ADVFN Logo

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

BLV Belvoir Group Plc

279.00
0.00 (0.00%)
28 Mar 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Belvoir Group Plc LSE:BLV London Ordinary Share GB00B4QY1P51 ORD 1P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 279.00 0.00 00:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Lessors Of Real Property,nec 33.72M 7.41M 0.1986 14.05 104.08M

Belvoir Lettings PLC Interim Results (7933P)

05/09/2017 7:00am

UK Regulatory


Belvoir (LSE:BLV)
Historical Stock Chart


From Mar 2019 to Mar 2024

Click Here for more Belvoir Charts.

TIDMBLV

RNS Number : 7933P

Belvoir Lettings PLC

05 September 2017

For Immediate Release 5 September 2017

BELVOIR!

BELVOIR LETTINGS PLC

(the "Company" or "Belvoir")

Interim Results for the six months ended 30 June 2017

Belvoir Lettings PLC (AIM: BLV), the UK's largest property franchise, is pleased to announce interim results for the six months ended 30 June 2017.

Financial Highlights

   --     Group revenue up 15% to GBP4,921,000 (H1 2016: GBP4,293,000) 
   --     47% increase in Management Service Fees (MSF) to GBP3,796,000 (H1 2016: GBP2,580,000) 
   --     62% increase in profit before tax to GBP1,731,000 (H1 2016: GBP1,071,000) 

-- H1 results reflect full six months period beneficial impact of Northwood acquired on 7 June 2016 and the franchising out of six corporate offices since 30 June 2016

-- Basic earnings per share of 4.1p (2016: 2.6p) and adjusted earnings per share of 5.0p (H1 2016: 3.5p)

-- Interim dividend of 3.4p, consistent with prior year with dividend cover now at 1.2 (H1 2016: 0.7)

Operational Highlights

   --     Seven new franchise owners joining the Group into two new and five existing territories 

-- Twelve franchisee-led acquisitions adding GBP1,732,000 of network revenue and GBP188,000 recurring MSF income

   --     Lettings to sales ratio of 81:19 (H1 2016: 73:27) reflects lettings bias of Northwood 
   --     Number of offices nationwide of 300 (H1 2016: 306) across four networks 

-- Acquisition of Brook Financial Services Ltd (Brook) on 12 July 2017 to provide mortgage, insurance and other financial services to the Group

Dorian Gonsalves, Chief Executive Officer of Belvoir Lettings, commenting on the results, said:

"The Group has been focused on meeting our franchisees entrepreneurial growth ambitions and putting them in the very best possible position to maximise their market share within their territory. Our franchisees have embraced the opportunity to develop their business under our Assisted Acquisitions programme, many of them doubling the size of their business overnight, and from offering additional services such as property sales and financial services. The acquisition of Brook in July will provide further opportunity for growth at both the franchisee and franchisor level.

"In H1 the Group achieved organic growth from MSF, our key revenue stream, of 4% which is higher than the reported rental index within the sector, and continued growth from property sales, in a market that has seen some mixed results from other companies in the sector.

"Our ability to outperform the market has helped to deliver a strong set of first half results, and with a promising start to the second half, Belvoir is on track to meet management expectations for the year."

For further details:

 
 
  Belvoir Lettings PLC                  01476 584900 
  Mike Goddard, Chairman                investorrelations@belvoirlettings.com 
  Dorian Gonsalves, Chief Executive 
  Officer 
  Louise George, Chief Financial 
  Officer 
Cantor Fitzgerald Europe 
 Rick Thompson, Phil Davies, 
 Will Goode 
 Corporate Finance                    0207 894 7000 
Mark Westcott, Caspar Shand-Kydd 
 Sales 
 
  Buchanan 
  Charles Ryland, Vicky Hayns, 
  Madeleine Seacombe                    0207 466 5000 
 

The information communicated within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement, this inside information is now considered to be in the public domain.

About Belvoir Lettings PLC

Founded in 1995 and listed on AIM in 2012 (BLV.L), Belvoir operates a nationwide property franchise group with 300 offices across four brands offering a range of specialist services in property rental, property management, residential lettings, buy to let and property sales. With its Central Office in Grantham, Lincolnshire, the Group manages over 57,000 properties and reported revenue of GBP9.9m in 2016 making Belvoir the largest property franchise group in the UK.

