TIDMNXS 
 
24 January 2011 
 
                             Nexus Management plc 
 
                    ("Nexus", the "Group" or the "Company") 
 
              Final results for the year ended 30 September 2010 
 
The Board of Nexus Management Plc, the AIM quoted provider of specialist IT 
Managed Services, is pleased to announce its final results for the year ended 
30 September 2010. 
 
Highlights: 
 
  * Turnover increased by 13.7% to GBP5.8 million (2009: GBP5.1 million) 
 
  * Gross profit increased by 19.2% to GBP3.1m (2009: GBP2.6m) 
 
  * Reduced trading loss of GBP136,000 (2009: GBP883,000) 
 
  * Strong performance from wholly owned subsidiary, Resilience Technology Corp 
    ("Resilience") 
 
  * Resilience hardware now certified to run on latest version of Checkpoint 
    (R70) which allows the Company to target sales from larger clients 
 
Post-period Highlights 
 
  * Significant three year contract win for Resilience in December 2010 with UK 
    based blue-chip organisation worth $1 million over the term of the 
    contract. 
 
Roger Richardson, Chief Executive, commented: 
 
"I am broadly pleased with how the group traded in a tough economic year. The 
Group has started the new financial year well and traded in-line with 
management expectations in the first quarter. 
 
"We remain confident, albeit at this early stage, that the Group will deliver 
an improved trading performance in the coming year and the entire management 
team remains focused on delivering increased profitability." 
 
This announcement has been extracted from the accounts. The full Report and 
Accounts can be found on the Nexus website at www.nexusmanagementplc.com 
 
FURTHER ENQUIRIES 
 
Nexus Management plc 
 
Roger Richardson, Chief Executive                          Tel: 01862 812 107 
 
Merchant Securities Limited (Nominated Adviser) 
 
Simon Clements/David Worlidge                              Tel: 0207 628 2200 
 
Rivington Street (Broker) 
 
Jon Levinson                                               Tel: 0207 562 3351 
 
Bishopsgate Communications Ltd 
 
Duncan McCormick/Deepali Schneider/Natalie                 Tel: 0207 562 3350 
Quinn 
 
nexus@bishopsgatecommunications.com 
 
CHAIRMAN'S STATEMENT 
 
I am happy to report that, after making a difficult transition from operating 
in better economic times to facing up to the challenging conditions that exist 
today, the Group is beginning to see the "green shoots" of recovery. 
 
During 2008, the major world economies went into free fall; companies, which 
had been well structured and well run, were suddenly denied their lifeblood, 
capital - or access to it. Nexus's investment in PD Financial Corp (PDF) was no 
longer experiencing the growth it had previously enjoyed and the investment 
made in Nerd Force, which was acquired to support sales from PDF, was 
struggling to gain traction. In the 2008/9 financial year we wrote off the PD 
Financial investment and in the 2009/10 financial year we sold Nerd Force. In 
my mind we have now cleared out the old cupboard and we have laid a new floor. 
 
The results for the 2009/10 financial year show an operating loss of GBP136,000 
and a loss of GBP1 million after all exceptional items, including those that are 
non-recurring, have been taken into account. However, the future is looking a 
lot brighter; your executive team has introduced Nexus's management philosophy 
to Resilience and this investment is beginning to generate a return for 
shareholders. I am pleased to report that, in the current financial year the 
Group is already performing in-line with management's expectations, not only 
within Resilience, but also in the managed services operations and is showing 
an improvement at the Group operating profit level compared to the previous 
year. 
 
Your executive management team has worked hard to put the Group in a stable 
position and I believe they will now go on to deliver an improved financial 
performance for the current financial year. In 2008/9 the Group lost GBP4.6 
million; in 2009/10 it lost GBP1 million; from this point forward I believe the 
Group will go from strength to strength. The tough, but realistic approach 
taken by the executive team makes me proud and I thank them, on your behalf, 
for their hard headed persistence. It is this persistence that has guided the 
Group through the worst economic crisis this country has known in recent times 
and set us on a new course which reflects the realities of the current economic 
conditions. 
 
