Per
Share
|
Total
(1)
|
||||||
Offering
price
|
$
|
1.75
|
4,178,738
|
||||
Offering
Expenses (2)
|
$
|
0.04
|
90,441
|
||||
Proceeds,
after expenses, to us
|
$
|
1.71
|
4,088,297
|
(1)
|
Assumes
that all 2,387,850 ordinary shares offered by this prospectus supplement
are sold in this offering. There is no requirement that any minimum
number
of ordinary shares or dollar amount of ordinary shares be sold in
this
offering and there can be no assurance that we will sell all or any
of the
shares being offered.
|
(2)
|
Offering
expenses primarily represent stamp duty payable, finders fees and
legal
costs.
|
About
This Prospectus Supplement
|
S-1
|
Note
Regarding Forward Looking Statements
|
S-2
|
The
Offering
|
S-3
|
Risk
Factors
|
S-4
|
Use
of Proceeds
|
S-5
|
Capitalization
and Indebtedness
|
S-6
|
Dilution
|
S-7
|
Plan
of Distribution
|
S-8
|
NASD
Rule Election
|
S-9
|
Experts
|
S-9
|
Incorporation
of Certain Information by Reference
|
S-9
|
Where
You Can Find More Information
|
S-9
|
About
This Prospectus
|
3
|
Prospectus
Summary
|
3
|
Risk
Factors
|
6
|
Forward
Looking Statements
|
16
|
Presentation
of Financial Information
|
16
|
Incorporation
by Reference
|
16
|
Where
You Can Find More Information
|
17
|
Enforceability
of Civil Liabilities
|
18
|
Use
of Proceeds
|
18
|
Capitalization
and Indebtedness
|
19
|
Price
History
|
20
|
Share
Capital
|
21
|
Plan
of Distribution
|
23
|
Recent
Developments
|
24
|
Description
of Ordinary Shares
|
28
|
Description
of American Depositary Shares
|
32
|
Offering
Expenses
|
38
|
Financial
Statements
|
39
|
Experts
|
39
|
Legal
Matters
|
39
|
Disclosure
of Commission Position on Indemnification for Securities Act Liabilities
|
40
|
Report
of Independent Auditors
|
F-1
|
Ordinary
shares of 5p offered by us
|
2,387,850
shares
|
Ordinary
shares to be outstanding after
this
Offering
|
79,936,758
shares
|
Use
of proceeds
|
We
estimate that the net proceeds from this offering will be approximately
$4.1 million after deducting the fees and expenses of the
offering.
We
intend to use the net proceeds of this offering primarily for general
working capital, clinical trials, research and development expenses,
administrative expenses and for potential acquisitions of, or investments
in, complementary businesses, products and technologies. See “Use of
Proceeds” on page S-5.
|
Nasdaq
Capital Market Symbol
|
AMRN
|
· |
4,821,952
ordinary shares issuable upon the exercise of stock options outstanding
as
of December 31, 2005 at a weighted-average exercise price of $3.63
per
share;
|
· |
500,000
ordinary shares issuable upon the exercise of warrants outstanding
as of
December 31, 2005 with an exercise price of $1.90 per share, 313,234
ordinary shares issuable upon the exercise of warrants outstanding
as of
December 31, 2005 with an exercise price of $3.48 per share and 9,135,034
ordinary shares issuable upon the exercise of warrants outstanding
as of
December 31, 2005 with an exercise price of $1.43 per share.
|
· |
general
working capital;
|
· |
clinical
trials, research and development expenses;
|
· |
selling,
general and administrative expenses; and
|
· |
potential
acquisitions of, or investments in, complementary businesses, products
and
technologies.
|
· |
on
an actual basis; and
|
· |
on
an as-adjusted basis to give effect to the sale of 2,387,850 shares
in
this offering after deducting the estimated offering expenses payable
by
us.
|
Actual
$’000
|
As
Adjusted
|
||||||
Shareholders’
equity:
|
|||||||
Ordinary
share capital
|
6,778
|
6,985
|
|||||
Treasury
shares
|
(217
|
)
|
(217
|
)
|
|||
Capital
redemption reserve
|
27,633
|
27,633
|
|||||
Share
premium account
|
124,097
|
127,978
|
|||||
Profit
and loss account — (deficit)
|
(119,711
|
)
|
(119,711
|
)
|
|||
Total
shareholders’ equity
|
38,580
|
42,668
|
|||||
Total
capitalization
|
38,580
|
42,668
|
Offering
price per share
|
$
|
1.75
|
|||||
Net
tangible book value per share as of December 31, 2005
|
$
|
0.37
|
|||||
Increase
per share attributable to new investors
|
$
|
0.04
|
|||||
As
adjusted net tangible book value per share after the
offering
|
$
|
0.41
|
|||||
Dilution
in net tangible book value per share to new investors
|
$
|
1.34
|
About
This Prospectus
|
3
|
Prospectus
Summary
|
3
|
Risk
Factors
|
6
|
Forward
Looking Statements
|
17
|
Presentation
of Financial Information
|
17
|
Incorporation
by Reference
|
17
|
Where
You Can Find More Information
|
18
|
Enforceability
of Civil Liabilities
|
19
|
Use
of Proceeds
|
19
|
Capitalization
and Indebtedness
|
20
|
Price
History
|
21
|
Share
Capital
|
22
|
Plan
of Distribution
|
24
|
Recent
Developments
|
25
|
Description
of Ordinary Shares
|
29
|
Description
of American Depositary Shares
|
33
|
Offering
Expenses
|
39
|
Financial
Statements
|
40
|
Experts
|
40
|
Legal
Matters
|
41
|
Disclosure
of Commission Position on Indemnification for Securities Act
Liabilities
|
41
|
Report
of Independent Auditors
|
F-1
|
· |
To
commence phase III studies with Miraxion in Huntington’s Disease in the
first half of 2005
|
· |
To
commence late-stage clinical studies in 2005 in another indication
with a
product either from Amarin’s internal pipeline or from in-licensing or
acquisition activities.
|
· |
the
inability to manufacture sufficient quantities of qualified materials
under current manufacturing practices for use in clinical
trials;
|
· |
slower
than expected rates of patient recruitment;
|
· |
the
inability to observe patients adequately after treatment;
|
· |
changes
in regulatory requirements for clinical trials;
|
· |
the
lack of effectiveness during clinical trials;
|
· |
unforeseen
safety issues;
|
· |
delays,
suspension, or termination of a trial due to the institutional review
board responsible for overseeing the study at a particular study
site;
and
|
· |
government
or regulatory delays or “clinical holds” requiring suspension or
termination of a trial.
|
· |
acquire
patented or patentable products and technologies;
|
· |
obtain
and maintain patent protection for our current and acquired
products;
|
· |
preserve
any trade secrets relating to our current and future products;
and
|
· |
operate
without infringing the proprietary rights of third
parties.
|
· |
the
announcement of new products or technologies;
|
· |
innovation
by us or our future competitors;
|
· |
developments
or disputes concerning any future patent or proprietary
rights;
|
· |
actual
or potential medical results relating to our products or our competitors’
products;
|
· |
interim
failures or setbacks in product development;
|
· |
regulatory
developments in the U.S., the European Union or other
countries;
|
· |
currency
exchange rate fluctuations; and
|
· |
period-to-period
variations in our results of
operations.
|
· |
Under
English law, each shareholder present at a meeting has only one vote
unless a valid demand is made for a vote on a poll, in which each
holder
gets one vote per share owned. Under U.S. law, each shareholder typically
is entitled to one vote per share at all meetings. Under English
law, it
is only on a poll that the number of shares determines the number
of votes
a holder may cast. You should be aware, however, that the voting
rights of
ADSs are also governed by the provisions of a deposit agreement with
our
depositary bank. See “Description of American Depositary Shares—Voting
Rights.”
|
· |
Under
English law, each shareholder generally has pre-emptive rights to
subscribe on a proportionate basis to any issuance of shares. Under
U.S.
law shareholders generally do not have pre-emptive rights unless
specifically granted in the certificate of incorporation or otherwise.
