“Offer Summary (1)£58m EV (2)£30m cash at completion (3)£28m rolled equity in to The Hut Group … at a combined valuation of£233m (12% stake) Hut Group Valuation We fully appreciate that you will need to undertake an exercise to demonstrate that the£175m pre acquisition Hut Group valuation is fair, however, I am completely confident of this and we will provide whatever assistance is required. Not only is that valuation fair, but it is our express intention to ensure that your roll over value has an inherent value uplift at the point of IPO in October, hence the look-through' EV value is in fact higher than£58m . In a similar fashion, the roll over equity taken by the vendors on the Lookfantastic acquisition has nearly doubled in value to c£9m in 6 months. To demonstrate this uplift, the combined business would be generating£19m EBITDA on a proforma basis (before any synergies) for the YE31 December 2011 . In 2010 The Hut Group generated 46% organic growth which is continuing in 2011, plus we have demonstrated that organic growth can be supplemented with selective acquisitions. As you are aware, the highest multiples are paid for businesses in strong sectors (FMCG online), demonstrating high levels of organic growth plus selective M&A and we feel passionately that the combined group could be listed at a value of£350m to£400m in October 2011 — this valuation approach is the basis on which advisers and brokers are currently being appointed. Accordingly, the look-through' value of the equity roll over is£42m (12% @£350m ) rather than£28m and the combined EV is£72m not£58m . In addition, our intended October 2011 IPO would also provide a second liquidity event this year, where there would be a real opportunity to take further material value off the table. Furthermore, the 12% stake in the combined would make Oliver [Cookson] the 2nd largest non-institutional shareholder behind Matt [Moulding]. Further Information on The Hut Group To assist your understanding of our business at this stage, I have attached the pack we are on the cusp of issuing to brokers who are pitching for the IPO. Given this information is all now verified and must be supportable and 100% accurate for DD/public markets this document should be considered as wholly accurate.”
“Consideration We propose to acquire the entire issued share capital of Myprotein, on an excess cash and debt free basis, for an Enterprise Value of£58m with consideration payable as follows: 1.£30m payable in cash at completion; and 2.£28 million of equity roll over in to The Hut Group Limited …, valuing the combined Hut Group at£233 million ("Consideration Shares").”
“[Cend’s] Management Accounts have been prepared on a basis consistent with that used in the preparation of [Cend’s] Accounts and the past practice of the Business in the 12 months prior to the date of Completion [31 May 2011 ] and fairly present the assets and liabilities and profits and losses of [Cend] for the period from the Accounts Date [30 September 2010 ] to the Management Accounts Date [30 March 2011 ]”
“1.1 The Buyer's Accounts: (a) comply with the requirements of the Companies Act; (b) comply with all current statements of generally accepted accounting practice and financial reporting standards applicable to a company incorporated in the United Kingdom and have been prepared in accordance with the historical cost convention and on a consistent basis and in accordance with the same accounting bases and policies as the corresponding accounts for the preceding 3 financial years; and (c) give a true and fair view of: (i) the state of affairs of the Buyer as at the Buyer's Accounts Date; (ii) the assets and liabilities of the Company as at the Buyer's Accounts Date; and (iii) the profit or losses of the Company for the financial year ended on the Buyer's Accounts Date. 1.2 The Buyer's Management Accounts have been prepared on a basis consistent with that used in the preparation of the Buyer's Accounts and the past practice of the business of the Buyer (Buyer's Business) in the 12 months prior to the date of Completion and fairly present the assets and liabilities of the Buyer as at the Buyer's Management Accounts Date and profits and losses of for the period from the Buyer's Accounts Date to the Buyer's Management Accounts Date.”
“The Sellers [the defendants] will not be liable for any Claim unless the Buyer [THG] serves notice of the Claim on the Sellers (specifying in reasonable detail the nature of the Claim and, so far as practicable, the amount claimed in respect of it) as soon as reasonably practicable and in any event within 20 Business Days after becoming aware of the matter.”