Lastly, I thank those who have worked so diligently for the Group during this 
very difficult time. I believe they will now be able to enjoy the fruits of 
their efforts and loyalty as the Group, with its feet firmly on the ground, 
begins to produce the operating performance of which I have always believed it 
was capable. 
 
Pete Paterson 
 
Chairman 
 
CHIEF EXECUTIVE OFFICER'S STATEMENT 
 
Financials 
 
Against the backdrop of an economy in recession for most of the year, I am 
pleased with how the Group has performed. 
 
Turnover for the year ended 30 September 2010 increased by approximately GBP 
800,000 to GBP5.8 million (2009: GBP5.1 million). During the period under review, 
the Group was able to reduce its cost base resulting in a lower trading loss of 
GBP136,000 for the 12 month ended 30 September 2010 (2009: GBP883,000 loss). This 
is a significant improvement in the year which was largely due to a strong 
performance from Resilience Technology Corp ("Resilience"), the Group's wholly 
owned subsidiary. 
 
We were expecting to sign a significant contract in September 2010 which was 
unfortunately delayed until December 2010. This delay led to the Group 
reporting operating losses for the period under review but conversely will 
benefit the current financial year. 
 
Resilience 
 
In its first full year within the Group, Resilience has performed well, making 
a significant contribution to Group overheads and demonstrating an improvement 
compared with the previous six months of our ownership. This business supplies 
high end firewall appliances directly, or via resellers, to the world's largest 
companies and inevitably this can lead to delays and uncertainty as to timing 
of new orders. I am confident that Resilience will continue to enhance 
shareholder value in the future. 
 
Review of activities 
 
In early summer of 2010 we completed the payout to the former owners of 
Resilience at a substantial discount; this has allowed us to plan with more 
certainty the future of the division. During the year Resilience hardware was 
certified to run on the latest version of Checkpoint (R70), a vital upgrade if 
we are to secure orders from large clients. 
 
In August we divested the group of the Nerd Force franchise company and the 
rights to operate that brand in the Americas. Although we recognize that the 
Group has suffered an immediate loss on disposal, the Board believes that this 
decision will in fact have a positive effect on the business going forward. 
Nerd Force was loss making, consuming a large amount of cash and taking up a 
significant amount of management time. It is the Board's belief that these 
resources could be put to better use in the Group's more mature subsidiaries. 
 
Our Nexus UK company found new clients hard to come by during the year and 
subsequently had to closely control its expenditure in order to deliver a small 
profit. 
 
Nexus in the US had a difficult start to the year but began to see an 
improvement in the second half of the year. 
 
Outlook 
 
The Group has traded in-line with management expectations in the first quarter 
of the current financial year and we remain confident, albeit at this early 
stage, that the Group will deliver an improved trading performance which is 
very encouraging given the outlook for the economic climate. The entire 
management team remains focused on delivering increased profitability in the 
current financial year. 
 
Roger Richardson 
 
Chief Executive Officer 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 SEPTEMBER 
2010 
 
                                            Notes     Year ended     Year ended 
 
                                                    30 September   30 September 
 
                                                            2010           2009 
 
                                                               GBP              GBP 
 
Revenue                                                5,849,728      5,064,399 
 
Cost of sales                                        (2,747,253)    (2,488,166) 
 
Gross profit                                           3,102,475      2,576,233 
 
Operating expenses excluding exceptional             (3,238,540)    (3,459,424) 
expenses 
 
Operating loss before exceptional items                (136,065)      (883,191) 
 
Exceptional items                                      (442,167)    (3,315,000) 
 
Operating loss                                         (578,232) (4,198,191) 
 
Finance income                                4          7               34,429 
 
Finance costs                                 4        (107,326)      (279,264) 
 
Loss before tax                                        (685,551)    (4,443,026) 
 
Tax                                           5                -              - 
 
Loss for the year from continuing                      (685,551)    (4,443,026) 
operations 
 
Discontinued operations 
 
Loss for the year from discontinued                    (314,190)      (113,955) 
operations 
 
Loss for the year                                      (999,741) (4,556,981) 
 
Attributable to equity holders of the                  (999,741)    (4,556,981) 
parent 
 
Loss per share 
 
Basic and diluted                             6        (0.0946)p       (0.504)p 
 
Continuing operations basic and diluted       6        (0.0649)p       (0.491)p 
 
 
There is no difference between the loss on ordinary activities before taxation 
and the accumulated loss for the two financial periods and their historic cost 
equivalent. 
 
