard.

Directors’ Responsibilities for the Consolidated Financial Statements

The directors are responsible on behalf of the Group for the preparation and fair presentation of the

consolidated financial statements in accordance with NZ IFRS, and for such internal control as the directors

determine is necessary to enable the preparation of consolidated financial statements that are free from

material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, the directors are responsible on behalf of the Group for

assessing the Group’s ability to continue as a going concern, disclosing, as applicable, matters related to going

concern and using the going concern basis of accounting unless the directors either intend to liquidate the

Group or to cease operations, or have no realistic alternative but to do so.

Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a

whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report

that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an

audit conducted in accordance with ISAs (NZ) will always detect a material misstatement when it exists.

Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate,

they could reasonably be expected to influence the decisions of users taken on the basis of these consolidated

financial statements.

A further description of our responsibilities for the audit of the financial statements is located at the External

Reporting Board’s website at: https://www.xrb.govt.nz/standards-for-assurance-practitioners/auditors-

responsibilities/audit-report-1/

This description forms part of our auditor’s report.

Who we Report to

This report is made solely to the Company’s shareholders, as a body. Our audit work has been undertaken so

that we might state those matters which we are required to state to them in an auditor’s report and for no

other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone

other than the Company and the Company’s shareholders, as a body, for our audit work, for this report or for

the opinions we have formed.

The engagement partner on the audit resulting in this independent auditor’s report is Blair Stanley.

BDO Auckland

Auckland, New Zealand

16 July 2018

15

COOKS GLOBAL FOODS LIMITED
Consolidated Statement of Profit or Loss and Other

Comprehensive Income

For the year ended 31 March 2018

This statement should be read in conjunction with the notes to the consolidated financial statements.

31-Mar31-Mar

20182017

Notes$'000$'000

Continuing operations

Revenue56,7285,340

Other income37138

Raw materials and consumables used(1,069)(1,250)

Depreciation and amortisation16,15.2(244)(166)

Property related costs(475)(434)

Net foreign exchange (losses)/gains655(591)

Employee costs6(3,018)(2,896)

Other expenses7(3,505)(3,113)

Operating loss(891)(2,972)

Finance costs8(449)(564)

Share of net loss of associate accounted for using the equity

method

14.2(279)-

Loss before income tax(1,619)(3,536)

Income tax expense 9-(16)

Loss for the year from continuing operations(1,619)(3,552)

Net loss for the year from discontinued operations13.3(2,243)(8,627)

Net loss for the year

(3,862)(12,179)

Loss attributable to:

- Shareholders of the parent(3,731)(11,775)

- non-controlling interests(131)(404)

(3,862)(12,179)

Other comprehensive income

Items that may be subsequently reclassified to profit or loss

Change in foreign currency translation reserve(1,072)760

Exchange differences on translation of discontinued operations13.2416-

Other comprehensive income after tax(656)760

Total comprehensive loss for the year (4,518)(11,419)

Attributable to:

- Shareholders of the parent(4,387)(11,015)

- non-controlling interests(131)(404)

(4,518)(11,419)

Loss from discontinued operations attributable to:

- Shareholders of the parent13(2,120)(8,283)

- non-controlling interests13(123)(344)

(2,243)(8,627)

Loss per share:

Basic and diluted loss per share (New Zealand Cents) from

continuing and discontinued operations:19.2(0.79)(2.85)

Basic and diluted loss per share (New Zealand Cents) from

continuing operations:19.2(0.34)(0.85)

16

COOKS GLOBAL FOODS LIMITED
Consolidated Statement of Changes in Equity

For the year ended 31 March 2018

Share

Capital

Foreign

currency

translation

reserve

Accumulated

LossesTotal

Non-

controlling

interest

Total

Equity

Notes$'000$'000$'000$'000$'000$'000

Balance at 1 April 2016

36,372

(5)

(27,029)9,338309 9,647

Comprehensive loss for the year

Loss for the year- - (11,775)(11,775)(404)(12,179)

Other comprehensive income

Items that may be subsequently

reclassified to profit or loss:

Change in foreign currency translation reserve

- 760- 760- 760

Total comprehensive income/(loss) for the

year

- 760(11,775)(11,015)(404)(11,419)

Transactions with owners of the Company

Issue of ordinary shares

19503

- -

503

-

503

Ordinary shares to be issued1,000--1,000-1,000

Total contributions by owners of the

Company1,503--1,503-1,503

Non-controlling interests fund's introduced----466466

Balance at 31 March 201719

37,875755(38,804)(174)371197

Balance at 1 April 2017

37,875

755

(38,804)(174)371197

Comprehensive loss for the year

Loss for the year

- - (3,731)(3,731)(131)

(3,862)

Other comprehensive income

Items that may be subsequently

reclassified to profit or loss:

Change in foreign currency translation reserve

- (656)- (656)-

(656)

Total comprehensive income/(loss) for the

year

- (656)(3,731)(4,387)(131)(4,518)

Transactions with owners of the Company

Issue of ordinary shares

19

4,642--4,642-4,642

Ordinary shares to be issued170--170170

Total contributions by owners of the

Company4,812--4,812-4,812

Non-controlling interests fund's introduced----

83

83

Non-controlling interests disposed of

----

(391)

(391)

Total non-controlling interests----(308)(308)

Balance at 31 March 201819

42,68799(42,535)251(68)183

Attributable to Equity holders of the Company

This statement should be read in conjunction with the notes to the consolidated financial statements.

17

COOKS GLOBAL FOODS LIMITED
Consolidated Statement of Financial Position

As at 31 March 2018

Director Director

The consolidated financial statements were approved for issue for and on behalf of the Board as at

16 July 2018.

This statement should be read in conjunction with the notes to the consolidated financial statements.

31-Mar31-Mar

20182017

Notes$'000$'000

Assets

Current Assets

Cash and cash equivalents10714182

Trade and other receivables112,7602,579

Inventories12154227

Other current assets11616518

Assets classified as held-for-sale13.3-6,495

Current tax assets-6

Current Assets4,24410,007

Non-Current Assets

Intangible assets15.22,9483,035

Property, plant and equipment 16359256

Investments accounted for using the equity method 14.23,087-

Other non-current financial assets1515

Non-current assets6,4093,306

Total Assets10,65313,313

Liabilities

Current Liabilities

Trade and other payables174,6043,832

Bank overdraft101,1801,826

Liabilities classified as held-for-sale13.3-1,689

Borrowings and other liabilities182,7374,270

Current liabilities8,52111,617

Non-Current Liabilities

Borrowings and other liabilities181,9491,499

Non-current liabilities1,9491,499

Total Liabilities10,47013,116

Net Assets

183197

Equity

Share capital19.142,68737,875

Accumulated losses(42,535)(38,804)

Foreign currency translation reserve99755

Equity attributable to owners of the parent251(174)

Non-controlling interests(68)371

Total equity183197

18

COOKS GLOBAL FOODS LIMITED
Consolidated Statement of Cash Flows

For the year ended 31 March 2018

31-Mar31-Mar

20182017

Notes$'000$'000

Operating activities

Cash was provided from:

Receipts from customers

8,06612,133

Cash was applied to:

Interest cost(423)(494)

Payments to suppliers & employees

(9,067)(16,813)

Net cash applied to operating activities

22

(1,424)(5,174)

Investing activities

Cash was applied to:

Net cash disposed on de-recognition

(193)-

Purchase of property, plant and equipment

(135)(467)

Payment for funds owed for business acquisitions

(137)(81)

Net cash applied to investing activities(465)(548)

Financing activities

Cash was provided from:

Proceeds from borrowings

181,6502,863

Proceeds from share issue

2,6792,210

Cash was applied to:

Repayment of borrowings

18(1,262)(220)

Net cash provided from financing activities3,0674,853

Net increase/(decrease) in cash and cash equivalents 1,178(869)

Cash & cash equivalents at beginning of the year

(1,644)(775)

Cash & cash equivalents at end of the year

(466)(1,644)

Composition of cash and cash equivalents:

Bank balances10

714182

Overdraft balances10

(1,180)(1,826)

(466)(1,644)

This statement should be read in conjunction with the notes to the consolidated financial statements.

19

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

1.Nature of operations

Cooks Global Foods Limited and its controlled entities (the Group) principal activity is the food

and beverage industry.

2.General information and statement of compliance

Cooks Global Foods Limited is the Group’s ultimate parent company, is incorporated and

domiciled in New Zealand and is listed on the NZX Alternate Market board of the New Zealand

stock exchange.

The address of its registered office and its principal place of business is 3 City Road, Auckland,

New Zealand.

Cooks Global Foods Limited is a company registered under the Companies Act 1993 and is an

FMC reporting entity under Part 7 of the Financial Markets Conduct Act 2013. The consolidated

financial statements of the Group have been prepared in accordance with the requirements of

Part 7 of the Financial Markets Conduct Act 2013 and the NZX Alternative Market Listing Rules.

In accordance with the Financial Markets Conduct Act 2013 because group consolidated

financial statements are prepared and presented for Cooks Global Foods Limited and its

controlled entities, separate consolidated financial statements for Cooks Global Foods Limited

are not required to be prepared and presented.

The consolidated financial statements comprise the Company, its controlled entities and its

associates (together the “Group”) and the comparative financial period is for the year ended

31 March 2018. See Note 3.4.

For the purposes of complying with NZ GAAP, the Group is a Tier 1 for-profit entity. The

Company’s consolidated financial statements comply with New Zealand Equivalents to

International Financial Reporting Standards (NZ IFRS). They comply with the International

Financial Reporting Standards (IFRS) as issued by the International Accounting Standards

Board (IASB) and IFRIC interpretations.

The information in the consolidated financial statements is presented in New Zealand dollars

which is the functional currency of the ultimate parent company. Amounts in the consolidated

financial statements have been rounded off to the nearest thousand, or in certain cases, the

nearest dollar.

The consolidated financial statements for the year ended 31 March 2018 were approved and

authorised for issue by the Board of Directors on 13 July 2018.

3.Summary of accounting policies

3.1. Going concern

The directors have prepared the consolidated financial statements on the going concern basis.

In doing so significant judgement has been applied. For further details of these assumptions

and other associated material uncertainties refer to Note 4.

3.2. Overall considerations

The significant accounting policies that have been used in the preparation of these consolidated

financial statements are summarised below.

20

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

The consolidated financial statements have been prepared using the historic cost basis with

the exception of financial assets and liabilities which are carried at fair value through the profit

or loss. The measurement bases are more fully described in the accounting policies below.

3.3. New standards and interpretations

The Group has applied the following amendments for the first time for their annual reporting

period commencing 1 April 2017:

Disclosure initiative – amendments to IAS 7

The amendments to IAS 7 require disclosure of changes in liabilities arising from financing

activities, see Note 18.

A number of new standards, amendments to standards and interpretations have been

approved but are not yet effective and have not been adopted by the Group for the year ended

31 March 2018. These will be applied when they become mandatory. The significant standards

are:

NZ IFRS 2 (amendments): Classification and Measurement of Share-Based Payment

Transactions

The amendment requires the Group to account for: The effects of vesting and non-vesting

conditions on the measurement of cash-settled share-based payments; Share-based payment

transactions with a net settlement feature for withholding tax obligations; and a modification to

the terms and conditions of a share-based payment that changes the classification of the

transaction from cash-settled to equity-settled. The amendment is effective for reporting

periods beginning on or after 1 January 2018. The Group will apply NZ IFRS 2 from 1 April

2018 and has yet to assess its full impact.

NZ IFRS 9: Financial Instruments

NZ IFRS 9: ‘Financial Instruments’ was issued in September 2014 as a complete version of the

standard. NZ IFRS 9 replaces the parts of NZ IAS 39 that relate to the classification and

measurement of financial instruments, hedge accounting and impairment. NZ IFRS 9 requires

financial assets to be classified into two measurement categories; those measured as at fair

value and those measured at amortised cost. The determination is made at initial recognition.

The classification depends on the entity’s business model for managing its financial instruments

and the contractual cash flow characteristics of the instrument. For financial liabilities, the

standard retains most of the NZ IAS 39 requirements. The main change is that, in cases where

the fair value option is taken for financial liabilities, the part of a fair value change due to an

entity’s own credit risk is recorded in other comprehensive income rather than the income

statement, unless this creates an accounting mismatch. The new hedge accounting model

more closely aligns hedge accounting with risk management activities undertaken by

companies when hedging their financial and non-financial risks. NZ IFRS 9 introduces a new

expected credit loss model for calculating the impairment of financial assets. The standard is

effective for reporting periods beginning on or after 1 January 2018. The Group will apply NZ

IFRS 9 from 1 April 2018. The Group does not expect a significant impact on its balance sheet

or equity on applying the classification and measurement requirements of NZ IFRS 9.

NZ IFRS 15: Revenue from Contracts with Customers

NZ IFRS 15 addresses recognition of revenue from contracts with customers. It replaces the

current revenue recognition guidance in NZ IAS 18: Revenue and NZ IAS 11: Construction

Contracts and is applicable to all entities with revenue. It sets out a five-step model for revenue

recognition to depict the transfer of promised goods or services to customers in an amount that

21

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

reflects the consideration to which the entity expects to be entitled in exchange for those goods

and services. This standard is effective for periods beginning on or after 1 January 2018. The

Group will apply NZ IFRS 15 from 1 April 2018 and it does not expect a significant impact on

the consolidated financial statements.