Belvoir's core revenue is derived from Management Service Fees (MSF); a reliable recurring revenue model through which the Group offers franchisees significant support and advice.

In 2015 Belvoir launched its multi-brand franchising strategy and now owns Newton Fallowell Limited in the East Midlands, Goodchilds Estate Agents and Lettings Limited in the West Midlands and Northwood GB Limited, a nationwide network. In total, the Group operates from 300 territories within the UK. In July 2017, the Group acquired Brook Financial Services Ltd, a mortgage broker and financial service provider.

The Company remains committed to diversifying its brand portfolio, utilising the Group's strong franchising expertise and infrastructure, in order to capitalise on a consolidating market.

Chief Executive's Report

It gives me great pleasure to report on the Group's interim results for the six months ended 30 June 2017.

Overview

The first six months of 2017 has seen further strategic progress driving profitable growth across the Belvoir Group. The emphasis has been on supporting our franchisees to strengthen their businesses in response to anticipated changes within the sector including the Government's intention to ban tenant fees. Our franchisees have responded positively with a further 17 Belvoir franchisees taking up property sales as part of their service offering, three Newton Fallowell sales-only franchisees embarking on a lettings service and twelve franchisees across the Group completing on local portfolio acquisitions under our Assisted Acquisitions programme.

Income from management service fees (MSF), our core revenue stream, increased by 47%. Whilst 40% reflects the full six month inclusion of Northwood acquired on 7 June 2016, the organic growth achieved at 4% exceeds the Belvoir Q2 rental index of 2.75% and demonstrates the Group's ability to outperform the market. In addition MSF was boosted by a further 3% due to the continued roll out of property sales by the lettings dominant Belvoir and Northwood networks and from the increased network revenue arising on the franchise-led portfolio acquisitions.

Market

Both the sales and the lettings markets being subject to challenging conditions. A shortage of housing stock available for sale has reduced activity in the sales market and the changes to the tax regime and stamp duty for buy to let landlords and the impending ban on tenant fees has caused some uncertainty in the lettings market. Notwithstanding the market conditions, Belvoir continues to perform well on both fronts.

Lettings and portfolio acquisitions

The beneficial impact of the Northwood acquisition is evident in the increased bias towards lettings with the lettings to sales ratio now at 81:19 (H1 2016: 73:27). The Board still sees lettings as a reliable and growing recurring revenue stream. In the first half of 2017, we proactively engaged with franchisees through a series of roadshows to outline how the Belvoir Central Office team could support franchisees to take advantage of consolidation within the sector by acquiring local lettings portfolios. In the year to date, twelve of our franchisees have benefitted from the Assisted Acquisitions programme increasing network revenue by GBP1,732,000 at a total deal cost of GBP2,117,000, of which GBP322,000 was funded by a Central Office loan. Together, these acquisitions will increase MSF by GBP188,000 in a full year and GBP83,000 in the current financial year.

As a result of organic growth and growth from portfolio acquisitions, the number of properties now managed by the Group increased by 6.7% to 57,637 (H1 2016: 54,000).

Property sales and financial services

In a market that saw mixed results for many established estate agents, Belvoir enjoys a clear upward trend in MSF from property sales with most of our Belvoir, Northwood and Goodchilds franchisees seeing sales as an opportunity to offer additional services, and our established estate agent Newton Fallowell continuing to dominate the market in which it operates. In order to maximise revenue from property sales, Belvoir acquired Brook Financial Services Ltd, a provider of mortgage and related financial services, in July 2017. Brook is able to deliver a more focused approach enabling materially greater penetration of Belvoir's client base which is expected to increase the financial services fees generated on property sales across all Group networks. The Group recognises the need to adapt to changes in the sector and is currently working towards an online self-service estate agency platform to be offered alongside our traditional estate agency service.