See
“Description of Ordinary Shares—Pre-emptive Rights.”
|
· |
Under
English law, certain matters require the approval of 75% of the
shareholders, including amendments to the memorandum and articles
of
association. This may make it more difficult for us to complete corporate
transactions deemed advisable by the board of directors. Under U.S.
law,
generally only majority shareholder approval is required to amend
the
certificate of incorporation or to approve other significant transactions.
See “Description of Ordinary Shares—Voting Rights.”
|
· |
Under
English law, shareholders may be required to disclose information
regarding their equity interests upon our request, and the failure
to
provide the required information could result in the loss or restriction
of rights attaching to the shares including prohibitions on the transfer
of the shares as well as restrictions on dividends and other payments.
Comparable provisions generally do not exist under U.S. law. See
“Description of Ordinary Shares—Disclosure of Interests.”
|
· |
The
quorum requirements for a shareholders’ meeting is a minimum of two
persons present in person or by proxy. Under U.S. law, a majority
of the
shares eligible to vote must generally be present (in person or by
proxy)
at a shareholders’ meeting in order to constitute a quorum. The minimum
number of shares required for a quorum can be reduced pursuant to
a
provision in a company’s certificate of incorporation or bylaws, but
typically not below one-third of the shares entitled to vote at the
meeting.
|
(i)
|
our
Annual Report on Form 20-F for the fiscal year ended
December 31, 2003, Amendment No. 1 and Amendment No. 2 thereto, and
any additional amendments thereto; and
|
(ii)
|
our
reports on Form 6-K dated May 12, 2004, July 13, 2004,
July 29, 2004, August 24, 2004, September 1, 2004,
September 10, 2004, September 28, 2004, September 29, 2004,
September 30, 2004, October 4, 2004, October 7, 2004,
October 12, 2004, November 11, 2004, January 12, 2005,
January 24, 2005, February 7, 2005 and February 18,
2005.
|
Total
long-term debt
|
||||
Loan
notes
|
2,000
|
|||
Total
debt
|
2,000
|
|||
Shareholders’
equity:
|
||||
Ordinary
share capital
|
3,206
|
|||
Treasury
shares
|
(217
|
)
|
||
Capital
redemption reserve
|
27,633
|
|||
Share
premium account
|
87,072
|
|||
Profit
and loss account — (deficit)
|
(101,001
|
)
|
||
Total
shareholders’ equity
|
16,693
|
|||
Total
capitalization
|
18,693
|
US$
High
|
US$
Low
|
||||||
Fiscal
Year Ended
|
|||||||
December
31, 2000
|
8.50
|
3.75
|
|||||
December
31, 2001
|
27.97
|
5.00
|
|||||
December
31, 2002
|
21.00
|
2.76
|
|||||
December
31, 2003
|
4.81
|
1.39
|
|||||
December 31,
2004
|
3.99
|
0.53
|
|||||
Fiscal
Year Ended December 31, 2003
|
|||||||
First
Quarter
|
4.13
|
2.46
|
|||||
Second
Quarter
|
4.81
|
2.57
|
|||||
Third
Quarter
|
3.37
|
2.25
|
|||||
Fourth
Quarter
|
2.83
|
1.39
|
|||||
Fiscal
Year Ended December 31, 2004
|
|||||||
First
Quarter
|
3.50
|
1.35
|
|||||
Second
Quarter
|
1.46
|
0.8625
|
|||||
Third
Quarter
|
0.97
|
0.53
|
|||||
Fourth
Quarter
|
3.99
|
1.00
|
|||||
September
2004
|
0.94
|
0.53
|
|||||
October
2004
|
1.46
|
1.00
|
|||||
November
2004
|
3.99
|
1.47
|
|||||
December
2004
|
2.71
|
2.10
|
|||||
January
2005
|
3.40
|
2.62
|
|||||
February
2005
|
3.35
|
2.68
|
· |
through
underwriters;
|
· |
through
dealers;
|
· |
through
agents; or
|
· |
directly
to purchasers.
|
· |
the
terms of the offering, including the aggregate number of securities
being
offered;
|
· |
the
names of any underwriters, dealers or agents;
|
· |
the
purchase price of the securities;
|
· |
the
net proceeds to us from the sale of the securities;
|
· |
any
delayed delivery arrangements;
|
· |
any
underwriting discounts or other underwriters’ compensation;
and
|
· |
any
discounts or concessions allowed or reallowed or paid to
dealers.
|
· |
On
receipt of a marketing approval in each of the U.S. and/or Europe
for the
first indication of any product containing Laxdale intellectual property,
we must make a stock or cash payment (at the sellers’ sole option) of
GBP£7.5 million for each of such two potential market approvals (i.e.
GBP£15.0 million maximum); and
|
· |
On
receipt of a marketing approval in each of the U.S. and/or Europe
for any
other product using Laxdale intellectual property or for a different
indication of a previously approved product, we must make a stock
or cash
payment (at the sellers’ sole option) of GBP£5 million for each of
such two potential market approvals (i.e. GBP£10 million
maximum).
|
Time
period from closing of transaction
|
No
of shares Belsay can sell*
|
0-90
days
|
Up
to a net proceeds level of $100,000**
|
90-180
days
|
643,125
|
180-270
days
|
1,285,250
|
270-360
days
|
1,929,375
|
*
|
on
a cumulative basis assuming no sales in previous periods, and subject
to
restrictions on transfer imposed under U.S. securities laws.
|
**
|
sales
are permitted during this period only to the extent the proceeds
are used
to defray Belsay’s legal expenses relating to the
transaction.
|
· |
4,653,819
ADSs;
|
· |
Warrants
to subscribe for 500,000 Ordinary Shares at an exercise price of
US$1.90
per share; and
|
· |
US$5 million
in aggregate principal amount of Secured Loan Notes (the “Loan Notes”) due
2009, issued pursuant to a loan note instrument dated February 25,
2004.
|
· |
the
chairman of the meeting;
|
· |
at
least two shareholders entitled to vote at the meeting;
|
· |
any
shareholder or shareholders representing in the aggregate not less
than
one-tenth of the total voting rights of all shareholders entitled
to vote
at the meeting; or
|
· |
any
shareholder or shareholders holding shares conferring a right to
vote at
the meeting on which there have been paid up sums in the aggregate
equal
to not less than one-tenth of the total sum paid up on all the shares
conferring that right.
|
· |
the
election of directors;
|
· |
the
approval of financial statements;
|
· |
the
declaration of final dividends;
|
· |
the
appointment of auditors;
|
· |
the
increase of authorized share capital; or
|
· |
the
grant of authority to issue shares.
