RNS Number:7039U
SiRViS IT PLC
28 January 2004


For Immediate Release                                           28 January 2004

                                 SiRViS IT plc
                   (formerly Systems Integrated Research plc)

               Interim Results for the 26 weeks to 30 November 2003


Chairman's Statement

It is with great pleasure that I present my first Interim Statement in respect
of your Group, having been appointed to the Board on 24 October 2003.  Since the
financial year end the Group has acquired Linetex Computers Limited ("Linetex"),
which your board believes will enable us to make significant advances towards
its strategic goal to be able to develop the business within the education
market and provide a platform to expand into other IT related areas.


Financial results

I am pleased to report that in the six months ended 30 November 2003 the Group
achieved a profit before taxation of #129,000, compared to #18,000 for the
corresponding period last year.

Turnover for the six months was down 5 per cent. at #528,000.  Overheads are 27
per cent. lower at #374,000  due to the cost reduction exercise in the latter
part of the previous financial year.  Net cash inflow before financing increased
to #207,000.


Recent developments

Since the end of the last financial year the Group has changed significantly.
On 12 December 2003 the Group announced that it was raising #2.9m via a share
placing to facilitate the acquisition of Linetex.  At the EGM held on 8 January
2004 the resolutions to approve and implement the placing and the acquisition
were passed and the acquisition subsequently completed.  A resolution was also
passed to change the name of the Group to SiRViS IT plc.


Acquisition of Linetex

The acquisition allows the Group to look forward with renewed vigour and growth
opportunities; the Group now has significant recurring income, a robust customer
base to build upon and to develop its business within the education market.


About Linetex:

*    the company offers a range of IT services including support, consultancy 
     and system installation to over 4,500 customer sites across the UK;

*    it sells primarily to software companies and value added resellers who 
     operate in a variety of business sectors including hospitality, leisure,
     legal and retail;

*    it  has a profitable track record and approximately 80 per cent. of its 
     revenues are derived from service contracts, and employs approximately 90
     staff;

*    a majority of the top ten Linetex support service contract customers have 
     been with the company for over four years; and

*    turnover for the ten months ended 31 August 2003 was #4.68m with profit 
     before taxation of #0.63m;


Group operations

Your Group now comprises two operating companies - Linetex Computers Limited and
SiR Learning Systems Limited.  The Group serves both the public and commercial
sectors of the IT market, Linetex with IT support services and SiR Learning
Systems with educational multimedia software.

The Directors' believe there are opportunities to develop the business of the
enlarged Group both organically and by acquisition given the fragmented IT
support service sector in the UK.  Following the placing, the significantly
improved capital base should enable Linetex to tender for larger outsourcing IT
contracts from new and existing clients.  The Group's education services
division will bring together both the outsourcing skills of Linetex and the
experience of the Group in the education sector.


Directorate changes

Carl Berg, the previous chairman, resigned prior to the acquisition on 11
December 2003. I would like to take this opportunity to thank him for the
contribution he has made during his seven years of stewardship, and also for his
continued financial support for the Group.

I would like to welcome onto the Board, Colin Sales (Operations Director), Hugh
Pollock (Service Director) and Ian Bailey (Finance Director), Colin and Hugh
have been with the Linetex business since 1988 and 1986 respectively and Ian
joined the Group in 1998 having previously had 16 years experience in the IT
computer services sector.


General

Current demand for IT service products remains buoyant and during the last three
months Linetex have secured new long term service support contracts worth
approximately #400,000 per annum.  I am confident that your Group is now well
positioned to grow and sustain a competitive stance in the market sectors it
serves.

I would like to record my appreciation and thanks to our new investors who
supported the placing, to our professional advisers and I would particularly
like to welcome the Linetex employees to the Group.


Consolidated Profit and Loss Account 
                                                                                                                      
                                                                                  Unaudited      Unaudited    Audited 
                                                                                6 Months to    6 months to    Year to 
                                                                                     30 Nov         30 Nov     31 May 
                                                                                       2003           2002       2003 
                                                                                      #'000          #'000      #'000 

  Turnover                                                                             528             553        853 
  Cost of sales                                                                        (18)            (12)       (23) 
  Gross profit                                                                         510             541        830 

  Operating expenses                                                                  (374)           (517)    (1,104) 
  Operating profit/(loss)                                                              136              24       (274)  

  Investment income - interest receivable                                                2               4          5 
  Operating profit/(loss) on ordinary activities before interest                       138              28       (269) 

  Interest payable and similar charges                                                  (9)            (10)       (19) 
  Profit/(loss) on ordinary activities before taxation                                 129              18       (288) 

  Taxation on profit/(loss) on ordinary activities                                        -              -          - 
  Profit/(loss) for the period                                                          129             18       (288) 

  Appropriation for dividends on cumulative redeemable preference shares                                              
  held by minority                                                                      (22)           (22)       (45) 

  Retained profit/(loss) for the period                                                 107             (4)      (333) 
                                                                                                                      
  Earnings/(loss) per ordinary share                                                  0.80p         (0.03p)    (2.49p) 
                                                                                                                      
  IIMR Earnings/(loss) per ordinary share                                             0.76p         (0.02p)    (2.48p) 


Notes:

1.   The interim results are unaudited and do not comprise full accounts within
     the meaning of Section 240 of the Companies Act 1985. Full accounts for the 
     year ended 31 May 2003, on which the auditors gave an unqualified report, 
     have been delivered to the Registrar of Companies.