Strategic growth

Belvoir's strategy has always been to put its franchisees at the heart of its growth plans with the focus on supporting each and every franchisee to achieve their potential, supported by a professional and effective Central Office team. Since 2014 over 30 franchise owners have been supported by Belvoir in making a local portfolio acquisition, in many cases, as much as doubling the size of their business overnight. We have further such deals currently with lawyers and other opportunities under review which are expected to deliver similar growth in the second half of the year. Meanwhile the Group has demonstrated its capability to operate on a multi-brand basis leveraging its deep understanding of franchising and considerable experience of the property sector. The Board continues to evaluate opportunities for further significant consolidation within the sector at a larger scale.

Staff

I would like to take this opportunity to thank Mike Goddard for his remarkable stewardship of the Belvoir Group since he founded it in 1995, and in particular for his strategic vision over the past three years which has resulted in the Group more than doubling. In his ongoing role as Chairman, Mike will continue to provide that strategic input that has ensured Belvoir has been such a success. I am also grateful to Mike and my fellow Board members for their confidence in appointing me to lead the Group as its Chief Executive. As a team we have demonstrated how to build a Group based on the core principles of professionalism, excellent customer service and strong business ethics. In my new role as Chief Executive, I look forward to working with the Board and our team of staff, whose commitment and enthusiasm is much appreciated, to drive the Group forward.

Dividend

It is the current policy of the Board to gradually increase dividend cover and we are therefore recommending an unchanged dividend of 3.4p per share for the half year. This will be reviewed again at the end of the year.

Outlook

Having reported strong results in the first half of 2017, demonstrating clear strategic progress for the Group, I am pleased to further report that with a promising start to the second half of the year, Belvoir is making good progress and current year trading is in line with market expectations.

Belvoir will continue to provide a high quality support system to its franchisees including the provision of the necessary technology tools to enable them to adapt to a changing environment. Belvoir is well placed to take advantage of further consolidation in the property market for its franchise owners, and for the Group itself to continue to lead the overall property franchise market, by capitalising on its expertise as a franchisor.

Dorian Gonsalves

Chief Executive Officer

Financial Review

Revenue

Group revenue for the six months ended 30 June 2017 increased by 15% to GBP4,921,000 (H1 2016: GBP4,293,000) reflecting an increment of GBP1,134,000 from a full six months of trading of Northwood, acquired 7 June 2016, and a reduction of GBP541,000 following the franchising out of six corporate offices since June 2016.

MSF increased by 47% to GBP3,796,000 (H1 2016: GBP2,580,000) reflecting growth of 40% from the full period inclusion of Northwood, 4% from organic growth, 1.6% from growth in estate agency and 1.4% from franchisee-led acquisitions under the Belvoir Assisted Acquisitions programme.

Corporate offices contributed reduced revenue of GBP687,000 (H1 2016: GBP1,228,000) in line with the Group's strategy of building a pure franchise model. In the second half of 2016 four corporate offices were sold to franchisees and in the first quarter of 2017 the Devizes office was sold to a new Belvoir franchise owner and the Burton office as a second territory to an existing Belvoir franchise owner. In April, the Central Office team stepped in to caretake the Yardley and Solihull offices before handing over to a new franchise owner from September. Of the remaining four corporate offices, the two in Grantham will continue as corporate offices for the foreseeable future, whilst a franchise solution is being sought for the offices in Spalding and Cumbria. The reduction in revenue from corporate offices of GBP541,000 was offset by a reduction in operating costs of GBP570,000. Overall, corporate offices contributed EBITDA of GBP177,000 (H1 2016: GBP148,000).

Initial franchise fees and resales commissions contributed GBP115,000 (H1 2016: GBP163,000). During the period three new franchise owners joined the Belvoir Group and a further four completed their induction training in August giving a total of seven (2016: four) new franchise owners year to date. Of these, five have taken over an existing office and two are opening in new territories under our Enhanced Start programme which supports an incoming franchisee to acquire a local lettings agency to rebrand to one of the Group's networks.

Other income which includes income from financial services was GBP323,000 (H1 2016: GBP322,000). Following the acquisition of Brook in July 2017, the revenue stream from financial services is expected to increase going forward.

Administrative expenditure

Ongoing administrative expenses were unchanged at GBP3,154,000 (H1 2016: GBP3,148,000). The increased cost of operating Northwood of GBP524,000 was mitigated by the reduced cost of operating the corporate offices of GBP570,000.