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY ATTRIBUTABLE TO THE EQUITY 
SHAREHOLDERS OF THE PARENT FOR THE YEAR ENDED 30 SEPTEMBER 2010 
 
                   Share     Share    Retained   Foreign   Other r   Share       Total 
                 capital   premium    earnings  exchange    eserve options 
                           account               reserve           reserve 
 
                       GBP         GBP           GBP         GBP         GBP       GBP           GBP 
 
As at 1        2,167,775 4,082,237 (2,981,056)  (59,367)   416,709 812,506   4,438,804 
October 2008 
 
Profit for the         -         - (4,556,981)         -         -       - (4,556,981) 
year 
 
Movement in            -         -           -  (27,856) (416,709)       -   (444,565) 
the year 
 
Shares issued    282,488   774,234           -         -         -       -   1,056,722 
 
Share issue            -  (54,000)           -         -         -       -    (54,000) 
costs 
 
Share based            -         -           -         -         -  77,640      77,640 
payment charge 
 
As at 30       2,450,263 4,802,471 (7,538,037)  (87,223)         - 890,146     517,620 
September 2009 
 
As at 1        2,450,263 4,802,471 (7,538,037)  (87,223)         - 890,146     517,620 
October 2009 
 
Loss for the           -         -   (999,741)         -         -       -   (999,741) 
year 
 
Movement in            -         -           -  (12,372)         -       -    (12,372) 
the year 
 
Shares issued    298,475   227,372           -         -         -       -     525,847 
 
Convertible            -         -           -         -    38,876       -      38,876 
loan notes 
 
Share based            -         -           -         -         -  54,252      54,252 
payment charge 
 
As at 30       2,748,738 5,029,843 (8,537,778)  (99,595)    38,876 944,398     124,482 
September 2010 
 
CONSOLIDATED BALANCE SHEET AS AT 30 SEPTEMBER 2010 
 
                                           Notes    30 September   30 September 
 
                                                            2010           2009 
 
                                                               GBP              GBP 
 
ASSETS 
 
Non-current assets 
 
Property, plant and equipment                7           381,479        387,879 
 
Intangible assets                            9           902,482      1,027,028 
 
Goodwill                                     8           661,025      1,081,589 
 
                                                       1,944,986      2,496,496 
 
Current assets 
 
Inventories                                  10          376,282        491,087 
 
Trade and other receivables                  11          453,654        511,989 
 
Cash and cash equivalents                                380,833        163,994 
 
                                                       1,210,769      1,167,070 
 
Total assets                                           3,155,755      3,663,566 
 
LIABILITIES 
 
Current liabilities 
 
Trade and other payables                     12      (1,796,723)    (1,851,955) 
 
Loans and other borrowings                             (298,253)      (318,166) 
 
Obligations under finance leases                        (63,904)       (79,432) 
 
                                                     (2,158,880)    (2,249,553) 
 
Non-current liabilities 
 
Trade and other payables                     12         (73,429)       (60,904) 
 
Loans and other borrowings                             (636,980)      (581,551) 
 
Obligations under finance leases                        (97,841)       (80,547) 
 
Provisions for liabilities and charges       13         (64,143)      (173,391) 
 
                                                       (872,393)      (896,393) 
 
Total liabilities                                    (3,031,273)    (3,145,946) 
 
Total assets less liabilities                            124,482        517,620 
 
EQUITY 
 
Shareholders' equity 
 
Called up share capital                                2,748,738      2,450,263 
 
Share premium                                          5,029,843      4,802,471 
 
Other reserves                                           883,679        802,923 
 
Retained earnings                                    (8,537,778)    (7,538,037) 
 
Total equity attributable to the equity                  124,482        517,620 
holders of the parent 
 
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 30 SEPTEMBER 2010 
 
                                                30 September       30 September 
 
                                                        2010               2009 
 
                                                           GBP                  GBP 
 
CONTINUING OPERATIONS 
 
Cash flows from operating activities 
 
Loss before tax                                    (994,386)        (4,556,981) 
 