NZ IFRS 16: Leases

NZ IFRS 16 replaces the current guidance in NZ IAS 17. Under NZ IFRS 16, a contract is, or

contains, a lease if the contract conveys the right to control the use of an identified asset for a

period of time in exchange for consideration. Under NZ IAS 17, a lessee was required to make

a distinction between a finance lease (on balance sheet) and an operating lease (off balance

sheet). NZ IFRS 16 now requires a lessee to recognise a lease liability reflecting future lease

payments and a ‘right-of-use asset’ for virtually all lease contracts. Included is an optional

exemption for certain short-term leases and leases of low-value assets; however, this

exemption can only be applied by lessees. The standard is effective for accounting periods

beginning on or after 1 January 2019. Early adoption is permitted but only in conjunction with

NZ IFRS 15, ‘Revenue from Contracts with Customers'. The Group intends to adopt NZ IFRS

16 on its effective date and has yet to assess its full impact. The Group has many operating

leases with respect to leased office and retail spaces. As the holder of the head lease over

rental properties of a number of franchisees, the adoption of this standard will have significant

impact on the Group’s balance sheet and income statement disclosures. The balance sheet

will be impacted by the recognition of a right to use asset and a corresponding lease liability.

The income statement will be impacted by the recognition of an interest expense and

amortisation expense and the removal of the current rental expense. The full impact on these

statements has yet to be finalised, however it is expected there will be a material impact as the

current lease commitments (Note 20) total $24 million.

3.4. Basis of consolidation

The Group consolidated financial statements consolidate those of the parent company and all

of its controlled entities and its associates as of 31 March 2018. The Group controls an entity

if it is exposed, or has rights, to variable returns from its involvement with the entity and has

the ability to affect those returns through its power over the entity.

All transactions and balances between Group companies are eliminated on consolidation,

including unrealised gains and losses on transactions between Group companies. Where

unrealised losses on intra-group asset sales are reversed on consolidation, the underlying

asset is also tested for impairment from a Group perspective. Amounts reported in the

consolidated financial statements of controlled entities have been adjusted where necessary

to ensure consistency with the accounting policies adopted by the Group.

Profit or loss and other comprehensive income of controlled entities acquired or disposed of

during the year are recognised from the effective date of acquisition, or up to the effective date

of disposal, as applicable.

3.5. Investments in associates and joint ventures

Associates are those entities over which the Group has significant influence but not control or

joint control. This is generally the case where the group holds between 20% and 50% of the

voting rights. Investments in associates are accounted for using the equity method of

accounting, after initially being recognised at cost.

A joint venture is an arrangement that the Group controls jointly with one or more other

investors, and over which the Group has rights to a share of the arrangement’s net assets

rather than direct rights to underlying assets and obligations for underlying liabilities.

Investments in joint ventures are accounted for using the equity method of accounting.

22

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

Under the equity method of accounting, the investments are initially recognised at cost and

adjusted thereafter to recognise the Group’s share of the post-acquisition profits or losses of

the investee in profit or loss, and the Group’s share of movements in other comprehensive

income of the investee in other comprehensive income. Dividends received or receivable from

associates and joint ventures are recognised as a reduction in the carrying amount of the

investment.

When the Group’s share of losses in an equity-accounted investment equals or exceeds its

interest in the entity, including any other unsecured long-term receivables, the Group does not

recognise further losses, unless it has incurred obligations or made payments on behalf of the

other entity.

Unrealised gains on transactions between the Group and its associates and joint ventures are

eliminated to the extent of the Group’s interest in these entities. Unrealised losses are also

eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Accounting policies of equity accounted investees have been changed where necessary to

ensure consistency with the policies adopted by the Group.

3.6. Foreign currency translation

Foreign currency transactions and balances

Foreign currency transactions are translated into the functional currency of the respective

Group entity, using the exchange rates prevailing at the dates of the transactions (spot

exchange rate). Foreign exchange gains and losses resulting from the settlement of such

transactions and from the remeasurement of monetary items at year end exchange rates are

recognised in profit or loss.

Non-monetary items are not retranslated at year-end and are measured at historical cost

(translated using the exchange rates at the date of the transaction).

Foreign operations

In the Group’s consolidated financial statements, all assets, liabilities and transactions of Group

entities with a functional currency other than the NZD are translated into NZD upon

consolidation. The functional currencies of the entities in the Group have remained unchanged

during the reporting period.

On consolidation, assets and liabilities have been translated into NZD at the closing rate at the

reporting date. Goodwill and fair value adjustments arising on the acquisition of a foreign entity

have been treated as assets and liabilities of the foreign entity and translated into NZD at the

closing rate. Income and expenses have been translated into NZD at the average rate (the use

of average rates is appropriate only if rates do not fluctuate significantly) over the reporting

period. Exchange differences are charged/credited to other comprehensive income and

recognised in the currency translation reserve in equity. On disposal of a foreign operation the

cumulative translation differences recognised in equity are reclassified to profit or loss and

recognised as part of the gain or loss on disposal.

23

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

3.7. Goods and Services Tax (GST)

Revenues, expenses and assets are recognised net of the amount of GST, except where the

amount of GST incurred is not recoverable from the IRD. In these circumstances, the GST is

recognised as part of the cost of acquisition of the asset or as part of an item of the expense.

Receivables and payables in the statement of financial position are shown inclusive of GST.

Cash flows are presented in the statement of cash flows on a gross basis and, except for the

GST components of investing and financing activities, are disclosed as operating cash flows.

3.8. Revenue

Goods sold

Revenue from the sale of goods in the course of ordinary activities is measured at the fair value

of the consideration received or receivable, net of returns, trade discounts and volume rebates.

Revenue is recognised when persuasive evidence exists, usually in the form of an executed

sales agreement, that the significant risks and rewards of ownership have been transferred to

the customer, recovery of the consideration is probable, the associated costs and possible

return of goods can be estimated reliably, there is no continuing management involvement with

the goods, and the amount of revenue can be measured reliably. If it is probable that discounts

will be granted and the amount can be measured reliably, then the discount is recognised as a

reduction of revenue as the sales are recognised.

The timings of the transfers of risk and rewards vary depending on the individual terms of the

sales agreement.

Royalty income

Royalty income, which is generally earned based upon a percentage of sales and is recognised

on an accrual basis.

Other revenue

Other revenue represents services to independent franchisees or other third parties. Services

revenue is recognised in the accounting period in which the services are rendered, by reference

to completion of the specific transaction assessed on the basis of the actual service provided

as a proportion of the total services to be provided.

Interest income

Interest income and expenses are reported on an accrual basis using the effective interest

method.

3.9. Income taxes

Tax expense recognised in profit or loss comprises the sum of deferred tax and current tax not

recognised in other comprehensive income or directly in equity.

Current income tax assets and/or liabilities comprise those obligations to, or claims from Tax

authorities relating to the current or prior reporting periods, that are unpaid at the reporting date.

Current tax is payable on taxable profit, which differs from profit or loss in the consolidated

financial statements. Calculation of current tax is based on tax rates and tax laws that have

been enacted or substantively enacted by the end of the reporting period.

Deferred income taxes are calculated using the liability method on temporary differences

between the carrying amounts of assets and liabilities and their tax bases. However, deferred

24

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

tax is not provided on the initial recognition of goodwill, or on the initial recognition of an asset

or liability unless the related transaction is a business combination or affects tax or accounting

profit. Deferred tax on temporary differences associated with investments in controlled entities

and joint ventures is not provided if reversal of these temporary differences can be controlled

by the Group and it is probable that reversal will not occur in the foreseeable future.

Deferred tax assets and liabilities are calculated, without discounting, at tax rates that are

expected to apply to their respective period of realisation, provided they are enacted or

substantively enacted by the end of the reporting period.

Deferred tax assets are recognised to the extent that it is probable that they will be able to be

utilised against future taxable income, based on the Group’s forecast of future operating results

which is adjusted for significant non-taxable income and expenses and specific limits to the use

of any unused tax loss or credit. Deferred tax liabilities are always provided for in full.

Deferred tax assets and liabilities are offset only when the Group has a right and intention to

set off current tax assets and liabilities from the same taxation authority.

Changes in deferred tax assets or liabilities are recognised as a component of tax income or

expense in profit or loss, except where they relate to items that are recognised in other

comprehensive income or directly in equity, in which case the related deferred tax is also

recognised in other comprehensive income or equity, respectively.

3.10. Employment benefits

Defined contribution plans

The Group pays fixed contributions into independent entities in relation to several state plans

and insurance for individual employees. The Group has no legal or constructive obligations to

pay contributions in addition to its fixed contributions, which are recognised as an expense in

the period that relevant employee services are received.

Short-term employee benefits

Short-term employee benefits, including annual leave entitlement, are current liabilities

included in employee benefits, measured at the undiscounted amount that the Group expects

to pay as a result of the unused entitlement.

Share-based payments

Equity-settled share-based payments to employees and others providing similar services are

measured at the fair value of the equity instruments at the grant date. The fair value determined

at the grant date of equity-settled share-based payments is expensed on a straight-line basis

over the vesting period. At the end of each reporting period, the Group revises its estimate of

the number of equity instruments expected to vest.

3.11. Impairment testing of goodwill, other intangible assets, property, plant and

equipment and investments in associates

For impairment assessment purposes, assets are grouped at the lowest levels for which there

are largely independent cash inflows (cash-generating units). As a result, some assets are

tested individually for impairment and some are tested at cash-generating unit level. Goodwill

is allocated to those cash-generating units that are expected to benefit from synergies of the

related business combination and represent the lowest level within the Group at which

management monitors goodwill.

25

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

Cash-generating units to which goodwill has been allocated (determined by the Group’s

management as equivalent to its operating segments) are tested for impairment at least

annually. All other individual assets or cash-generating units are tested for impairment

whenever events or changes in circumstances indicate that the carrying amount may not be

recoverable.

An impairment loss is recognised for the amount by which the asset’s or cash-generating unit's

carrying amount exceeds its recoverable amount, which is the higher of fair value less costs to

sell and value-in-use. Any reversal of an impairment loss will be limited to what the carrying

amount would have been, net of depreciation or amortisation, if no impairment had taken place.

To determine the value-in-use, management estimates expected future cash flows from each

cash-generating unit and determines a suitable interest rate in order to calculate the present

value of those cash flows. The data used for impairment testing procedures are directly linked

to the Group’s latest approved budget, adjusted as necessary to exclude the effects of future

reorganisations and asset enhancements. Discount factors are determined individually for each

cash-generating unit and reflect management’s assessment of respective risk profiles, such as

market and asset-specific risks factors.

Impairment losses for cash-generating units reduce first the carrying amount of any goodwill

allocated to that cash-generating unit. Any remaining impairment loss is charged pro rata to

the other assets in the cash-generating unit. With the exception of goodwill, all assets are

subsequently reassessed for indications that an impairment loss previously recognised may no

longer exist. An impairment charge is reversed if the cash-generating unit’s recoverable amount

exceeds its carrying amount.

3.12. Financial instruments

Classification

The group classifies its financial assets as loans and receivables.

(a)Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and demand deposits, together with other

short-term, highly liquid investments that are readily convertible into known amounts of cash

and which are subject to an insignificant risk of changes in value.

(b) Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments

that are not quoted in an active market. The group's loans and receivables comprise ‘trade and

other receivables’ and ‘cash and cash equivalents’ (see Note 10 and 11).

(c)Financial liabilities at fair value through profit or loss

Financial liabilities are carried in the consolidated statement of financial position at fair value

with changes in fair value recognised in the consolidated statement of profit or loss and other

comprehensive income. The Group does not have any liabilities held for trading nor has it

designated any financial liabilities as being at fair value through profit or loss other than those

identified in Note 29.

Recognition and measurement

Regular purchases and sales of financial assets are recognised on the trade-date – the date

on which the Group commits to purchase or sell the asset. Financial assets are derecognised

when the rights to receive cash flows from the investments have expired or have been

transferred and the Group has transferred substantially all risks and rewards of ownership.

26

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

Loans and receivables are subsequently carried at amortised cost less impairment using the

effective interest method.

Financial liabilities are initially recognised at fair value and subsequently measured at

amortised cost using the effective interest rate method or measured at fair value through profit

and loss.

Financial assets measured at amortised cost (loans and receivables) are assessed at each

reporting date to determine whether there is objective evidence for an impairment. Impairment

provisions are recognised when there is objective evidence (such as significant financial

difficulties on the part of the counterparty or default or significant delay in payment) that the

Group will be unable to collect all of the amounts due under the terms receivable, the amount

of such a provision being the difference between the net carrying amount and the present value

of the future expected cash flows associated with the impaired receivable.

3.13. Inventories

Inventories are stated at the lower of cost and net realisable value. Cost includes all expenses

directly attributable to the manufacturing process as well as suitable portions of related

production overheads, based on normal operating capacity. Costs of ordinarily interchangeable

items are assigned using the first in, first out cost formula. Net realisable value is the estimated

selling price in the ordinary course of business less any applicable selling expenses.

3.14. Goodwill

Goodwill represents the future economic benefits arising from a business combination that are

not individually identified and separately recognised. Goodwill is carried at cost less

accumulated impairment losses. Refer to Note 3.12 for a description of impairment testing

procedures.

3.15. Other intangible assets

Recognition of other intangible assets

Acquired intangible assets

Trademarks, global IP rights and rights acquired in a business combination that qualify for

separate recognition are recognised as intangible assets at their fair values.

