Media Research Publishing Logo
 

Sample company from UK Record Industry
Annual Survey 2007


 
MVC ENTERTAINMENT LTD
(In Liquidation)
 
Directors
Born 
Appointed 
Occupation 
Nationality 
 Shareholders 
% Held
C J Steed
1968
2005
Director
British
  Dowhills Investments Ltd
100%
A A Richmond
1971
2005
Director
British
  
 
A L Dawkins
1976
2005
Director
British
  Major Subsidiaries
none
K C Gill
1975
2005
Director
British
  
 
 
   
SecretaryNeptune Secretaries LtdLast Accounts Filed 05.05.05
AuditorsPricewaterhouseCoopers   Last Annual Return 30.10.04
Charges Filed YesLast Accounts Late?No
Date Founded 1991 Accounts Overdue?No

 
3 Feb
1 Feb
31 Jan
30 Jan
29 Jan
31 Jan
3 Feb
1 Feb
31 Jan
29 Jan
 
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
           
Turnover
27280 
39508 
60645 
80107 
101644 
129988 
140898 
146736 
132883 
122980 
Operating Profit / (Loss)
(3764)
(1709)
521 
1122 
1311 
2353 
1202 
(3085)
(4709)
(1319)
Pre-Tax Profit / (Loss)
(4334)
(1795)
521 
784 
902 
1457 
748 
(3037)
(4736)
(1405)
Directors' Emoluments
409 
463 
494 
465 
347 
270 
885 
1272 
Employment Costs
3665 
5219 
6761 
8341 
10763 
12832 
14296 
14381 
13885 
12903 
Dividends
265 
(425)
Staff Numbers
324 
431 
544 
664 
936 
1107 
1169 
1217 
1104 
1082 
 
                 
Net Assets / (Liabilities)
(1567)
1774 
1969 
2627 
3815 
3879 
4305 
1830 
(1568)
(2492)
Net Debt / (Cash)
8973 
5671 
6996 
10550 
16951 
19931 
22933 
3258 
43167 
62991 
* Net debt includes total amount owed to the parent company without deducting inter-company debtor balances

Description

Early in 2005 the Woolworths Group resolved to abandon its 15 year quest to build a profitable stand-alone chain of record/entertainment product stores in MVC Entertainment Ltd (“MVC”)..

MVC managed to build turnover rapidly in the late 1990s and through into 2003 and at its peak had around 90 shops. It also generated operating profits between 1998 and 2002, though did not pay interest on the bulk of its rising group debt. However the 2003 to 2005 financial years showed evidence of increasing trading problems in a very difficult marketplace. A number of new initiatives were launched such as the “More” discount card, a trial with trade-ins and more direct mail activity but these were insufficient to revitalise results. Woolworths concluded that their best option was to divest the business and they were successful in finding a buyer for the chain, receiving cash consideration of £5.5m. The official comment on the transaction in the Woolworths Group annual  report to January 2006 was that the “group had disposed of its interest in MVC for £5.5m to a group of retail investors, generating a loss on disposal of £25.6m. This removed a loss-making business that faced many strategic challenges”. It was also noted that in the period up to disposal, the company had generated trading losses before taxation of £5.6m on turnover of £41.4m and incurred exceptional losses of £2.7m associated with the closures of the “worst loss-making stores”.

The company which purchased the shares in MVC was a newly established company Dowhills Investments part of the Argyll Group. MVC’s life under new ownership was brief and unsuccessful. Less than five months after the sale, on 21st December 2005, administrators were appointed. Their report highlights in some detail some of the reasons why the company’s position deteriorated so quickly. 

At the centre of its problems were disagreements with Entertainment UK (“EUK”), the Woolworths Group company which had concluded a supply agreement with the company. MVC was critically dependent for its product on EUK’s £10m credit facility, but the parties were soon at loggerheads over the returns provisions of the supply contract. MVC had projected a significant cash lump receipt in respect of returns in February 2006. However EUK had a completely different interpretation of the agreement which was much less favourable for MVC’s cash flows.

This ongoing dispute coincided with the failure of campaigns to clear some £7m of obsolete and overstock product, falling margins and increasingly difficult market conditions, with as the administrators noted “increased competition/under-pricing from supermarkets and online retailers”, a “general decline in the sector” and the delayed onset of the traditional period of Christmas peak trading.