Adjustments for: 
 
Interest paid                                         88,631            167,845 
 
Interest received                                        (7)           (34,429) 
 
Impairment of goodwill                               255,228              2,925 
 
Amortisation of customer list                        108,721             63,729 
 
Impairment of available for sale assets                    -          2,285,453 
 
Provision for bad debts                                    -          1,419,837 
 
Loss on disposal of subsidiary                       308,835                  - 
 
Depreciation                                         134,841            135,952 
 
Currency exchange adjustment                        (24,129)          (737,579) 
 
Operating cash flows before movements in           (122,266)        (1,253,248) 
working capital 
 
Share option costs                                    54,252             77,640 
 
Decrease/(Increase) in inventories                   114,805          (490,525) 
 
Decrease/(Increase) in trade and other                12,884           (74,879) 
receivables 
 
(Decrease)/Increase in provisions for              (109,248)            173,391 
liabilities and charges 
 
Increase in trade and other payables                  43,965          1,555,957 
 
Cash used in operations                              (5,608)           (11,664) 
 
Interest paid                                       (88,631)          (167,845) 
 
Net cash used in operating activities               (94,239)          (179,509) 
 
Investing activities 
 
Interest received                                          7             34,429 
 
Acquisition of intangible                                  -        (1,064,638) 
 
Acquisition of goodwill                             (96,510)          (593,000) 
 
Proceeds from disposal of subsidiary                 126,155                  - 
 
Legal costs on disposal of subsidiary                (3,720)                  - 
 
Purchases of property, plant and                    (32,863)           (67,692) 
equipment 
 
Net cash used in investing activities                (6,931)        (1,690,901) 
 
Financing activities 
 
Proceeds from issue of share capital                       -            229,052 
 
Premium on issue                                           -            646,152 
 
Share issue costs                                          -           (54,000) 
 
Increase in borrowings                               410,779            909,288 
 
Repayment of obligations under finance              (92,024)           (71,004) 
lease 
 
Net cash generated from financing                    318,755          1,659,488 
activities 
 
Net cash generated from/(used in)                    217,585          (210,922) 
continuing operations 
 
DISCONTINUED OPERATIONS 
 
Net cash from investing activities                     (746)                  - 
 
Net cash from discontinuing operations                 (746)                  - 
 
Net increase/(decrease) in cash and cash             216,839          (210,922) 
equivalents 
 
Cash and cash equivalents at beginning of            163,994            374,916 
year 
 
Cash and cash equivalents at end of year             380,833            163,994 
 
NOTES TO THE PRELIMINARY RESULTS FOR THE YEAR ENDED 30 SEPTEMBER 2010 
 
1. GOING CONCERN 
 
The Group recorded a loss of GBP999,741 including an operating loss on existing 
businesses (before amortisation, foreign exchange and share based payments) of 
GBP136,065. The directors have taken steps aimed at returning the Group to 
profitability and are confident the Group is able to generate positive cash 
flow from operations going forward. However, the losses recorded in the year 
ended 30 September 2010 have substantially reduced the liquid resources of the 
Group. 
 
Recognising the liquidity challenges facing the business the following actions 
have taken place: 
 
  * The directors have carried out a strategic review of the Group's businesses 
    and reduced the overhead base where appropriate to assist the Group with 
    returning to profitability. 
 
  * Agreements have been reached with certain creditors to repay the 
    liabilities owed to them over agreed extended payment plans. 
 
The directors of the Group have prepared detailed projections and cash flow 
forecasts through to 30 September 2012. In considering these cash flow 
forecasts, the directors have carefully considered the assumptions and 
sensitivities and have concluded that the Group can remain within the level of 
available finance. However, in arriving at this view, the directors are 
cognisant of the fact that given the nature of the Group's business and in the 
current economic climate there are inherent risks surrounding the achievability 
of the Group's forecast sales and margins and the timing of cash flows, 
including, inter alia, the continuation and extension of credit terms in line 
with those assumed within the cash flow forecasts. 
 
The Directors have a reasonable expectation that the Group has adequate 
resources to continue in operational existence in the foreseeable future and as 
such have prepared the financial statements on the going concern basis. 
 