Subsequent measurement

All intangible assets are accounted for using the cost model whereby capitalised costs are

amortised on a straight-line basis over their estimated useful lives, as these assets are

considered finite. Global IP rights are not amortised. Residual values and useful lives are

reviewed at each reporting date. In addition, they are subject to impairment testing as described

in Note 3.12. The following useful lives are applied:

•Trademarks: 10-20 years

•Reacquired rights: 10 - 20 years

Amortisation has been included within depreciation and amortisation.

When an intangible asset is disposed of, the gain or loss on disposal is determined as the

difference between the proceeds and the carrying amount of the asset and is recognised in

profit or loss within other income or other expenses.

27

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

3.16. Property, plant and equipment and computer software

Property, plant and equipment (comprising fittings and furniture, plant and equipment and

motor vehicles) and computer software are initially recognised at acquisition cost or

manufacturing cost, including any costs directly attributable to bringing the assets to the

location and condition necessary for them to be capable of operating in the manner intended

by the Group’s management.

Property, plant and equipment are subsequently measured using the cost model: cost less

subsequent depreciation and impairment losses.

Depreciation is recognised on a straight-line basis to write down the cost less estimated

residual value of property, plant and equipment. The following useful lives are applied:

•Computer and software: 2-5 years

•Furniture and fittings: 3-12 years

•Plant and equipment: 3-12 years

•Motor vehicles: 5-8 years.

Material residual value estimates and estimates of useful life are updated as required, but at

least annually.

Gains or losses arising on the disposal of plant and equipment are determined as the difference

between the disposal proceeds and the carrying amount of the assets and are recognised in

profit or loss within other income or other expenses.

Costs incurred for software currently under development for use in the global retail network

have been classified as work in progress and will be brought into use once complete.

3.17. Operating leases

Where the Group is a lessee, payments on operating lease agreements are recognised as an

expense on a straight-line basis over the lease term. Associated costs, such as maintenance

and insurance, are expensed as incurred. Lease incentives received are recognised in the

profit or loss over the lease term as an integral part of the total lease expense.

3.18. Equity, reserves and dividend payments

Share capital represents the fair value of shares on issue that have been issued. Any

transaction costs associated with the issuing of shares are deducted from share capital, net of

any related income tax benefits.

Other components of equity include the following:

•Foreign currency translation reserve – comprises foreign currency translation differences

arising on the translation of consolidated financial statements of the Group's foreign entities

into NZD (see Note 3.6),

•Accumulated losses include all current and prior period results,

•Non-controlling interests.

Dividend distributions payable to equity shareholders are included in other liabilities when the

dividends have been approved in a general meeting prior to the reporting date.

All transactions with owners of the parent are recorded separately within equity.

28

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

3.19. Non-current assets held for sale and disposal groups

Non-current assets and disposal groups are classified as held for sale when:

•They are available for immediate sale,

•Management is committed to a plan to sell,

•It is unlikely that significant changes to the plan will be made or that the plan will be

withdrawn,

•An active programme to locate a buyer has been initiated,

•The asset or disposal group is being marketed at a reasonable price in relation to its

fair value, and

•A sale is expected to complete within 12 months from the date of classification.

Non-current assets and disposal groups classified as held for sale are measured at the lower

of:

•Their carrying amount immediately prior to being classified as held for sale in

accordance with the group's accounting policy; and

•Fair value less costs of disposal.

Following their classification as held for sale, non-current assets (including those in a disposal

group) are not depreciated.

A discontinued operation is a component of the Group's business that represents a separate

major line of business or geographical area of operations or is a subsidiary acquired exclusively

with a view to resale, that has been disposed of, has been abandoned or that meets the criteria

to be classified as held for sale.

The results of operations disposed during the year are included in the consolidated statement

of profit or loss and other comprehensive income up to the date of disposal.

Discontinued operations are presented in the consolidated statement of profit or loss and other

comprehensive income as a single line which comprises the post-tax profit or loss of the

discontinued operation along with the post-tax gain or loss recognised on the re-measurement

to fair value less costs to sell or on disposal of the assets or disposal groups constituting

discontinued operations.

3.20. Significant management judgement in applying accounting policies and

estimation uncertainty

When preparing the consolidated financial statements, management undertakes a number of

judgements, estimates and assumptions about the recognition and measurement of assets,

liabilities, income and expenses as follows:

Going concern

The considered view of the Board of Directors of the Company is that, after making enquiries,

we have a reasonable expectation that Cooks Global Foods Limited (the Company) and Group

have access to adequate resources to continue operations for the foreseeable future. For this

reason, the Board of Directors considers the adoption of the going concern assumption in

preparing the consolidated financial statements for the year ended 31 March 2018 to be

appropriate. (See Note 4).

China Business

Since the decision was made to restructure the China business of Beijing Esquires

Management Co Ltd (BEML), the Board of Directors have regularly assessed the Group’s

29

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

control over the entity. This in light of progression towards a formal agreement involving the

introduction of a new local partner to add significant new capital to Shanghai Yinshi Food and

Beverage Management Company Limited (Yinshi) and take a majority share in the company.

While non-binding Term Sheets have been signed and the restructure of the business

significantly advanced, a formal shareholder agreement is yet to be executed and all structural

formalities completed. The Board of Directors have reviewed all available factors relating to the

progression of the sale of BEML to consider whether the Group continues to have control over

the business using the criteria, as per NZ IFRS 10 Consolidated Financial Statements, of power

over the company; exposure, or rights, to variable returns from its involvement with the

company; and the ability to use its power to affect the amount of the Group’s returns. It is the

judgement of the Directors that the Group has lost control of BEML with effect from 1 October

2017 and that it is appropriate to treat the entity no longer as a subsidiary but as an associate

in which it has a minority stake and equity account for it from the effective date that control was

lost.

Key facts and circumstances affecting the judgement of the Directors included the appointment

by the Chinese investor of a new CEO to run the China operation; decision making about the

business activities and the direction of these activities; interim funding decisions including a

change in the responsibility of funding the working capital requirements of BEML to the new

Chinese investor.

When recognising the value of the Group’s investment in its former subsidiary at 1 October

2017, the Board of Directors have assessed its fair value in relation to the planned investment

of 46.7 million Yuan by the new Chinese partner into the business and the Group’s

proportionate share in the deemed total value of the business relating to this significant capital

injection.

The Board of Directors believe that formal documents relating to the transaction will fully

complete in due course and that the full 46.7 million Yuan will be invested by the new China

partner as agreed in the Term Sheets executed to date.

In the period from 1 October 2017 to 31 March 2018, during a transition period, the Group

agreed to contribute 50% towards the working capital requirements of the business as well as

taking responsibility for certain liabilities at 30 September 2017 on BEML’s Balance Sheet.

Given the Group’s intention that no further cash would be injected into the China business, it

was agreed that the Group’s share in the business would proportionately decline from 30% (as

originally agreed), by the value of the remaining commitments of the Group to its former

Chinese subsidiary of 6 million Yuan. This resulted in a final minority share in the new China

business for the Group of 21% as at 31 March 2018.

Based on all facts available to it the Board considers it highly likely that the transaction will

complete as envisaged, noting that final agreements are yet to be completed. The Board has

considered impairment indicators at 31 March 2018 and take the position that based on a

review of all relevant factors, no impairment in the carrying value of its investment in the

associate is warranted at this time. Relevant factors have included that the China business has

undergone major restructuring and monthly losses have significantly decreased; new and

existing stores are being reopened or refurbished under the new branding; a Board

representative has attended board meetings for Yinshi; and the Group continues to have

access to financial reporting and operational store results for the business.

Management assessed the recoverable amount of the Group’s investment in the associate

using fair value less costs to sell. Fair value less costs to sell was determined based on the

30

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

terms of the transaction entered into with the Chinese partner and the value at which they

assessed their proposed investment.

Also see Notes 13.2 and 14.2

Impairment testing of intangible assets

In assessing impairment, management estimates the recoverable amount of each asset or

cash-generating unit based on various valuation models as deemed appropriate. Estimation

uncertainty relates to assumptions and judgements used as disclosed in Note 15.

Carrying value of receivables

The Group performs ongoing reviews of the bad debt risk within its receivables and makes

provisions to reflect its views of the financial condition of its customers and their ability to pay

in full for amounts owing for goods provided. This determination requires significant judgement.

In making this judgement, the Group evaluates amongst other factors whether there is objective

evidence of significant financial difficulty of the customer or other party, whether there has been

breach of contract such as default in payment terms, whether it has become probable that the

customer or other party will enter into bankruptcy or other financial reorganisation, the

disappearance of an active market for that customer because of financial difficulties, and

national or local economic conditions that could impact on the customer (see Notes 11 and

27.2).

Recognition of deferred tax assets

The extent to which deferred tax assets can be recognised is based on an assessment of the

probability of the Group’s future taxable income against which the deferred tax assets can be

utilised. In addition, significant judgement is required in assessing the impact of any legal or

economic limits or uncertainties in various tax jurisdictions (See Note 9).

4.Going Concern

The Group reported a loss of $3,862,000 (2017: $12,179,000) and operating cash outflows of

$1,424,000 (2017: $5,174,000) for the year ended 31 March 2018. As at 31 March 2018 the

Group has reported net assets of $183,000 and current liabilities exceed current assets by an

amount of $4,277,000. Included in the reported loss this year, are losses relating to

discontinued operations of $2,243,000 pertaining to the disposal of the business of Progressive

Processors Limited and the restructuring of the China business which is treated as an associate

company and equity accounted with effect from 1 October 2017.

The ability of the Group to pay its debts as they fall due and to realise their assets and

extinguish their liabilities in the normal course of business at the amounts stated in the

consolidated financial statements has been considered by the Directors in the adoption of the

going concern assumption during the preparation of these financial statements.

The Directors forecast that the Group can manage its cash flow requirements at levels

appropriate to meet its cash commitments for the foreseeable future being a period of 12

months from the date of authorisation of these consolidated financial statements. In reaching

this conclusion, the Directors have considered the achievability of the plans and assumptions

underlying those forecasts. The key assumptions include the:

•Group’s ability to successfully conclude major discussions relating to capital and debt

raising for which formal contractual terms have not yet been entered for $5.2 million in

total. Of this amount, $4.3 million relates to the current underwrite by Cooks Investment

Holdings Limited in accordance with the terms of the underwrite agreement.

31

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

•Group’s ability to maintain the repayment schedules of remaining debt in accordance

with the repayment agreements and comfort provided by related parties of Keith

Jackson owed $1,725,000 that they do not intend to/will not call up repayment of that

debt; and

•Ability to generate operating cash flows from continuing operations at the same level

as the 2018 financial year, the outcome of projects targeting the sale of territory master

franchises generating cash inflow of $725,000 and the sale of further regional franchise

sales in the United Kingdom operations.

The Directors acknowledge that there are material uncertainties within the forecast

assumptions noted above. These uncertainties relate predominantly to the success and timing

of existing discussions relating to the debt and capital raise of $5.2 million, the ability of Cooks

Investment Holdings Limited to honour the terms of its underwrite should these discussions not

be successful, and market conditions which the Group operates in. Nevertheless, after

considering the uncertainties described above the Directors have reasonable expectation that

the Group has sufficient headroom in its cash resources to allow the Group to continue to

operate for the foreseeable future or alternatively it can manage its working capital

requirements to create additional required headroom. In addition, a significant portion of the

total sum to be raised relates to investment in new markets which, if the appropriate funds

required weren’t raised in the timeframes envisaged, would also result in forecast investment

expenditure in these markets being deferred.

Any significant departure from the above assumptions may cast significant doubt over the

ability to continue as a going concern for the foreseeable future.

Whilst the Directors acknowledge that there are credit, exchange and liquidity risks in the global

economic market in which the Group operates, they are confident that additional capital or

funding will be sourced by the Group which has a track record of obtaining financial support

from cornerstone investors and related parties and, where necessary, negotiating the

deferment of debt repayments. The Directors are also confident that operating cash flows will

continue to improve as a result of the restructuring activities that have been undertaken and

reduce the extent of cash outflow and improve revenue growth.

The Directors continue to consider other opportunities to further improve the Group’s cash

position which include discussing collaborations with partners overseas, negotiations with

potential strategic equity partners, investigating new facility lines and greater focus on

improving existing business activities.

After taking into account all available information, the Directors have concluded that there are

reasonable grounds to believe that the forecasts and plans are achievable, the Group will be

able to pay its debts as and when they become due and payable, and the basis of preparation

of the financial report on a going concern basis is appropriate.

Should the Group be unable to continue as a going concern it may be required to realise its

assets and discharge its liabilities other than in the normal course of business and at amounts

different to those stated in the consolidated financial statements. The consolidated financial

statements do not include any adjustments relating to the recoverability and classification of

asset carrying amounts or the amount of liabilities that might result should the Group be unable

to continue as a going concern and meets its debts as and when they fall due.