|
· |
It
is not lawful or feasible to distribute the rights
|
· |
We
fail to deliver satisfactory documents to the depositary bank;
or
|
· |
It
appears that the rights are about to lapse.
|
· |
Any
amounts are required to be withheld for taxes or governmental
charges;
|
· |
Any
obligations arise under applicable securities laws or exchange control
laws; or
|
· |
There
is any requirement that distributable securities be registered under
the
Securities Act of 1933 or otherwise.
|
· |
The
ordinary shares are validly issued, fully paid and
non-assessable.
|
· |
All
preemptive rights, if any, with respect to such ordinary shares have
been
validly waived or exercised.
|
· |
You
are duly authorized to deposit the ordinary shares.
|
· |
The
ordinary shares presented for deposit are not restricted securities
as
defined in the deposit agreement.
|
· |
The
ordinary shares presented for deposit have not been stripped of any
rights
or entitlements.
|
· |
Temporary
delays that may arise because (i) the transfer books for the ordinary
shares or ADSs are closed, or (ii) ordinary shares are immobilized on
account of a shareholders’ meeting or a payment of dividends.
|
· |
Obligations
to pay fees, taxes and similar charges.
|
· |
Restrictions
imposed because of laws or regulations applicable to ADSs or the
withdrawal of securities on deposit.
|
· |
that
involves the solicitation of opposing proxies or other substantial
opposition; or
|
· |
that
authorizes a merger, consolidation or other matter that may materially
affect the rights and privileges of holders.
|
Service
|
Fees
|
Issuance
of ADSs
|
Up
to 5¢ per ADS issued (or portion thereof)
|
Cancellation
of ADSs
|
Up
to 5¢ per ADS canceled (or portion
thereof)
|
· |
Fees
for the transfer and registration of ordinary shares charged by the
registrar and transfer agent for the ordinary shares in England (
i.e.
,
upon deposit and withdrawal of ordinary shares).
|
· |
Expenses
incurred for converting foreign currency into U.S. dollars.
|
· |
Expenses
for cable, telex and fax transmissions and for delivery of
securities.
|
· |
Taxes
and duties upon the transfer of securities ( i.e.
,
when ordinary shares are deposited or withdrawn from
deposit).
|
· |
for
a period of six months after termination, you will be able to request
the
cancellation of your ADSs and the withdrawal of the ordinary shares
represented by your ADSs and the delivery of all other property held
by
the depositary bank in respect of those ordinary shares on the same
terms
as prior to the termination. During such six months’ period the depositary
bank will continue to collect all distributions received on the ordinary
shares on deposit ( i.e.,
dividends) but will not distribute any such property to you until
you
request the cancellation of your ADSs.
|
· |
After
the expiration of such six-month period, the depositary bank may
sell the
securities held on deposit. The depositary bank will hold the proceeds
from such sale and any other funds then held for the holders of ADSs
in a
non-interest bearing account. At that point, the depositary bank
will have
no further obligations to holders other than to account for the funds
then
held for the holders of ADSs still
outstanding.
|
· |
We
and the depositary bank are obligated only to use our best judgment
and
good faith in performing the duties specifically stated in the deposit
agreement without negligence or bad faith.
|
· |
The
depositary bank disclaims any liability for any failure to carry
out
voting instructions, for any manner in which a vote is cast or for
the
effect of any vote, provided it acts in good faith.
|
· |
We
and the depositary bank will not be obligated to appear in, prosecute
or
defend any lawsuit or other proceeding unless satisfactory indemnity
is
provided against all expenses and liabilities.
|
· |
We
and the depositary bank disclaim any liability for any action or
inaction
in reliance on the advice or information received from legal counsel,
accountants, any person presenting ordinary shares for deposit, any
holder
of ADRs, or any other person believed by either of us in good faith
to be
competent to give such advice or
information.
|
· |
Convert
the foreign currency to the extent practical and lawful and distribute
the
U.S. dollars to the holders for whom the conversion and distribution
is
lawful and practical.
|
· |
Distribute
the foreign currency to holders for whom the distribution is lawful
and
practical.
|
· |
Hold
the foreign currency for the applicable holders without liability
for
interest.
|
$
|
||||
Securities
and Exchange Commission Registration Fee
|
5,885
|
|||
Printing
and Engraving Expenses
|
6,000
|
|||
Legal
Fees and Expenses
|
40,000
|
|||
Accounting
Fees and Expenses
|
40,000
|
|||
Blue
Sky Qualification Fees and Expenses
|
10,000
|
|||
Miscellaneous
|
50,000
|
|||
Total
|
$
|
151,885
|
Notes
|
2004
£
|
2003
£
|
||||||||
Turnover—Income
from licensing
|
3
|
1,790,890
|
1,557,203
|
|||||||
Administrative
expenses:
|
||||||||||
Research
& development
|
(1,785,984
|
)
|
(3,243,615
|
)
|
||||||
Other
operating costs
|
(1,826,004
|
)
|
(2,391,591
|
)
|
||||||
Total
administrative expenses
|
(3,611,988
|
)
|
(5,635,206
|
)
|
||||||
Operating
loss
|
4
|
(1,821,098
|
)
|
(4,078,003
|
)
|
|||||
Interest
received and similar income
|
11,560
|
89,546
|
||||||||
Interest
payable and similar charges
|
7
|
(483
|
)
|
—
|
||||||
Loss
on ordinary activities before tax
|
(1,810,021
|
)
|
(3,988,457
|
)
|
||||||
Taxation
|
8
|
233,780
|
576,972
|
|||||||
Retained
loss for the year(1)
|
15
|
(1,576,241
|
)
|
(3,411,485
|
)
|
(1)
|
A
summary of the adjustments to loss for the year that would be required
if
United States generally accepted accounting principles were to be
applied
instead of those generally accepted in the United Kingdom is set
out in
Note 23 to the financial
statements.
|
Notes
|
2004
£
|
2003
£
|
||||||||
Tangible
Fixed Assets
|
9
|
|||||||||
Fixture
and fittings
|
129,537
|
153,351
|
||||||||
Office
equipment
|
12,203
|
29,738
|
||||||||
141,740
|
183,089
|
|||||||||
Current
Assets
|
||||||||||
Stock
|
10
|
—
|
60,522
|
|||||||
Debtors
|
11
|
524,601
|
989,201
|
|||||||
Investments
|
12
|
158,171
|
324,256
|
|||||||
Cash
at bank and in hand
|
149
|
886,517
|
||||||||
682,921
|
2,260,496
|
|||||||||
Creditors:
Amounts due within one year
|
13
|
(819,103
|
)
|
(861,786
|
)
|
|||||
Net
current(liabilities)/assets
|
(136,182
|
)
|
1,398,710
|
|||||||
Total
Assets less Current Liabilities
|
5,558
|
1,581,799
|
||||||||
Capital
and Reserves
|
||||||||||
Called
up share capital
|
14
|
4,000,000
|
4,000,000
|
|||||||
Share
premium account
|
15
|
5,000,000
|
5,000,000
|
|||||||
Profit
and loss account
|
15
|
(8,994,442
|
)
|
(7,418,201
|
)
|
|||||
Equity
shareholders’ funds(1)
|
15
|
5,558
|
1,581,799
|
(1)
|
A
summary of the significant adjustments to equity shareholders’ funds that
would be required if United States generally accepted accounting
principles were to be applied instead of those generally accepted
in the
United Kingdom is set out in Note 23 to the financial
statements.