In February, with the support of the Northwood senior management team, which is operating under an earn out period until May 2018, a restructuring of the Northwood cost base was carried out aimed at consolidating some of the functions at a group level and introducing some efficiencies into the operations. This gave rise to redundancy costs of GBP22,000, which have been reported as exceptional costs, and reduced overheads of GBP250,000 p.a. going forward.

Exceptional costs of GBP193,000 in H1 2016 relate to the acquisition of Northwood.

Deemed interest of GBP68,000 (H1 2016: nil) arose from the deferred consideration on Northwood.

Profit before taxation

Profit before taxation for the period was up 62% to GBP1,731,000 (H1 2016: GBP1,071,000) with adjusted profit before taxation up 52% to GBP2,062,000 (H1 2016: GBP1,354,000) before exceptional costs and amortisation of acquired intangibles.

Taxation

The effective rate of corporation tax for the period was 19.25% (H1 2016: 23.5%).

Profit after taxation

Profit after taxation for the period was up 71% to GBP1,398,000 (H1 2016: GBP818,000) with adjusted profit after taxation up 55% to GBP1,710,000 (H1 2016: GBP1,101,000).

Earnings per share

Basic earnings per share was 4.1p (H1 2016: 2.6p) based on an average number of shares in issue in the period of 34,412,826 (H1 2016: 31,061,678). As adjusted for exceptional costs and the amortisation of acquired intangibles, the adjusted basic earnings per share was up 43% to 5.0p (H1 2016: 3.5p).

Diluted basic earnings per share was 4.0p (H1 2016: 2.6p) and adjusted diluted earnings per share was 4.8p (H1 2016: 3.4p) based on an average number of shares in issue in the period of 35,351,225 (H1 2016: 32,000,077).

Dividends

In line with the Groups' policy to increase dividend cover, the Board is proposing an unchanged interim dividend for 2017 of 3.4p per share, payable to shareholders on 27 October 2017 based upon the register on 15 September 2017. The ex-dividend date will be 14 September 2017. The dividend cover is now at 1.2 (H1 2016: 0.7).

Cash flow

On an operational level, the Group is highly cash generative with net cash inflow from operations at GBP1,908,000 (H1 2016: GBP1,192,000) reflecting the enlarged Group. During the period there was a net inflow from the franchisee loan book of GBP268,000 (H1 2016: GBP99,000).

On 23 January 2017 the Company issued 803,284 new ordinary shares of one pence at a price of 116.67p each to the vendors of Northwood GB Limited in settlement of the initial consideration due under the terms of the acquisition. These shares are subject to a 12 month lock-in.

The other principal cash movements reported in the first half of 2016 reflected the acquisition of Northwood with the initial consideration of GBP8,000,000 being funded by means of additional bank lending of GBP6,000,000 and an equity fund-raise of GBP2,570,000.

Post period acquisition

In July 2017 the Group acquired Brook Financial Services Ltd for a total consideration of GBP2m which was satisfied by a GBP1.5 million cash payment from existing cash resources and the issue of GBP0.5 million new ordinary shares in Belvoir to the sole shareholder, Michelle Brook, which are subject of a three year lock in. Michelle Brook will continue working full-time as Managing Director of Brook.

Liquidity and capital resources

The Group had cash balances of GBP2,128,000 (H1 2016: GBP1,251,000) and a NatWest bank loan of GBP6,797,000 (H1 2016: GBP7,014,000). The loan is repayable GBP175,000 quarterly with a bullet repayment of GBP4.0m in March 2021. The Bank agreed to a repayment holiday for the June and September 2017 quarters to facilitate the acquisition of Brook Financial Services ltd in July 2017. These payments will be caught up in December 2017 and March 2018.

Financial position

The Group continues to operate from a sound financial platform generating sufficient cash from the operations of the enlarged Group to meet the interest and capital payable on the loan facility and dividends to shareholders. At the end of June 2017, the Group was comfortably inside its bank covenants with the debt service cover at 3.8 times. The Group maintains a franchisee loan book, currently at GBP4.8m (H1 2016: GBP4.4m), the capital repayments of which are used to give further financial assistance to franchisees under the Assisted Acquisitions programme to accelerate their growth and therein contribute towards increased Group revenue.