The directors engineered a rather extreme solution to their difficulties, which was the sale of the business and assets of forty stores to Music Zone Services Ltd (“Music Zone”), a competitor, (see separate entry). The announcement of this deal led to a very firm response from EUK, which sought clarification concerning MVC’s solvency and reassurances about its ability to honour its commitments under the supply agreement. This effectively blocked the sale.

Given the mounting problems and a realisation that the company would be unable to pay its debts as they fell due after January 2006, the directors appointed administrators on 21st December 2005. At this point the principal assets of the company were 64 stores, and stock with a value of approximately £11m. The main elements of the administration were:
a)  The completion on 3rd January 2006 of the sale of 41 stores with associated business intellectual property to Music Zone. They acquired a further two stores in February.
b)  The sale of 13 stores to a newly registered company, EA Music Ltd.
c)  The surrender of the leases of two stores, and the assignment of a further three to Sainsbury’s.
d)  The settlement by way of cash payments and the return of stock of around £8m of retention of title claims. The administrators noted that one claim, from EUK, had been in excess of £9.7m.

An initial statement of affairs on 13th January indicated that the total assets of the company at that date were expected to realise £16.2m against which there were total creditors’ claims estimated at £21.4m. The most significant of these were from EUK of £8.8m and Ghia Finance Ltd, (in respect of inter-group financing) of £6.5m

A subsequent outcome statement on 3rd February showed an estimated surplus from uncharged assets available to unsecured creditors of £7.2m. At this point creditors were estimated as follows.
           Inter-Company Creditors£7.4m
 Additional Landlords' Claims £44.3m
 Others£5.5m
   ======
 Total£57.1m

The landlords’ claims, which were not included in the earlier statement, represented twelve months’ potential rent and service charges.

It appeared that the principal losers in the administration were the investors, Dowhill Investments and their related group companies, who lost all of their investment and the vast majority of their group funding, other general creditors and some landlords, whose obligations were not taken over by purchasers of the stores. It appeared initially that EUK might have managed to avoid significant losses by exercising the retention of title provisions of its supply agreement. However its accounts to January 2006 included an exceptional provision of £8,217K for “stock obsolescence relating to the return of stock as a result of the discontinued operation of a fellow group subsidiary” also the collapse of MVC represented the loss of a significant customer.

It appeared at the time that the biggest potential winner from the situation was Music Zone , which at a stroke was able to increase the size of its chain by more than fifty per cent and extend its geographical coverage beyond its northern base to cover the whole country. Things did not however work out as planned for Music Zone and in January 2007 it went into administration itself, after poor pre-Christmas trading. The business and the majority of the retail outlets were sold this time to a company linked with FOPP Ltd, some of which thus found their fourth corporate owner in less than three years. It is now a real challenge for Fopp to find a formula to make the business acquired profitable after Woolworths, Dowhill Investments and Music Zone had all failed in the same task, albeit with different portfolios of stores.
 





 
MVC ENTERTAINMENT LTD
(In Liquidation)
 
PROFIT & LOSS ACCOUNTS BALANCE SHEETS  NOTES
 
 
 
 
        
 
1 Feb
31 Jan
29 Jan
 
1 Feb
31 Jan
29 Jan
 
1 Feb
31 Jan
29 Jan
 
2003
2004
2005
 
2003
2004
2005
 
2003
2004
2005
            
Turnover
146736 
132883 
122980 
Fixed Assets    Debtors    
Cost of Sales
(109226)
(101288)
(90663)
Tangible
9371 
7062 
6352 
Others
4179 
3386 
3183 
 
======
======
======
Current Assets    Prepaid / Accrued
1844 
2033 
2118 
Gross Profit
37510 
31595 
32317 
Finished Stocks
23828 
19558 
25380 
Group
7543 
19056 
33628 
Selling Expenses
(31506)
(30677)
(27289)
Debtors
13899 
25803 
39008 
Corporation Tax
333 
386 
79 
Administration Expenses
(7260)
(5627)
(6347)
Cash
1017 
774 
849 
Joint Ventures
-
942 
-
Exceptional Administration Expenses
(1829)
-
-
 
======
======
======
 
======
======
======
 
======
======
======
 
38744 
46135 
65237 
 
13899 
25803 
39008 
Operating (Loss)
(3085)
(4709)
(1319)
Creditors < 1 Year
(45988)
(54695)
(74032)
    
Net Interest
48 
(27)
(86)
 
======
======
======
Creditors      
 
======
======
======
Net Current Assets
(7244)
(8560)
(8795)
Bank ODs/Loans
3636 
628 
608 
Pre-Tax Profit/(Loss)
(3037)
(4736)
(1405)
 