|
Notes
|
2004
£
|
2003
£
|
||||||||
Net
cash outflow from operating activities
|
16(a
|
)
|
(1,535,273
|
)
|
(4,012,519
|
)
|
||||
Returns
on investments and servicing of finance:
|
||||||||||
Interest
received
|
11,560
|
96,779
|
||||||||
Interest
paid
|
(483
|
)
|
—
|
|||||||
11,077
|
96,779
|
|||||||||
Taxation:
|
||||||||||
Corporation
tax paid
|
—
|
(269
|
)
|
|||||||
Corporation
tax received
|
445,550
|
—
|
||||||||
445,550
|
(269
|
)
|
||||||||
Capital
expenditure and financial investment:
|
||||||||||
Payment
to acquire tangible fixed assets
|
—
|
(19,265
|
)
|
|||||||
|
—
|
(19,265
|
)
|
|||||||
Decrease
in cash
|
16(b
|
)
|
(1,078,646
|
)
|
(3,935,274
|
)
|
||||
Reconciliation
of net cash flow to movement in net (debt)/funds:
|
||||||||||
Decrease
in cash
|
(1,078,646
|
)
|
(3,935,274
|
)
|
||||||
Movement
in net debt
|
(1,078,646
|
)
|
(3,935,274
|
)
|
||||||
Net
funds at 1 April
|
16(b
|
)
|
886,517
|
4,821,791
|
||||||
Net
(debt)/funds at 31 March
|
16(b
|
)
|
(192,129
|
)
|
886,517
|
Fixtures,
Fittings and Furniture
|
|
—10%
|
|||
Computer
Equipment
|
|
—33⅓%
|
|||
Motor
Vehicles
|
|
—25%
|
· |
provision
is made for tax on gains arising from the revaluation (and similar
fair
value adjustments) of fixed assets, and gains on disposal of fixed
assets
that have been rolled over into replacement assets, only to the extent
that, at the balance sheet date, there is a binding agreement to
dispose
of the assets concerned. However, no provision is made where, on
the basis
of all available evidence at the balance sheet date, it is more likely
than not that the taxable gain will be rolled over into replacement
assets
and charged to tax only where the replacement assets are
sold;
|
· |
deferred
tax assets are recognized only to the extent that the directors consider
that it is more likely than not that there will be suitable taxable
profits from which the future reversal of the underlying timing
differences can be deducted.
|
2004
£
|
2003
£
|
||||||
EU
|
1,155,731
|
1,557,203
|
|||||
Japan
|
635,158
|
—
|
|||||
1,790,889
|
1,557,203
|
2004
£
|
2003
£
|
||||||
Depreciation
of owned fixed assets
|
41,349
|
41,857
|
|||||
Auditors’
remuneration—audit services
|
11,500
|
10,800
|
|||||
—non
audit services
|
56,270
|
131,645
|
|||||
Operating
lease rentals:
|
|||||||
—Land
& buildings
|
141,550
|
141,550
|
|||||
—Plant
& equipment
|
43,506
|
50,887
|
|||||
Foreign
exchange differences
|
95,940
|
3,547
|
|||||
Write
down of current asset investments
|
166,085
|
335,112
|
2004
£
|
2003
£
|
||||||
Emoluments
|
193,328
|
507,579
|
|||||
Company
contributions paid to money purchase schemes
|
24,380
|
53,460
|
|||||
Members
of money purchase schemes
|
2
|
2
|
|||||
The
amounts in respect of the highest paid director are as follows:
|
|||||||
Emoluments
|
149,969
|
338,613
|
|||||
Company
contributions paid to money purchase schemes
|
24,300
|
29,160
|
2004
£
|
2003
£
|
||||||
Wages
and salaries
|
847,380
|
1,012,025
|
|||||
Social
security costs
|
101,394
|
115,398
|
|||||
Other
Pension costs
|
83,025
|
106,215
|
|||||
1,031,799
|
1,233,638
|
2004
No.
|
2003
No.
|
||||||
Research
and development
|
12
|
13
|
|||||
Administration
and commercial
|
6
|
6
|
|||||
18
|
19
|
2004
£
|
2003
£
|
||||||
Bank
overdraft
|
483
|
—
|
2004
£
|
2003
£
|
||||||
UK
corporation tax on losses in the year
|
(301,000
|
)
|
(493,129
|
)
|
|||
Adjustment
in respect of previous years
|
3,704
|
(83,843
|
)
|
||||
UK
current tax
|
(297,296
|
)
|
(576,972
|
)
|
|||
Foreign
tax
|
63,516
|
—
|
|||||
(233,780
|
)
|
(576,972
|
)
|
£
|
£
|
||||||
Loss
on ordinary activities before taxation
|
(1,810,021
|
)
|
(3,988,457
|
)
|
|||
Tax
on loss on ordinary activities at 30%
|
(543,006
|
)
|
(1,196,537
|
)
|
|||
Effects
of:
|
|||||||
Disallowed
expenses
|
64,248
|
6,050
|
|||||
Capital
allowances in excess of depreciation
|
162
|
(7,234
|
)
|
||||
Other
timing differences
|
(715
|
)
|
(1,429
|
)
|
|||
Unutilised
losses carried forward
|
115,196
|
625,797
|
|||||
Research
and development tax relief
|
76,634
|
80,224
|
|||||
Adjustment
in respect of previous years
|
49,997
|
—
|
|||||
Overseas
tax suffered
|
(233,780
|
)
|
(576,972
|
)
|
Fittings
£
|
Office
Equipment
£
|
Motor
Vehicles
£
|
Total
£
|
||||||||||
Cost
|
|||||||||||||
At
1 April 2002
|
232,989
|
103,653
|
9,947
|
346,589
|
|||||||||
Additions
|
5,160
|
14,105
|
—
|
19,265
|
|||||||||
At
31 March 2003
|
238,149
|
117,758
|
9,947
|
365,854
|
|||||||||
Depreciation
|
|||||||||||||
At
1 April 2002
|
61,187
|
69,774
|
9,947
|
140,908
|
|||||||||
Provided
during year
|
23,611
|
18,246
|
—
|
41,857
|
|||||||||
At
31 March 2003
|
84,798
|
88,020
|
9,947
|
182,765
|
|||||||||
Net
Book Value
|
|||||||||||||
At
1 April 2002
|
171,802
|
33,879
|
—
|
205,681
|
|||||||||
At
31 March 2003
|
153,351
|
29,738
|
—
|
183,089
|
|||||||||
Cost
|
|||||||||||||
At
1 April 2003 and 31 March 2004
|
238,149
|
117,758
|
9,947
|
365,854
|
|||||||||
Depreciation
|
|||||||||||||
At
1 April 2003
|
84,798
|
88,020
|
9,947
|
182,765
|
|||||||||
Provided
during year
|
23,814
|
17,535
|
—
|
41,349
|
|||||||||
At
31 March 2004
|
108,612
|
105,555
|
9,947
|
224,114
|
|||||||||
Net
Book Value
|
|||||||||||||
At
1 April 2003
|
153,351
|
29,738
|
—
|
183,089
|
|||||||||
At
31 March 2004
|
129,537
|
12,203
|
—
|
141,740
|
2004
£
|
2003
£
|
||||||
Goods
for Resale
|
—
|
60,522
|
2004
£
|
2003
£
|
||||||
Trade
debtors
|
—
|
275,925
|
|||||
Corporation
tax
|
428,987
|
577,241
|
|||||
Other
debtors
|
42,441
|
90,332
|
|||||
Prepayments
and accrued income
|
53,173
|
45,703
|
|||||
524,601
|
989,201
|
2004
£
|
2003
£
|
||||||
Listed
investments
|
158,171
|
324,256
|
2004
£
|
2003
£
|
||||||
Bank
overdraft
|
192,278
|
—
|
|||||
Trade
creditors
|
248,732
|
209,764
|
|||||
Other
taxes and social security costs
|
29,550
|
41,556
|
|||||
Other
creditors
|
9,591
|
12,609
|
|||||
Accruals
and deferred income
|
338,952
|
597,857
|
|||||
819,103
|
861,786
|
2004
£
|
2003
£
|
||||||
Authorised
|
|||||||
Ordinary
Shares of £1 each
|
10,000,000
|
10,000,000
|
2004
No.