32

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

5.Revenue

The Group’s revenue is analysed as follows for each major category:

Continuing OperationsDiscontinued Operations

31-Mar31-Mar31-Mar31-Mar

2018201720182017

Note$'000$'000$'000$'000

Sale of Beverage product1,9891,9461,6574,566

Sale of Kiwifruit and Asparagus produce--46441

Sale of goods

1,989

1,946

1,703

5,007

Royalties2,3282,08071155

Fees and other revenue2,4111,3141830

Rendering of services

4,739

3,394

89

185

Group revenue

13

6,728

5,340

1,792

5,192

6.Employee costs

Expenses recognised for employee costs are analysed below:

Continuing Operations Discontinued Operations

31-Mar31-Mar31-Mar31-Mar

2018201720182017

Note$'000$'000$'000$'000

Wages, salaries2,6852,5391,0872,607

Other staff costs333357136

133,0182,8961,0882,643

7.Other expenses

Expenses recognised as other costs are analysed below:

Continuing OperationsDiscontinued Operations

31-Mar31-Mar31-Mar31-Mar

2018201720182017

Note$'000$'000$'000$'000

Administration and other costs 1,0349843212,007

Directors fees (Note 23)8280--

Selling and distribution costs301400381,874

Management fees180252(9)90

Marketing costs652472237

Professional and consulting services8285842676

Travel costs42834114112

133,5053,1133924,196

33

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

8.Finance costs

Finance costs for the reporting periods consist of the following:

Continuing Operations Discontinued Operations

31-Mar31-Mar31-Mar31-Mar

2018201720182017

Note$'000$'000$'000$'000

Finance charges5140112

Interest on bank and other borrowings3985247-

13449564812

Finance costs relate to liabilities at amortised cost. There were no fixed interest rate contracts

outstanding at reporting date (2017: nil).

9.Income Tax and Deferred Tax

The major components of tax expense and the reconciliation of the expected tax expense

based on the domestic effective tax rate of Cooks Global Foods Limited at 28% and the

reported tax expense in profit or loss are as follows:

31-Mar31-Mar

20182017

$'000$'000

Loss before tax from continuing operations(1,619)(3,536)

Loss before tax from discontinuing operations(2,242)(8,623)

(3,861)(12,159)

Domestic tax rate for Cooks Global Foods Limited28%28%

Expected tax expense(1,081)(3,405)

Adjustment for tax-rate differences in foreign

jurisdictions6275

Adjustment for non-deductible expenses:

Relating to amortisation of intangible assets3130

Other non-deductible expenses148112

Actual tax expense (income)(840)(3,188)

Tax expense comprises:

Current tax expense (income)(840)(3,188)

Deferred tax expense (income):

- Origination and reversal of temporary differences(117)(205)

- Tax Losses not recognised9563,373

- Utilisation of unused Tax Losses--

Income tax expense(1)(20)

Income tax expense is attributable to:

Loss from continuing operations-(16)

Loss from discontinued operations(1)(4)

(1)(20)

34

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements

The Group has computed tax losses within each jurisdiction since acquisition as follows:

31-Mar31-Mar

20182017

$'000$'000

New Zealand4,7383,998

United Kingdom5,4445,177

Ireland1,0681,141

Canada14576

Australia283294

11,67810,686

Available New Zealand imputation tax credits are $1,500 (2017: $nil).

At 31 March 2018, the Group has a deferred tax liability of $Nil (2017: $Nil). Deferred tax

liabilities relating to reacquired rights in the UK and Ireland amounting to $743,000 (2017:

$831,000) are offset by deferred tax losses. The majority of the deferred tax assets and

liabilities are not expected to crystallise within the next 12 months.

10.Cash and cash equivalents

Cash and cash equivalents consist of the following:

31-Mar31-Mar

20182017

$'000$'000

Cash at bank and in hand:

NZD2626

AUD718

EUR17630

GBP465108

USD40-

Cash and cash equivalents714182

Bank overdraft NZD (Current Liability)(1,180)(1,826)

Net Cash and cash equivalents(466)(1,644)

There are no restrictions on the cash and cash equivalents.

The Group has banking facilities of $1,180,000 (2017: $1,826,000). This is secured by way of

a General Security Agreement over the Group assets. For the year ended 31 March 2018,

there were no financial covenants with respect to the Group banking facilities. Details of the

two facilities are noted below.

The overdraft facility limit is $425,000 (2017: $425,000). Interest is payable at a variable rate

based on the ANZ Business Bank Indicator Rate (BBIR), interest rate payable at 31 March

2018 was 11.85% (2017: 11.85%).

35

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



The commercial flexi overdraft facility limit is $775,000 (2017: $1,450,000) The facility was due

for repayment on 31 March 2018 and has been renegotiated for repayment on 15 August 2018.

Interest is payable at a variable rate based on the ANZ Business Bank Indicator Rate (BBIR),

interest rate payable at 31 March 2018 was 9.83% (2017: 9.7%).


11. Trade and other receivables and other current assets

(a) Trade and other receivables consist of the following:

31-Mar31-Mar

20182017

$'000$'000

Trade and other receivables

Trade receivables1,6181,137

Less: provision for impairment of trade receivables(160)(181)

1,458956

Cooks Investment Holdings Limited receivable (Note 23)1,3021,623

Net trade and other receivables 2,7602,579


The net carrying value of trade receivables is considered a reasonable approximation of fair

value.

Trade and other receivables have been reviewed for indicators of impairment and the Group

has recognised a provision of $160,000 (2017: $181,000).


As at 31 March the ageing of trade receivables is as follows:

31-Mar31-Mar

20182017

$'000$'000

Current1,04296

31 to 60 days11598

61 to 90 days5260

> 90 days409883

Total1,6181,137



(b) Other current assets consist of the following:


Other current assets

Prepayments233279

Other short-term assets383239

Other current assets616518




12. Inventories


31-Mar31-Mar

20182017

$'000$'000

Raw materials and consumables3362

Finished goods121165

Total inventories154227


36

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements




13. Assets and liabilities classified as held-for-sale and discontinued operation

The following investments were reclassified as held-for-sale, by the Directors, during the year

ended 31 March 2017, as the directors had engaged in selling the operating segments as they

are either no longer seen to be core to the business operations or being reorganised to better

capitalise the opportunity in the particular market.


13.1. Supply operation - Progressive Processors

The Directors approved the sale of Progressive Processors operations as it was no longer

deemed to be core business of the Group. On 14 April 2017, the management of Progressive

Processors acquired the operating assets and stock in return for a call option over 2.5 million

shares held in the Group. The Group may place these shares to investors at their discretion.


At 14 April 2017 and 31 March 2017, the operating result of this segment had been included in

discontinued operations and the fair value of the sale of the operations assets have been

included in held-for-sale assets at 31 March 2017.

14-Apr31-Mar

20172017

Note$'000$'000

Results of discontinued operation

Revenue

546447

Other income

45-

Cost of inventories sold

(11)(542)

Depreciation and amortisation

16,15.2-(149)

Inventory and other assets written off

-(250)

Impairment of property, plant and equipment

-(194)

Other expenses(11)(563)

Operating profit/(loss)69(1,251)

Finance costs

8--

Profit/(loss) before income tax69(1,251)

Income tax expense --

Profit/(loss) for the period from discontinued

operation

69(1,251)

Profit/(loss) attributable to:

- Shareholders of the parent

69(1,251)

- Non-controlling interests

--

Cash flows from/(used in) discontinued operation

Net cash from operating activities69(390)

Net cash used in investing activities-(28)

Net cash used in financing activities--

Net cash flows for the period69(418)


37

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



14-Apr31-Mar

20172017

Note$'000$'000

Details of the sale of Progressive

Processors operation

Consideration received or receivable:

Call option of shares issued

194-

Total disposal consideration

194-

Carrying amount of net assets sold

(125)-

Gain on sale of the operation69-




31-Mar31-Mar

20182017

Notes$'000$'000

Effect on the financial position of the Group

Property, plant and equipment 16-194

Assets classified as held-for-sale-194



13.2. China operation

Since late 2016, the Group has been working with a Chinese-based investment entity (CIE)

with the aim of restructuring its China business unit, Beijing Esquires Management Co Limited

(BEML), in order to accelerate the growth of the Group’s branded coffee business in Greater

China including Taiwan, Hong Kong and Macau, and reduce the demands on the Group’s

financial resources.


The restructured business will own the Master Franchise for the Esquires Coffee brand in

China, Hong Kong, Macau and Taiwan; take over the net assets and businesses of BEML, the

exclusive franchisee of Esquires Coffee for mainland China; and fund and drive the

development of branded coffee houses across the Greater China region. Refer to Note 14.2.


In exchange for BEML, the Group gains a 21% (2017: 30%) share in Shanghai Yinshi Food

and Beverage Management Company Limited (Yinshi). CIE will contribute to the new entity

additional capital of 46.7 million Yuan.

The transaction with CIE was ratified by the Board on 13 June 2017 and a formal term sheet

has been entered into by all parties, with shareholder approval for this transaction approved at

the 2017 annual general meeting held on 21 September 2017. The final documents associated

with the transaction have not yet been signed and the term sheets signed to date are non-

binding – refer to Note 3.20.


In the prior year, the operating result of this segment was included in discontinued operations

and the fair value of the assets and liabilities to be disposed upon sale of the operation included

in held-for-sale assets and liabilities.


At 31 March 2018, the restructure of the China business is substantially complete with some

structural changes and formal documents still outstanding relating to the new companies

established in China. While the Group still holds 100% of the shares in BEML, a review of

control with respect to that separate business unit under New Zealand International Financial

38

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



Reporting Standard 10 (IFRS 10: Consolidated Financial Statements), determined that loss of

control of the business effectively occurred on 1 October 2017.


As a result, the Group has treated the trading results for the China operation for the six months

to 30 September 2017 as discontinued operations in its Consolidated Statement of Profit or

Loss and Other Comprehensive Income. From 1 October 2017, it recognises its investment in

the new China entity as an Associate in which it holds a 21% share and equity accounts for

that investment going forward. The loss associated with the loss of control and derecognition

of the business and its restatement as an investment in an Associate has been recognised in

discontinued operations.


The Board of Directors considered the deemed total value of the business relating to the capital

injection by CIE in assessing the fair value of the Group’s minority holding in the new entity.


As part of the transitional arrangement with CIE, it was agreed that the Group would contribute

towards operational running costs until 31 March 2018. It was also agreed that the share of

these costs would not be provided by any further capital injection by the Group into the China

business, but by an appropriate adjustment to the final shareholding of the Group from 30% to

21% in the new China entity from that provisionally agreed in the prior year. The relevant cost

relating to this transitional period in the second half of the financial year has been recognised

in continuing operations as a share of net loss of associates accounted for using the equity

method.

The financial performance and cash flow information presented are for the six months ended

30 September 2017 and the year ended 31 March 2017.

30-Sep31-Mar

20172017

Note$'000$'000

Results of discontinued operation

Revenue

51,7464,745

Other income

270319

Cost of inventories sold

(804)(1,680)

Depreciation and amortisation

16,15.2-(425)

Impairment of goodwill

-(4,043)

Other expenses(2,429)(6,276)

Operating loss(1,217)(7,360)

Finance costs

8(8)(12)

Loss before income tax(1,225)(7,372)

Income tax expense 9(1)(4)

Loss on derecognition of subsidiary after income tax(1,086)-

Loss for the year from discontinued operation(2,312)(7,376)

Loss attributable to:

- Shareholders of the parent

(2,189)(7,032)

- Non-controlling interests

(123)(344)

Cash flows used in discontinued operation

Net cash from operating activities(618)(1,966)

Net cash used in investing activities-(406)

Net cash used in financing activities-700

Net cash flows for the year(618)(1,672)


39

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements








30-Sep31-Mar

20172017

Notes$'000$'000

Effect on the financial position of the Group

Inventories-702

Trade and other receivables-188

Other short-term assets-2,399

Cash and cash equivalents-185

Goodwill15.1-673

Intangible asset - reacquired rights-1,391

Trademarks and Intellectual Property-193

Property, plant and equipment -570

Assets classified as held-for-sale-6,301

Trade and other payables17-(1,487)

Current tax liabilities-(7)

Other liabilities-(195)

Liabilities classified as held-for-sale-(1,689)

Net assets classified as held-for-sale-4,612

30-Sep

2017

$'000

Details of the de-recognition of subsidiary

Consideration received or receivable:

Investment in associate3,366

Total disposal consideration3,366

Carrying amount of net assets de-recognised(4,036)

Loss on de-recognition of subsidiary before

income tax

(670)

Income tax expense -

Loss on de-recognition of subsidiary after income

tax

(670)

Other comprehensive income

Exchange differences on translation of

discontinued operations

(416)

Loss on de-recognition of subsidiary after

income tax

(1,086)

40

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements




Carrying amounts of assets and liabilities as at 30 September 2017 (date of sale) were:


30-Sep

2017

$'000

Effect on the financial position of the Group

Inventories587

Trade and other receivables384

Other short-term assets3,024

Cash and cash equivalents192

Goodwill673

Intangible asset - reacquired rights1,391

Trademarks and Intellectual Property193

Property, plant and equipment 570

Fair value adjustment

Total assets7,014

Trade and other payables(2,641)

Current tax liabilities(53)

Other liabilities(284)

Non controlling interests

Total liabilities(2,978)

Net assets de-recognised4,036



13.3. Summary of discontinued operations

Progressive

Processors

China

OperationTotal

$'000$'000$'000

Assets classified as held for sale---

Liabilities classified as held for sale---

Net profit/(loss) from discontinued operations69(2,312)(2,243)

31 March 2018



Progressive

Processors

China

OperationTotal

$'000$'000$'000

Assets classified as held for sale1946,3016,495

Liabilities classified as held for sale-(1,689)(1,689)

Net loss from discontinued operations(1,251)(7,376)(8,627)