Louise George

Chief Financial Officer

Condensed Group Statement of Comprehensive Income

For the six months ended 30 June 2017

 
                                       Notes   Unaudited   Unaudited        Audited 
                                                     Six         Six           Year 
                                                  months      months          ended 
                                                   ended       ended    31 December 
                                                 30 June          30           2016 
                                                    2017        June 
                                                                2016 
                                                 GBP'000     GBP'000        GBP'000 
 Continuing operations 
 Revenue                                   2       4,921       4,293          9,940 
                                              ----------  ----------  ------------- 
 Administrative expenses 
    Non exceptional                              (3,154)     (3,148)        (6,948) 
   Exceptional                                      (22)       (193)          (482) 
                                              ----------  ----------  ------------- 
                                                 (3,176)     (3,341)        (7,430) 
 
 Operating profit                                  1,745         952          2,510 
 Loss on disposal of corporate 
  outlets                                              -           -          (160) 
 Finance costs                                     (104)        (32)          (139) 
 Finance income                                      158         151            291 
 Exceptional deemed interest 
  on contingent consideration                       (68)           -           (93) 
 Profit before taxation                            1,731       1,071          2,409 
 Taxation                                  4       (332)       (253)          (576) 
                                              ----------  ----------  ------------- 
 Profit and total comprehensive 
  income for the financial period                  1,399         818          1,833 
 
 Profit for the period attributable 
  to the equity holders of the parent 
  company                                          1,399         818          1,833 
                                              ----------  ----------  ------------- 
 
 Basic earnings per share from 
  continuing operations                    5        4.1p        2.6p           5.7p 
 Adjusted basic earnings per 
  share from continuing operations         5        5.0p        3.5p           7.7p 
 Adjusted diluted earnings per 
  share from continuing operations         5        4.9p        3.4p           7.4p 
                                              ----------  ----------  ------------- 
 
 
 

Consolidated Statement of Financial Position

As at 30 June 2017

 
 
                                   Unaudited   Unaudited        Audited 
                                          At          At             At 
                                          30          30    31 December 
                                        June        June           2016 
                                        2017        2016 
                                     GBP'000     GBP'000        GBP'000 
                                  ----------  ----------  ------------- 
 Assets 
 Non-current assets 
                                  ==========  ==========  ============= 
 Intangible assets                    24,523      27,904         24,772 
 Property, plant and 
  equipment                              641         793            657 
 Trade and other receivables           4,800       4,403          4,024 
                                  ==========  ==========  ============= 
                                      29,964      33,100         29,453 
                                  ==========  ==========  ============= 
 Current assets 
                                  ==========  ==========  ============= 
 Trade and other receivables           1,704       1,911          2,740 
 Cash and cash equivalents             2,128       1,251          1,591 
                                  ==========  ==========  ============= 
                                       3,832       3,162          4,331 
                                  ----------  ----------  ------------- 
 Total assets                         33,796      36,262         33,784 
 
 Liabilities 
 Non current liabilities 
                                  ==========  ==========  ============= 
 Interest bearing 
  loans and borrowings                 6,097       6,639          6,270 
 Deferred consideration                4,281       6,121          4,281 
 Deferred tax                          2,024       2,472          2,054 
                                  ==========  ==========  ============= 
                                      12,402      15,232         12,605 
 Current liabilities 
                                  ==========  ==========  ============= 
 Trade and other payables              1,713       1,635          1,239 
 Interest bearing 
  loans and borrowings                   700         375            692 
 Deferred consideration                    -       1,254          1,068 
 Tax payable                             473         322            849 
                                  ==========  ==========  ============= 
                                       2,886       3,586          3,848 
                                  ----------  ----------  ------------- 
 Total liabilities                    15,288      18,818         16,453 
                                  ----------  ----------  ------------- 
 Total net assets                     18,508      17,444         17,331 
                                  ----------  ----------  ------------- 
 