|
2003
£
|
2003
No.
|
2003
£
|
||||||||||
Allotted,
called up and fully paid
|
|||||||||||||
Ordinary
Shares of £1 each
|
4,000,000
|
4,000,000
|
4,000,000
|
4,000,000
|
Share
Capital£
|
Share
Premium
£
|
Profit
and
Loss
Account
£
|
Total
Shareholders’
funds
£
|
||||||||||
At
1 April 2002
|
4,000,000
|
5,000,000
|
(4,006,716
|
)
|
4,993,284
|
||||||||
Loss
for the year to 31 March 2003
|
—
|
—
|
(3,411,485
|
)
|
(3,411,485
|
)
|
|||||||
At
31 March 2003 and 1 April 2003
|
4,000,000
|
5,000,000
|
(7,418,201
|
)
|
1,581,799
|
||||||||
Loss
for the year to 31 March 2004
|
—
|
—
|
(1,576,241
|
)
|
(1,576,241
|
)
|
|||||||
At
31 March 2004
|
4,000,000
|
5,000,000
|
(8,994,442
|
)
|
5,558
|
2004
£
|
2003
£
|
||||||
Operating
loss
|
(1,821,098
|
)
|
(4,078,003
|
)
|
|||
Depreciation
|
41,349
|
41,857
|
|||||
Decrease/(increase)
in stock
|
60,522
|
(14,157
|
)
|
||||
Decrease/(increase)
in debtors
|
316,346
|
(277,741
|
)
|
||||
Decrease
in creditors
|
(234,961
|
)
|
(19,587
|
)
|
|||
Write
down of current asset investments
|
166,085
|
335,112
|
|||||
Foreign
tax unrecoverable
|
(63,516
|
)
|
—
|
||||
Net
cash outflow from operating activities
|
(1,535,273
|
)
|
(4,012,519
|
)
|
At
1
April 2002
£
|
Cash
flow
£
|
At
31
March 2003
£
|
||||||||
Cash
at bank and in hand
|
4,821,791
|
3,935,274
|
886,517
|
|||||||
4,821,791
|
3,935,274
|
886,517
|
||||||||
|
At
1
April 2003
£
|
Cash
flow
£
|
At
31
March 2004
£
|
|||||||
Cash
at bank and in hand
|
886,517
|
(886,368
|
)
|
149
|
||||||
Bank
overdraft
|
—
|
(192,278
|
)
|
(192,278
|
||||||
886,517
|
(1,078,646
|
)
|
(192,129
|
)
|
2004
£
|
2003
£
|
||||||
Land
& Buildings operating leases which expire:
|
|||||||
In
over five years
|
141,550
|
141,550
|
|||||
Other
operating leases which expire:
|
|||||||
Within
one year
|
10,484
|
8,576
|
|||||
In
two to five years
|
19,851
|
34,011
|
2004
£
|
2003
£
|
||||||
Loss
on ordinary activities after taxation UK-GAAP
|
(1,576,241
|
)
|
(3,411,485
|
)
|
|||
(a)
Revenue recognition
|
(1,452,569
|
)
|
(1,396,546
|
)
|
|||
(b)
Vacation pay accrual
|
(4,267
|
)
|
(9,041
|
)
|
|||
Net
loss and comprehensive net loss as adjusted to accord with
US-GAAP
|
(3,033,077
|
)
|
(4,817,072
|
)
|
|||
Reconciliation
of shareholders funds
|
|||||||
Equity
shareholders’ funds in accordance with UK GAAP
|
5,558
|
1,581,799
|
|||||
(a)
Deferred revenue
|
(5,413,140
|
)
|
(3,960,571
|
)
|
|||
(b)
Creditors—amounts falling due within on year—accruals
|
(22,780
|
)
|
(18,513
|
)
|
|||
Shareholders’
equity (deficit) in accordance with US-GAAP
|
(5,430,362
|
)
|
(2,397,285
|
)
|
2004
£
|
2003
£
|
||||||
Net
cash outflow from operating activities
|
(1,078,646
|
)
|
(3,916,009
|
)
|
|||
Cash
outflow on investing activities
|
—
|
(19,265
|
)
|
||||
Cash
inflow from financing activities
|
192,278
|
—
|
|||||
Movement
in cash and cash equivalents
|
(886,368
|
)
|
(3,935,274
|
)
|
|||
Cash
and cash equivalents at beginning of year
|
886,517
|
4,821,791
|
|||||
Cash
and cash equivalents at the end of year
|
149
|
886,517
|
Fair
value of Amarin ordinary shares to be issued
|
3,780
|
|||
Estimated
direct acquisition costs
|
813
|
|||
Total
estimated purchase price
|
4,593
|
31
December
2003
Amarin
UK
GAAP
$’000
|
31
March
2004
Laxdale
UK
GAAP
$’000
|
Adjustments
on
combination
UK
GAAP
$’000
|
Combined
UK
GAAP
$’000
|
Amarin
Adjustments
between
UK
and
US
GAAP
$’000
|
Laxdale
Adjustments
between
UK
and
US
GAAP
$’000
|
Combination
Adjustments
between
UK
and
US
GAAP
$’000
|
Combined
US
GAAP
$’000
|
||||||||||||||||||
Note
1
|
Note
2
|
Note
3
|
Note
4
|
Note
5
|
Note
6
|
Note
7
|
Note
8
|
||||||||||||||||||
Reference
financial statements
|
|||||||||||||||||||||||||
Turnover
|
107
|
3,054
|
—
|
3,161
|
348
|
(2,477
|
)
|
—
|
1,032
|
||||||||||||||||
Cost
of sales
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
Gross
profit/(loss)
|
107
|
3,054
|
—
|
3,161
|
348
|
(2,477
|
)
|
—
|
1,032
|
||||||||||||||||
Operating
expenses/(income)
|
(6,200
|
)
|
(6,159
|
)
|
(108
|
)
|
(12,467
|
)
|
526
|
(7
|
)
|
108
|
(11,840
|
)
|
|||||||||||
Operating
(loss)/profit
|
(6,093
|
)
|
(3,105
|
)
|
(108
|
)
|
(9,306
|
)
|
874
|
(2,484
|
)
|
108
|
(10,808
|
)
|
|||||||||||
Interest
receivable
|
65
|
2
|
—
|
85
|
9
|
—
|
—
|
94
|
|||||||||||||||||
Interest
payable
|
(900
|
)
|
(1
|
)
|
—
|