2. BASIS OF PREPARATION 
 
The financial information set out above does not constitute the Company's 
statutory accounts for the years ended 30 September 2009 and 2010, but is 
derived from those accounts. Statutory accounts for 2009 have been delivered to 
the Registrar of Companies and those for 2010 will be delivered following the 
Company's Annual General Meeting. The Auditors have reported on those accounts; 
their reports were unqualified and did not contain statements under the 
Companies Act 1985, sections 237(2) or (3). 
 
3. DISPOSAL OF SUBSIDIARY 
 
During the year, the group disposed of the Nerd Force Franchise Company 
subsidiary. The details of the disposal are: 
 
                                                                          2010 
 
                                                                         Total 
 
                                                              GBP              GBP 
 
Disposal proceeds                                                    (126,504) 
 
Net assets and liabilities disposed of 
 
Cash and cash equivalents                                   349 
 
Motor vehicles                                            5,594 
 
Trade and other receivables                             163,755 
 
Trade and other payables                               (30,143) 
 
Obligations on finance leases                           (3,446) 
 
                                                                       136,109 
 
Goodwill and intangible assets written off                             295,510 
 
Legal costs                                                              3,720 
 
Reported loss on disposal                                              308,835 
 
Nexus is carrying a contingent asset for franchises for Europe and the rest of 
the world. These are a possible future benefit, but are being held at zero 
value. 
 
4. NET FINANCE COSTS 
 
                                                             2010          2009 
 
                                                                GBP             GBP 
 
Finance Expense 
 
Interest on finance lease                                  43,767        32,463 
 
Interest on factoring                                      18,695        23,658 
 
Interest on other borrowings                               46,055       111,724 
 
Other interest                                                  -       115,570 
 
                                                          108,517       283,415 
 
Finance Income 
 
Interest on held for available-for-sale investments             -        34,033 
 
Interest on cash and cash equivalents                           7           396 
 
                                                                7        34,429 
 
5. TAXATION 
 
                                                           2010           2009 
 
i) Current tax charge                                         GBP              GBP 
 
The tax charge comprises: 
 
UK taxation 
 
       Corporation tax at 23.30% (2009: 23.30%)               -              - 
 
Non-UK taxation 
 
       Current                                                -              - 
 
                                                              -              - 
 
Deferred taxation 
 
       Origination and reversal of temporary                  -              - 
       differences 
 
                                                              -              - 
 
 
ii) Tax reconciliation 
 
The taxation expense/(credit) on the profit for the year differs from the 
amount computed by applying the corporation tax rate to the profit before tax 
for the following reasons: 
 
                                                           2010           2009 
 
                                                              GBP              GBP 
 
Loss on ordinary activities before tax                (999,741)    (4,556,981) 
 
Theoretical tax charge at 23.30% (2009: 23.3%)        (232,940)    (1,061,726) 
 
Effects of: 
 
Expenses (including goodwill) not deductible for         69,946        923,447 
tax purposes 
 
Capital allowances in excess of depreciation            (3,928)       (12,371) 
 
Income not taxable                                            -       (95,237) 
 
Other timing differences                               (47,789)              - 
 
Loss on disposal of subsidiary                           71,959              - 
 
Adjustments in respect of prior periods                (45,111)              - 
 
Utilisation of losses b/f                                     -       (41,410) 
 
Unrelieved losses c/f                                   187,863        306,563 
 
Under provision of tax                                        -       (19,266) 
 
                                                              -              - 
 
Total tax charge for the year                                 -              - 
 
 
Factors that may affect future tax charges 
 
At 30 September 2010 the Group has tax losses of approximately GBP2,168,538 
(2009: GBP1,021,877) to set against future profits of the same trade. 
 
A deferred tax asset of GBP505,269 (2009: GBP286,126) arising from the tax losses 
in place has not been recognised. Although the directors ultimately expect 
sufficient taxable profits to arise, there is currently insufficient evidence 
to support the recognition of a deferred tax asset in these financial 
statements. 
 
6. LOSS PER SHARE 
 
Basic 
 
Basic loss per share is calculated by dividing the loss attributable to equity 
holders of the Company by the weighted average number of ordinary shares in 
issue during the year. 
 