“The objective of the above approach is to obtain an understanding of the items such that, based upon our experience, we can share our initial view as to whether they appear to be more or less robust as measured against the requirements of the SPA. In the time available, and with the number of items in play, we won't have time to get into the supporting documentation for the items, but I don't think that is essential right now. I think that of most value to you in the time available will be to form an initial view based upon your explanations. This will help you in your considerations as to which items you choose to advance as a claim. Again, to make best use of available time, I propose that we orally report our views.”
“In order to quantify loss, it may be appropriate to annualise some or all of the Adjustments referred to in this letter and previous Notices and/or apply the transaction multiple used on acquisition (10.7x EBITDA for the period ended30 September 2011 ).”
“Louise Wade has undertaken a comparison of stock held at third parties to external confirmations, reviewing£80k out of a total of£124k held at third parties at31 March 2011 . Based on this review an accrual of£60k was included within the31 March 2011 accounts (debit COS and credit accruals). As the review covered only 65% of stock held at third parties and this resulted in a 75% write off of the stock reviewed, it is likely there are errors in the remaining 35% of stock. On a pro rata basis a further provision of£33,552.12 would be required.”
“What is being said is essentially, "Well, Cend should have known better, they should have got a more accurate number at about the same time to the same question than their auditors did who specifically addressed the problem". … doubtless with all the resources in the world and 20/20 hindsight, further digging could have been done. The management accounts only had to present a fair view and by not seeking to go beyond the vendor due diligence … that is what they did.”
"Based on my revised assumptions in the Warranty True situation, the value of the THG Consideration Shares is£28.4 million whilst in the Warranty False situation the value of the THG Consideration Shares is£28.5 million , a difference of £(0.1)m."
“The liability of the Buyer pursuant to the Buyer Warranties is subject to the provisions of Part 3 of schedule 8 (Buyer Warranties), save that the provisions of part 3 of schedule 8 (Buyer Warranties) will not apply to any claim insofar as it results from the fraud of the Buyer.”
“Falsification of documentation On Friday,16 September 2011 , it came to our attention that there had been a falsification of documentation provided to us, in our capacity as the Group’s auditors and Reporting Accountants. In the first instance, this led to the Group Financial Controller [Mr McCarthy] being suspended. In that same week, the remaining members of the finance function produced the management accounts for the month to31 August 2011 . The results that were produced were some£2.3m below the results that were anticipated based on the daily sales information. The explanation for this variance was that the Financial Controller had been manipulating profitability, on a monthly basis, by overstating off -line stock and debtors, and understating liabilities. Management, led by John Gallemore, performed an initial investigation and determined that there had been a series of documents that had been falsified during the audits of the year ended31 December 2010 and the period ended30 June 2011 . We had also been misled as to the recoverability of certain assets and the extent of unrecorded liabilities. The three key areas of manipulation were: Offline stock: At31 December 2010 , an entry had been booked to recognise£1.6m of ‘off –line’ stock which was either double counted within the system stock balance, or which had been sold prior to 31 December. Senior members of the finance team verbally represented to us that this stock was held at the Warrington warehouse. We are also aware of a number of falsified goods despatched and goods receipts notes to support inappropriate sales and purchases cut-off; Unrecorded liabilities: We became aware of a number of unrecorded liabilities at31 December 2010 . Upon investigation, it became apparent that members of the finance function (including the wider purchase ledger team) had falsified a number of supplier statements and withheld certain invoices and supplier statements from us. The Financial Controller had also released a significant number of smaller accruals which would be below the audit materiality threshold; and Recoverability of debtors: At31 December 2010 , a number of debtors … were recognised on the balance sheet. These items were either recognised early or were not recoverable, despite formal representations from senior members of the finance team to the contrary. In particular, we were previously told by management that the [X] debtors could not be reconciled to specific bank receipts and that the typical length of time between credit card payments and receipt of cash by The Hut was 4 — 5 days. John Gallemore’s work revealed that the debtor could be reconciled to specific bank receipts and that the typical length of time between credit card payments and receipt of cash by The Hut is only 2 - 3 days. We also believe that we were provided with a number of falsified documents to support the recoverability of these balances. In addition, an initial email review, as part of the investigation, revealed a number of occasions where it was apparent that we had been misled by the finance team. For example, the Financial Controller had instructed a number of members of staff not to respond to our queries around new category investment costs which were to be treated as exceptional. The previous finance team had formally represented to us that these staff members were involved in the development of new websites or categories and that it was appropriate to treat their salary costs as exceptional.”
