2015

INTERIM REPORT.

CHAIRMAN'S STATEMENT

The Board are pleased with the Group's performance in the first half of 2015, with UK sales growth outperforming the market and Group profit increasing by 9%. We look forward to the incremental contribution from both the Feel Good brand and the acquisition of The Noisy Drinks Company Limited announced at our AGM earlier in the year.

JOHN NICHOLS

Non-Executive Chairman

CHAIRMAN'S STATEMENT

The Group has delivered another solid performance in the first six months of 2015. UK sales growth of 2.0% has outperformed the market, Group profit has increased by

9% and earnings per share is up by 11.4%.

Trading

Total Group sales were £54.7m, in line with the same period in 2014 (2014 restated: £54.7m). Profit Before Tax has increased by 9% to £10.9m (2014: £10.0m) delivering a 200 basis points improvement to the PBT margin as we continue to deliver our value over volume strategy.
UK sales have outperformed the market with a
2% increase in revenue in the first half of 2015
whilst the UK market has declined by 0.1%
(source: Nielsen 6 months to 20 June 2015).
Significantly, this performance has been driven by
the Vimto brand with sales increasing by 3.4% in
the period compared to 2014.
Within the Vimto brand performance, the Still category has delivered strong growth of 8% whilst sales in Carbonate have declined by 3% reflecting the market trend in this heavily promoted category. On a like for like basis, excluding the discontinued Weight Watchers and Extreme brands, our UK sales increased by 2.8% in the period.
Export sales at the half year point are 5.8% behind the same period in 2014. This is due to delayed shipments to the Yemen as a
consequence of the recent conflict in the country. Elsewhere, sales to Aujan Coca-Cola, our main partner in the Middle East, are ahead of the prior year. Sales to Africa are comparable at the half year (4% ahead on a constant currency basis).

UK SALES INCREASED BY

2%



STILL CATEGORY HAS DELIVERED GROWTH OF

8%

EARNINGS PER SHARE IS UP BY

11.4%

GROUP PROFIT INCREASING BY

9%

Dividend

Reflecting the Group's performance and the Board's continued confidence in
the outlook, I am pleased to declare an interim dividend of 8.0 pence per share, an increase of 12.7% over the prior year (2014: 7.1 pence).
The interim dividend will be paid on 28
August 2015 to shareholders registered
on 31 July 2015; the ex-dividend date is
30 July 2015.

Acquisition

We are delighted to announce the acquisition of the Feel Good brand.
Feel Good is an established range of premium juice drinks containing no added sugar and 100% natural ingredients. The brand is sold in the UK through the retail and on-trade
channels, in addition there are export sales to mainland Europe.
The acquisition is a key part of our growth strategy and we plan to further develop the Feel Good brand across our established UK and international
markets supported by increased marketing resource and investment.

Board Change

We welcome Mr John Gittins (aged 55) who has been appointed to the Board as Independent Non-Executive Director
and Chair of the Audit Committee. John is currently Finance Director at AIM listed Fairpoint Group plc and has over
20 years experience as PLC Executive and Non-Executive Director.
He will be replacing Mr Eric Healey who stepped down from the Board in March of this year.

Outlook

We are satisfied with the Group's results in the first half of 2015, in particular the continued strong performance from the Vimto brand in a challenging UK market.
Nichols plc is well positioned to continue its growth trend. The balance sheet remains strong and we look forward to the incremental contribution from both the Feel Good brand and the partial acquisition of The Noisy Drinks
Company Limited announced at our
AGM earlier in the year.
In summary, the Board is confident that full year performance will be in line with market expectations.

John Nichols

Non-Executive Chairman

23 July 2015

CONSOLIDATED INCOME STATEMENT Half year ended 30 Jun 2015 Half year ended 30 Jun 2014 Full year ended 31 Dec 2014

Unaudited

£'000

Unaudited Unaudited Audited Audited before Unaudited after before after exceptional exceptional exceptional exceptional exceptional items items items items items

£'000 £'000 £'000 £'000 £'000

Restated Restated

Revenue

54,716

54,669 - 54,669 109,205 109,205

Operating profit (pre exceptional items)

Exceptional items Finance income Finance expense

Share of results in Associate using the

equity method

10,709

-

119

(60)

147

9,930 - 9,930 25,597 25,597

- (7,976) (7,976) - (7,768)

140 - 140 257 257

(60) - (60) (164) (164)

- - - - -

Profit before taxation

Taxation

10,915

(2,197)

10,010 (7,976) 2,034 25,690 17,922 (2,188) 1,715 (473) (5,413) (3,776)

Profit for the financial period

8,718

7,822 (6,261) 1,561 20,277 14,146

Earnings per share (basic)

- all activities

Earnings per share (diluted) - all activities

Dividends paid per share

23.66p

23.63p

15.30p

21.23p 4.24p 38.39p

21.21p 4.23p 38.34p

13.30p 20.40p

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME Unaudited Half year ended 30 Jun 2015 £'000