(901
|
)
|
—
|
—
|
—
|
(901
|
||||||||||||||
(Loss)/profit
on ordinary activities before tax
|
(6,928
|
)
|
(3,086
|
)
|
(108
|
)
|
(10,122
|
)
|
883
|
(2,484
|
)
|
108
|
(11,615
|
)
|
|||||||||||
Tax
|
7,320
|
399
|
—
|
7,719
|
—
|
—
|
—
|
7,719
|
|||||||||||||||||
(Loss)/profit
for the year transferred to reserves
|
392
|
(2,687
|
)
|
(108
|
)
|
(2,403
|
)
|
883
|
(2,484
|
)
|
108
|
(3,896
|
)
|
||||||||||||
Earnings/(loss)
per share — basic
|
0.02
|
(0.67
|
)
|
(0.1
|
)
|
(0.18
|
)
|
||||||||||||||||||
Earnings/(loss)
per share — diluted
|
0.02
|
(0.67
|
)
|
(0.11
|
)
|
(0.18
|
)
|
||||||||||||||||||
Number
of shares (‘000)
|
17,940
|
4,000
|
21,440
|
21,440
|
Adjustment
for stock-based compensation and National Insurance
|
$(50)
|
Adjustment
for treatment of intangible fixed asset
|
$576
|
$526
|
Adjustment
for gain/(loss) on securities held for trading
|
$9
|
30
June
2004
Amarin
UK
GAAP
$’000
|
3
September
2004
Laxdale
UK
GAAP
$’000
|
Adjustment
on
combination
$’000
|
Combined
UK
GAAP
$’000
|
Amarin
Adjustments
between
UK
and
US
GAAP
$’000
|
Laxdale
Adjustments
between
UK
and
US
GAAP
’000
|
Combination
Adjustments
between
UK
and
US
GAAP
$’000
|
Combined
US
GAAP
$’000
|
||||||||||||||||||
Note
1
|
Note
2
|
Note
3
|
Note
4
|
Note
5
|
Note
6
|
Note
7
|
Note
8
|
||||||||||||||||||
Reference
financial statements 6 months ended
|
|||||||||||||||||||||||||
Turnover
|
—
|
—
|
—
|
—
|
—
|
307
|
—
|
307
|
|||||||||||||||||
Cost
of sales
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
Gross
profit
|
—
|
—
|
—
|
—
|
—
|
307
|
—
|
307
|
|||||||||||||||||
Operating
(expenses)/income
|
(3,250
|
)
|
(2,279
|
)
|
(54
|
)
|
(5,583
|
)
|
394
|
18
|
54
|
(5,117
|
)
|
||||||||||||
Operating
(loss)/profit
|
(3,250
|
)
|
(2,279
|
)
|
(54
|
)
|
(5,583
|
)
|
394
|
325
|
54
|
(4,810
|
)
|
||||||||||||
Interest
receivable
|
39
|
—
|
—
|
39
|
(2
|
)
|
—
|
—
|
37
|
||||||||||||||||
Interest
payable
|
(136
|
)
|
(48
|
)
|
—
|
(184
|
)
|
(25
|
)
|
—
|
—
|
(209
|
)
|
||||||||||||
(Loss)/profit
on ordinary activities before tax
|
(3,347
|
)
|
(2,327
|
)
|
(54
|
)
|
(5,728)
|
)
|
367
|
325
|
54
|
(4,982
|
)
|
||||||||||||
Tax
|
(7,500
|
)
|
178
|
—
|
(7,322
|
)
|
—
|
—
|
—
|
(7,322
|
)
|
||||||||||||||
(Loss)/profit
for the year transferred to reserves
|
(10,847
|
)
|
(2,149
|
)
|
(54
|
)
|
(13,050
|
)
|
367
|
325
|
54
|
(12,304
|
)
|
||||||||||||
(Loss)/earnings
per share — basic
|
(0.60
|
)
|
(0.54
|
)
|
(0.61
|
)
|
(0.57
|
)
|
|||||||||||||||||
(Loss)/earnings
per share — diluted
|
(0.60
|
)
|
(0.54
|
)
|
(0.61
|
)
|
(0.57
|
)
|
|||||||||||||||||
Number
of shares (‘000)
|
17,940
|
4,000
|
21,440
|
21,440
|
Adjustment
for treatment of intangible fixed
|
$394
|
Adjustment
for gain/(loss) on securities held for trading
|
$(2)
|
Amortisation
of discount on loan note
|
$(25)
|
Valcant
|
Private
placement
|
Debt/Equity
conversion
|
||||||||||||||
Amarin
material post balance sheet events
|
Amarin
as
adjusted for
pbse
UK
GAAP
$’000
|
|||||||||||||||
30
June 2004
Amarin
UK
GAAP
$’000
|
UK
GAAP
$’000
|
UK
GAAP
$’000
|
UK
GAAP
$’000
|
|||||||||||||
Note
1
|
Note
1a
|
Note
1b
|
Note
1c
|
Note
2
|
||||||||||||
Unaudited
pro forma combined condensed
consolidated
Balance sheet
|
||||||||||||||||
Intangible
fixed assets
|
3,755
|
—
|
—
|
—
|
3,755
|
|||||||||||
Tangible
fixed assets
|
261
|
—
|
—
|
—
|
261
|
|||||||||||
Fixed
assets
|
4,016
|
—
|
—
|
—
|
4,016
|
|||||||||||
Debtors
|
913
|
2,000
|
—
|
—
|
2,913
|
|||||||||||
Investments
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Cash
at bank and in hand
|
7,211
|
—
|
12,775
|
—
|
19,986
|
|||||||||||
Current
assets
|
8,124
|
2,000
|
12,775
|
—
|
22,899
|
|||||||||||
Creditors:
Amounts due within one year
|
(2,899
|
)
|
(1,000
|
)
|
—
|
—
|
(3,899
|
)
|
||||||||
Net
current assets/(liabilities)
|
5,225
|
1,000
|
12,775
|
—
|
19,000
|
|||||||||||
Total
assets less current liabilities
|
9,241
|
1,000
|
12,775
|
—
|
23,016
|
|||||||||||
Creditors:
Amounts due outside one year
|
(5,000
|
)
|
—
|
—
|
3,000
|
(2,000
|
)
|
|||||||||
Net
assets/(liabilities)
|
4,241
|
1,000
|
12,775
|
3,000
|
21,016
|
|||||||||||
Capital
and Reserves
|
||||||||||||||||
Called
up share capital
|
1,454
|
—
|
1,199
|
242
|
2,895
|
|||||||||||
Treasury
shares
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Capital