31 March 2017





41

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



14. Interests in other entities

14.1. Interests in subsidiaries, joint ventures and other holdings

20182017

Scarborough Fair Foods Pty LimitedAustralia100100Beverage Products

Esquires Coffee Canada LimitedCanada100100Food and beverage

Esquires Coffee International IncCanada100100IP Holding Company

CGF Franchise Development (Canada) LimitedCanada100-Master Franchisor

Beijing Esquires Management Co. LimitedChina100100Food and beverage

Hunan Esquires Food and Beverage Management Co LimitedChina-51Food and beverage

Shandong Esquires Management Co LimitedChina1010Food and beverage

Shanghai Niuxin Management Company LimitedChina100-Holding Company

Shanghai Yinshi Food and Beverage Management Company Limited

China100

-

Food and beverage

Bishops Café LimitedEngland100100Food and beverage

Esquires Coffee UK LimitedEngland100100Food and beverage

Esquires Franchising (UK) LimitedEngland100100Holding Company

Esquires HQ (UK) LimitedEngland100100Holding Company

Esquires Real Estate (UK) LimitedEngland100100Store Lease Holding

Cooks Coffee Café Limited Ireland100100Store Lease Holding

Cooks Coffee Houses Ireland LimitedIreland100100Store Lease Holding

Cooks Coffee Houses LimitedIreland100100Store Lease Holding

Cooks Coffee Ireland LimitedIreland100100Store Lease Holding

ECH Franchise Development (Europe) LimitedIreland100-Master Franchisor

ECH Franchise Development (Romania) LimitedIreland100-Holding Company

Esquires Coffee Houses Ireland LimitedIreland100100Food and beverage

CGF Employee Share Trust LimitedNZ100100Nominee Services

Cooks Supply Group LimitedNZ100100Holding Company

Crux Products LimitedNZ5050Export

Esquires Bahrain LimitedNZ100100Master Licence Agreement

Esquires Canada IP LimitedNZ100100IP Holding Company

Esquires China LimitedNZ100100Holding Company

Esquires Coffee China LimitedNZ100100IP Holding Company

Esquires Coffee India LimitedNZ100100Holding Company

Esquires Coffee Malaysia IP Holdings LimitedNZ100100IP Holding Company

Esquires Fiji Limited NZ100100Master Licence Agreement

Esquires Global IP Holdings LimitedNZ100100IP Holding Company

Esquires India Limited NZ100100Master Licence Agreement

Esquires Iraq IP Holdings Limited NZ100100IP Holding Company

Esquires Jordan LimitedNZ100100Master Licence Agreement

Esquires Kuwait LimitedNZ100100Master Licence Agreement

Esquires Malaysia LimitedNZ100100Master Licence Agreement

Esquires Middle East & Africa IP Holdings Limited NZ100100IP Holding Company

Esquires Northern Cyprus LimitedNZ100100IP Holding Company

Esquires Office LimitedNZ100100Office Lease Holding

Esquires Oman Limited NZ100100Master Licence Agreement

Esquires Pakistan LimitedNZ100100 Master Licence Agreement

Esquires Portugal LimitedNZ100100 Master Licence Agreement

Esquires Qatar LimitedNZ100100 Master Licence Agreement

Esquires Saudi Arabia Limited NZ100100 Master Licence Agreement

Esquires Turkey LimitedNZ100100 Master Licence Agreement

Esquires U.A.E. Limited NZ100100 Master Licence Agreement

Esquires UK 1 LimitedNZ100100 Master Licence Agreement

Franchise Development LimitedNZ100100 Master Franchisor

Franchise Holdings NZ LimitedNZ100100 Holding Company

LSD Global LimitedNZ100100 IP Holding Company

Cooks Supply No 2 LimitedNZ100100 Fresh Produce

Scarborough Fair LimitedNZ100100 Beverage Products

CGF Franchise Development (US) LimitedUSA100- Master Franchisor

Country

% Holding

Principal activity




42

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



14.2. Interests in associate

Set out below, the associate of the Group as at 31 March 2018 which, in the opinion of the

directors, is material to the Group. The entity below has share capital consisting solely of

ordinary shares, which are held directly by the Group. The country of incorporation or

registration is also it’s principle place of business. The proportion of ownership interest reflects

the voting rights currently held in the entity, however an assessment of control of the entity

has determined the Group has in substance a minority stake in the entity of 21% (refer Note

13.2). These will align once final company structural formalities are completed in China.


2018201720182017

%%$'000$'000

Shanghai Yinshi Food and

Beverage Management

Company Limited

China100.00%-%AssociateEquity method3,087

-

Place of

business/country

of incorporation

Name of entity

% of ownership

interest

Nature of

relationship

Measurement

method

Carrying amount


Shanghai Yinshi Food and Beverage Management Company Limited (Yinshi) was established

as the new entity to own 100% of the Group’s former subsidiary’s shares, Beijing Esquires

Management Limited (See Note 13.2). The new entity now controls the Master Franchise for

the Esquires Coffee brand in China, Hong Kong, Macau and Taiwan and will drive the

development of branded coffee houses across the Greater China region.

Cooks Global Foods Limited (Cooks) has significant influence over the associate based on

consideration of a number of factors including its seat on the board of Yinshi, its participation

in policy-making processes including involvement in decisions relating to dividends or other

distributions, and Cooks continuing to hold the legal rights to the brand in the Greater China

region. The Group has determined that while it may have protective rights it does not have

control over the investee, and consequently does not control the investee. The table below

provides summarised financial information for the associate that is material to the Group. The

information disclosed reflects the substance of the financial position of the associate and not

Cooks’ share of those amounts. They have been amended to reflect adjustments made by the

Group when using the equity method.


31-Mar

2018

Summarised statement of comprehensive income$'000

Revenue

1,225

Loss from continuing operations

(2,554)

Other comprehensive income

-

Total comprehensive income

(1,329)

Dividends received from associates

-

Shanghai Yinshi Food and Beverage Management

Company Limited





43

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



31-Mar

2018

Summarised balance sheet$'000

Total current assets

3,528

Non-current assets

2,781

Total current liabilities

(1,787)

Non-current liabilities

(1,815)

Net assets2,707

Reconciliation to carrying amounts

Opening net assets 1 October 2017

4,036

Loss for the period 1 October 2017 to 31 March 2018

(1,329)

Other comprehensive income

-

Closing net assets2,707

Investment in associate at cost

3,366

(279)

Carrying amount of investment in associate3,087

2,520

Shanghai Yinshi Food and Beverage Management

Company Limited

Aggregate amount of the groups share of net

loss

Included in the carrying amount of the investment is

goodwill arising at acquisition of:



As explained in Note 3.20, China Business, a capital injection of 46.7 million Yuan will be

provided by the new partners. It is not currently accounted for in the calculation of net assets

for the entity given that final formalities associated with the transaction have not yet completed

and the capital has not been contributed.


15. Intangible Assets

The Group acquired goodwill, trademarks and intellectual property through business

acquisitions.


15.1. Goodwill

The movements in the net carrying amount of goodwill are as follows:


31-Mar31-Mar

20182017

$'000$'000

Gross carrying amount

Balance 1 April -4,716

Impairment charge for the year-(4,043)

Transfer to assets classified as held-for-sale-(673)

Carrying amount at 31 March

--



As at 31 March 2017, the carrying value of our China business was assessed for impairment.

The value of the China business held for sale at that date was determined based on the terms

of the transaction entered into with a third-party Chinese-based investment entity and the value

at which they had assessed their proposed 70% holding. The fair value so determined, less

44

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



costs of disposal, was lower than the carrying value of the China business and as a result, we

recognised in the consolidated statement of profit or loss and other comprehensive income a

$4 million impairment loss against the asset classified as held for sale.


Goodwill is allocated as follows:


31-Mar31-Mar

20182017

$'000$'000

Carrying amount

Esquires China -673

Transfer to assets classified as held-for-sale-(673)

--



15.2. Other intangible assets


Trademarks

Global IP

Rights

Re-

acquired

RightsTotal

$'000$'000$'000$'000

Cost

Balance at 1 April 20164421,4813,2275,150

Transfer to assets held-for-sale(380)-(1,465)(1,845)

Balance at 31 March 2017621,4811,7623,305

Balance at 1 April 2017621,4811,7623,305

Additions24--24

Balance at 31 March 2018861,4811,7623,329

Accumulated amortisation

Balance at 1 April 2016(84)-(207)(291)

Amortisation charge for the year

(115)-(125)(240)

Transfer to assets held-for-sale187-74261

Balance at 31 March 2017(12)-(258)(270)

Balance at 1 April 2017(12)-(258)(270)

Amortisation charge for the year

(23)-(88)(111)

Balance at 31 March 2018(35)-(346)(381)

Carrying amounts

At 1 April 20163581,4813,0204,859

At 31 March 2017501,4811,5043,035

At 31 March 2018511,4811,4162,948


Management assessed the recoverable amounts of the Group’s Global IP Rights and

Reacquired Rights assets using fair value less costs to sell and ‘value in use’ calculations to

assess for any impairment.

For Esquires Global Intellectual Property Rights, data from comparable recent franchise chain

sales, converted to a per store average value, were used as a measure of recoverable value

for branded franchised outlets. Based on this work the recoverable amount for intellectual

45

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



property or trademarks was assessed by management to be above its existing carrying value

with no impairment required.

Reacquired Rights were tested for impairment using discounted cash flow projections based

on management approved forecasts for a maximum 10-year period matching the term of

existing franchise agreements. Key assumptions in the models were: annual growth in total

network sales of up to 25% (2017: 30%); exchange rates of 0.61 (2017:0.63) (NZD/EURO) and

0.54 (2017: 0.55) (NZD/GBP); and a discount rate of up to 20% (2017: 20%) per annum. Based

on this work the recoverable amount for reacquired rights was assessed by management to be

above its existing carrying value with no impairment required.

16. Property, plant and equipment

Furniture &

Fittings

Plant &

Equipment

Computers

& Software

Motor

Vehicles

Work in

progressTotal

$'000$'000$'000$'000$'000$'000

Cost

Balance at 1 April 20163821,14617451621,815

Additions177144413833

Transfer to Assets held-for-sale(252)(792)(5)(30)-(1,079)

Disposals

(59)(877)(10)(25)-(971)

Balance at 31 March 201772248203-75598

Balance at 1 April 201772248203-75598

Additions19617934-310

Disposals

--(3)-(75)(78)

Balance at 31 March 20182682652934-830

Accumulated depreciation

Balance at 1 April 2016(170)(71)(65)(33)-(339)

Depreciation(12)(455)(25)(4)(4)(500)

Disposals28-(51)11-(12)

Transfer to Assets held-for-sale118364126-509

Balance at 31 March 2017(36)(162)(140)-(4)(342)

Balance at 1 April 2017(36)(162)(140)-(4)(342)

Depreciation

(75)(11)(47)--(133)

Disposals

----44

Balance at 31 March 2018(111)(173)(187)--(471)

Carrying amounts

At 1 April 20162121,07510918621,476

At 31 March 2017368663-71256

At 31 March 2018157921064-359




46

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements




Leased assets

Computers and software includes the following amounts where the Group is a lessee under a

finance lease (refer to note 18 for further details):




17. Trade and other payables

Trade and other payables recognised are all short-term and consist of the following:



The carrying values of trade payables are considered to be a reasonable approximation of fair

value.


18. Borrowings and other liabilities



(a) Finance loans represent advances from various lenders. Interest rates payable on the loans

vary from 9% to 13% (2017: 9% to 20%). Finance loans include a redeemable convertible

note of $250,000, that expires on 9 December 2019. Interest is payable quarterly at 9%

(2017: 9%). On maturity this note can be redeemed in cash or converted to ordinary shares.

(b) At 31 March 2018, related party loans represent the Nikau Trust. Interest on the loan varies

from 8.25% to 10% and is payable monthly. At 31 March 2017, related party loans represent

advances from the Group’s shareholders, Jiajiayue Holding Group (JJY) and YunNan

Metropolitan Construction Investment Group Co. Limited (YMCI). The loan s are interest

free and repayable or convertible within 12 months. See Note 23 and 30.

31-Mar31-Mar

20182017

$'000$'000

Leased equipment

Cost5045

Accumulated depreciation(40)(31)

Net carrying amount1014

31-Mar31-Mar

20182017

$'000$'000

Current

- Trade payables2,4361,448

- Other payables2,1682,384

4,6043,832

CurrentNon-CurrentCurrentNon-Current

2018201820172017

$'000$'000$'000$'000

Finance loans (a) 9823611,432250

Related party loans (b)1,725-2,488-

Hire Purchase815

Owing for business acquisitions--153-

CVA Creditors (UK) (c)22-182-

Contingent earn-out for acquisition of net assets

of Esquires Coffee Houses Ireland (d)

-1,588-1,249

2,7371,9494,2701,499

47

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



(c) Prior to the acquisition of Esquires Coffee (UK) Limited the business entered into company

voluntary arrangement (CVA). As a result, the business has an obligation to repay the

creditors that existed at the date it entered into CVA over a period of five years.

(d) The Contingent Earn out for the acquisition of net assets of Esquires Coffee Houses Ireland

(ECHI) is based upon the amount equal to 4 times the average EBITDA of the ECHI

business either for the three financial years prior to the earn-out payment date or the

financial year immediately prior to the earn-out payment date. The earn-out payment date

can be triggered by formal notification from the vendor any time up to October 2020.