======
======
======
Trade Creditors
2697 
1859 
1264 
Taxation
562 
1338 
481 
Total Assets Less Current Liabilities
2127 
(1498)
(2443)
Others
689 
642 
276 
 ====== ====== ====== Creditors > 1 Year Provisions
(297)
(70)
(49)
Other Tax/Social Security
5947 
5677 
6178 
Retained Profit/(Loss)
(2475)
(3398)
(924)
Vacant Leasehold Provision
(1210)
(679)
(206)
Accruals/Deferred Income
2352 
1060 
1866 
        
======
======
======
Group
758 
71 
Notes       Net Assets
1830 
(1568)
(2492)
Loan from Parent
29909 
43313 
63840 
Turnover        
======
======
======
Joint Ventures
1445 
All UK
 
 
 
      
======
======
======
 
 
 
 
Capital / Reserves        
45988 
54695 
74032 
Operating Lease Charges
7923 
7984 
8828 
Share Capital
8000 
8000 
8000 
       
 
 
 
 
P & L Account
(6170)
(9568)
(10492)
    
Audit Fees
20.0 
22.0 
17.0 
 
======
======
======
    
Non-Audit Services
28 
 
1830 
(1568)
(2492)
    
         
======
======
======
    
Staff Costs            
Wages & Salaries
13012 
12652 
11787 
        
Social Security Costs
916 
866 
810 
        
Pension Costs
453 
367 
306 
        
 
======
======
======
        
Total
14381  
13885 
12903 
        
 
 
 
 
        
Staff Numbers            
Stores
1132 
1031 
1018 
        
Administration 
85 
73 
64 
        
 
======
======
======
        
 
1217 
1104 
1082 
        
 
 
 
 
        
Directors' Emoluments               
Total
1272 
-
-
        
Highest-Paid
694 
-
-
        

Significant Accounting Policies/Notes
 * The company’s reserves at 28 January 1995 were divided between non-equity shareholders’ funds (£3160K) representing the interests of the preference shareholders and the equity shareholders’ £1670K deficit.
 * Annual Operating lease commitments on land and buildings were £6851K at the January 2000 year-end (1999 - £4892K, 1998 - £3717K, 1997 - £2406K, 1996 - £1359K, 1995 - £754K)
 *  In 1999 the company disclosed sales to seven related parties totalling £390K and purchases of £1928K from three of which the largest was PIAS Recordings UK Ltd (£1859K).
 * Initially D Cain, M Isaacs and G Nesbitt owned 25% each of the company’s ‘B’ ordinary shares.
 * In 1997 the Kingfisher Entertainment Group waived its entitlement to accrued dividends on the company’s preference shares.
 * In January 1997 the company’s share capital was re-organised into one class of £1 Ordinary Shares, whereas previously there were A & B ordinary share and cumulative redeemable preference shares.
 *  IP Kenyon resigned as a director in March 1999, R E Jones in May 1999 and K Lewis in January 2000.
 * In 2002 income of £4127K and expenses of £3078K were disclosed in transactions with the related joint venture party Flogistics.
 * At February 2002 annual commitments under operating leases were £9144K (2001 - £7240K, 2000 - £6851K).
 * D Cain, a director since 1994 resigned on 1st January 2003.
 * Reverse premiums and capital contributions received on the acquisition of leasehold properties are treated as deferred income and released to the profit and loss account evenly, over the lease term or if shorter the period to the next rent review. Rent free periods, as inducements to enter into operating lease agreements, are released to the profit and loss account over the period to the next rent review.
 *  In the year ended 1st February 2003 directors’ emoluments included £566K compensation for loss of directorship. Alongside D Cain, Messrs English, Harber, Poll and Thimont resigned during the year.
 *  The exceptional costs in 2003 comprised £1320K associated with the relocation of the commercial site and impairment of fixed assets of £509K.
 *  In 2005 the directors received emoluments of £434K (2004 – nil) from other group companies in respect of their services as directors of the company.
 *  Fixed assets comprise tenants’ improvements and fixtures.
 


Click here for a printable order form
 
Click here to email your order 
Click here for a full table of contents, including a listing of companies included. 
  
The UK Record Industry Annual Survey 2007
written by Cliff Dane M.A.(Cantab) A.C.A.
© 2007 Media Research Publishing Ltd
  

 
Click here to return to Home page