redemption reserve
|
27,634
|
—
|
—
|
—
|
27,634
|
|||||||||||
Share
premium account
|
70,223
|
—
|
11,576
|
2,758
|
84,557
|
|||||||||||
Profit
and loss reserves/(deficit)
|
(95,070
|
)
|
1,000
|
—
|
—
|
(94,070
|
)
|
|||||||||
Equity
shareholders’ funds
|
4,241
|
1,000
|
12,775
|
3,000
|
21,016
|
Scarista
payment
|
||||||||||
30-Sep-04
|
Laxdale
as
adjusted
for
pbse
UK
GAAP
$’000
|
|||||||||
Unaudited
pro forma combined condensed consolidated balance
sheet
|
Laxdale
UK
GAAP
$’000
|
Laxdale
pbse
UK
GAAP
$’000
|
||||||||
Note
3
|
Note
4
|
Note
5c
|
||||||||
Intangible
fixed assets
|
—
|
—
|
—
|
|||||||
Tangible
fixed assets
|
221
|
—
|
221
|
|||||||
Fixed
assets
|
221
|
—
|
221
|
|||||||
Debtors
|
1,056
|
—
|
1,056
|
|||||||
Investments
|
284
|
—
|
284
|
|||||||
Cash
at bank and in hand
|
1
|
(890
|
)
|
(889
|
)
|
|||||
Current
assets/(liabilities)
|
1,341
|
(890
|
)
|
451
|
||||||
Creditors:
Amounts due within one year
|
(3,677
|
)
|
—
|
(3,677
|
)
|
|||||
Net
current assets/(liabilities)
|
(2,336
|
)
|
(890
|
)
|
(3,226
|
)
|
||||
Total
assets less current liabilities
|
(2,115
|
)
|
(890
|
)
|
(3,005
|
)
|
||||
Creditors:
Amounts due outside one year
|
—
|
—
|
—
|
|||||||
Net
assets/(liabilities)
|
(2,115
|
)
|
(890
|
)
|
(3,005
|
)
|
||||
Capital
and Reserves
|
||||||||||
Called
up share capital
|
7,189
|
—
|
7,189
|
|||||||
Treasury
shares
|
—
|
—
|
—
|
|||||||
Capital
redemption reserve
|
—
|
—
|
—
|
|||||||
Share
premium account
|
8,987
|
—
|
8,987
|
|||||||
Profit
and loss reserves/(deficit)
|
(18,291
|
)
|
(890
|
)
|
(19,181
|
)
|
||||
Equity
shareholders’ funds
|
(2,115
|
)
|
(890
|
)
|
(3,005
|
Amarin
as
adjusted
for
pbse
UK
GAAP
$’000
|
Laxdale
as
adjusted
for
pbse
UK
GAAP
$’000
|
||||||||||||||||||||||||
Non
coterminous
adjustment
$’000
|
Adjustments
on
combination
$’000
|
Adjustments
on
combination
$’000
|
Adjustments
on
combination
$’000
|
Adjustments
on
combination
$’000
|
Combined
UK
GAAP
$’000
|
||||||||||||||||||||
Table
1,
Note
2
|
Table
2,
Note
5
|
Note
6
|
Note
7
|
Note
8
|
Note
9
|
Note
10
|
Note
11
|
||||||||||||||||||
Intangible
fixed assets
|
3,755
|
—
|
—
|
6,858
|
—
|
—
|
—
|
10,613
|
|||||||||||||||||
Tangible
fixed assets
|
261
|
221
|
—
|
(3
|
)
|
—
|
—
|
—
|
479
|
||||||||||||||||
Fixed
assets
|
4,016
|
221
|
—
|
6,855
|
—
|
—
|
—
|
11,092
|
|||||||||||||||||
Debtors
|
2,913
|
1,056
|
1,305
|
—
|
—
|
(1,844
|
)
|
—
|
3,430
|
||||||||||||||||
Investments
|
—
|
284
|
—
|
(67
|
)
|
—
|
—
|
(217
|
)
|
—
|
|||||||||||||||
Cash
at bank and in hand
|
19,986
|
(889
|
)
|
(1,305
|
)
|
—
|
—
|
—
|
—
|
17,792
|
|||||||||||||||
Current
assets
|
22,899
|
451
|
—
|
(67
|
)
|
—
|
(1,844
|
)
|
(217
|
)
|
21,222
|
||||||||||||||
Creditors:
Amounts due within one year
|
(3,899
|
)
|
(3,677
|
)
|
—
|
(893
|
)
|
—
|
1,844
|
—
|
(6,625
|
)
|
|||||||||||||
Net
current assets/(liabilities)
|
19,000
|
(3,226
|
)
|
—
|
(960
|
)
|
—
|
—
|
(217
|
)
|
14,597
|
||||||||||||||
Total
assets less current liabilities
|
23,016
|
(3,005
|
)
|
—
|
5,895
|
—
|
—
|
(217
|
)
|
25,689
|
|||||||||||||||
Creditors:
Amounts due outside one year
|
(2,000
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
(2,000
|
)
|
|||||||||||||||
Net
assets/(liabilities)
|
21,016
|
)
|
(3,005
|
)
|
—
|
5,895
|
—
|
—
|
(217
|
)
|
23,689
|
||||||||||||||
Capital
and Reserves
|
|||||||||||||||||||||||||
Called
up share capital
|
2,895
|
—
|
311
|
(7,189
|
)
|
—
|
—
|
3,206
|
|||||||||||||||||
Treasury
shares
|
—
|
—
|
—
|
—
|
—
|
(217
|
)
|
(217
|
)
|
||||||||||||||||
Capital
redemption reserve
|
27,634
|
—
|
—
|
—
|
—
|
—
|
27,634
|
||||||||||||||||||
Share
premium account
|
84,557
|
—
|
3,469
|
(8,987
|
)
|
—
|
—
|
88,026
|
|||||||||||||||||
Profit
and loss reserves/(deficit)
|
(94,070
|
)
|
—
|
—
|
18,291
|
—
|
—
|
(94,960
|
)
|
||||||||||||||||
Equity
shareholders’ funds
|
21,016
|
(3,005
|
)
|
—
|
3,780
|
2,115
|
—
|
(217
|
)
|
23,689
|
October
8, 2004
Laxdale
$’000
|
Fair
value
adjustment
$’000
|
UK
GAAP
Acquisition
Accounting
$’000
|
||||||||
Intangible
fixed assets
|
—
|
6,858
|
6,858
|
|||||||
Tangible
fixed assets
|
218
|
—
|
218
|
|||||||
Investments
|
282
|
(65
|
)
|
217
|
||||||
Net
current liabilities
|
(2,700
|
)
|
—
|
(2,700
|
)
|
|||||
Net
liabilities acquired
|
(2,200
|
)
|
6,793
|
4,593
|
||||||
Consideration
|
No.