Diluted 
 
The weighted average number of the Group's ordinary shares used in the 
calculation of diluted earnings per share has been adjusted for the effect of 
potentially dilutive share options granted under the Group's share option 
schemes. (Potentially dilutive share options are options with an exercise price 
less than the middle market price at 30 September 2010) 
 
                                              2010                                    2009 
 
                  (Loss)       Weighted       Loss      (Loss)       Weighted         Loss 
             attributable       average            attributable       average 
                to equity     Number of  per share    to equity     Number of    per share 
               holders of        shares              holders of        shares 
               the parent                            the parent 
 
                        GBP                        GBP            GBP                          GBP 
 
Basic EPS     (999,741)   1,056,288,534 (0.000946)  (4,556,981)   904,469,792    (0.00504) 
calculation 
 
Effect of                   471,279,150                           251,945,859 
dilutive options 
 
Diluted EPS   (999,741)   1,527,567,684 (0.000946)  (4,556,981) 1,156,415,651    (0.00504) 
calculation 
 
Discontinued  (314,190)   1,056,288,534 (0.000297)    (113,955)   904,469,792    (0.00013) 
operations 
basic and 
diluted EPS 
 
In the current year the Group has made a loss and the potential share options 
are therefore anti-dilutive. 
 
Potential dilutive items 
 
                                                 2010                      2009 
 
                              Weighted average Number   Weighted average Number 
                                            of shares                 of shares 
 
Loan note 1                                93,750,000                         - 
 
Loan note 2                                43,750,000                         - 
 
Warrants                                   42,857,413                         - 
 
Share options                             290,922,007               251,945,989 
 
                                          471,279,150               251,945,989 
 
 
As the current year shows a loss, the other potential dilutive items are 
anti-dilutive and therefore do not alter the EPS calculations. 
 
7. PROPERTY, PLANT AND EQUIPMENT 
 
Group                     Motor         Short   Fixtures  Office and      Total 
                                    leasehold        and    computer 
                       vehicles  improvements   fittings   equipment 
 
                              GBP             GBP          GBP           GBP          GBP 
 
Cost 
 
At 1 October 2008             -       257,625     50,115     694,637  1,002,377 
 
Additions                     -        93,996     13,951      78,303    186,250 
 
Disposals                     -             -          -    (25,033)   (25,033) 
 
Transfers                12,432             -   (12,432)           -          - 
 
Currency exchange         1,699        35,238      (831)      75,568    111,674 
adjustment 
 
At 1 October 2009        14,131       386,859     50,803     823,475  1,275,268 
 
Additions                     -        26,309      2,606     106,350    135,265 
 
Disposals              (14,131)             -      (647)     (6,425)   (21,203) 
 
Currency exchange             -         2,407        230       4,286      6,923 
adjustment 
 
At 30 September 2010          -       415,575     52,992     927,686  1,396,253 
 
Accumulated 
depreciation 
 
At 1 October 2008             -       118,472     27,504     540,226    686,202 
 
Provided in the year      4,834        21,466      2,797     106,855    135,952 
 
Disposals                     -             -          -    (25,033)   (25,033) 
 
Currency exchange         (124)         3,291      6,888      80,213     90,268 
adjustment 
 
At 1 October 2009         4,710       143,229     37,189     702,261    887,389 
 
Provided in the year      4,010        28,630      6,280      99,931    138,851 
 
Disposals               (8,720)             -      (647)     (6,425)   (15,792) 
 
Currency exchange             -           631        159       3,536      4,326 
adjustment 
 
At 30 September 2010          -       172,490     42,981     799,303  1,014,774 
 
Net Book Value 
 
At 30 September 2010          -       243,085     10,011     128,383    381,479 
 
At 30 September 2009      9,421       243,630     13,614     121,214    387,879 
 
At 30 September 2008          -       139,153     22,611     154,411    316,175 
 
Included in the total net book value of GBP381,479 is GBP169,243 (2009: GBP152,646) 
in respect of assets held under hire purchase agreements. The categories of 
these assets are short leasehold improvements of GBP58,229 and computer and 
office equipment of GBP111,014. The motor vehicles were disposed of as part of 
the disposal of Nerd Force Franchise Company. The depreciation charged to the 
Income Statement in the year in respect of such assets is GBP79,710 (short 
leasehold improvements of GBP4,209, computer and office equipment of GBP72,964 and 
motor vehicles of GBP2,537). (2009: GBP41,639). 
 