2.   The interim results have been prepared on the basis of the accounting
     policies set out in the audited accounts for the year ended 31 May 2003.

3.   All figures in the profit and loss account above relate to continuing
     operations.

4.   No charge to UK corporation tax or deferred tax arises and there is no
     charge to taxation in respect of the Group's associated undertaking.

5.   No interim dividend has been declared on the ordinary shares (2002: Nil).

6.   The calculation of earnings/(loss) per share is based on the profit/(loss)
     attributable to the shareholders and the weighted average number of 
     ordinary shares in issue during the period of 13,400,051 (2002: 
     13,400,051).

7.   This announcement is being circulated to all shareholders and copies will
     be available from the Company's head office address.

8.   The Group has no recognised gains or losses other than the profit/(loss)
     above and therefore no separate statement of total recognised gains or 
     losses has been presented.


Consolidated Balance Sheet 
                                                                        Unaudited    Unaudited     Audited 
                                                                           30 Nov      30 Nov       31 May 
                                                                             2003         2002        2003 
                                                                            #'000        #'000       #'000 
            Fixed assets                                                                                   
            Intangible assets                                                   -           39           - 
            Tangible assets                                                    34           74          51 
                                                                               34          113          51 

            Current assets                                                                                 
            Stocks                                                             13           14          16 
            Debtors: amounts falling due after more than one year              29          103          44 
            Debtors: amounts falling due within one year                      348          435         201 
            Cash at bank and in hand                                          203          146         120 
                                                                              593          698         381 

            Creditors: amounts falling due within one year                   (212)        (176)       (164) 
            Net current assets                                                381          522         217 
                                                                                                           
            Total assets less current liabilities                             415          635         268 

            Creditors: amounts falling due after more than one year          (511)        (493)       (502) 
            Deferred income                                                  (139)        (200)       (130) 
                                                                             (650)        (693)       (632) 

            Net liabilities                                                  (235)         (58)       (364) 

            Capital and reserves                                                                           
            Called up share capital                                           134          134         134 
            Share premium account                                           3,956        3,956       3,956 
            Profit and loss account - deficit                              (5,800)      (5,578)     (5,907)  

            Total equity shareholders' funds                               (1,710)      (1,488)     (1,817) 

            Minority interest - non-equity                                  1,475        1,430       1,453 
                                                                             (235)         (58)       (364) 
 

Notes:

1.   Goodwill arising on the acquisition of subsidiaries and associates was
     written off immediately against profit & loss reserves in accordance with 
     the transitional provisions of FRS10. The cumulative amount of goodwill 
     written off against profit & loss reserves is #3,442,000 (2002: 
     #3,442,000).

2.   The Group has an unrecognised deferred taxation asset in respect of trading 
     losses of approximately #3,500,000 carried forward, which as yet the 
     directors do not consider it appropriate to recognise.

3.   The Group has acquired Linetex Computers Limited since the period end with 
     the related funding provided from a share placing and an additional #1m
     loan from Berg & Berg Enterprises Inc.  As part of this transaction the 
     minority interest represented by the preference shares in SIR Learning 
     Systems Limited have been acquired cum dividend in exchange for new shares 
     in the Group, valued at #1,121,000.


Consolidated Cash Flow Statement
                                                                                  Unaudited      Unaudited    Audited 
                                                                                6 months to    6 months to    Year to 
                                                                                    30 Nov         30 Nov      31 May 
                                                                                       2003           2002       2003 
                                                                                      #'000          #'000      #'000 

  Net cash inflow/(outflow) from continuing operating activities (see below)            149           (327)      (400)  
  Returns on investments and servicing of finance                                                                     
  Net interest received                                                                   2              4          5 
                                                                                          2              4          5 

  Taxation                                                                               48              -          - 

  Capital expenditure and financial investment                                                                        
  Purchase of intangible fixed assets                                                     -            (39)          - 
  Purchase of tangible fixed assets                                                      (1)           (20)        (18) 
  Sale of tangible fixed assets                                                           9              7          12 
                                                                                          8            (52)         (6) 

  Net cash inflow/(outflow) before financing                                            207           (375)       (401) 

  Financing                                                                                                           
  Expenses relating to placing                                                         (124)             -           - 

  Increase/(decrease) in cash in the period                                              83           (375)       (401) 
 
 

Reconciliation of operating profit/(loss) to net cash inflow/(outflow) from continuing operating activities 
                                                                                                         
                Operating profit/(loss) - continuing activities                    136       24     (274) 
                Depreciation of tangible fixed assets                               14       17       33 
                (Gain)/loss on disposal of tangible fixed assets                    (5)       1        1 
                Decrease/(increase) in stocks                                        3        1       (1) 
                (Increase)/decrease in debtors                                      (8)    (193)     100 
                Decrease in creditors                                                -      (43)     (55) 
                Increase/(decrease) in deferred income                               9     (134)    (204) 

                Net cash inflow/(outflow) from continuing operating activities     149     (327)    (400) 
 


Enquiries:-


Mark Lewis, CEO                            SiRViS IT plc                   01773 820011

John Simpson, Nominated Adviser            ARM Corporate Finance Limited   020 7512 0191

Shane Dolan, Financial Public Relations    Biddicks                        020 7448 1000


                                    - end -


                      This information is provided by RNS
            The company news service from the London Stock Exchange
END

IR PUUQPGUPCGMM