Unaudited Half year ended 30 Jun 2014

£'000

Audited Full year ended 31 Dec 2014

£'000

Profit for the financial period 8,718 1,561 14,146


Items that will not be reclassified subsequently to profit or loss

Remeasurement of net defined benefit liability

Deferred taxation on pension obligations and employee benefits

Other comprehensive expense for the period Total comprehensive income for the period - - (2,796) - - 436 - - (2,360) 8,718 1,561 11,786 CONSOLIDATED STATEMENT OF FINANCIAL POSITION Unaudited 30 Jun 2015 £'000

Unaudited

30 Jun 2014

£'000

Audited

31 Dec 2014

£'000

Assets

Non-current assets

Property, plant and equipment 5,235 4,791 4,817

Goodwill 16,447 16,447 16,447

Investment accounted for using the equity

method

2,927 - -

Deferred tax assets 1,699 1,321 1,699

Total non-current assets 26,308 22,559 22,963 Current assets

Inventories 4,696 5,694 4,712

Trade and other receivables 28,332 23,998 23,525

Cash and cash equivalents 31,814 32,903 34,483

Total current assets 64,842 62,595 62,720


Total assets 91,150 85,154 85,683

Liabilities

Current liabilities

Trade and other payables

22,419

20,187

19,486

Current tax liabilities

2,196

508

1,859

Provisions

-

9,812

-

Total current liabilities

24,615

30,507

21,345

Non-Current liabilities

Pension obligations 5,309 4,047 6,190

Deferred tax liabilities 70 - 70

Total non-current liabilities 5,379 4,047 6,260


Total liabilities 29,994 34,554 27,605


Net Assets 61,156 50,600 58,078

Equity

Share capital

3,697

3,697

3,697

Share premium reserve

3,255

3,255

3,255

Capital redemption reserve

1,209

1,209

1,209

Other reserves

(560)

(598)

(560)

Retained earnings

53,555

43,037

50,477

Total equity

61,156

50,600

58,078

CONSOLIDATED STATEMENT OF CASH FLOWS Unaudited Half year ended 30 Jun 2015 Unaudited Half year ended 30 Jun 2014 Audited Full year ended 31 Dec 2014

£'000 £'000

£'000 £'000 £'000 £'000

Profit for the financial period

Cash flows from operating activities

Adjustments for: Depreciation

Loss/(profit) on sale of property, plant

and equipment Finance income Finance expense

Share of result in associate

Tax expense recognised in the income

statement

Change in inventories

Change in trade and other receivables Change in trade and other payables Change in provisions

Change in pension obligations

8,718

239

1

(119)

60

(147)

2,197

17

(4,824)

2,873

-

(881)

1,561 14,146

224 480 (6) (80)

(140) (257)

60 -

- -

473 3,776

(1,518) (568)

(1,277) (787)

1,964 1,324

7,794 (2,018)

- (653)

Cash generated from operating activities

Tax Paid

(584)

8,134

(1,860)

7,574 1,217

9,135 15,363

(1,640) (3,465)

Net cash generated from operating activities

Cash flows from investing activities

Finance income

Proceeds from sale of property, plant and equipment

Acquisition of property, plant and equipment

Acquisition of subsidiary, net of cash acquired

Acquisition of business trade and assets

Acquisition of associate

6,274

136

1

(660)

-

-

(2,780)

7,495 11,898

151 239

10 124 (3,724) (4,034) (87) (85)

(335) (305)

- -

Net cash used in investing activities Cash flows from financing activities Funds provided to ESOT

Dividends paid

(3,303)

-

(5,640)

(3,985) (4,061)

- (129) (4,900) (7,518)

Net cash used in financing activities

Net (decrease)/increase in cash and cash equivalents

Cash and cash equivalents at beginning of period

(5,640) (2,669)

34,483

(4,900) (7,647) (1,390) 190

34,293 34,293

Cash and cash equivalents at end of period

31,814

32,903 34,483

NOTES

1. Basis of Preparation

The financial information set out in this Interim Report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Group's statutory financial statements for the year ended 31 December 2014, prepared
under IFRS, have been filed with the Registrar of Companies. The auditor's report on those financial statements was unqualified and did not contain a statement under Section
498 (2) or (3) of the Companies Act 2006.
The interim financial information has been prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards (IFRS) and
on the same basis and using the same accounting policies as used in the financial statements for the year ended 31
December 2014. The Interim Report has not been audited or reviewed in accordance with the International Standard on Review Engagement 2410 issued by the Auditing Practices Board.

2. Dividends

The interim dividend of 8.0p (2014: 7.1p) will be paid on 28
August 2015 to shareholders registered on 31 July 2015. The
ex dividend date is 30 July 2015.

3. Earnings Per Share

Basic earnings per share are based on the weighted average number of shares in issue in the six months to 30 June 2015 of 36,849,257 (six months to 30 June 2014 of 36,843,875 and
12 months to 31 December 2014 of 36,846,564).

Cautionary Statement

This Interim Report has been prepared solely to provide additional information to shareholders to assess the Group's strategies and the potential for those strategies to succeed. The Interim Report should not be relied on by any other party or for any other purpose.

Laurel House, Woodlands Park, Ashton Road, Newton-le-willows, Merseyside, WA12 0HH

01925 22 22 22 www.nicholsplc.co.uk

distributed by