The Company had no property, plant and equipment. 
 
8. GOODWILL 
 
                                        Goodwill on     Purchased         Total 
                                      consolidation 
                                                         Goodwill 
 
                                                  GBP             GBP             GBP 
 
Cost 
 
At 1 October 2008                           641,137       210,303       851,440 
 
Currency exchange adjustment                      -        28,059        28,059 
 
Additions                                         -       592,999       592,999 
 
At 1 October 2009                           641,137       831,361     1,472,498 
 
Currency exchange adjustment                      -         8,735         8,735 
 
Additions                                         -        96,510        96,510 
 
Disposals                                         -     (275,581)     (275,581) 
 
At 30 September 2010                        641,137       661,025     1,302,162 
 
Impairment 
 
At 1 October 2008                           382,984         5,000       387,984 
 
Currency exchange adjustment                      -             -             - 
 
Impairment charge                             2,925             -         2,925 
 
At 1 October 2009                           385,909         5,000       390,909 
 
Currency exchange adjustment                      -             -             - 
 
Impairment charge                           255,228             -       255,228 
 
Disposal                                          -       (5,000)       (5,000) 
 
At 30 September 2010                        641,137             -       641,137 
 
Net book value 
 
At 30 September 2010                              -       661,025       661,025 
 
At 30 September 2009                        255,228       826,361     1,081,589 
 
At 30 September 2008                        258,153       205,303       463,456 
 
                                                             2010          2009 
 
FixIT Worldwide Limited                                         -       255,228 
 
Nerd Force Franchise Company                                    -       265,855 
 
Resilience Technology Corporation                         661,025       560,506 
 
                                                          661,025     1,081,589 
 
The recoverable amount has been determined on the basis of value in use to the 
business. Goodwill is valued using a 5 year discounted cash flow model, based 
on Directors' forecasts, using an estimated growth rate of 2% and a cost of 
capital rate of 7%. Past experience has shown growth to be in excess of 2%, and 
the Directors believe the cost of capital rate to be conservative. 
 
9. INTANGIBLE ASSETS 
 
Group                                    Customer      Brand and          Total 
                                                     trade names 
                                             List 
 
                                                GBP              GBP              GBP 
 
Cost 
 
At 1 October 2008                               -         21,549         21,549 
 
Currency exchange adjustment                    -          2,945          2,945 
 
Additions                               1,064,638              -      1,064,638 
 
At 1 October 2009                       1,064,638         24,494      1,089,132 
 
Currency exchange adjustment                7,617            435          8,052 
 
Disposals                                       -       (24,929)       (24,929) 
 
At 30 September 2010                    1,072,255              -      1,072,255 
 
Amortisation 
 
At 1 October 2008                               -              -              - 
 
Provided in the year                       62,104              -         62,104 
 
At 1 October 2009                          62,104              -         62,104 
 
Currency exchange adjustment              (1,052)              -        (1,052) 
 
Provided in the year                      108,721              -        108,721 
 
At 30 September 2010                      169,773              -        169,773 
 
Net book value 
 
At 30 September 2010                      902,482              -        902,482 
 
At 30 September 2009                    1,002,534         24,494      1,027,028 
 
At 30 September 2008                            -         21,549         21,549 
 
                                                            2010           2009 
 
Nerd Force Franchise Company                                   -         24,494 
 
Resilience Technology Corporation                        902,482      1,002,534 
 
                                                         902,482      1,027,028 
 
10. INVENTORIES 
 
                                                            2010           2009 
 
                                                               GBP              GBP 
 
Raw Materials                                            266,471        379,017 
 
DX Units                                                 109,811        112,070 
 
Total Inventories                                        376,282        491,017 
 
In the year ended 30 September 2010, raw materials recognised as cost of sales 
amounted to GBP312,119 (2009: GBP189,977). There has been no write down of 
inventories to net realisable value in 2010 (2009: GBPNil). The DX units have 
been identified as very slow moving rechargeable stock that is held as 
replacement units for existing clients. They have been included in inventories 
at estimated net realisable value. 
 