Summary of cash and non-cash changes to borrowings and other liabilities, per the movements in

the Consolidated Statement of Cash Flows:


Financing

activities

Investing

activities

Operating

activities

Conversion

to Shares

Foreign

exchange

movement

Fair value

changes

$'000$'000$'000$'000$'000$'000$'000$'000

Short-term borrowings and

other liabilities

4,2701,063(137)(168)(2,388)(8)1052,737

Long-term borrowings and

other liabilities

1,499-----4501,949

Bank overdraft

1,826(675)291,180

Total movement7,595388(137)(139)(2,388)(8)5555,866

Movements on

Consolidated Statement of

Cash Flows

Proceeds from borrowings

1,650

Repayment of borrowings

(1,262)

388

Cash flows included in:Non-cash changes

31 Mar

2017

Net Debt

31 Mar

2018

Net Debt



31-Mar31-Mar

20182017

$'000$'000

Currency borrowings and contingent

consideration are denominated in:

NZD3,0764,185

GBP22335

EUR1,5881,249

4,6865,769



31-Mar31-Mar

20182017

$'000$'000

Interest rates payable

Related party loans10.00%11.25%

Financing loans9% to 13%9% to 20%

Hire purchase1% to 10%1% to 10%



48

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



Hire purchase borrowings are secured over the underlying assets financed, all other borrowings

are unsecured. The Group has no available undrawn facilities. At year end there were no

lending covenants in place.


All facilities expiring within one year are subject to a review by the lenders. Refer Note 4.


Fair value

The fair value of current borrowings approximates to the fair value and the impact of discounting

is not significant.

The fair value of the contingent consideration has been determined based upon future expected

earnings based upon Board of Directors approved forecasts and are within level 3 of the fair

value hierarchy. The inputs into this calculation and the movement in the fair values are shown

above. See Note 29 for fair value estimation.


19. Equity

19.1. Share Capital

The share capital of Cooks Global Foods Limited consists of issued ordinary shares, each

share representing one vote at the company’s shareholder meetings. All shares are equally

eligible to receive dividends and the repayment of capital.

Movements of share capital20182017

Number of Shares issued:No. of Shares No. of Shares

Ordinary shares opening balance416,595,863 412,666,151

Ordinary shares issued73,022,5833,929,712

Ordinary shares bought back on-market and cancelled(109,198)-

Total ordinary shares authorised at 31 March489,509,248 416,595,863

Movements of share capital20182017

Value of Shares issued:$'000$'000

Ordinary shares opening balance37,87536,372

Ordinary shares issued less share issue expenses4,650503

Ordinary shares bought back on-market and cancelled(8)-

Ordinary shares to be issued1701,000

Total ordinary shares authorised at 31 March42,68737,875


At 31 March 2018, $1,301,773 of the ordinary share capital is unpaid (2017: $1,622,622).

During the year ended 31 March 2016, the company issued 74,312,500 shares of which

35,156,250 shares were issued to Jiajiayue Investment Holding Co. Limited (JJY) and

35,156,250 shares were issued to Cooks Investment Holdings Limited (CIHL). Keith Jackson

has entered into an underwrite agreement with CIHL for any unsubscribed shares in this

investment vehicle. As at 31 March 2018 $1,301,773 (2017: $1,622,622) was owing to CGF

under the terms of this agreement.

During the year ended 31 March 2018, the company issued 73,022,583 (2017: 3,929,712)

shares and cancelled 109,198 (2017: nil) shares.

During the year the company purchased and cancelled 109,198 ordinary shares on-market in

order to reduce the company’s holders of small share parcels. The buy-back and cancellation

was approved by shareholders at last year’s annual shareholders meeting. The shares were

acquired at an average price of $0.0707 per share, with prices ranging from $0.060 to $0.076.

The total cost of $7,724 was deducted from share capital.

49

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



On 1 December 2017, HMFIC Investments Limited advanced $170,000 to the company and

will be converted to 2,189,525 ordinary shares on or before 30 June 2018. See Note 23.

19.2. Loss per share

The calculation of basic loss per share for the year ended 31 March 2018 was based on the

weighted average number of ordinary shares on issue. The calculation of diluted earnings per

share for the year ended 31 March 2018 was based on the weighted average number of

ordinary shares.

GroupGroup

20182017

$$

Weighted average ordinary shares issued470,790,428412,666,151

Weighted average potentially dilutive options issued --

Basic and diluted loss per share (New Zealand

Cents) from continuing and discontinued

operations:

(0.79)

(2.85)

Basic and diluted loss per share (New Zealand

Cents) from continuing operations:

(0.34)(0.85)



19.3. Share based payments

The Group has share based payment plans available for employees and contractors as part of

their short-term remuneration packages and for franchisees as part of an incentive program to

promote store sales growth. A transaction will be classified as a share based payment where

the Group receives services from employees or contractors, or royalty payments from

franchisees and pays for these in shares.

Entitlement for share based payments is determined at the end of the financial year on the

following basis:

• For employees or contractors: based on a three tier system of classification; a minimum

period of service and full time equivalence; and performance criteria.

• For franchisees: based on pre-determined minimum performance and operating levels;

and regional management discretion.

Board approval is required for all share based payments.

Employee and contractor share based payments initially take the form of a grant which vests

in one year’s time on condition they remain employed or contracted by the company on the

vesting date otherwise the grant lapses.

Franchisee share based payments are made within one year of the grant but not subject to any

further conditions.

The Share price of the grant is determined at the time based on either the share price of the

most recent significant capital raising or an approximation to the 200 day moving average share

price.

Any share based payments associated with company or asset acquisitions are excluded from

this policy and the terms and conditions of such will be determined by the relevant Sale and

Purchase Agreement which is approved by the Board.

50

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



Number of

shares$'000

Number of

shares$'000

Shares granted during the year--3,554,730455

Shares vested and issued during the year--(3,554,730)(455)

----

31-Mar-201831-Mar-2017



20. Leases

20.1. Operating leases as Head Lessee

The Group leases an office and production building in New Zealand under an operating lease.

In the United Kingdom and Ireland, the Group leases an office and is the head lessee on

operating leases relating to both owned and franchised stores.


At 31 March 2018, the operating leases with respect to China have not been included in

amounts disclosed below, having de-recognised the Group’s investment in the subsidiary, see

Note 13.2, however, the amounts at 31 March 2017 include the operating leases with respect

to China.


The future minimum lease payments are as follows:


Within 1 year1 to 5 yearsAfter 5 yearsTotal

$’000$’000$’000$’000

31 March 20182,9019,57411,61624,091

31 March 20173,72710,86410,53725,128

Minimum lease payments due


The nominal lease payments is considered a reasonable approximation of present value.


Lease expense for the Group (excluding payments made on leases that are sub leased to

franchisees and paid by the franchisees) during the period amounted to $295,000 (2017:

$294,000) representing the minimum lease payments.


The rental contracts have non-cancellable terms ranging from 2 months up to 17 years.


20.2. Operating leases with Sub Lessees

In the United Kingdom and Ireland, the Group holds the head lease over the rental properties

of many its franchisees. The franchisees hold a sub-lease, are guarantors to the agreement

and pay the monthly rental costs associated with the property.


The future minimum lease payments and income receivable relating exclusively to these sub

leases (and included in the numbers in the note above) are as follows:


51

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



Within 1 year1 to 5 yearsAfter 5 yearsTotal

$’000$’000$’000$’000

31 March 20182,6268,87010,56022,056

31 March 20173,54110,41510,53024,486

Within 1 year1 to 5 yearsAfter 5 yearsTotal

$’000$’000$’000$’000

31 March 20182,6268,87010,56022,056

31 March 20173,54110,41510,53024,486

Minimum lease payments due

Minimum lease income due


The nominal lease payments are considered a reasonable approximation of present value.


21. Auditor remuneration

The Auditor of the Group is BDO.

31-Mar31-Mar

20182017

$'000$'000

Audit of financial statements

- Statutory Audit111101

- Overseas network firms6364

- Other auditors (Moore Stephens & PwC)-18

Remuneration from audit of financial statements

174183




22. Reconciliation of cash flows from operating activities

31-Mar 31-Mar

2018 2017

Notes$'000 $'000

Loss after tax(3,862)(12,179)

Add non-cash items:

Deferred tax-(29)

Depreciation and amortisation495740

Impairment of goodwill-4,043

Share of losses of associate279-

Impairment of other assets -174

Provision for doubtful debt-75

Losses from discontinued operations609-

Add/(Less) movements in assets/liabilities:

Inventories73601

Trade and other receivables(251)545

Other short-term assets(93)2,782

Trade and other payables1,333(1,723)

Other liabilities(7)4,603

Assets classified as held-for-sale-(6,495)

Liabilities classified as held-for-sale-1,689

Net cash flow applied to operating activities(1,424)(5,174)


52

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements





23. Related party transactions

The Group’s related parties include the directors and senior management personnel of the

Group and any associated parties as described below.

Unless otherwise stated, none of the transactions incorporate special terms and conditions and

no guarantees were given or received.

Keith Jackson is a director of Cooks Investment Holdings Limited, Dairyland Products Limited,

Jackson & Associates Limited and Tasman Capital Limited, Weihai Station Limited and a

trustee of Nikau Trust.

Andrew Kerslake is a director of ADG Investments Limited and HMFIC Investments Limited.

Mike Hutcheson is a director of Image Centre Limited and Lighthouse Ventures Holdings

Limited.

Peihuan Wang is a director of Jiajiayue Holding Group Limited and Weihai Station Limited.

Tony McVerry is a director of Esquires Coffee Houses Ireland Limited.

Craig Brown is the Group’s CFO and a director of most of the Group’s subsidiary companies.

Doug Williamson is a director of a number of the Group’s UK subsidiary companies.


Number of shares held by directors and senior management personnel or their associates:

31-Mar31-Mar

20182017

Jiajiayue Holding Group148,203,944

103,330,704

Yunnan Metropolitan Construction

Investment Group Co Ltd

100,719,64077,577,227

Cooks Investment Holdings Limited47,823,091

53,700,683

ADG Investments Limited42,199,758

42,199,758

Keith & Patricia Jackson & PM Picot37,173,719

37,173,719

Shu Xin Zhang & Jian Ming Zhou7,095,225

7,027,100

Peter James Kirton5,005,723

5,005,723

Neil Butler2,500,000

2,500,000

Tasman Capital Limited2,362,780

2,362,780

CGF Employee Share Trust562,486

2,000,000

Maretha McVerry573,687

1,240,093

Lighthouse Ventures Holdings Limited455,533

455,533

Mike Hutcheson367,671

367,671

Craig Bruce Brown & Annette Ruth Brown125,625

24,500



53

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements




23.1. Transactions with related parties

The following transactions occurred with related parties during the year:


31-Mar31-Mar

20182017

$'000$'000

Purchases of goods and services

Purchase of management services373283

Property rental agreement with related party221221

Purchase of other services398299

Interest paid to related party8158

Other transactions

Subscriptions for new ordinary shares 5,5921,623

Funding loans advanced1,6252,506

Subscriptions for ordinary shares to be issued1701,000



The above values are exclusive of GST or VAT if any.


23.2. Balances outstanding with related parties

31-Mar31-Mar

20182017

$'000$'000

Oustanding balances arising from

purchases of goods and services

Entities controlled by key management personnel333356

Other related parties1,7681,464

Loans to related party (1)

Beginning of the year1,6233,133

Subscriptions for new ordinary shares (321)(1,510)

End of year1,3021,623

Loans from related party

Beginning of the year2,5641,667

Loans advanced1,737897

Subscriptions for new ordinary shares (2,576)-

Interest charged8158

Interest paid(81)(58)

End of year1,7252,564



The above values are inclusive of GST or VAT if any.


(1) Keith Jackson has entered into an underwrite agreement with CIHL for any unsubscribed

shares in this investment vehicle. As at 31 March 2018 $1,301,773 (2017: $1,622,622) was

owing to CGF under the terms of this agreement. Refer to Note 11.

54

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements




23.3. Transactions with directors and senior management personnel

Key management of the Group are the executive members of Cooks Global Foods Limited’s

Board of Directors and senior management. Directors and senior management personnel

payments (exclusive of GST if any) made during the year includes the following expenses:


31-Mar31-Mar

20182017

$'000$'000

Directors fees

8280

Salaries, wages and contractor payments

1,2821,201

Share based payments-20

1,3641,301




24. Segment reporting

Management currently identifies the Groups product and service lines in various geographical

locations as its operating segments.

The Esquires franchising & retail segment, receives two main income streams: Retail Sales

from owned stores (UK and China) and Royalties from and Product Sales to Franchisees (UK,

Ireland, Middle East and China). The supply segment represents the supply of

tea/coffee/beverages and fresh produce.