 Equity 
 Shareholders' equity 
                                  ==========  ==========  ============= 
 Share capital                           344         336            336 
 Share premium                        11,511      10,583         10,583 
 Share based payment 
  reserve                                 89          60             76 
 Other components 
  of equity                              162         162            162 
 Merger reserve                      (5,774)     (5,774)        (5,774) 
 Retained earnings                    12,176      12,077         11,948 
                                  ==========  ==========  ============= 
 Total equity                         18,508      17,444         17,331 
                                  ==========  ==========  ============= 
 

Consolidated Statement of Changes in Shareholders' Equity

For the six months ended 30 June 2017

 
                               Share      Share      Share     Merger         Other    Retained     Total 
                             capital    premium      based    reserve    components    earnings    equity 
                                                   payment                of equity 
                                                   reserve 
                             GBP'000    GBP'000    GBP'000    GBP'000       GBP'000     GBP'000   GBP'000 
                           ---------  ---------  ---------  ---------  ------------  ----------  -------- 
 Balance at 1 January 
  2016 (Audited)                 305      7,379         51    (5,774)           162      12,298    14,421 
 Issue of equity 
  share capital                   31      3,204          -          -             -           -     3,235 
 Share based payments              -          -          9          -             -           -         9 
 Dividends                         -          -          -          -             -     (1,039)   (1,039) 
 Transactions with 
  owners                          31      3,204          9          -             -     (1,039)     2,205 
 Profit and total 
  comprehensive income 
  for the six month 
  period                           -          -          -          -             -         818       818 
 Balance at 30 June 
  2016 (Unaudited)               336     10,583         60    (5,774)           162      12,077    17,444 
 Share based payments              -          -         16          -             -           -        16 
 Dividends                         -          -          -          -             -     (1,144)   (1,144) 
                           ---------  ---------  ---------  ---------  ------------  ----------  -------- 
 Transactions with 
  owners                           -          -         16          -             -     (1,144)   (1,128) 
 Profit and total 
  comprehensive income 
  for the six month 
  period                           -          -          -          -             -       1,015     1,015 
                           =========  =========  =========  =========  ============  ==========  ======== 
 Balance at 31 December 
  2016 (Audited)                 336     10,583         76    (5,774)           162      11,948    17,331 
                           =========  =========  =========  =========  ============  ==========  ======== 
 Issue of equity 
  share capital                    8        928          -          -             -           -       936 
 Share based payments              -          -         13          -             -           -        13 
 Dividends                         -          -          -          -             -     (1,171)   (1,171) 
                           ---------  ---------  ---------  ---------  ------------  ----------  -------- 
 Transactions with 
  owners                           8        928         13          -             -     (1,171)     (222) 
 Profit and total 
  comprehensive income 
  for the six month 
  period                           -          -          -          -             -       1,399     1,399 
                           ---------  ---------  ---------  ---------  ------------  ----------  -------- 
 Balance at 30 June 
  2017(Unaudited)                344     11,511         89    (5,774)           162      12,176    18,508 
                           ---------  ---------  ---------  ---------  ------------  ----------  -------- 
 

Consolidated Statement of Cash Flows

For the six months ended 30 June 2017

 
                                    Notes   Unaudited   Unaudited        Audited 
                                              30 June     30 June    31 December 
                                                 2017        2016           2016 
                                              GBP'000     GBP'000        GBP'000 
                                           ----------  ----------  ------------- 
 Operating activities 
                                           ==========  ==========  ============= 
 Cash generated from operating 
  activities                            6       1,908       1,192          2,946 
 Tax paid                                       (250)       (305)          (597) 
                                           ==========  ==========  ============= 
                                                1,658         887          2,349 
 Investing activities 
                                           ==========  ==========  ============= 
 Capital expenditure on 
  property, plant and equipment                  (30)        (66)           (80) 
 Corporate network acquisitions         7           -     (8,000)        (8,005) 
 Settlement of deferred 
  consideration                                 (988)     (1,901)        (2,202) 
 Corporate office acquisitions                      -        (31)              - 
 Working capital and cash 
  introduced by companies 
  acquired                                          -         232            243 
 Disposals of assets                               71           7            797 
 Franchisee loans granted                        (75)       (419)        (1,352) 
 Loans repaid by franchisees                      343         518            938 
 Finance income                                   153         151            291 
                                           ==========  ==========  ============= 
 Net cash (used in) / from 
  investing activities                          (526)     (9,509)        (9,370) 
 Financing activities 
                                           ==========  ==========  ============= 
 Finance costs                                  (185)        (68)          (185) 
 Funds advanced                                     -       7,000           7000 
 Loan repayments in the 
  period                                        (175)     (1,000)        (1,000) 
 Proceeds from share issue                        936       2,570          2,570 
 Share placing costs                                -       (269)          (269) 
 Equity dividends paid                        (1,171)     (1,039)        (2,183) 
                                           ==========  ==========  ============= 
 Net cash from / (used in) 
  financing activities                          (595)       7,194          5,933 
                                           ----------  ----------  ------------- 
 Net change in cash and 
  cash equivalents                                537     (1,428)        (1,088) 
 Cash and cash equivalents 
  at the beginning of the 
  financial period                              1,591       2,679          2,679 
                                           ----------  ----------  ------------- 
 Cash and cash equivalents 
  at the end of the period                      2,128       1,251          1,591 
                                           ----------  ----------  ------------- 
 