The company had no inventories at 30 September 2010. 
 
11. TRADE AND OTHER RECEIVABLES 
 
                                                          2010            2009 
 
                                                             GBP               GBP 
 
Trade receivables                                      277,333         414,966 
 
Amounts owed by group undertakings                           -               - 
 
VAT recoverable                                              -               - 
 
Other receivables                                       23,179          40,755 
 
Prepayments and accrued income                         153,142          56,268 
 
                                                       453,654         511,989 
 
Within Group trade receivables, a balance of GBP174,666 (2009: GBP80,664) is 
subject to a charge in respect of an invoice financing facility that the group 
has with its bankers. At the balance sheet date GBP136,958 (2009: GBP64,531) 
included in loans and other borrowings was due to the providers of this 
facility in respect of debtors that they have not yet recovered. 
 
There is no material variance between carrying and fair values. 
 
12. TRADE AND OTHER PAYABLES 
 
                                                          2010            2009 
 
                                                             GBP               GBP 
 
Trade payables                                         836,880         683,216 
 
Other payables                                         248,150         213,751 
 
Accruals and deferred income                           785,122       1,015,892 
 
                                                     1,870,152       1,912,859 
 
Included within Other payables for the total above is GBP73,429 (2009: GBP60,904) 
relating to amounts falling due after more than one year. 
 
There is no material variance between carrying and fair values. 
 
13. PROVISIONS FOR LIABILITIES AND CHARGES 
 
The Group has provided for additional liabilities of an uncertain nature. These 
liabilities are deemed present obligations as a result of past events and the 
likelihood of an economic outflow is deemed probable. However, the timing of 
when these liabilities will crystallize is uncertain. 
 
                                                         2010              2009 
 
                                                            GBP                 GBP 
 
Interest and penalties on late payment of              31,627           115,570 
US payroll taxes 
 
Employee litigation                                    30,618            45,260 
 
Legal fees                                              1,898            12,561 
 
                                                       64,143           173,391 
 
One of the Group's subsidiaries, Resilience Technology Corporation, has an 
outstanding liability for payroll taxes in the USA. Resilience has agreed a 
payment plan with the IRS to cover all liabilities, including penalties. 
 
A legal claim has been made against Resilience Technology Corporation from a 
former employee. This claim was awarded in favour of the former employee, but 
has not yet been fully settled. A payment plan has been agreed with the former 
employee and is being adhered to. 
 
The Directors have made a provision in connection with expected legal fees that 
will arise, associated with the potential recovery of funds from an escrow 
account. 
 
14. CONTINGENT ASSETS AND LIABILITIES 
 
Contingent Liabilities 
 
A legal claim has been made against one of the Group's subsidiaries, Resilience 
Technology Corporation, from former employees of the Company. This claim is for 
$175,000 plus fines and legal costs. However, the Directors, having taken legal 
advice believe the likelihood of a cash outflow is not probable and as such no 
provision has been made in these financial statements. 
 
On the acquisition of the trade and assets by Resilience Technology 
Corporation, there was a contingent consideration of an estimated GBP653,625 
relating to the issue of 78,750,000 shares in Nexus Management plc. However, 
the contingent consideration would only become payable if certain EBITDA 
targets of Resilience Technology Corporation are met. As the likelihood of 
meeting these criteria is not considered probable, no liability is reflected in 
these financial statements. 
 
15. DIVIDEND 
 
The Directors have not recommended a dividend. 
 
16. COPIES OF THE REPORT & ACCOUNTS 
 
Copies of the Report and Accounts will be posted to shareholders shortly, will 
be available from the Company's registered office 120 Moorgate, London EC2M 6UR 
and will be available from the Company's website www.nexusmanagementplc.co.uk. 
 
 
 
END 
 

Nexus Management (LSE:NXS)
Graphique Historique de l'Action
De Avr 2024 à Mai 2024 Plus de graphiques de la Bourse Nexus Management
Nexus Management (LSE:NXS)
Graphique Historique de l'Action
De Mai 2023 à Mai 2024 Plus de graphiques de la Bourse Nexus Management