Segment information for the reporting period is as follows:


31 March 2018Global UK Ireland SupplyCorporate Total

Global operational splits$'000$'000$'000$'000$'000$'000

Revenue

1,9372,964989838-6,728

Other income

-36--137

Cost of inventories sold

(205)(192)-(672)-(1,069)

Depreciation and amortisation

(35)(162)(35)(1)(11)(244)

Impairment of intangible assets

------

Other expenses(1,264)(2,452)(762)(464)(1,401)(6,343)

Operating (loss)/profit433194192(299)(1,411)(891)

Non-current assets

Intangible assets

69901498-1,4802,948

Property, plant and equipment

2728525319359

Continuing operations



55

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements










China SupplyTotal

Global operational splits$'000$'000$'000

30-Sep-201714-Apr-2017

Revenue1,746461,792

Other income27045315

Cost of inventories sold(804)(11)(815)

Other expenses(2,429)(11)(2,440)

Operating (loss)/profit(1,217)69(1,148)

Loss on sale of the subsidiary

after income tax

(1,086)-(1,086)

(2,303)69(2,234)

Non-current assets

Intangible assets2,137-2,137

Property, plant and equipment 570-570

Discontinued operations

31 March 2017Global UK Ireland SupplyCorporate Total

Global operational splits$'000$'000$'000$'000$'000$'000

Revenue2,4891,543668640-5,340

Other income-112--26138

Cost of inventories sold(511)(170)-(569)-(1,250)

Depreciation and amortisation(33)(86)(31)-(16)(166)

Impairment of intangible assets ------

Other expenses(1,718)(2,129)(673)(312)(2,202)(7,034)

Operating (loss)/profit

227(730)(36)(241)(2,192)(2,972)

Non-current assets

Intangible assets68957529-1,4813,035

Property, plant and equipment 9412214224256

Continuing operations

31 March 2017China SupplyTotal

Global operational splits$'000$'000$'000

Revenue4,7454475,192

Other income319-319

Cost of inventories sold(1,680)(542)(2,222)

Depreciation and amortisation(425)(149)(574)

Impairment of goodwill (4,043)-(4,043)

Other expenses(6,276)(1,007)(7,283)

Operating (loss)

(7,360)(1,251)(8,611)

Non-current assets

Intangible assets2,257-2,257

Property, plant and equipment 570194764

Discontinued operations

56

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements




25. Contingencies

Contingent Liabilities

There are no contingent liabilities as at 31 March 2018 (2017: $nil).


26. Capital commitments


There were no capital commitments as at 31 March 2018 (2017: $nil).


27. Financial risk management

Due to the broad range of the Group’s activities, there is exposure to a variety of financial risks:


• Market risk (including currency risk and interest rate risk);

• Credit risk; and

• Liquidity risk


The Group’s risk management programme focuses on minimising the potential adverse effects

of these risks. The Group’s business is primarily denominated in foreign currencies. The Group

holds New Zealand dollars and other currencies to settle transactions in the normal course of

business.


27.1. Market risk


Foreign Currency Risk

The Group operates internationally and is exposed to foreign currency risk arising from various

currency exposures. The majority of the Group's product, manufacturing and logistics costs are

settled in NZD. Though the NZD remains the main currency for corporate funding and Group

reporting, it will continue to diminish as a proportion of total Group as product sales outstrip

growth in the New Zealand market. A significant amount of the Group’s transactions are carried

out other than in New Zealand Dollars. Exposures to currency exchange rates arise from the

Group’s overseas company holdings (Australia, Canada, China, Ireland and United Kingdom),

and foreign currency denominated income for New Zealand domiciled companies (royalties,

store openings, design and other franchise fees, product sales). These are primarily

denominated in Australian dollars (AUD), Canadian Dollars (CAD), Chinese Yuan (YUAN),

European currency (EURO), Pound Sterling (GBP) and US dollars (USD).


The below tables show the impact on pre-tax loss for the year, if the major currencies that the

Group transacts in weaken/strengthen by 10% to the NZD, with other variables held constant.

The impact would mainly result in foreign exchange gains or losses on the conversion of cash,

receivables and payables. The same movement on equity would be expected. 10% was chosen

as a reasonable sensitivity given the historically volatile markets for foreign exchange.


57

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



NZ$000s

Carrying

amount at

31 March

2018

NZD +10%

Profit/Equity

NZD -10%

Profit/Equity

Carrying

amount at

31 March

2017

NZD +10%

Profit/Equity

NZD -10%

Profit/Equity

AUD cash71(1)182(2)

AUD accounts receivable444(5)333(4)

AUD accounts payable(32)3(4)(29)3(3)

Total AUD8(10)8(9)

CAD cash1-----

CAD accounts receivable333(4)212(2)

CAD accounts payable(63)6(7)(53)5(6)

Total CAD9(11)7(8)

EURO cash17616(19)303(3)

EURO accounts receivable26524(29)656(7)

EURO accounts payable(95)9(11)(48)4(5)

Total EURO49(59)13(15)

GBP cash46542(52)10810(12)

GBP accounts receivable67661(75)32329(36)

GBP accounts payable(954)87(106)(784)71(87)

Total GBP190(233)110(135)

YUAN cash1936(7)18617(21)

YUAN accounts receivable30227(34)18917(21)

YUAN accounts payable1,847168(205)(1,522)(138)169

Total YUAN201(246)(104)127




Interest Rate Risk

The Group currently has an overdraft facility and had cash deposits in various currencies at

balance sheet date as follows:


Local currencyNZD EquivalentLocal currencyNZD Equivalent

$'000$'000$'000$'000

Cash bank and in hand:

NZD26262626

AUD771718

EUR1031762030

GBP23846561108

USD2940--

Cash and cash equivalents714182

Bank overdraft NZD (Current liability)(1,180)(1,180)(1,826)(1,826)

Short term financing(982)(982)(1,432)(1,432)

(1,448)(3,076)

31 March 201831 March 2017




58

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



The impact of a 1% increase / decrease in interest rates over a one-year period on the closing

net cash balance would result in an increase / decrease in consolidated pre-tax profit and equity

of $35,340 (2017: $33,260). 1% was chosen as a reasonable sensitivity given changeable

interest rate markets.


27.2. Credit Risk

Credit risk is managed on a Group basis. The Group generally trades with customers and

banking counterparties who are well established. Receivables balances are managed by and

reported regularly to senior management according to the Company’s credit management

policies and procedures. The amount outstanding at balance sheet date represents the

maximum exposure to credit risk.


During the year ended 31 March 2016 the company issued 35,156,250 shares to Cooks

Investment Holdings Limited (CIHL), a company controlled by Keith Jackson. Refer Notes 19

and 23. The sum of $1,301,773 is owing at 31 March 2018 (2017: $1,622,622). In the opinion

of the Directors there is minimal credit risk associated with the amount owing by CIHL.


Cash and cash equivalents of the Group are deposited with a number of trading banks in New

Zealand and overseas: $26,000 is deposited with a NZ trading bank (2017: $26,000), $465,000

(2017: $153,000) with a British trading bank and $176,000 (2017: $30,000) with an Irish trading

bank. The Group uses banks with credit ratings of AA – BB.


27.3. Liquidity Risk

The Group maintains regular forecasts of liquidity based on expected cash flows. The table

below analyses the Group’s financial liabilities into relevant groups based on the remaining

period at the reporting date to the end of the contractual date. The amounts disclosed are the

contractual undiscounted cash flows.

At 31 March 2018

Less than

1 year

Between

1 and

2 years

Between

2 and

5 years

Over

5

years

$'000$'000$'000$'000

Bank overdraft1,180---

Trade payables

2,436---

Other payables

2,168---

Short term finance loan

982361--

Related party loan

1,725---

Hire Purchase

8---

CVA Creditors (UK)

22---

Owing for acquisition Esquires

Coffee Ireland Limited

--1,588-

8,5213611,588-




59

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



At 31 March 2017

Less than

1 year

Between

1 and

2 years

Between

2 and

5 years

Over

5

years

$'000$'000$'000$'000

Bank overdraft1,826---

Trade payables

1,448---

Other payables

2,384---

Short term finance loan

1,432250--

Related party loan

2,488---

Hire Purchase

15---

CVA Creditors (UK)

182---

Owing for acquisition Esquires

Coffee Ireland Limited

--1,249-

9,7752501,249-



For further details in relation to the liquidity risk refer to Note 4.

27.4. Capital risk management

The Group’s objectives when managing capital is to safeguard the Group’s ability to continue

as a going concern in order to provide returns to shareholders and benefits to other

stakeholders and to maintain an optimal capital structure. The Group currently monitors capital

on the basis of cash requirements and, in order to maintain or adjust the capital structure,

generally issues new shares to investors through share issues. The Group and the Company

have not been subject to any externally imposed capital requirements during the period. The

Group is currently in need of additional capital injections to be able to execute its strategy, for

further details of this refer to Note 4.


60

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



28. Financial instruments by category

Loans and

receivablesTotal

$’000$’000

Assets as per consolidated

statement of financial position

Trade and other receivables2,7602,760

Cash and cash equivalents714714

Total3,4743,474

Liabilities at

fair value

through

profit or loss

Other financial

liabilities at

amortised costTotal

$’000$’000$’000

Liabilities as per consolidated

statement of financial position

Trade payables

-2,4362,436

Other payables

-2,1682,168

Bank overdraft

-1,1801,180

Contingent consideration

1,588-1,588

Borrowings and other liabilities

-3,0983,098

Total1,5888,88210,470

Loans and

receivablesTotal

$’000$’000

Assets as per consolidated

statement of financial position

Trade and other receivables2,5792,579

Cash and cash equivalents182182

Total2,7612,761

Liabilities at

fair value

through

profit or loss

Other financial

liabilities at

amortised costTotal

$’000$’000$’000

Liabilities as per consolidated

statement of financial position

Trade payables-1,4481,448

Other payables-2,3842,384

Bank overdraft-1,8261,826

Contingent consideration1,249-1,249

Borrowings and other liabilities-4,5204,520

Total1,24910,178 11,427

2018

2017



61

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements




29. Fair value estimation


The table below analyses financial instruments carried at fair value, by valuation method. The

different levels have been defined as follows:

• Quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1).

• Inputs other than quoted prices included within level 1 that are observable for the asset or

liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (Level 2).

• Inputs for the asset or liability that are not based on observable market data (that is,

unobservable inputs) (Level 3).

Level 1Level 2Level 3Total

31 March 2018$'000$'000$'000$'000

Assets per the statement of financial position- - - -

Liabilities per the statement of financial position

Owing for acquisition Esquires Coffee Ireland Limited

- - 1,588 1,588

- - 1,588 1,588

Level 1Level 2Level 3Total

31 March 2017$'000$'000$'000$'000

Assets per the statement of financial position- - - -

Liabilities per the statement of financial position

Owing for acquisition Esquires Coffee Ireland Limited

- - 1,249 1,249

- - 1,249 1,249



Fair value for the liability owing for the acquisition of Esquires Coffee Houses Ireland Limited

has been assessed using Level 3 valuation methods. The value of the Earn Out provision to

date was based on an estimation of the future financial performance of the Irish business

assuming the Earn Out provision extends to its maximum term. Key assumptions in determining

the likely Earn Out payment were: annual growth in total network sales of 20% (2017: 25%)

and exchange rate of 0.61 (2017:0.63) (NZD/EURO) and an annual inflation rate of 0%

(2017:1%).


31-Mar31-Mar

20182017

Movement in fair value estimation$'000$'000

Owing for acquisition Esquires Coffee Ireland Limited

Opening balance1,249995

Amount expensed during the current year253398

Fair value adjustment86

(144)

Closing balance1,588

1,249



30. Post-reporting date events

Nikau Trust, a vehicle associated with Keith Jackson, has advanced short term funds of $150k

to the company subsequent to Balance date on normal commercial terms.


62

COOKS GLOBAL FOODS LIMITED
Notes to the Consolidated Financial Statements



Subsequent to the year end, the Group has confirmed a repayment plan to pay off the ANZ

Flexi loan facility of $775,000 (Refer Note 10).


There have been no other events subsequent to reporting date which have a material effect on

these consolidated financial statements.







63

COOKS GLOBAL FOODS LIMITED



STATUTORY INFORMATION AND CORPORATE GOVERNANCE

Directors Relevant Interests in Company Securities as at 31 March 2018

Substantial Security Holder Shares Held

ADG Investments Limited1

1

42,199,758

Graeme Keith Jackson, Patricia Frances Jackson

& Philip Mack Picot

37,173,719

Mike Hutcheson 367,671

Zhe Hui

2

745,106

Total Number of Shares Held: 80,486,254


1 Graeme Lee and Andrew Kerslake are directors and beneficial shareholders of ADG

Investments Limited.

2 Zhe Hui is the beneficial holder of 745,106 ordinary shares in the Company currently held

by Cooks Investment Holdings Limited.


Director Dealings in Company Securities

There have been the following transactions in respect of Cooks Global Foods Limited (CGF or

Company) securities by directors of the Company (Directors) in the 12 months ending 31 March

2018:

Director Dealings

Mr. Zhe Hui

• Mr. Hui is the beneficial holder of 745,106 ordinary

shares in the Company currently held by Cooks

Investment Holdings Limited.


Interests Register

CGF has D&O insurance which ensures that generally, Directors and officers will incur no

monetary loss as a result of actions undertaken by them. CGF has entered into an indemnity in

favour of its Directors for the purposes of Section 162 of the Companies Act 1993.


Use of Company Information

The Board received no notices from Directors wishing to use Company information received in

their capacity as Directors which would not have been ordinarily available.