Notes to the Interim Financial Statements

1 General information and basis of preparation

The financial information set out in these condensed consolidated interim financial statements for the six months ended 30 June 2017 and the comparative figures are unaudited.

They have been prepared taking into account the requirements of relevant accounting standards and the AIM rules. They do not constitute statutory accounts within the meaning of Section 434(3) of the Companies Act and do not contain all the information required for full annual financial statements.

The statutory audited accounts for the year ended 31 December 2016 have been delivered to the Registrar of Companies in England and Wales. The Auditor's report on these accounts was unqualified and did not contain statements under Section 498 of the Companies Act 2006.

The condensed consolidated interim financial statements are presented in sterling, which is also the functional currency of the parent company.

Belvoir Lettings PLC is the group's ultimate parent company. The company is a Public Limited Company incorporated and domiciled in the United Kingdom.

The Group's registered office and principal place of business is The Old Courthouse, 60a London Road, Grantham, Lincolnshire, NG31 6HR. Its shares are listed on the AIM market of the London Stock Exchange.

The condensed interim financial statements for Belvoir Lettings PLC have been approved for issue by the Board of Directors on 4 September 2017.

Significant accounting policies

The condensed consolidated interim financial statements have been prepared under the historical cost convention. Being listed on the AIM of the London Stock Exchange, the company is required to present its consolidated financial statements in accordance with International Financial Reporting Standards ("IFRS's") as adopted by the European Union and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.

The accounting policies have been applied consistently throughout the group for the purposes of preparation of these condensed consolidated interim financial statements.

Revenue recognition

Revenue represents income from management service fees (MSF), fees from the sale of franchise licences (initial franchise fees), commission on resales of franchised outlets, provision of training, and ongoing support of the franchisees.

MSF are invoiced to individual franchisees on a monthly basis in relation to a percentage of their turnover for any given month. They are recognised in the month in which the income is receivable.

Initial franchise fees are recognised upon signing of the contract as it is at this point that the new franchisee has a legal obligation to make good the terms of the contract. The initial fees are for the use of the brand along with initial training and support and promotion during the opening phase of the new office. As such the Group regards this as a separate initial transaction for which it has fulfilled its obligations.

Revenue also includes fees generated by outlets operated by the Group that are not franchises. These corporate offices invoice landlords on a monthly basis and so recognise the income during the period in which the work is carried out. Corporate revenue also arises from fees on property sales which are recognised by reference to the legal exchange date of the housing transaction as all obligations have been fulfilled at that point.

2 Segmental information

The Executive Board, as the chief operating decision maker, reviews financial information for and makes decisions about the Group's overall franchising business and has identified the operating segments to be that of property lettings franchising and owned operated lettings and estate agency outlets. Management do not report on a geographical basis and no customers represent greater than 10% of total revenue in either of the periods reported.

The segmental information is, therefore, the same as that set out in the consolidated statement of comprehensive income. The directors do not consider the presentation of gross profit within the Group statement of comprehensive income to reflect a true position of the Group's activities and core operations, which is that of a property letting franchisor. Therefore, the directors disclose operating profit as the key performance measure. The reported segment is consistent with the Group's internal reporting for performance measurement and resources allocation.