“The company's primary rules of attribution together with the general principles of agency, vicarious liability and so forth are usually sufficient to enable one to determine its rights and obligations. In exceptional cases, however, they will not provide an answer. This will be the case when a rule of law, either expressly or by implication, excludes attribution on the basis of the general principles of agency or vicarious liability. For example, a rule may be stated in language primarily applicable to a natural person and require some act or state of mind on the part of that person "himself," as opposed to his servants or agents. This is generally true of rules of the criminal law, which ordinarily impose liability only for the actus reus and mens rea of the defendant himself. How is such a rule to be applied to a company? One possibility is that the court may come to the conclusion that the rule was not intended to apply to companies at all; for example, a law which created an offence for which the only penalty was community service. Another possibility is that the court might interpret the law as meaning that it could apply to a company only on the basis of its primary rules of attribution, i.e. if the act giving rise to liability was specifically authorised by a resolution of the board or an unanimous agreement of the shareholders. But there will be many cases in which neither of these solutions is satisfactory; in which the court considers that the law was intended to apply to companies and that, although it excludes ordinary vicarious liability, insistence on the primary rules of attribution would in practice defeat that intention. In such a case, the court must fashion a special rule of attribution for the particular substantive rule. This is always a matter of interpretation: given that it was intended to apply to a company, how was it intended to apply? Whose act (or knowledge, or state of mind) was for this purpose intended to count as the act etc. of the company? One finds the answer to this question by applying the usual canons of interpretation, taking into account the language of the rule (if it is a statute) and its content and policy.”
“It is true that the Judge found that the members of the board of BOI personally had no knowledge of the fraud, but they were content to leave the conduct and completion of the negotiations in the hands of Mr. Samant. The attribution of Mr. Samant's knowledge to BoI does no injustice to the members of the board. The question is whether Mr. Samant's knowledge should as a matter of law be attributed to BoI for the purposes of section 213, not whether the directors of BoI personally knew of the fraud or should have knowledge of the fraud attributed to them so as to make them personally and individually liable for fraudulent trading (which they are not).”
“Q. It was your understanding at this time that Mr Rajanah was heavily involved in working on the acquisition? A. In preparing the data for the acquisition, that is correct …. Q. It was natural that Mr McCarthy would also be heavily involved? A. Yes, because he would be generating the financial information for Mr Rajanah to be sharing.”
“This is where I want us to end up and how we can get there”
“The Group's finance team appears to have been influenced by senior management demands to see results and forecasts which fit with the growth 'story' and intention to IPO/sell. We are surprised to see that senior challenge to this situation … has not been maintained and that staff who are associated with this culture have been given new roles within the finance function. We have seen renewed evidence of pressure to produce the 'right' numbers for example in our work on short term cash forecasting. This does not give us confidence that the significant improvements in accounting systems, controls and policies required will be adequately addressed. Neil Chugani has been introduced as CFO (effective December 2011) and he may be able to provide sufficient challenge to the senior management team.”
“… there have been some major issues and failings from within the finance function during the IPO process that have yet to be resolved and that have both put the timing of the IPO at risk and been damaging to the business”
“Each of the parties acknowledges that it is not relying on any statement, warranty, representation, collateral contract or other assurance given or made by any of the parties in relation to the subject matter of this Agreement, save for those expressly set out in this Agreement and the other Transaction Documents. Each party waives all rights and remedies which, but for this clause 13.4(c), might otherwise be available to it in respect of any such statement, warranty, representation, collateral contract or other assurance not set out in this Agreement or any other Transaction Document.”
“Q. That was indeed the case, Mr Cunliffe, wasn't it? You were relying upon the warranties in the document, weren't you? A. I can confirm that, my Lord.”