64

COOKS GLOBAL FOODS LIMITED


Other Director Interests

Other directorship appointments during the financial year ended 31 March 2018 held by CGF

Directors:

Graeme Keith Jackson

Arana Holdings Limited Esquires Middle East & Africa IP Holdings Limited

CFG Employee Share Trust Limited Esquires Northern Cyprus Limited

Cooks Global Foods Limited Esquires NZ Franchise Holdings Limited

Cooks Investment Holdings Limited Esquires Office Limited

Cooks Supply Limited Esquires Oman Limited

Cotterill & Rouse Limited Esquires Pakistan Limited

Crux Products Limited Esquires Port Denarau Marina Limited

Dairy Farm Investments (Ruawhata) Limited Esquires Portugal Limited

Dairy Farm Investments Limited Esquires Qatar Limited

Esquires Asia Limited Esquires Romania Limited

Esquires Bahrain Limited Esquires Saudi Arabia Limited

Esquires Canada IP Limited Esquires Supply No 2 Limited

Esquires China Limited Esquires Turkey Limited

Esquires Coffee China Limited Esquires U.A.E. Limited

Esquires Coffee India Limited Esquires UK 1 Limited

Esquires Coffee Malaysia IP Holdings Limited Franchise Development Limited

Esquires Coffee Supply Limited Franchise Holdings NZ Limited

Esquires Egypt Limited Franchise Management NZ Limited

Esquires EP & Bahrain Limited Jackson & Associates Limited

Esquires Fiji Limited Last Tree Standing Limited

Esquires Global IP Holdings Limited LSD Global Limited

Esquires India Limited Nikau Trust

Esquires Indonesia Limited Resnik Corporation Limited

Esquires Iraq IP Holdings Limited Scarborough Fair Limited

Esquires Jordan Limited Science in Sport Asia Pacific Limited

Esquires Kuwait Limited Tasman Capital Limited

Esquires Malaysia Limited TRS Investments Limited

Weihai Station Limited


Michael George Rae Hutcheson

2 Life Limited Lighthouse Ventures Limited

Boston Digital Limited Lonely Cow Wines Holdings Limited

Cooks Global Foods Limited On Digital Limited

Eunoia Holdings Limited RayeBlumenthal Trust

Hotfoot Retail Services Limited Scarborough Fair Limited

Ice Capital Partners Limited Tangible MediaLimited

Image Centre Holdings Limited The Lighthouse Ideas Company Limited

Image Centre Publishing Limited Tradewinds Investment Trust

Lighthouse Ideas Limited








65

COOKS GLOBAL FOODS LIMITED



Andrew Malcolm Kerslake

Accident and Medical Centre Three Kings

Limited

Milten Properties Limited

ADG Investments Limited Norwood Ventures Limited

Cooks Global Foods Limited RMW Holdings Limited

HAGZ Holdings Limited Simple Properties Limited

HMFIC Investments Limited Simply Fresh (2007) Limited

Jaqan Limited The Car Fair Company Limited

Kestral Limited Wairoa Trust

Malcolm Lansley Investments Limited



Peihuan Wang

Cooks Global Foods Limited Shandong Jialianduo Industry Limited

Crux Products Limited Shandong Shangyue Department Store Limited

Jiajiayue Group Limited. (China) Shandong Shibale Supermarket Limited

Jiajiayue Holding Group Limited (CHINA) Spar China Group LTD.

Shandong Esquires Management Limited Weihai Jiajiayue Real Estate Development Limited

Shandong Jiajiayue Logistics Limited Weihai Station Limited

Shandong Jiajiayue Supermarket Limited



Zhe Hui


Cooks Global Foods Limited


Yunnan Hiageng Hotel Management Co., Ltd



Spread of Quoted Security Holders as at 5 June 2018:

RANGE

SHAREHOLDERS SHARES

NUMBER % NUMBER %

1-1,000 270 45.69 268,611 0.05

1,001-5,000 61 10.32 160,091 0.03

5,001-10,000 20 3.38 159,177 0.03

10,001-50,000 106 17.94 3,055,594 0.62

50,001-100,000 30 5.08 2,156,901 0.44

100,001 and over 104 17.60 483,708,874 98.83

TOTAL 591 100.01 489,509,248 100.00














66

COOKS GLOBAL FOODS LIMITED



20 Largest Holdings of Equity Securities

As at 5 June 2018:

Rank Investor Name Total Units

%

Issued

Capital

1

Jiajiayue Holding Group Limited 148,203,944 30.28

2

Yunnan Metropolitan Construction Investment Group CO LTD 100,719,640 20.58

3

Cooks Investment Holdings Limited 47,823,091 9.77

4

ADG Investments Limited 42,199,758 8.62

5

Graeme Keith Jackson & Patricia Frances Jackson & Phillip Mack

Picot 37,173,719 5.79

6

Suhua He 13,915,182 2.84

7

Shuxin Zhang 7,095,225 1.45

8

Graham Maxwell Drury & Gloria Kaye Drury & Srhb 2006 Trustee

Company Ltd 6,451,135 1.32

9

PKB Trustees Limited 6,397,876 1.31

10

Peter James Kirton 5,005,723 1.02

11

Jonathan Mervis 4,521,477 0.92

12

Emma Jane Waite 3,275,333 0.67

13

Real Action Group Limited 3,251,334 0.66

14

Ruby Cove Holdings Limited 3,225,568 0.66

15

Lewis Andrew Deeks & Wendy May Stanley & Pompallier Investment

Management Limited

2,960,000 0.60

16

Just Cabins Limited 2,533,723 0.52

17

Neil Robert Butler & Kim Maree Green & Oac Trustees Limited 2,500,000 0.51

18

Tasman Capital Limited 2,362,780 0.48

19

DSL Management Limited 2,040,000 0.42

20

Wilson Foods Limited 2,000,000 0.41


443,655,508 88.83



SUBSTANTIAL PRODUCT HOLDERS

The following information is provided in compliance with section 293 of the Financial Markets

Conduct Act 2013 and is stated as at 20 June 2018. The total number of voting financial products

of Cooks Global Foods Limited at that date was 489,509,248 and ordinary shares are the only such

product on issue.


Holder Name

Number Ordinary

Shares held

Disclosure date

Graeme Keith Jackson & Patricia

Frances Jackson & Phillip Mack

Picot


87,359,590


27 April 2018

Graeme Keith Jackson & Patricia

Frances Jackson & Phillip Mack

Picot


89,171,590


10 April 2018

Graeme Keith Jackson & Patricia

Frances Jackson & Phillip Mack

Picot


89,171,590


6 March 2018

67

COOKS GLOBAL FOODS LIMITED


Graeme Keith Jackson & Patricia

Frances Jackson & Phillip Mack

Picot


93,238,248


21 December 2017

Graeme Keith Jackson & Patricia

Frances Jackson & Phillip Mack

Picot


93,070,714


11 October 2017

Jiajiayue Holding Group Limited 148,203,944 11 July 2017

Jiajiayue Holding Group Limited 148,203,944 30 June 2017

Yunnan Metropolitan Construction

Investment Group Ltd


100,719,640


30 June 2017


EMPLOYEE REMUNERATION

During the accounting period, the following number of CGF’s employees/independent contractors

(not being a director) received remuneration and other benefits in that person’s capacity as

employee/independent contractor of CGF, the value of which exceeded $100,000 per annum:

Remuneration ranges

For CGF Group:

Number of

employees

2018

Number of

employees

2017

130,000 – 139,999 - 1

140,000 – 149,999 2 2

160,000 – 169,999 1 -

180,000 – 189,999 - 1

190,000 – 199,999 1 -

280,000 – 289,999 1 -


DIRECTOR REMUNERATION AND OTHER BENEFITS

During the accounting period, the Directors of the Company received the following remuneration:


Name

Directors’

Fees

Executive

Salary

Share based

payments

Andrew Malcolm Kerslake

40 ,000 - -

Mike Hutcheson

40 ,000 - -

Graeme Keith Jackson -

180,000 -

Zhe Hui

- - -

Peihuan Wang

- - -


Donations

No donations were made in the 12 month financial period ended 31 March 2018.



68

COOKS GLOBAL FOODS LIMITED


CORPORATE GOVERNANCE STATEMENT

ETHICAL STANDARDS

The Board Charter, Code of Ethics and Code of Conduct establish the standards of ethical

behaviour expected of Directors and staff. The Board expects Directors, management and staff

to personally subscribe to these values and use them as a guide to making decisions. The

Audit and Risk Committee has responsibility for monitoring compliance with internal processes,

including compliance with the Code of Ethics.

Directors are expected to ensure the potential for conflicts of interests is minimised by

restricting involvement in other businesses or in private capacities that could lead to a conflict.

In considering matters affecting the Company, Directors are required to disclose any actual or

potential conflicts. Where a conflict or potential conflict is disclosed, the Director takes no

further part in receipt of information or participation in discussions on that matter. The Board

maintains an interests’ register and it is reviewed at each board meeting.

Directors, officers, employees and contractors are restricted in their trading of Cooks Global

Foods securities and must comply with the Financial Products Trading Policy and Guidelines

which is available on the Website.

Should any member of staff have concerns regarding practices that may be in conflict with the

Code of Conduct they are able to raise the matter with the Chief Executive (CEO) or Chair, as

appropriate, on a confidential basis. Directors would raise any concerns regarding compliance

with the Code of Ethics with the Chair. The Chair of the Board and the Chair of the Audit and

Risk Committee note there have been no financial matters raised in this respect in the 2018

financial year.

ROLE OF THE BOARD

The Board of Directors of the Company is elected by the shareholders to supervise the

management of the Company. The Board establishes the Company's objectives, overall policy

framework within which the business of the Company is conducted and confirms strategies for

achieving these objectives. The Board also monitors performance and ensures that procedures

are in place to provide effective internal financial control.

The Board is responsible for guiding the corporate strategy and direction of the Company and

has overall responsibility for decision making. The Board has delegated responsibility for

implementing the Board’s strategy and for managing the operations of the Company to the

Chairman.

BOARD COMPOSITION AND PERFORMANCE

The Board currently comprises of five Directors including the Chairman & Chief Executive

Officer, Keith Jackson.

The Board met once during the year on a formal basis. One subcommittee, being the Audit and

Finance Committee, was held outside these meetings on a regular basis as required.

69

COOKS GLOBAL FOODS LIMITED


The Chairman’s role includes managing the Board; ensuring the Board is well informed and

effective; implementing the Company’s present strategy; and ensuring effective communication

with shareholders.

The Company does not have a formal Director training programme at present.

DIVERSITY

Cooks recognises the wide-ranging benefits that diversity brings to an organisation and its

workplaces. Cooks endeavours to ensure diversity at all levels of the organisation to ensure a

balance of skills and perspectives are available in the service of our shareholders and

customers. To this end, the Board is committed to fostering a culture that embraces diversity.

The Board also has the responsibility of monitoring and promoting the diversity of staff and

associated corporate culture, including requiring that recruitment and selection processes at all

levels are appropriately structured so that a diverse range of candidates are considered and to

avoid conscious and unconscious biases that might discriminate against certain candidates.

The gender balance of the Group’s Directors, officers and all employees was as follows:


As at 31 March 2018 As at 31 March 2017

Directors Officers Employees Directors Officers Employees

Female - - 15 - - 15

Male 5 1 15 5 1 15

Total 5 1 30 5 1 30

At 31 March 2018, the Group’s Directors, officers and all employees 15 nationalities are

represented.

REPORTING AND DISCLOSURE

The Board monitors:

• available cash in the Company to ensure there are sufficient funds available to satisfy

debts as they fall due; and

• the continued support of the Company’s principal creditors, to ensure their continued

support of the Company and continued intention to not call up amounts owing to them.


The Board is committed to keeping the market and its shareholders informed of all material

information relating to the Company through meeting the obligations imposed under the

Listing Rules and relevant legislation such as the Financial Markets Conduct Act 2013.


Cooks’ seeks to make disclosures in a timely and balanced way to ensure transparency in

the market and equality of information for investors. The Company also recognises the

benefits of providing other releases that broaden the market’s knowledge of the Company’s

business and financial performance and seeks, where appropriate, to use communications

70

COOKS GLOBAL FOODS LIMITED


that achieve this objective. The Website is a key channel for the distribution of Cooks’

information and is updated after documents are disclosed on the NZX.


The Chair of the Board and the CEO are responsible for the day to day management of

ensuring these obligations are met. The Board will review compliance with the continuous

disclosure obligations at every board meeting


Directors

Name Status Current/Resigned

Sub- committee

membership

Attendance*

Keith

Jackson

Chairman &

CEO Executive

Appointed 18/8/08 Audit & Finance 7

Andrew

Kerslake

Non-Executive Appointed 3/10/13 Audit & Finance 7

Mike

Hutchenson

Non-Executive

Independent

Appointed 3/10/13 Audit & Finance 6

Peihuan

Wang

Non-Executive

Independent

Appointed 29/4/16


- 1

Zei Hui Non-Executive

Independent

Appointed 29/4/16


- 1


RISK MANAGEMENT

The Board reviews practices in relation to identification and management of significant

business risk areas and regulatory compliance in the context of the Company’s prevailing

business strategy.

Under its constitution, the Company may obtain directors' and officers' liability insurance to

cover directors acting on behalf of the Company.

SHAREHOLDER RELATIONS

The Company aims to ensure that shareholders are informed of all major developments

affecting the Company affairs. Information is communicated to shareholders in the Annual

Report, Interim Report, and regular NZX announcements, including major share transactions,

acquisitions, store expansion and new franchises and any personnel changes of significance.

STAKEHOLDER INTERESTS

The Board is cognisant of stakeholder interests as they develop and considers policies to deal

with different stakeholders accordingly. The Company will maintain public information as

described in these policies to give stakeholders access to relevant information.

71

COOKS GLOBAL FOODS LIMITED


Directory

Company number: 2089337



Year of incorporation: 2008



Registered office: Level 5, 3 City Road

Auckland 1010



Nature of business: Food & beverage industry



Directors: Michael George Rae Hutcheson

Graeme Keith Jackson

Andrew Malcolm Kerslake

Zhe Hui

Peihuan Wang



Solicitors: Duncan Cotterill

Wellington



Bankers: ANZ Bank, Auckland



Auditors: BDO Auckland

Auckland



Share registry: Link Market Services Limited

Auckland











72

Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.