The directors believe there to be four material income streams which are split as follows:

 
 
                                        Lettings                  Property sales                   Total revenue 
                  Unaudited  Unaudited   Audited  Unaudited  Unaudited   Audited  Unaudited  Unaudited   Audited 
                         H1         H1        FY         H1         H1        FY         H1         H1        FY 
                       2017       2016      2016       2017       2016      2016       2017       2016      2016 
                    GBP'000    GBP'000   GBP'000    GBP'000    GBP'000   GBP'000    GBP'000    GBP'000   GBP'000 
                  =========  =========  ========  =========  =========  ========  =========  =========  ======== 
Management 
 service fees         3,238      2,142     5,405        558        438     1,026      3,796      2,580     6,431 
Corporate owned 
 outlets                400        636     1,205        287        592     1,110        687      1,228     2,315 
                  =========  =========  ========  =========  =========  ========  =========  =========  ======== 
                      3,638      2,778     6,610        845      1,030     2,136      4,483      3,808     8,746 
                  =========  =========  ========  =========  =========  ========  =========  =========  ======== 
Initial 
 franchise fees 
 and resale 
 commissions                                                                            115        163       368 
Other income                                                                            323        322       826 
                                                                                  =========  =========  ======== 
                                                                                      4,921      4,293     9,940 
                                                                                  ---------  ---------  -------- 
 
 

3 Dividends

The company will pay an interim dividend of 3.4p pence per share (GBP1,187,973) on 27 October 2017 to the shareholders on the register on 16 September 2017.

4 Taxation

Taxation has been calculated by applying the forecast full year effective rate of tax to the results for the period.

5 Earnings per share

Earnings per ordinary share have been calculated by dividing the profit after tax for the financial period, by the weighted average number of shares deemed to be in issue in the period under the pooling of interests method of accounting.

 
                                    Unaudited   Unaudited        Audited 
                                          six         six           Year 
                                       months      months          Ended 
                                        ended       ended    31 December 
                                      30 June     30 June           2016 
                                         2017        2016 
 
 
 Profit for the financial 
  period (GBP'000)                      1,398         818          1,833 
 *Adjusted profit for the 
  financial period (GBP'000)            1,710       1,011          2,479 
 
 Weighted average number of 
  ordinary shares - basic ('000)       34,413      31,062         32,376 
 Weighted average number of 
  ordinary shares - diluted 
  ('000)                               35,351      32,000         33,314 
 
 Basic earnings per share                4.1p        2.6p           5.7p 
 Diluted earnings per share              4.0p        2.6p           5.5p 
 
 *Adjusted basic earnings 
  per share                              5.0p        3.5p           8.6p 
 *Adjusted diluted earnings 
  per share                              4.8p        3.4p           8.3p 
                                   ==========  ==========  ============= 
 

*Adjusted for exceptional acquisition costs and amortisation of acquired intangibles.

6 Reconciliation of profit before taxation to cash generated from operations

 
                                              Unaudited   Unaudited        Audited 
                                                30 June     30 June    31 December 
                                                   2017        2016           2016 
                                                GBP'000     GBP'000        GBP'000 
 
 Profit before taxation                           1,731       1,071          2,409 
 Depreciation and amortisation charges              321         215            602 
 Finance costs                                      104          32            139 
 Finance income                                   (158)       (151)          (291) 
 Loss on disposal of corporate outlets                -           -            302 
 Deemed interest charge                              68           -             93 
 Adjustment to deferred consideration                 -           -            (2) 
 Share based payments                                13           9             25 
                                             ==========  ==========  ============= 
                                                  2,079       1,176          3,277 
 
   Increase in trade and other receivables         (68)       (628)          (604) 
 Increase in trade and other payables             (103)         644            273 
                                             ----------  ----------  ------------- 
 Cash generated from operations                   1,908       1,192          2,946 
                                             ----------  ----------  ------------- 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR KZLFBDKFZBBF

(END) Dow Jones Newswires

September 05, 2017 02:00 ET (06:00 GMT)

1 Year Belvoir Chart

1 Year Belvoir Chart

1 Month Belvoir Chart

1 Month Belvoir Chart

Your Recent History

Delayed Upgrade Clock