of Shares (‘000
|
)
|
$ | |||||||
— shares
issued at fair value (market value)
|
3,500
|
1.08
|
3,780
|
|||||||
— Other
costs of acquisition
|
813
|
|||||||||
Goodwill
|
—
|
Combined
UK
GAAP
$’000
|
Combination
Adjustments
between
UK
and
US GAAP
$’000
|
Combination
Adjustments
between
UK
and
US GAAP
$’000
|
Combination
Adjustments
between
UK
and
US GAAP
$’000
|
Combination
Adjustments
between
UK
and
US GAAP
$’000
|
Amarin
Adjustments
between
UK
and
US GAAP
$’000
|
Amarin
Adjustments
between
UK
and
US GAAP
$’000
|
Amarin
Adjustments
between
UK
and
US GAAP
$’000
|
Combined
US
GAAP
$’000
|
||||||||||||||||||||
Table
3,
Note
11
|
Table
2,
Note
12
|
Note
13
|
Note
14
|
Note
15
|
Note
9
|
Note
10
|
Note
11
|
Note
19
|
||||||||||||||||||||
Unaudited
pro forma combined condensed consolidated Balance
sheet
|
||||||||||||||||||||||||||||
Goodwill/negative
goodwill
|
—
|
(41,354
|
)
|
41,354
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Intangible
fixed assets
|
10,613
|
41,377
|
(41,168
|
)
|
(7,067
|
)
|
—
|
(3,755
|
)
|
—
|
—
|
—
|
||||||||||||||||
Tangible
fixed assets
|
479
|
—
|
(186
|
)
|
—
|
—
|
—
|
—
|
—
|
293
|
||||||||||||||||||
Fixed
assets
|
11,092
|
23
|
—
|
(7,067
|
)
|
—
|
(3,755
|
)
|
—
|
—
|
293
|
|||||||||||||||||
Debtors
|
3,430
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
3,430
|
|||||||||||||||||||
Investments
|
—
|
—
|
—
|
—
|
—
|
14
|
—
|
—
|
14
|
|||||||||||||||||||
Cash
at bank and in hand
|
17,792
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
17,792
|
|||||||||||||||||||
Current
assets
|
21,222
|
—
|
—
|
—
|
—
|
14
|
—
|
—
|
21,236
|
|||||||||||||||||||
Creditors:
Amounts due within one year
|
(6,625
|
)
|
(23
|
)
|
—
|
—
|
—
|
(71
|
)
|
—
|
—
|
(6,719
|
)
|
|||||||||||||||
Net
current assets/(liabilities)
|
14,597
|
(23
|
)
|
—
|
—
|
—
|
(57
|
)
|
—
|
—
|
14,517
|
|||||||||||||||||
Total
assets less current liabilities
|
25,689
|
—
|
—
|
(7,067
|
)
|
—
|
(3,812
|
)
|
—
|
—
|
14,810
|
|||||||||||||||||
Deferred
tax liability
|
—
|
—
|
(3,029
|
)
|
—
|
3,029
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Creditors:
Amounts due outside one year
|
(2,000
|
)
|
—
|
—
|
—
|
—
|
432
|
(432
|
)
|
389
|
(1,611
|
)
|
||||||||||||||||
Net
assets/(liabilities)
|
23,689
|
—
|
(3,029
|
)
|
(7,067
|
)
|
3,029
|
(3,380
|
)
|
(432
|
)
|
389
|
13,199
|
|||||||||||||||
Capital
and Reserves
|
||||||||||||||||||||||||||||
Called
up share capital
|
3,206
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
3,206
|
|||||||||||||||||||
Treasury
shares
|
(217
|
)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(217
|
)
|
|||||||||||||||||
Capital
redemption reserve
|
27,634
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
27,634
|
|||||||||||||||||||
Share
premium account
|
88,026
|
—
|
—
|
—
|
—
|
457
|
(457
|
)
|
389
|
88,415
|
||||||||||||||||||
Profit
and loss reserves
|
(94,960
|
)
|
—
|
(3,029
|
)
|
(7,067
|
)
|
3,029
|
(3,837
|
)
|
25
|
—
|
(105,839
|
)
|
||||||||||||||
Equity
shareholders’ funds
|
23,689
|
—
|
(3,029
|
)
|
(7,067
|
)
|
3,029
|
(3,380
|
)
|
(432
|
)
|
389
|
13,199
|
October
8, 2004
Laxdale
$’000
|
Fair
value
Adjustment
$’000
|
US
GAAP
Acquisition
ccounting
$’000
|
UK
GAAP
Acquisition
Accounting
$’000
|
Difference
between
US
and
UK GAAP
$’000
|
||||||||||||
Intangible
fixed assets
|
—
|
48,235
|
48,235
|
6,858
|
41,377
|
|||||||||||
Tangible
fixed assets
|
218
|
—
|
218
|
218
|
—
|
|||||||||||
Investments
|
282
|
(65
|
)
|
217
|
217
|
—
|
||||||||||
Net
current liabilities
|
(2,700
|
)
|
—
|
(2,700
|
)
|
(2,700
|
)
|
—
|
||||||||
US
GAAP differences — see below
|
(4,280
|
)
|
4,257
|
(23
|
)
|
—
|
(23
|
)
|
||||||||
Net
liabilities acquired
|
(6,480)
|
)
|
52,427
|
45,947
|
4,593
|
41,354
|
||||||||||
No.
of Shares (‘000)
|
$ | |||||||||||||||
— shares
issued at fair value (market value)
|
3,500
|
1.08
|
3,780
|
3,780
|
||||||||||||
— Other
costs of acquisition
|
813
|
813
|
||||||||||||||
Negative
goodwill
|
(41,354
|
)
|
—
|
October
8, 2004
Laxdale
$’000
|
Fair
value
Adjustment
$’000
|
US
GAAP
Acquisition
Accounting
$’000
|
Pro-rata
negative
goodwill
application
$’000
|
Remaining
after
pro-rata
negative
goodwill
application
’000
|
Deferred
tax
iability
$’000
|
After
pro-rata
of
negative
goodwill
and
deferred
tax
liability
$’000
|
||||||||||||||||
Intangible
fixed assets
|
—
|
48,235
|
48,235
|
(41,168
|
)
|
7,067
|
—
|
7,067
|
||||||||||||||
Deferred
tax liability
|
—
|
—
|
—
|
—
|
—
|
(3,029
|
)
|
(3,029
|
)
|
|||||||||||||
Tangible
fixed assets
|
218
|
—
|
218
|
(186
|
)
|
32
|
—
|
32
|
||||||||||||||
Investments
|
282
|
(65
|
)
|
217
|
217
|
—
|
217
|
|||||||||||||||
Net
current liabilities
|
(2,700
|
)
|
—
|
(2,700
|
)
|
(2,700
|
)
|
—
|
(2,700
|
)
|
||||||||||||
US
GAAP differences — see below
|
(4,280
|
)
|
4,257
|
(23
|
)
|
(23
|
)
|
—
|
(23
|
)
|
||||||||||||
Net
liabilities)acquired
|
(6,480
|
)
|
52,427
|
45,947
|
4,593
|
(3,029
|
)
|
1,564
|
||||||||||||||
No.
of shares
(‘000)
|
$ | |||||||||||||||||||||
—
shares issued at fair value (market value)
|
3,500
|
1.08
|
3,780
|
|||||||||||||||||||
—
Other costs of acquisition
|
813
|
|||||||||||||||||||||
Negative
goodwill
|
(41,354
|
)
|
(41,354
|
)
|
$’000
|
||
Intangible
fixed assets
|
Adjustment
for treatment of intangible fixed asset
|
(3,755)
|
Investments
|
Adjustment
for gain on securities held for trading
|
14
|
Creditors:
Amounts due within one year
|
Adjustment
for revenue recognition
|
(617)
|
Adjustment
for preferred dividend
|
546
|
|
(71)
|
||
Creditors:
Amounts due outside one year
|
Unamortized
discount on loan note
|
432
|